UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended May 31, 2015
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ______to ______
Commission File Number: 1-11869
FactSet Research Systems Inc.
(Exact name of registrant as specified in its charter)
Delaware |
13-3362547 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
601 Merritt 7, Norwalk, Connecticut |
06851 |
(Address of principal executive office) |
(Zip Code) |
Registrant’s telephone number, including area code: (203) 810-1000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☒ |
Accelerated filer ☐ |
Non-accelerated filer ☐ |
Smaller reporting company ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
The number of shares outstanding of the registrant’s common stock, $.01 par value, as of June 30, 2015 was 41,415,629.
FactSet Research Systems Inc.
Form 10-Q
For the Quarter Ended May 31, 2015
Index
|
|
Page | |
Part I |
FINANCIAL INFORMATION |
| |
Item 1. |
Financial Statements |
||
|
Consolidated Statements of Income for the three and nine months ended May 31, 2015 and 2014 |
3 | |
Consolidated Statements of Comprehensive Income for the three and nine months ended May 31, 2015 and 2014 |
4 | ||
|
Consolidated Balance Sheets at May 31, 2015 and August 31, 2014 |
5 | |
|
Consolidated Statements of Cash Flows for the nine months ended May 31, 2015 and 2014 |
6 | |
|
Notes to the Consolidated Financial Statements |
7 | |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
30 | |
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
44 | |
Item 4. |
Controls and Procedures |
45 | |
Part II |
OTHER INFORMATION |
||
Item 1. |
Legal Proceedings |
46 | |
Item 1A. |
Risk Factors |
46 | |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
46 | |
Item 3. |
Defaults Upon Senior Securities |
46 | |
Item 4. |
Mine Safety Disclosures |
46 | |
Item 5. |
Other Information |
46 | |
Item 6. |
Exhibits |
47 | |
Signatures |
47 |
For additional information about FactSet Research Systems Inc. and access to its Annual Reports to Stockholders and Securities and Exchange Commission filings, free of charge, please visit the website at http://investor.factset.com. Any information on or linked from the website is not incorporated by reference into this Form 10-Q.
PART I – FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
FactSet Research Systems Inc.
CONSOLIDATED STATEMENTS OF INCOME – Unaudited
Three Months Ended May 31, |
Nine Months Ended May 31, |
|||||||||||||||
(In thousands, except per share data) |
2015 |
2014 |
2015 |
2014 |
||||||||||||
Revenues |
$ | 254,522 | $ | 231,761 | $ | 744,990 | $ | 681,671 | ||||||||
Operating expenses |
||||||||||||||||
Cost of services |
100,686 | 90,661 | 297,745 | 261,165 | ||||||||||||
Selling, general and administrative |
68,480 | 68,063 | 200,980 | 197,673 | ||||||||||||
Total operating expenses |
169,166 | 158,724 | 498,725 | 458,838 | ||||||||||||
Operating income |
85,356 | 73,037 | 246,265 | 222,833 | ||||||||||||
Other income |
482 | 334 | 1,445 | 1,018 | ||||||||||||
Income before income taxes |
85,838 | 73,371 | 247,710 | 223,851 | ||||||||||||
Provision for income taxes |
24,429 | 21,839 | 68,843 | 67,715 | ||||||||||||
Net income |
$ | 61,409 | $ | 51,532 | $ | 178,867 | $ | 156,136 | ||||||||
Basic earnings per common share |
$ | 1.48 | $ | 1.22 | $ | 4.29 | $ | 3.66 | ||||||||
Diluted earnings per common share |
$ | 1.45 | $ | 1.21 | $ | 4.23 | $ | 3.62 | ||||||||
Basic weighted average common shares |
41,628 | 42,166 | 41,648 | 42,615 | ||||||||||||
Diluted weighted average common shares |
42,297 | 42,615 | 42,317 | 43,170 |
The accompanying notes are an integral part of these consolidated financial statements.
FactSet Research Systems Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME – Unaudited
Three Months Ended May 31, |
Nine Months Ended May 31, |
|||||||||||||||
(In thousands) |
2015 |
2014 |
2015 |
2014 |
||||||||||||
Net income |
$ | 61,409 | $ | 51,532 | $ | 178,867 | $ | 156,136 | ||||||||
Other comprehensive (loss) income, net of tax |
||||||||||||||||
Net unrealized (loss) gain on cash flow hedges* |
(1,020 | ) | 2,341 | (289 | ) | 5,625 | ||||||||||
Foreign currency translation adjustments |
(4,187 | ) | 545 | (25,753 | ) | 12,199 | ||||||||||
Other comprehensive (loss) income |
(5,207 | ) | 2,886 | (26,042 | ) | 17,824 | ||||||||||
Comprehensive income |
$ | 56,202 | $ | 54,418 | $ | 152,825 | $ | 173,960 |
* For the three and nine months ended May 31, 2015, the unrealized loss on cash flow hedges were net of tax benefits of $606 and $172, respectively. The unrealized gain on cash flow hedges disclosed above for the three and nine months ended May 31, 2014, was net of tax expense of $1,391 and $3,352, respectively.
The accompanying notes are an integral part of these consolidated financial statements.
FactSet Research Systems Inc.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data) |
May 31, 2015 |
August 31, 2014 |
||||||
(Unaudited) |
||||||||
ASSETS |
||||||||
Cash and cash equivalents |
$ | 157,895 | $ | 116,378 | ||||
Investments |
25,020 | 20,008 | ||||||
Accounts receivable, net of reserves of $1,665 at May 31, 2015 and $1,662 at August 31, 2014 |
91,860 | 90,354 | ||||||
Prepaid taxes |
12,190 | 6,532 | ||||||
Deferred taxes |
1,770 | 1,841 | ||||||
Prepaid expenses and other current assets |
15,479 | 14,662 | ||||||
Total current assets |
304,214 | 249,775 | ||||||
Property, equipment and leasehold improvements, at cost |
206,063 | 201,713 | ||||||
Less accumulated depreciation and amortization |
(151,605 | ) | (144,072 | ) | ||||
Property, equipment and leasehold improvements, net |
54,458 | 57,641 | ||||||
Goodwill |
307,231 | 285,608 | ||||||
Intangible assets, net |
41,561 | 41,855 | ||||||
Deferred taxes |
16,531 | 22,377 | ||||||
Other assets |
4,081 | 5,956 | ||||||
TOTAL ASSETS |
$ | 728,076 | $ | 663,212 | ||||
LIABILITIES |
||||||||
Accounts payable and accrued expenses |
$ | 31,445 | $ | 26,971 | ||||
Accrued compensation |
36,780 | 42,481 | ||||||
Deferred fees |
44,323 | 36,504 | ||||||
Taxes payable |
2,959 | 5,036 | ||||||
Deferred taxes |
1,071 | 0 | ||||||
Dividends payable |
18,274 | 16,299 | ||||||
Total current liabilities |
134,852 | 127,291 | ||||||
Deferred taxes |
1,711 | 2,921 | ||||||
Taxes payable |
6,381 | 5,501 | ||||||
Long-term debt |
35,000 | 0 | ||||||
Deferred rent and other non-current liabilities |
17,757 | 16,417 | ||||||
TOTAL LIABILITIES |
$ | 195,701 | $ | 152,130 | ||||
Commitments and contingencies (See Note 17) |
||||||||
STOCKHOLDERS’ EQUITY |
||||||||
Preferred stock, $.01 par value, 10,000,000 shares authorized, none issued |
$ | 0 | $ | 0 | ||||
Common stock, $.01 par value, 150,000,000 shares authorized, 50,062,210 and 49,110,218 shares issued; 41,531,220 and 41,792,802 shares outstanding at May 31, 2015 and August 31, 2014, respectively |
501 | 491 | ||||||
Additional paid-in capital |
508,402 | 413,754 | ||||||
Treasury stock, at cost: 8,530,990 and 7,317,416 shares at May 31, 2015 and August 31, 2014, respectively |
(910,210 | ) | (734,746 | ) | ||||
Retained earnings |
977,645 | 849,504 | ||||||
Accumulated other comprehensive loss |
(43,963 | ) | (17,921 | ) | ||||
TOTAL STOCKHOLDERS’ EQUITY |
$ | 532,375 | $ | 511,082 | ||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ | 728,076 | $ | 663,212 |
The accompanying notes are an integral part of these consolidated financial statements.
FactSet Research Systems Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS – Unaudited
Nine Months Ended May 31, |
||||||||
(In thousands) |
2015 |
2014 |
||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
Net income |
$ | 178,867 | $ | 156,136 | ||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation and amortization |
24,229 | 25,852 | ||||||
Stock-based compensation expense |
17,112 | 17,425 | ||||||
Deferred income taxes |
3,041 | (2,038 | ) | |||||
Gain on sale of assets |
(17 | ) | (62 | ) | ||||
Tax benefits from share-based payment arrangements |
(23,926 | ) | (6,815 | ) | ||||
Changes in assets and liabilities, net of effects of acquisitions |
||||||||
Accounts receivable, net of reserves |
(1,159 | ) | (9,001 | ) | ||||
Accounts payable and accrued expenses |
5,973 | (2,260 | ) | |||||
Accrued compensation |
(5,496 | ) | (7,368 | ) | ||||
Deferred fees |
5,951 | 4,709 | ||||||
Taxes payable, net of prepaid taxes |
16,213 | 20,777 | ||||||
Prepaid expenses and other assets |
78 | (1,931 | ) | |||||
Deferred rent and other non-current liabilities |
1,873 | (1,241 | ) | |||||
Other working capital accounts, net |
103 | (461 | ) | |||||
Net cash provided by operating activities |
222,842 | 193,722 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
Acquisition of businesses, net of cash acquired |
(33,556 | ) | (46,873 | ) | ||||
Purchases of investments |
(12,437 | ) | (7,818 | ) | ||||
Proceeds from sales of investments |
7,535 | 6,871 | ||||||
Purchases of property, equipment and leasehold improvements, net of proceeds from dispositions |
(15,391 | ) | (11,704 | ) | ||||
Net cash used in investing activities |
(53,849 | ) | (59,524 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
Dividend payments |
(48,404 | ) | (44,736 | ) | ||||
Repurchase of common stock |
(177,556 | ) | (205,154 | ) | ||||
Proceeds from debt |
35,000 | 0 | ||||||
Debt issuance costs |
(32 | ) | 0 | |||||
Proceeds from employee stock plans |
51,852 | 26,799 | ||||||
Tax benefits from share-based payment arrangements |
23,926 | 6,815 | ||||||
Net cash used in financing activities |
(115,214 | ) | (216,276 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents |
(12,262 | ) | 4,309 | |||||
Net increase (decrease) in cash and cash equivalents |
41,517 | (77,769 | ) | |||||
Cash and cash equivalents at beginning of period |
116,378 | 196,627 | ||||||
Cash and cash equivalents at end of period |
$ | 157,895 | $ | 118,858 |
The accompanying notes are an integral part of these consolidated financial statements.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FactSet Research Systems Inc.
May 31, 2015
(Unaudited)
1. ORGANIZATION AND NATURE OF BUSINESS
FactSet Research Systems Inc. (the “Company” or “FactSet”) is a provider of integrated financial information and analytical applications to the global investment community. FactSet combines content regarding companies and securities from major markets all over the globe into a single online platform of information and analytics. By consolidating content from hundreds of databases with powerful analytics, FactSet supports the investment process from initial research to published results for buy- and sell-side professionals. These professionals include portfolio managers, research and performance analysts, risk managers, marketing professionals, sell-side equity research professionals, investment bankers and fixed income professionals. The Company’s applications provide users access to company and industry analyses, multicompany comparisons, company screening, portfolio analysis, predictive risk measurements, alphatesting, portfolio optimization and simulation, real-time news and quotes and tools to value and analyze fixed income securities and portfolios. With Microsoft Office integration, wireless access and customizable options, FactSet offers a complete financial workflow solution. The Company’s revenues are derived from subscriptions to services such as workstations, content and applications.
2. BASIS OF PRESENTATION
FactSet conducts business globally and is managed on a geographic basis. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany activity and balances have been eliminated from the consolidated financial statements.
The accompanying financial data as of May 31, 2015 and for the three and nine months ended May 31, 2015 and 2014 has been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) have been condensed or omitted pursuant to such rules and regulations. The August 31, 2014 Consolidated Balance Sheet was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States. However, the Company believes that the disclosures are adequate to make the information presented not misleading. The information in this Form 10-Q should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended August 31, 2014.
In the opinion of management, the accompanying balance sheets and related interim statements of income, comprehensive income and cash flows include all normal adjustments in order to present fairly the results of the Company’s operations for the periods presented in conformity with accounting principles generally accepted in the United States.
3. RECENT ACCOUNTING PRONOUNCEMENTS
New Accounting Standards or Updates Recently Adopted
As of the beginning of fiscal 2015, FactSet implemented all applicable new accounting standards and updates issued by the Financial Accounting Standards Board (“FASB”) that were in effect. There were no new standards or updates adopted during the first nine months of fiscal 2015 that had a material impact on the consolidated financial statements.
Recent Accounting Standards or Updates Not Yet Effective
Reporting Discontinued Operations
In April 2014, the FASB issued an accounting standard update that changes the criteria for reporting discontinued operations. Under the accounting standard update, a disposal of a component of an entity or a group of components of an entity is required to be reported in discontinued operations if the disposal represents a strategic shift that has, or will have, a major effect on an entity's operations and financial results when either it qualifies as held for sale, disposed of by sale, or disposed of other than by sale. This accounting standard update will be effective for FactSet beginning in the first quarter of fiscal 2016. The Company does not believe this new accounting standard update will have a material impact on its consolidated financial statements.
Revenue Recognition
In May 2014, the FASB issued an accounting standard update which provides clarified principles for recognizing revenue arising from contracts with clients and supersedes most current revenue recognition guidance, including industry-specific guidance. The core principle of the revenue model is that an entity recognizes revenue to depict the transfer of promised goods or services to clients in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In applying the revenue model to contracts within its scope, an entity will identify the contract with a client, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract and recognize revenue when (or as) the entity satisfies a performance obligation. This accounting standard update will be effective for FactSet beginning in the first quarter of fiscal 2019. The Company is currently evaluating the impact of this accounting standard update on its consolidated financial statements.
Going Concern
In August 2014, the FASB issued an accounting standard update that requires management to evaluate and disclose whether there are conditions and events that raise substantial doubt about an entity’s ability to continue as a going concern within one year after financial statements are issued. The evaluation and disclosure will be required to be made for both annual and interim reporting periods, if applicable, along with an evaluation as to whether management’s plans alleviate that doubt. This accounting standard update will be effective for FactSet beginning in the first quarter of fiscal 2017. The Company does not believe this new accounting standard update will have a material impact on its consolidated financial statements.
Income Statement Presentation – Extraordinary and Unusual Items
In January 2015, the FASB issued an accounting standard update that eliminates from GAAP the concept of extraordinary items. This accounting standard update will be effective for FactSet beginning in the first quarter of fiscal 2017. The standard primarily involves presentation and disclosure and, therefore, is not expected to have a material impact on the Company’s financial condition, results of operations or its cash flows.
Simplification Guidance on Debt Issuance Costs
In April 2015, the FASB issued an accounting standard update which changes the presentation of debt issuance costs in the applicable financial statements. Under the accounting standard update, an entity should present such costs in the balance sheet as a direct deduction from the related debt liability rather than as an asset. Amortization of the costs is reported as interest expense. This accounting standard update will be effective for FactSet beginning in the first quarter of fiscal 2017. The Company does not believe this new accounting standard update will have a material impact on its consolidated financial statements.
Customers’ Accounting for Cloud Computing Costs
In April 2015, the FASB issued an accounting standard update to provide guidance on a customer’s accounting for cloud computing costs. Under the accounting standard update, a customer must determine whether a cloud computing arrangement contains a software license. If so, the customer would account for the fees related to the software license element in a manner consistent with how the accounting for software licenses is accounted for under previously issued guidance. If the arrangement does not contain a software license, the customer would account for the arrangement as a service contract. This guidance will be effective for FactSet beginning in the first quarter of fiscal 2017. The Company does not believe this new accounting standard update will have a material impact on its consolidated financial statements.
No other new accounting pronouncements issued or effective as of May 31, 2015 have had or are expected to have an impact on the Company’s consolidated financial statements.
4. FAIR VALUE MEASURES
Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability (i.e., the “exit price”) in an orderly transaction between market participants at the measurement date. In determining fair value, the use of various valuation methodologies, including market, income and cost approaches is permissible. The Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability.
(a) Fair Value Hierarchy
The accounting guidance for fair value measurements establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value based on the reliability of inputs. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment and may affect their placement within the fair value hierarchy levels. FactSet has categorized its cash equivalents, investments and derivatives within the fair value hierarchy as follows:
Level 1 – applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities. These Level 1 assets and liabilities include the Company’s corporate money market funds that are classified as cash equivalents.
Level 2 – applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data. The Company’s certificates of deposit and derivative instruments are classified as Level 2.
Level 3 – applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities. There were no Level 3 assets or liabilities held by the Company as of May 31, 2015 or August 31, 2014.
(b) Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following tables shows by level within the fair value hierarchy the Company’s assets and liabilities that are measured at fair value on a recurring basis at May 31, 2015 and August 31, 2014 (in thousands):
Fair Value Measurements at Reporting Date Using |
||||||||||||||||
May 31, 2015 |
Level 1 |
Level 2 |
Level 3 |
Total |
||||||||||||
Assets |
||||||||||||||||
Corporate money market funds (1) |
$ | 91,290 | $ | 0 | $ | 0 | $ | 91,290 | ||||||||
Certificates of deposit (2) |
0 | 25,020 | 0 | 25,020 | ||||||||||||
Derivative instruments (3) |
0 | 972 | 0 | 972 | ||||||||||||
Total assets measured at fair value |
$ | 91,290 | $ | 25,992 | $ | 0 | $ | 117,282 | ||||||||
Liabilities |
||||||||||||||||
Derivative instruments (3) |
$ | 0 | $ | 620 | $ | 0 | $ | 620 | ||||||||
Total liabilities measured at fair value |
$ | 0 | $ | 620 | $ | 0 | $ | 620 |
Fair Value Measurements at Reporting Date Using |
||||||||||||||||
August 31, 2014 |
Level 1 |
Level 2 |
Level 3 |
Total |
||||||||||||
Assets |
||||||||||||||||
Corporate money market funds (1) |
$ | 75,363 | $ | 0 | $ | 0 | $ | 75,363 | ||||||||
Certificates of deposit (2) |
0 | 20,008 | 0 | 20,008 | ||||||||||||
Derivative instruments (3) |
0 | 1,406 | 0 | 1,406 | ||||||||||||
Total assets measured at fair value |
$ | 75,363 | $ | 21,414 | $ | 0 | $ | 96,777 | ||||||||
Liabilities |
||||||||||||||||
Derivative instruments (3) |
$ | 0 | $ | 591 | $ | 0 | $ | 591 | ||||||||
Total liabilities measured at fair value |
$ | 0 | $ | 591 | $ | 0 | $ | 591 |
(1) |
The Company’s corporate money market funds are traded in an active market and the net asset value of each fund on the last day of the quarter is used to determine its fair value. As such, the Company’s corporate money market funds are classified as Level 1 and included in cash and cash equivalents on the consolidated balance sheet. |
(2) |
The Company’s certificates of deposit are held to maturity are not debt securities and are classified as Level 2. These certificates of deposit have original maturities greater than three months, but less than one year and, as such, are classified as investments (short-term) on the Company’s consolidated balance sheet. |
(3) |
The Company utilizes the income approach to measure fair value for its derivative instruments (foreign exchange forward contracts). The income approach uses pricing models that rely on market observable inputs such as spot, forward and interest rates, as well as credit default swap spreads and therefore are classified as Level 2. |
The Company did not have any transfers between Level 1 and Level 2 fair value measurements during the periods presented.
(c) Assets and Liabilities Measured at Fair Value on a Non-recurring Basis
Certain assets, including goodwill and intangible assets, and liabilities, including long-term debt, are measured at fair value on a non-recurring basis; that is, the assets and liabilities are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances such as when they are deemed to be other-than-temporarily impaired. The fair values of these non-financial assets and liabilities are determined based on valuation techniques using the best information available, and may include quoted market prices, market comparables, and discounted cash flow projections. An impairment charge is recorded when the cost exceeds its fair value, based upon the results of such valuations. During the three and nine months ended May 31, 2015, no fair value adjustments were required for the Company’s non-financial assets or liabilities.
As of May 31, 2015, the fair value of the Company’s long-term debt was $35.0 million, which approximated its carrying amount. FactSet did not have any long-term debt as of August 31, 2014. The fair value of the Company’s long-term debt was determined based on quoted market prices for debt with a similar maturity, and thus categorized as Level 2 in the fair value hierarchy.
5. DERIVATIVE INSTRUMENTS
Cash Flow Hedges
FactSet conducts business outside the U.S. in several currencies including the British Pound Sterling, Euro, Japanese Yen, Indian Rupee and Philippine Peso. As such, it is exposed to movements in foreign currency exchange rates compared to the U.S. dollar. To manage the exposures related to the effects of foreign exchange rate fluctuations, the Company utilizes derivative instruments (foreign currency forward contracts). The Company’s primary objective in holding derivatives is to reduce the volatility of earnings and cash flows associated with changes in foreign currency. The Company does not enter into foreign currency forward contracts for trading or speculative purposes. In designing a specific hedging approach, FactSet considered several factors, including offsetting exposures, significance of exposures, forecasting risk and potential effectiveness of the hedge. The gains and losses on foreign currency forward contracts offset the variability in operating expenses associated with currency movements. The changes in fair value for these foreign currency forward contracts are initially reported as a component of accumulated other comprehensive loss (“AOCL”) and subsequently reclassified into operating expenses when the hedged exposure affects earnings. There was no discontinuance of cash flow hedges during the three and nine months ended May 31, 2015 and 2014, respectively, and as such, no corresponding gains or losses related to changes in the value of the Company’s contracts were reclassified into earnings prior to settlement.
As of May 31, 2015, FactSet maintained the following foreign currency forward contracts to hedge its Indian Rupee, Philippine Peso, British Pound and Euro exposure:
● |
Indian Rupee - foreign currency forward contracts to hedge approximately 75% of its Indian Rupee exposure through the fourth quarter of fiscal 2017. |
● |
Philippine Peso - foreign currency forward contracts to hedge approximately 50% of its Philippine Peso exposure through the fourth quarter of fiscal 2015. |
● |
British Pound - foreign currency forward contracts to hedge approximately 50% of its British Pound exposure through the second quarter of fiscal 2016. |
● |
Euro - foreign currency forward contracts to hedge approximately 50% of its Euro exposure through the second quarter of fiscal 2016. |
The following is a summary of all hedging positions and corresponding fair values (in thousands):
Gross Notional Value |
Fair Value Asset (Liability) |
|||||||||||||||
Currency Hedged (in U.S. dollars) |
May 31, 2015 |
Aug 31, 2014 |
May 31, 2015 |
Aug 31, 2014 |
||||||||||||
Indian Rupee |
$ | 47,860 | $ | 38,479 | $ | 453 | $ | 700 | ||||||||
Philippine Peso |
3,000 | 6,500 | 26 | 115 | ||||||||||||
Euro |
14,737 | 0 | (424 | ) | 0 | |||||||||||
British Pound |
22,618 | 0 | 297 | 0 | ||||||||||||
Total |
$ | 88,215 | $ | 44,979 | $ | 352 | $ | 815 |
As of May 31, 2015, the gross notional value of foreign exchange contracts to purchase Indian Rupees with U.S. dollars was Rs. 3.3 billion. The gross notional value of foreign exchange contracts to purchase Philippine Pesos with U.S. dollars was Php 135.2 million. The gross notional value of foreign exchange contracts to purchase British Pound with U.S. dollars was £15.0 million. The gross notional value of foreign exchange contracts to purchase Euros with U.S. dollars was €13.0 million.
Counterparty Credit Risk
As a result of the use of derivative instruments, the Company is exposed to counterparty credit risk. FactSet has incorporated counterparty risk into the fair value of its derivative assets and its own credit risk into the value of the Company’s derivative liabilities. FactSet calculates credit risk from observable data related to credit default swaps (“CDS”) as quoted by publicly available information. Counterparty risk is represented by CDS spreads related to the senior secured debt of the respective bank with whom FactSet has executed these derivative transactions. Because CDS spread information is not available for FactSet, the Company’s credit risk is determined based on using a simple average of CDS spreads for peer companies. To mitigate counterparty credit risk, FactSet enters into contracts with large financial institutions. The Company regularly reviews its credit exposure balances as well as the creditworthiness of the counterparties. The Company does not expect any losses as a result of default of its counterparties.
Fair Value of Derivative Instruments
The following tables provide a summary of the fair value amounts of derivative instruments and gains and losses on derivative instruments (in thousands):
Designation of Derivatives |
Balance Sheet Location |
May 31, 2015 |
Aug 31, 2014 |
|||||||
Derivatives designated as hedging instruments |
Assets: Foreign Currency Forward Contracts |
|||||||||
Prepaid expenses and other current assets |
$ | 972 | $ | 114 | ||||||
Other assets |
$ | 0 | $ | 1,292 | ||||||
Liabilities: Foreign Currency Forward Contracts |
||||||||||
Accounts payable and accrued expenses |
$ | 424 | $ | 591 | ||||||
Deferred rent and other non-current liabilities |
$ | 196 | 0 |
All derivatives were designated as hedging instruments as of May 31, 2015 and August 31, 2014, respectively.
Derivatives in Cash Flow Hedging Relationships
The following table provides the pre-tax effect of derivative instruments in cash flow hedging relationships for the three months ended May 31, 2015 and 2014 (in thousands):
(Loss) Gain Recognized in AOCL on Derivatives |
Location of (Loss) Gain Reclassified from AOCL into Income |
(Loss) Reclassified from AOCL into Income (Effective Portion) |
|||||||||||||||
Derivatives in Cash Flow Hedging Relationships |
2015 |
2014 |
(Effective Portion) |
2015 |
2014 |
||||||||||||
Foreign currency forward contracts |
$ | (1,903 | ) | $ | 3,673 |
SG&A |
$ | (277 | ) | $ | (59 | ) |
The following table provides the pre-tax effect of derivative instruments in cash flow hedging relationships for the nine months ended May 31, 2015 and 2014 (in thousands):
(Loss) Gain Recognized in AOCL on Derivatives |
Location of (Loss) Gain Reclassified from AOCL into Income |
(Loss) Reclassified from AOCL into Income (Effective Portion) |
|||||||||||||||
Derivatives in Cash Flow Hedging Relationships |
2015 |
2014 |
(Effective Portion) |
2015 |
2014 |
||||||||||||
Foreign currency forward contracts |
$ | (929 | ) | $ | 8,661 |
SG&A |
$ | (468 | ) | $ | (316 | ) |
No amount of ineffectiveness was recorded in the Consolidated Statements of Income for these designated cash flow hedges and all components of each derivative’s gain or loss was included in the assessment of hedge effectiveness. As of May 31, 2015, FactSet estimates that approximately $0.5 million of net derivative gains related to its cash flow hedges included in AOCL will be reclassified into earnings within the next 12 months.
Offsetting of Derivative Instruments
FactSet’s master netting and other similar arrangements with its respective counterparties allow for net settlement under certain conditions. As of May 31, 2015 and August 31, 2014, information related to these offsetting arrangements was as follows (in thousands):
Derivatives Offset in Consolidated Balance Sheets |
||||||||||||
May 31, 2015 |
Gross Derivative Amounts |
Gross Derivative Amounts Offset in Balance Sheet |
Net Amounts |
|||||||||
Fair value of assets |
$ | 1,424 | $ | (452 | ) | $ | 972 | |||||
Fair value of liabilities |
(1,072 | ) | 452 | (620 | ) | |||||||
Total |
$ | 352 | $ | 0 | $ | 352 |
Derivatives Offset in Consolidated Balance Sheets |
||||||||||||
August 31, 2014 |
Gross Derivative Amounts |
Gross Derivative Amounts Offset in Balance Sheet |
Net Amounts |
|||||||||
Fair value of assets |
$ | 1,406 | $ | 0 | $ | 1,406 | ||||||
Fair value of liabilities |
(626 | ) | 35 | (591 | ) | |||||||
Total |
$ | 780 | $ | 35 | $ | 815 |
6. OTHER COMPREHENSIVE (LOSS) INCOME AND ACCUMULATED OTHER COMPREHENSIVE LOSS
The components of other comprehensive (loss) income and amounts reclassified out of accumulated other comprehensive loss into earnings during the three and nine months ended May 31, 2015 and 2014 are as follows (in thousands):
Three Months Ended May 31, |
||||||||||||||||
2015 | 2014 | |||||||||||||||
Pre-tax |
Net of tax |
Pre-tax |
Net of tax |
|||||||||||||
Foreign currency translation adjustments |
$ | (4,187 | ) | $ | (4,187 | ) | $ | 545 | $ | 545 | ||||||
Realized loss on cash flow hedges reclassified to earnings (1) |
277 | 174 | 59 | 37 | ||||||||||||
Unrealized (loss) gain on cash flow hedges recognized in accumulated other comprehensive loss |
(1,903 | ) | (1,194 | ) | 3,673 | 2,304 | ||||||||||
Other comprehensive (loss) income |
$ | (5,813 | ) | $ | (5,207 | ) | $ | 4,277 | $ | 2,886 |
Nine Months Ended May 31, |
||||||||||||||||
2015 | 2014 | |||||||||||||||
Pre-tax |
Net of tax |
Pre-tax |
Net of tax |
|||||||||||||
Foreign currency translation adjustments |
$ | (25,753 | ) | $ | (25,753 | ) | $ | 12,199 | $ | 12,199 | ||||||
Realized loss on cash flow hedges reclassified to earnings (1) |
468 | 294 | 316 | 199 | ||||||||||||
Unrealized (loss) gain on cash flow hedges recognized in accumulated other comprehensive loss |
(929 | ) | (583 | ) | 8,661 | 5,426 | ||||||||||
Other comprehensive (loss) income |
$ | (26,214 | ) | $ | (26,042 | ) | $ | 21,176 | $ | 17,824 |
(1) Reclassified to Selling, General and Administrative Expenses
The components of accumulated other comprehensive loss is as follows (in thousands):
May 31, 2015 |
Aug 31, 2014 |
|||||||
Accumulated unrealized gains on cash flow hedges, net of tax |
$ | 221 | $ | 510 | ||||
Accumulated foreign currency translation adjustments |
(44,184 | ) | (18,431 | ) | ||||
Total accumulated other comprehensive loss |
$ | (43,963 | ) | $ | (17,921 | ) |
7. SEGMENT INFORMATION
Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses, whose operating results are regularly reviewed by the enterprise’s chief operating decision maker (“CODM”) to make decisions about resources to be allocated to the segment and assess its performance, and for which discrete financial information is available. FactSet’s CODM is its Chief Executive Officer, who is responsible for making decisions about resources allocated amongst the operating segments based on actual results.
FactSet’s operating segments are aligned with how the Company, including its CODM, manages the business and the demographic markets in which FactSet serves. The Company’s internal financial reporting structure is based on three segments; U.S., Europe and Asia Pacific. FactSet believes this alignment helps it better manage the business and view the markets the Company serves, which are centered on providing integrated global financial and economic information. Sales, consulting, data collection, product development and software engineering are the primary functional groups within the U.S., Europe and Asia Pacific segments that provide global financial and economic information to investment managers, investment banks and other financial services professionals. The U.S. segment services finance professionals including financial institutions throughout the Americas, while the European and Asia Pacific segments service investment professionals located throughout Europe and Asia, respectively.
The European segment is headquartered in London, England and maintains office locations in France, Germany, Italy, Ireland, Latvia, Luxembourg, the Netherlands, Spain, South Africa, Sweden and Dubai. The Asia Pacific segment is headquartered in Tokyo, Japan with office locations in Australia, Hong Kong, Singapore and Mumbai, India. Segment revenues reflect direct sales to clients based in their respective geographic locations. There are no intersegment or intercompany sales of the FactSet services. Each segment records compensation expense, including stock-based compensation, amortization of intangible assets, depreciation of furniture and fixtures, amortization of leasehold improvements, communication costs, professional fees, rent expense, travel, marketing, office and other direct expenses. Expenditures associated with the Company’s data centers, third party data costs and corporate headquarters charges are recorded by the U.S. segment and are not allocated to the other segments. The content collection centers located in India and the Philippines benefit all of the Company’s operating segments and thus the expenses incurred at these locations are allocated to each segment based on a percentage of revenues. Of the total $307.2 million of goodwill reported by the Company at May 31, 2015, 69% was recorded in the U.S. segment, 30% in the European segment and the remaining 1% in the Asia Pacific segment.
The following reflects the results of operations of the segments consistent with the Company’s management system. These results are used by management, both in evaluating the performance of, and in allocating resources to, each of the segments (in thousands).
For the three months ended May 31, 2015 |
U.S. |
Europe |
Asia Pacific |
Total |
||||||||||||
Revenues from clients |
$ | 172,070 | $ | 63,156 | $ | 19,296 | $ | 254,522 | ||||||||
Segment operating profit |
43,332 | 31,187 | 10,837 | 85,356 | ||||||||||||
Total assets |
433,177 | 232,171 | 62,728 | 728,076 | ||||||||||||
Capital expenditures |
2,977 | 142 | 508 | 3,627 |
For the three months ended May 31, 2014 |
U.S. |
Europe |
Asia Pacific |
Total |
||||||||||||
Revenues from clients |
$ | 156,241 | $ | 58,265 | $ | 17,255 | $ | 231,761 | ||||||||
Segment operating profit |
39,081 | 24,732 | 9,224 | 73,037 | ||||||||||||
Total assets |
363,959 | 237,286 | 58,391 | 659,636 | ||||||||||||
Capital expenditures |
3,099 | 188 | 385 | 3,672 |
For the nine months ended May 31, 2015 |
U.S. |
Europe |
Asia Pacific |
Total |
||||||||||||
Revenues from clients |
$ | 502,271 | $ | 186,320 | $ | 56,399 | $ | 744,990 | ||||||||
Segment operating profit |
130,271 | 85,675 | 30,319 | 246,265 | ||||||||||||
Capital expenditures |
13,808 | 350 | 1,233 | 15,391 |
For the nine months ended May 31, 2014 |
U.S. |
Europe |
Asia Pacific |
Total |
||||||||||||
Revenues from clients |
$ | 463,419 | $ | 167,993 | $ | 50,259 | $ | 681,671 | ||||||||
Segment operating profit |
121,806 | 75,155 | 25,872 | 222,833 | ||||||||||||
Capital expenditures |
10,529 | 380 | 795 | 11,704 |
8. BUSINESS COMBINATIONS
Code Red, Inc.
On February 6, 2015, FactSet acquired Code Red, Inc. (“Code Red”) for $34.8 million. At the time of acquisition, Code Red employed 32 individuals and had annual subscriptions of $9.3 million. Code Red provides research management technologies to the investment community, including endowments and foundations, institutional asset managers, sovereign wealth funds, pensions, and hedge funds. With the addition of Code Red to FactSet's existing Research Management Solutions (“RMS”), FactSet now offers an RMS for all its clients' workflows, which is consistent with the Company’s strategy of offering software and tools to make client workflows more efficient. This factor contributed to a purchase price in excess of fair value of Code Red’s net tangible and intangible assets, leading to the recognition of goodwill.
The total preliminary purchase price of the acquisition is as follows (in thousands):
Cash consideration |
$ | 32,000 | ||
Fair value of FactSet stock issued |
2,990 | |||
Adjustment for changes in working capital |
(240 | ) | ||
Total preliminary purchase price |
$ | 34,750 |
Allocation of the purchase price to the assets acquired and liabilities assumed was not yet finalized as of May 31, 2015. The preliminary purchase price was allocated to Code Red net tangible and intangible assets based upon their estimated fair value as of the date of acquisition. The purchase price is subject to finalizing working capital adjustments.
Based upon the purchase price and preliminary valuation, the allocation is as follows (in thousands):
Tangible assets acquired |
$ | 2,514 | ||
Amortizable intangible assets |
||||
Software technology |
4,728 | |||
Client relationships |
3,089 | |||
Non-compete agreements |
277 | |||
Trade name |
127 | |||
Goodwill |
29,627 | |||
Total assets acquired |
40,362 | |||
Liabilities assumed |
(5,612 | ) | ||
Net assets acquired |
$ | 34,750 |
Intangible assets of $8.2 million have been allocated to amortizable intangible assets consisting of software technology, amortized over six years using a straight-line amortization method; client relationships, amortized over seven years using an accelerated amortization method; non-compete agreements, amortized over four years using a straight-line amortization method; and trade name, amortized over three years using a straight-line amortization method.
Goodwill totaling $29.6 million represents the excess of the purchase price over the fair value of the net tangible and intangible assets acquired. Goodwill generated from the Code Red acquisition is included in the U.S. segment and is not deductible for income tax purposes. The results of operations of Code Red have been included in the Company’s Consolidated Statements of Income since the completion of the acquisition on February 6, 2015 and the results did not have a material impact on the three and nine months ended May 31, 2015. Pro forma information has not been presented because the effect of this acquisition was not material to the Company’s consolidated financial results.
Matrix Data Limited
During the second quarter of fiscal 2014, FactSet acquired Matrix Data Limited (“Matrix”) for a total purchase price of $31.8 million. Matrix’ primary line of business is a provider of intelligence to the UK financial services industry, covering market share of mutual fund distribution. Matrix has developed customer, channel and market benchmarking solutions that help clients optimize product distribution and improve marketing effectiveness to drive revenue growth. At the time of acquisition, Matrix had annual subscriptions of $7 million. The acquisition of Matrix allows FactSet to expand its current U.S. advisor-sold investments and insurance products to the UK, with the potential to ultimately expand this coverage throughout continental Europe. The opportunity for FactSet to develop an international presence and complement its existing U.S. product offerings contributed to a purchase price in excess of fair value of the Matrix net tangible and intangible assets, leading to the recognition of goodwill. The results of operations of Matrix have been included in the Company’s Consolidated Statements of Income since the completion of the acquisition and did not have a material impact on the Company’s operations. Pro forma information has not been presented because the effect of this acquisition was not material on the Company’s consolidated financial results.
Revere Data
On September 1, 2013, FactSet acquired the assets of Revere Data, LLC (“Revere”) to complement the Company's commitment to provide its clients with insightful content sets, for $15.3 million in cash. Revere classifies companies into a unique industry taxonomy and offers a database of supply chain relationships that helps investors identify companies’ interrelationships and mutual dependencies. As of the date of acquisition, Revere had annual subscriptions of $4.9 million. The opportunity for FactSet to offer this robust data to new and existing clients contributed to a purchase price in excess of fair value of the Revere net tangible and intangible assets. As a result, FactSet recorded goodwill in connection with this transaction. The results of the operations of Revere have been included in the Company’s Consolidated Statement of Income since the completion of the acquisition on September 1, 2013 and did not have a material impact on the Company’s operations. Pro forma information has not been presented because the effects of this acquisition were not material to the Company’s consolidated financial results.
9. GOODWILL
Changes in the carrying amount of goodwill by segment for the nine months ended May 31, 2015 are as follows (in thousands):
U.S. |
Europe |
Asia Pacific |
Total |
|||||||||||||
Balance at August 31, 2014 |
$ | 179,434 | $ | 103,032 | $ | 3,142 | $ | 285,608 | ||||||||
Goodwill acquired during the period |
32,435 | 0 | 0 | 32,435 | ||||||||||||
Foreign currency translations |
0 | (10,300 | ) | (512 | ) | (10,812 | ) | |||||||||
Balance at May 31, 2015 |
$ | 211,869 | $ | 92,732 | $ | 2,630 | $ | 307,231 |
Goodwill is not amortized as it has an estimated indefinite life. At least annually, the Company is required to test goodwill at the reporting unit level for potential impairment. Goodwill is tested for impairment based on the present value of discounted cash flows, and, if impaired, written down to fair value based on discounted cash flows. The Company has three reporting units, which are consistent with the operating segments reported as there is no discrete financial information available for the subsidiaries within each operating segment. The Company’s reporting units evaluated for potential impairment were the U.S., Europe and Asia Pacific, which reflects the level of internal reporting the Company uses to manage its business and operations. The Company performed an annual goodwill impairment test during the fourth quarter of fiscal year 2014, at which time it was determined that there were no indications of impairment, with the fair value of each of the Company’s reporting units significantly exceeding carrying value.
Goodwill acquired in fiscal 2015 of $32.4 million represents the excess of the purchase price over the fair value of the net tangible and intangible assets from business acquisitions completed in the first nine months of 2015.
10. INTANGIBLE ASSETS
FactSet’s identifiable intangible assets consist of acquired content databases, client relationships, software technology, non-compete agreements and trade names resulting from acquisitions, which have been fully integrated into the Company’s operations. The weighted average useful life of FactSet’s acquired identifiable intangible assets at May 31, 2015 was 10.4 years. The Company amortizes intangible assets over their estimated useful lives, which are evaluated quarterly to determine whether events and circumstances warrant a revision to the remaining period of amortization. There have been no changes to the estimate of the remaining useful lives during fiscal 2015. If indicators of impairment appear to exist, amortizable intangible assets are tested for impairment based on undiscounted cash flows, and, if impaired, written down to fair value based on discounted cash flows. No impairment of intangible assets has been identified during any of the periods presented. The intangible assets have no assigned residual values.
The gross carrying amounts and accumulated amortization totals related to the Company’s identifiable intangible assets are as follows (in thousands):
At May 31, 2015 |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||
Data content |
$ | 53,257 | $ | 29,458 | $ | 23,799 | ||||||
Client relationships |
27,753 | 17,698 | 10,055 | |||||||||
Software technology |
26,768 | 20,216 | 6,552 | |||||||||
Non-compete agreements |
2,807 | 2,314 | 493 | |||||||||
Trade names |
1,801 | 1,139 | 662 | |||||||||
Total |
$ | 112,386 | $ | 70,825 | $ | 41,561 |
At August 31, 2014 |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||||
Data content |
$ | 56,974 | $ | 27,644 | $ | 29,330 | ||||||
Client relationships |
25,821 | 17,443 | 8,378 | |||||||||
Software technology |
22,881 | 20,089 | 2,792 | |||||||||
Non-compete agreements |
2,465 | 1,881 | 584 | |||||||||
Trade names |
1,729 | 958 | 771 | |||||||||
Total |
$ | 109,870 | $ | 68,015 | $ | 41,855 |
During nine months ended May 31, 2015, $9.1 million of intangible assets were acquired with a weighted average useful life of 6.3 years.
Amortization expense recorded for intangible assets was $2.3 million and $2.4 million for the three months ended May 31, 2015 and 2014, respectively. Amortization expense recorded for intangible assets was $6.4 million and $6.2 million for the nine months ended May 31, 2015 and 2014, respectively. As of May 31, 2015, estimated intangible asset amortization expense for each of the next five years and thereafter are as follows (in thousands):
Fiscal Year |
Estimated Amortization Expense |
|||
2015 (remaining three months) |
$ | 1,772 | ||
2016 |
6,997 | |||
2017 |
6,915 | |||
2018 |
5,788 | |||
2019 |
4,467 | |||
Thereafter |
15,622 | |||
Total |
$ | 41,561 |
11. COMMON STOCK AND EARNINGS PER SHARE
On May 12, 2015, FactSet’s Board of Directors approved a regular quarterly dividend of $0.44 per share, or $1.76 per share per annum. The cash dividend of $18.3 million was paid on June 16, 2015 to common stockholders of record at the close of business on May 29, 2015.
Shares of common stock outstanding were as follows (in thousands):
Nine Months Ended May 31, |
||||||||
2015 |
2014 |
|||||||
Balance at September 1 |
41,793 | 43,324 | ||||||
Common stock issued for employee stock plans |
951 | 562 | ||||||
Stock issued for acquisition of a business |
20 | 0 | ||||||
Repurchase of common stock from employees* |
(23 | ) | (41 | ) | ||||
Repurchase of common stock under the share repurchase program |
(1,210 | ) | (1,829 | ) | ||||
Balance at May 31, 2015 and 2014, respectively |
41,531 | 42,016 |
*For the nine months ended May 31, 2015 and 2014, the Company repurchased 23,192 and 41,093 shares, or $3.1 million and $4.4 million, of common stock, respectively, in settlement of employee tax withholding obligations due upon the vesting of restricted stock.
A reconciliation of the weighted average shares outstanding used in the basic and diluted earnings per share computations is as follows (in thousands, except per share data):
Net Income (Numerator) |
Weighted Average Common Share (Denominator) |
Per Share Amount |
||||||||||
For the three months ended May 31, 2015 |
||||||||||||
Basic EPS |
||||||||||||
Income available to common stockholders |
$ | 61,409 | 41,628 | $ | 1.48 | |||||||
Diluted EPS |
||||||||||||
Dilutive effect of stock options and restricted stock |
669 | |||||||||||
Income available to common stockholders plus assumed conversions |
$ | 61,409 | 42,297 | $ | 1.45 | |||||||
For the three months ended May 31, 2014 |
||||||||||||
Basic EPS |
||||||||||||
Income available to common stockholders |
$ | 51,532 | 42,166 | $ | 1.22 | |||||||
Diluted EPS |
||||||||||||
Dilutive effect of stock options and restricted stock |
449 | |||||||||||
Income available to common stockholders plus assumed conversions |
$ | 51,532 | 42,615 | $ | 1.21 | |||||||
For the nine months ended May 31, 2015 |
||||||||||||
Basic EPS |
||||||||||||
Income available to common stockholders |
$ | 178,867 | 41,648 | $ | 4.29 | |||||||
Diluted EPS |
||||||||||||
Dilutive effect of stock options and restricted stock |
669 | |||||||||||
Income available to common stockholders plus assumed conversions |
$ | 178,867 | 42,317 | $ | 4.23 | |||||||
For the nine months ended May 31, 2014 |
||||||||||||
Basic EPS |
||||||||||||
Income available to common stockholders |
$ | 156,136 | 42,615 | $ | 3.66 | |||||||
Diluted EPS |
||||||||||||
Dilutive effect of stock options and restricted stock |
555 | |||||||||||
Income available to common stockholders plus assumed conversions |
$ | 156,136 | 43,170 | $ | 3.62 |
Dilutive potential common shares consist of stock options and unvested restricted stock awards. No stock options were excluded from the calculation of diluted EPS for the three months ended May 31, 2015, while 49,571 were excluded for the three months ended May 31, 2014, because their inclusion would have been anti-dilutive.
For the three months ended May 31, 2015, the number of performance-based stock option grants excluded from the calculation of diluted earnings per share was 485,129. For the three months ended May 31, 2014 the number of performance-based stock option grants excluded from the calculation of diluted earnings per share was 1,389,674.
Performance-based stock options are omitted from the calculation of diluted earnings per share until the performance criteria are probable of being achieved. The criterion was not yet probable of being achieved as of May 31, 2015 and 2014 for these performance-based stock options.
12. STOCKHOLDERS’ EQUITY
Preferred Stock
At May 31, 2015 and August 31, 2014, there were 10,000,000 shares of preferred stock ($.01 par value per share) authorized, of which no shares were issued and outstanding. FactSet’s Board of Directors may from time to time authorize the issuance of one or more series of preferred stock and, in connection with the creation of such series, determine the characteristics of each such series including, without limitation, the preference and relative, participating, optional or other special rights, and the qualifications, limitations or restrictions of the series.
Common Stock
At May 31, 2015 and August 31, 2014, there were 150,000,000 shares of common stock ($.01 par value per share) authorized, of which 50,062,210 and 49,110,218 shares were issued, respectively. The authorized shares of common stock are issuable for any proper corporate purpose, including future stock splits, stock dividends, acquisitions, raising equity capital or to adopt additional employee benefit plans.
Treasury Stock
At May 31, 2015 and August 31, 2014, there were 8,530,990 and 7,317,416 shares of treasury stock (at cost) outstanding, respectively. As a result, 41,531,220 and 41,792,802 shares of FactSet common stock were outstanding at May 31, 2015 and August 31, 2014, respectively. In connection with the acquisition of Code Red on February 6, 2015, FactSet issued 20,207 shares of treasury stock with a fair value of $3.0 million.
Share Repurchase Program
On December 15, 2014, the Company’s Board of Directors approved a $300.0 million expansion of the existing share repurchase program. During the first nine months of fiscal 2015, the Company repurchased 1,209,954 shares for $174.3 million.
At May 31, 2015, $212.7 million remains authorized for future share repurchases. Repurchases will be made from time to time in the open market and privately negotiated transactions, subject to market conditions. No minimum number of shares to be repurchased has been fixed. There is no timeframe to complete the repurchase program and it is expected that share repurchases will be paid using existing and future cash generated by operations.
Restricted Stock
Restricted stock awards entitle the holder to shares of common stock as the awards vest over time. During the first nine months of fiscal 2015, 68,178 of previously granted restricted stock awards vested and were included in common stock outstanding as of May 31, 2015 (less 23,192 shares repurchased from employees to cover their cost of taxes upon vesting of the restricted stock). During the same period in fiscal 2014, 135,205 of previously granted restricted stock awards vested and were included in common stock outstanding as of May 31, 2014 (less 41,093 shares repurchased from employees to cover their cost of taxes upon vesting of the restricted stock).
Dividends
The Company’s Board of Directors declared the following historical dividends:
Declaration Date |
Dividends Per |
Type |
Record Date |
Total $ Amount |
Payment Date | ||||||||
May 12, 2015 |
$ | 0.44 |
Regular (cash) |
May 29, 2015 |
$ | 18,274 |
June 16, 2015 | ||||||
February 11, 2015 |
$ | 0.39 |
Regular (cash) |
February 27, 2015 |
$ | 16,236 |
March 17, 2015 | ||||||
November 12, 2014 |
$ | 0.39 |
Regular (cash) |
November 28, 2014 |
$ | 16,216 |
December 16, 2014 | ||||||
August 14, 2014 |
$ | 0.39 |
Regular (cash) |
August 29, 2014 |
$ | 16,299 |
September 16, 2014 | ||||||
May 5, 2014 |
$ | 0.39 |
Regular (cash) |
May 30, 2014 |
$ | 16,386 |
June 17, 2014 | ||||||
February 11, 2014 |
$ | 0.35 |
Regular (cash) |
February 28, 2014 |
$ | 14,827 |
March 18, 2014 | ||||||
November 14, 2013 |
$ | 0.35 |
Regular (cash) |
November 29, 2013 |
$ | 15,046 |
December 17, 2013 | ||||||
August 15, 2013 |
$ | 0.35 |
Regular (cash) |
August 31, 2013 |
$ | 15,164 |
September 17, 2013 |
All of the above cash dividends were paid from existing cash resources. Future dividend payments will depend on the Company’s earnings, capital requirements, financial condition and other factors considered relevant by the Company and is subject to final determination by the Company’s Board of Directors.
13. EMPLOYEE STOCK OPTION AND RETIREMENT PLANS
Stock Option Awards
The FactSet Research Systems Inc. 2004 Stock Option and Award Plan, as Amended and Restated (the “Option Plan”) provides for the grant of share-based awards, including stock options and restricted stock awards to employees of FactSet. The expiration date of the Option Plan is December 14, 2020. Stock options granted under the Option Plan expire either seven or ten years from the date of grant and the majority vest ratably over a period of five years. Options become vested and exercisable provided the employee continues employment with the Company through the applicable vesting date and remain exercisable until expiration or cancellation. Options are not transferable or assignable other than by will or the laws of descent and distribution. During the grantee’s lifetime, the options may be exercised only by the grantee.
During the first nine months of fiscal 2015, FactSet granted 686,720 stock options at a weighted average exercise price of $137.52 to existing employees of the Company.
As of May 31, 2015, a total of 3,253,586 stock options were outstanding at a weighted average exercise price of $96.05. Unamortized stock-based compensation of $37.5 million is expected to be recognized as stock-based compensation expense over the remaining vesting period of 3.4 years.
A summary of stock option activity is as follows (in thousands, except per share data):
Number Outstanding |
Weighted Average Exercise Price Per Share |
|||||||
Balance at August 31, 2014 |
3,482 | $ | 79.67 | |||||
Granted – non-performance based |
463 | 131.31 | ||||||
Exercised |
(114 | ) | 73.53 | |||||
Forfeited |
(33 | ) | 98.28 | |||||
Balance at November 30, 2014 |
3,798 | $ | 85.98 | |||||
Granted – non-performance-based |
25 | 139.02 | ||||||
Granted – performance-based |
138 | 148.52 | ||||||
Granted – non-employee Directors grant |
14 | 138.48 | ||||||
Exercised |
(403 | ) | 61.63 | |||||
Forfeited |
(32 | ) | 97.08 | |||||
Balance at February 28, 2015 |
3,540 | $ | 91.67 | |||||
Granted – non-performance-based |
61 | 159.14 | ||||||
Exercised |
(319 | ) | 57.30 | |||||
Forfeited |
(28 | ) | 122.02 | |||||
Balance at May 31, 2015 |
3,254 | $ | 96.05 |
The total number of in-the-money options exercisable as of May 31, 2015 was 1.4 million with a weighted average exercise price of $77.83. As of August 31, 2014, 1.9 million in-the-money outstanding options were exercisable with a weighted average exercise price of $68.78. The aggregate intrinsic value of in-the-money stock options exercisable at May 31, 2015 and August 31, 2014 was $118.8 million and $111.3 million, respectively. Aggregate intrinsic value represents the difference between the Company’s closing stock price of $165.17 on May 29, 2015 and the exercise price multiplied by the number of options exercisable as of that date. The total pre-tax intrinsic value of stock options exercised during the three months ended May 31, 2015 and 2014 was $32.1 million and $6.9 million, respectively. The total pre-tax intrinsic value of stock options exercised during the nine months ended May 31, 2015 and 2014 was $70.9 million and $22.9 million, respectively.
Performance-based Stock Options
Performance-based stock options require management to make assumptions regarding the likelihood of achieving Company performance targets. The number of performance-based options that vest will be predicated on the Company achieving performance levels during the measurement period subsequent to the date of grant. Dependent on the financial performance levels attained by FactSet, a percentage of the performance-based stock options will vest to the grantees of those stock options. However, there is no current guarantee that such options will vest in whole or in part.
July 2012 Performance-based Option Grant
In July 2012, FactSet granted 241,546 performance-based employee stock options, which are eligible to vest in 20% tranches depending upon future StreetAccount user growth through August 31, 2017. During the fourth quarter of fiscal 2013, the first growth target as outlined within the terms of the grant was achieved, thus 20% or 48,314 options vested on August 31, 2013. The second 20% tranche vested on August 31, 2014 as a result of accelerated expansion of Street Account users during fiscal 2014. As of May 31, 2015, the Company estimates that the third 20% tranche will vest by August 31, 2017, resulting in unamortized stock-based compensation expense of $0.7 million to be recognized over the remaining vesting period of 2.2 years. A change, up or down, in the actual financial performance levels achieved by StreetAccount in future fiscal years could result in the following changes to the current estimate of the vesting percentage and related expense (in thousands):
Vesting Percentage |
Cumulative Catch-up Adjustment* |
Remaining Expense to be Recognized |
||||||
Third 20% (current expectation) |
$ | 0 | $ | 697 | ||||
Fourth 20% |
$ | 1,120 | $ | 1,177 | ||||
Fifth 20% |
$ | 2,594 | $ | 1,303 |
* Amounts represent the cumulative catch-up adjustment to be recorded if there was a change in the vesting percentage as of May 31, 2015.
February 2015 Performance-based Option Grant
In connection with the acquisition of Code Red during the second quarter of fiscal 2015, FactSet granted 137,522 performance-based stock options. These performance-based options are eligible to vest four years from date of grant if certain Code Red ASV and operating margin targets are achieved over the measurement period. The option holders must also remain employed by FactSet to be eligible to vest. Of the total grant, 68,761 performance-based options are eligible for vesting based on achieving the growth targets over a four year measurement period ending February 28, 2019 and the remaining 68,761 options are eligible to cliff vest based on a two year measurement period ending February 28, 2017. As of May 31, 2015, total unamortized stock-based compensation of $2.2 million will be recognized as expense over the remaining vesting period of 3.7 years. A change, up or down, in the actual financial performance levels achieved by Code Red in future fiscal years could result in the following changes to the current estimate of the vesting percentage and related expense (in thousands):
Vesting Percentage |
Cumulative Catch-up Adjustment* |
Remaining Expense to be Recognized |
||||||
10% |
$ | (150 | ) | $ | 0 | |||
40% (current expectation) |
$ | 0 | $ | 2,213 | ||||
70% |
$ | 141 | $ | 3,872 | ||||
100% |
$ | 281 | $ | 5,531 |
* Amounts represent the cumulative catch-up adjustment to be recorded if there was a change in the vesting percentage as of May 31, 2015.
Other Performance-based Option Grants
In connection with the acquisitions of Matrix and Revere, FactSet granted 165,949 and 36,695 performance-based stock options, respectively, during fiscal 2014. The performance-based options granted in connection with the acquisition of Matrix will vest only if ASV and operating margin targets related to the Matrix business are met during a five year measurement period ending December 23, 2018, and the option holders remain employed by FactSet. As of May 31, 2015 FactSet does not believe these targets are probable of being achieved, and as such, no stock-based compensation expense is expected to be realized in connection with these options. Of the 36,695 performance-based stock options granted in connection with the Revere acquisition, FactSet currently estimates that 18,553 options will vest based upon the achievement of certain ASV and operating margins during the measurement period ending August 31, 2015. This results in unamortized stock-based compensation expense of $0.4 million to be recognized over the remaining vesting period of 3.2 years.
Restricted Stock and Stock Unit Awards
The Company’s Option Plan permits the issuance of restricted stock and restricted stock units. Restricted stock awards are subject to continued employment over a specified period. During the first nine months of fiscal 2015, FactSet granted 49,158 restricted stock awards to employees of the Company at a weighted average grant date fair value of $135.96. These restricted stock awards vest over a weighted average period of 3.9 years from grant date.
As of May 31, 2015, a total of 339,298 shares of restricted stock and restricted stock units were unvested and outstanding, which results in unamortized stock-based compensation of $22.7 million to be recognized as stock-based compensation expense over the remaining vesting period of 3.3 years.
A summary of restricted stock award activity is as follows (in thousands, except per award data):
Number Outstanding |
Weighted Average Grant Date Fair Value Per Award |
|||||||
Balance at August 31, 2014 |
368 | $ | 89.77 | |||||
Granted |
10 | $ | 127.58 | |||||
Vested |
(53 | ) | $ | 62.85 | ||||
Canceled/forfeited |
(1 | ) | $ | 93.76 | ||||
Balance at November 30, 2014 |
324 | $ | 95.40 | |||||
Granted |
38 | $ | 137.83 | |||||
Canceled/forfeited |
(5 | ) | $ | 95.43 | ||||
Balance at February 28, 2015 |
357 | $ | 99.85 | |||||
Granted |
1 | $ | 152.77 | |||||
Vested |
(15 | ) | $ | 85.80 | ||||
Canceled/forfeited |
(4 | ) | $ | 113.57 | ||||
Balance at May 31, 2015 |
339 | $ | 100.43 |
Performance-based Restricted Stock Units
Performance-based restricted stock units require management to make assumptions regarding the likelihood of achieving Company performance targets. The number of performance-based units that vest will be predicated on the Company achieving performance levels during the measurement period subsequent to the date of grant. Dependent on the financial performance levels attained by FactSet, a percentage of the performance-based units will vest to the grantees. However, there is no current guarantee that such restricted stock will vest in whole or in part.
September 2013 Grant of Restricted Stock Units
In connection with the acquisition of Revere in the first quarter of fiscal 2014, FactSet granted 7,744 performance-based restricted stock units on September 17, 2013. Of the 7,744 performance-based restricted stock units granted, 3,872 are estimated to vest based upon the Company’s belief that certain ASV and operating margin targets will be achieved during the measurement period ending August 31, 2017. As of May 31, 2015, unamortized stock-based compensation of $0.3 million will be amortized to compensation expense over the remaining vesting period of 3.2 years. The remaining 3,872 performance-based restricted stock units are expected to be forfeited.
February 2015 Grant of Restricted Stock Units
In connection with the acquisition of Code Red during the second quarter of fiscal 2015, FactSet granted 1,724 performance-based restricted stock units. Of the 1,724 performance-based restricted stock units granted, 690 are estimated to vest based upon the Company’s belief that certain Code Red ASV and operating margin targets will be achieved during the measurement period ending February 28, 2017. As of May 31, 2015, unamortized stock-based compensation of $0.1 million will be amortized to compensation expense over the remaining vesting period of 1.7 years. The remaining 1,034 performance-based restricted stock units are expected to be forfeited.
Share-based Awards Available for Grant
A summary of share-based awards available for grant is as follows (in thousands):
Share-based Awards Available for Grant under the Employee Option Plan |
Share-based Awards Available for Grant under the Non-Employee Directors Plan |
|||||||
Balance at August 31, 2014 |
3,222 | 102 | ||||||
Granted – non performance-based options |
(463 | ) | 0 | |||||
Granted – performance-based options |
0 | 0 | ||||||
Restricted stock awards granted* |
(26 | ) | 0 | |||||
Share-based awards canceled/forfeited** |
35 | 0 | ||||||
Balance at November 30, 2014 |
2,768 | 102 | ||||||
Granted – non performance-based options |
(25 | ) | (14 | ) | ||||
Granted – performance-based options |
(138 | ) | 0 | |||||
Restricted stock awards granted* |
(95 | ) | 0 | |||||
Share-based awards canceled/forfeited** |
44 | 0 | ||||||
Balance at February 28, 2015 |
2,554 | 88 | ||||||
Granted – non performance-based options |
(61 | ) | 0 | |||||
Restricted stock awards granted* |
(2 | ) | 0 | |||||
Share-based awards canceled/forfeited** |
39 | 0 | ||||||
Balance at May 31, 2015 |
2,530 | 88 |
* Each restricted stock award granted is equivalent to 2.5 shares granted under the Company’s option plan.
** Under the Company’s option plan, for each restricted stock award canceled/forfeited, an equivalent of 2.5 shares is added back to the available share-based awards balance.
Employee Stock Purchase Plan
At the 2014 Annual Meeting of Stockholders of FactSet held on December 16, 2014, the stockholders of FactSet voted on and approved the Amended and Restated FactSet Research Systems Inc. 2008 Employee Stock Purchase Plan (the “Purchase Plan”), including the reservation of an additional 500,000 shares of common stock for issuance thereunder. The amendment and restatement of the Purchase Plan was approved by FactSet’s Board of Directors on October 23, 2014, subject to the approval of the Company’s stockholders, and became effective with such stockholder approval on December 16, 2014. As a result of such stockholder approval, the Purchase Plan was amended and modified to increase the maximum number of shares of common stock authorized for issuance over the term of the Purchase Plan by 500,000 shares. There is no expiration date for the Purchase Plan.
Shares of FactSet common stock may be purchased by eligible employees under the Purchase Plan in three-month intervals at a purchase price equal to at least 85% of the lesser of the fair market value of the Company’s common stock on either the first day or the last day of each three-month offering period. Employee purchases may not exceed 10% of their gross compensation during an offering period.
During the three months ended May 31, 2015, employees purchased 13,877 shares at a weighted average price of $132.48 as compared to 18,068 shares at a weighted average price of $88.55 in the same period a year ago. During the nine months ended May 31, 2015, employees purchased 47,085 shares at a weighted average price of $118.82 as compared to 54,597 shares at a weighted average price of $88.33 in the same period a year ago. At May 31, 2015, 497,796 shares were reserved for future issuance under the Purchase Plan.
401(k) Plan
The Company established a 401(k) Plan (the “401(k) Plan”) in fiscal 1993. The 401(k) Plan is a defined contribution plan covering all full-time, U.S. employees of the Company and is subject to the provisions of the Employee Retirement Income Security Act of 1974 and the Internal Revenue Code of 1986. Each year, participants may contribute up to 60% of their eligible annual compensation, subject to annual limitations established by the Internal Revenue Code. The Company matches up to 4% of employees’ earnings, capped at the IRS annual maximum. Company matching contributions are subject to a five year graduated vesting schedule. All full-time, U.S. employees are eligible for the matching contribution by the Company. The Company contributed $6.3 million and $5.7 million in matching contributions to employee 401(k) accounts during the nine months ended May 31, 2015 and 2014, respectively.
14. STOCK-BASED COMPENSATION
The Company recognized total stock-based compensation expense of $6.1 million and $17.1 million during the three and nine months ended May 31, 2015, respectively. Similarly, the Company recognized total stock-based compensation expense of $6.8 million and $17.4 million during the three and nine months ended May 31, 2014, respectively. As of May 31, 2015, $60.3 million of total unrecognized compensation expense related to non-vested equity awards is expected to be recognized over a weighted average period of 3.3 years. There was no stock-based compensation capitalized as of May 31, 2015 or August 31, 2014, respectively.
Employee Stock Option Fair Value Determinations
The Company utilizes the lattice-binomial option-pricing model (“binomial model”) to estimate the fair value of new employee stock option grants. The Company’s determination of fair value of stock option awards on the date of grant using the binomial model is affected by the Company’s stock price as well as assumptions regarding a number of variables. These variables include, but are not limited to the Company’s expected stock price volatility over the term of the awards, interest rates, option forfeitures and employee stock option exercise behaviors.
Fiscal 2015
– |
Q1 2015 – 462,913 non performance-based employee stock options were granted at a weighted average exercise price of $131.31 and a weighted average estimated fair value of $37.67 per share. |
– |
Q2 2015 – 25,075 non performance-based employee stock options and 137,522 performance-based employee stock options were granted at a weighted average exercise price of $147.05 and a weighted average estimated fair value of $43.05 per share. |
– |
Q3 2015 – 61,210 non performance-based employee stock options were granted at a weighted average exercise price of $159.14 and a weighted average estimated fair value of $44.95 per share. |
Fiscal 2014
– |
Q1 2014 – 35,508 non performance-based employee stock options and 36,695 performance-based employee stock options were granted at a weighted average exercise price of $109.49 and a weighted average estimated fair value of $31.78 per share. |
– |
Q2 2014 – 138,902 non performance-based employee stock options and 165,949 performance-based employee stock options were granted at a weighted average exercise price of $106.03 and a weighted average estimated fair value of $29.14 per share. |
– |
Q3 2014 - There were no employee stock options granted during the three months ended May 31, 2014. |
The weighted average estimated fair value of employee stock options granted during the three and nine months ended May 31, 2015 and 2014 was determined using the binomial model with the following weighted average assumptions:
Three Months Ended May 31, |
Nine Months Ended May 31, |
|||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||
Term structure of risk-free interest rate |
0.01% - 2.12% |
N/A |
0.01% - 2.34% | 0.01% - 2.61% | ||||||||||
Expected life (in years) |
8.2 |
N/A |
8.2 |
7.6 – 7.8 |
||||||||||
Term structure of volatility |
21% - 31% |
N/A |
21% - 31% | 23% - 33% | ||||||||||
Dividend yield |
1.16% |
N/A |
1.33% | 1.35% | ||||||||||
Weighted average estimated fair value |
$44.95 |
N/A |
$39.59 | $29.64 | ||||||||||
Weighted average exercise price |
$159.14 |
N/A |
$137.52 | $106.69 | ||||||||||
Fair value as a percentage of exercise price |
28.2% |
N/A |
28.8% | 27.8% |
The risk-free interest rate assumption for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. Expected volatility is based on a combination of historical volatility of the Company’s stock and implied volatilities of publicly traded options to buy FactSet common stock with contractual terms closest to the expected life of options granted to employees. The approach to utilize a mix of historical and implied volatility was based upon the availability of actively traded options on the Company’s stock and the Company’s assessment that a combination of implied volatility and historical volatility is best representative of future stock price trends. The Company uses historical data to estimate option exercises and employee termination within the valuation model. The dividend yield assumption is based on the Company’s history and expectation of dividend payouts. The expected life of employee stock options represents the weighted average period the stock options are expected to remain outstanding and is a derived output of the binomial model. The binomial model estimates employees exercise behavior is based on the option’s remaining vested life and the extent to which the option is in-the-money. The binomial model estimates the probability of exercise as a function of these two variables based on the entire history of exercises and cancellations of all past option grants made by the Company.
Restricted Stock Fair Value Determinations
Restricted stock granted to employees entitle the holder to shares of common stock as the award vests over time, but not to dividends declared on the underlying shares while the restricted stock is unvested. The grant date fair value of restricted stock awards are measured by reducing the grant date price of FactSet’s common stock by the present value of the dividends expected to be paid on the underlying stock during the requisite service period, discounted at the appropriate risk-free interest rate. Restricted stock awards are amortized to expense over the vesting period. During the first nine months of fiscal 2015, there were 49,158 restricted stock awards granted with a weighted average grant date fair value of $135.96. During the first nine months of fiscal 2014, FactSet granted 204,124 restricted stock awards at a weighted average grant date fair value of $101.95.
Non-Employee Director Stock Option Fair Value Determinations
The 2008 Non-Employee Directors’ Stock Option Plan (the “Directors’ Plan”) provides for the grant of share-based awards, including stock options, to non-employee directors of FactSet. An initial 250,000 shares of FactSet common stock were reserved for issuance under the Directors’ Plan, of which 88,590 remain available for future grant as of May 31, 2015. The expiration date of the Directors’ Plan is December 1, 2018.
The Company utilizes the Black-Scholes model to estimate the fair value of non-employee Director stock option grants. The Company’s determination of fair value of share-based payment awards on the date of grant is affected by the Company’s stock price as well as assumptions regarding a number of variables. These variables include, but are not limited to the Company’s expected stock price volatility over the term of the awards, interest rates, option forfeitures and employee stock option exercise behaviors.
Fiscal 2015
On January 15, 2015, FactSet granted 13,842 stock options to the Company’s non-employee Directors. All of the options granted on January 15, 2015 have a weighted average estimated fair value of $28.18 per share, using the Black-Scholes option-pricing model with the following weighted average assumptions:
Risk-free interest rate |
|
1.45 |
% |
Expected life (in years) |
|
5.4 |
|
Expected volatility |
|
23.5 |
% |
Dividend yield |
|
1.30 |
% |
Fiscal 2014
On January 15, 2014, FactSet granted 14,424 stock options to the Company’s non-employee Directors. All of the options granted on January 15, 2014 have a weighted average estimated fair value of $27.04 per share, using the Black-Scholes option-pricing model with the following weighted average assumptions:
Risk-free interest rate |
|
1.66 |
% |
Expected life (in years) |
  |