COMPUTER TASK GROUP INC - Quarter Report: 2019 September (Form 10-Q)
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 September 27, 2019
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 No. 1-9410
COMPUTER TASK GROUP, INCORPORATED
(Exact name of registrant as specified in its charter)
New York |
|
16-0912632 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
800 Delaware Avenue, Buffalo, New York |
|
14209 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: (716) 882-8000
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class of Stock |
|
Trading Symbol |
|
Name of each exchange on which registered |
Common Stock, par value $0.01 per share |
|
CTG |
|
The NASDAQ Stock Market, LLC |
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 every Interactive Data File required to be submitted 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 such files). YES ☒ NO ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “an emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☐ |
Accelerated filer |
☒ |
|
|
|
|
Non-accelerated filer |
☐ |
Smaller reporting company |
☒ |
|
|
|
|
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). YES ☐ NO ☒
APPLICABLE ONLY TO CORPORATE ISSUERS: |
||
|
|
|
|
|
Shares outstanding at |
Title of each class |
|
October 25, 2019 |
Common stock, par value $.01 per share |
|
14,700,292 |
SEC Form 10-Q Index
Section |
|
Page |
Part I Financial Information |
|
|
Item 1. |
1 |
|
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
23 |
Item 3. |
30 |
|
Item 4. |
30 |
|
|
|
|
Part II Other Information |
|
|
Item 1. |
32 |
|
Item 1A. |
32 |
|
Item 2. |
32 |
|
Item 3. |
32 |
|
Item 4. |
32 |
|
Item 5. |
32 |
|
Item 6. |
33 |
PART I. FINANCIAL INFORMATION
Item 1. |
Financial Statements |
COMPUTER TASK GROUP, INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(amounts in thousands, except per share data)
(Unaudited)
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Revenue |
$ |
97,204 |
|
|
$ |
90,260 |
|
|
$ |
294,850 |
|
|
$ |
265,640 |
|
Direct costs |
|
78,462 |
|
|
|
72,935 |
|
|
|
240,056 |
|
|
|
214,891 |
|
Selling, general and administrative expenses |
|
17,218 |
|
|
|
16,560 |
|
|
|
50,290 |
|
|
|
47,880 |
|
Operating income |
|
1,524 |
|
|
|
765 |
|
|
|
4,504 |
|
|
|
2,869 |
|
Interest and other income |
|
34 |
|
|
|
34 |
|
|
|
110 |
|
|
|
192 |
|
Non-taxable life insurance gain |
|
— |
|
|
|
807 |
|
|
|
— |
|
|
|
807 |
|
Interest and other expense |
|
236 |
|
|
|
211 |
|
|
|
858 |
|
|
|
641 |
|
Income before income taxes |
|
1,322 |
|
|
|
1,395 |
|
|
|
3,756 |
|
|
|
3,227 |
|
Provision for income taxes |
|
443 |
|
|
|
307 |
|
|
|
1,302 |
|
|
|
785 |
|
Net income |
$ |
879 |
|
|
$ |
1,088 |
|
|
$ |
2,454 |
|
|
$ |
2,442 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.07 |
|
|
$ |
0.08 |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
Diluted |
$ |
0.06 |
|
|
$ |
0.08 |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
13,470 |
|
|
|
13,461 |
|
|
|
13,429 |
|
|
|
13,963 |
|
Diluted |
|
14,045 |
|
|
|
14,073 |
|
|
|
13,916 |
|
|
|
14,603 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
1
COMPUTER TASK GROUP, INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(amounts in thousands)
(Unaudited)
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
|||||||||||
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|||||
Net Income |
$ |
879 |
|
|
$ |
1,088 |
|
|
$ |
2,454 |
|
|
$ |
2,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment, net of taxes |
|
(1,540 |
) |
|
|
(160 |
) |
|
|
(2,019 |
) |
|
|
(1,309 |
) |
|
Change in pension (loss) gain, net of taxes of $0 and $9 in the 2019 and 2018 third quarters, respectively, and $0 and $27 in the first three quarters of 2019 and 2018, respectively |
|
258 |
|
|
|
64 |
|
|
|
356 |
|
|
|
334 |
|
|
Other comprehensive loss |
|
(1,282 |
) |
|
|
(96 |
) |
|
|
(1,663 |
) |
|
|
(975 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
$ |
(403 |
) |
|
$ |
992 |
|
|
$ |
791 |
|
|
$ |
1,467 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
COMPUTER TASK GROUP, INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share balances)
(Unaudited)
|
September 27, |
|
|
December 31, |
|
||
|
2019 |
|
|
2018 |
|
||
Assets |
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
10,693 |
|
|
$ |
12,431 |
|
Accounts receivable, net of allowances of $84 and $104 in 2019 and 2018, respectively |
|
86,868 |
|
|
|
81,313 |
|
Prepaid and other current assets |
|
4,465 |
|
|
|
1,925 |
|
Income taxes receivable |
|
— |
|
|
|
349 |
|
Total current assets |
|
102,026 |
|
|
|
96,018 |
|
Property, equipment and capitalized software, net |
|
5,533 |
|
|
|
5,656 |
|
Operating lease right-of-use assets |
|
14,303 |
|
|
|
— |
|
Deferred income taxes |
|
676 |
|
|
|
767 |
|
Acquired intangibles, net |
|
8,601 |
|
|
|
5,936 |
|
Goodwill |
|
17,196 |
|
|
|
11,664 |
|
Cash surrender value of life insurance, net |
|
3,354 |
|
|
|
3,476 |
|
Other assets |
|
482 |
|
|
|
412 |
|
Investments |
|
192 |
|
|
|
192 |
|
Total assets |
$ |
152,363 |
|
|
$ |
124,121 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
10,958 |
|
|
$ |
12,387 |
|
Accrued compensation |
|
30,809 |
|
|
|
21,434 |
|
Advance billings on contracts |
|
2,661 |
|
|
|
2,875 |
|
Short-term operating lease liabilities |
|
5,406 |
|
|
|
— |
|
Other current liabilities |
|
6,397 |
|
|
|
7,467 |
|
Income taxes payable |
|
262 |
|
|
|
— |
|
Total current liabilities |
|
56,493 |
|
|
|
44,163 |
|
Long-term debt |
|
8,603 |
|
|
|
3,640 |
|
Deferred compensation benefits |
|
9,664 |
|
|
|
9,906 |
|
Long-term operating lease liabilities |
|
8,897 |
|
|
|
— |
|
Deferred income taxes |
|
2,315 |
|
|
|
1,632 |
|
Other long-term liabilities |
|
163 |
|
|
|
552 |
|
Total liabilities |
|
86,135 |
|
|
|
59,893 |
|
Shareholders’ Equity: |
|
|
|
|
|
|
|
Common stock, par value $0.01 per share, 150,000,000 shares authorized; 27,017,824 shares issued in 2019 and 2018 |
|
270 |
|
|
|
270 |
|
Capital in excess of par value |
|
111,724 |
|
|
|
116,427 |
|
Retained earnings |
|
85,002 |
|
|
|
82,548 |
|
Less: Treasury stock of 12,317,532 and 12,745,888 shares at cost, in 2019 and 2018, respectively |
|
(114,494 |
) |
|
|
(120,406 |
) |
Accumulated other comprehensive loss |
|
(16,274 |
) |
|
|
(14,611 |
) |
Total shareholders’ equity |
|
66,228 |
|
|
|
64,228 |
|
Total liabilities and shareholders’ equity |
$ |
152,363 |
|
|
$ |
124,121 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
COMPUTER TASK GROUP, INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(amounts in thousands)
(Unaudited)
|
For the Three Quarters Ended |
|
|||||
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||
Cash flow from operating activities: |
|
|
|
|
|
|
|
Net income |
$ |
2,454 |
|
|
$ |
2,442 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
2,422 |
|
|
|
1,905 |
|
Equity-based compensation expense |
|
1,161 |
|
|
|
1,694 |
|
Deferred income taxes |
|
(300 |
) |
|
|
(408 |
) |
Deferred compensation |
|
66 |
|
|
|
(230 |
) |
Gain on the sale of property and equipment |
|
— |
|
|
|
(109 |
) |
Non-taxable life insurance gain |
|
— |
|
|
|
(807 |
) |
Changes in assets and liabilities that provide (use) cash, excluding the effects of acquisitions: |
|
|
|
|
|
|
|
Accounts receivable |
|
(2,904 |
) |
|
|
(8,605 |
) |
Prepaid and other current assets |
|
(1,500 |
) |
|
|
(1,794 |
) |
Other long-term assets |
|
(70 |
) |
|
|
624 |
|
Cash surrender value of life insurance |
|
708 |
|
|
|
(125 |
) |
Accounts payable |
|
(3,478 |
) |
|
|
(2,805 |
) |
Accrued compensation |
|
9,891 |
|
|
|
6,988 |
|
Income taxes payable / receivable |
|
794 |
|
|
|
(334 |
) |
Advance billings on contracts |
|
(1,763 |
) |
|
|
833 |
|
Other current liabilities |
|
(2,644 |
) |
|
|
872 |
|
Other long-term liabilities |
|
(608 |
) |
|
|
(434 |
) |
Net cash provided by (used in) operating activities |
|
4,229 |
|
|
|
(293 |
) |
Cash flow from investing activities: |
|
|
|
|
|
|
|
Cash paid for acquisitions, net of cash acquired |
|
(8,457 |
) |
|
|
(13,782 |
) |
Additions to property and equipment |
|
(838 |
) |
|
|
(1,664 |
) |
Additions to capitalized software |
|
(408 |
) |
|
|
(210 |
) |
Proceeds from the sale of property and equipment |
|
— |
|
|
|
1,724 |
|
Premiums paid for life insurance |
|
(586 |
) |
|
|
(564 |
) |
Proceeds from life insurance |
|
— |
|
|
|
1,126 |
|
Deferred compensation plan investments, net |
|
— |
|
|
|
190 |
|
Net cash used in investing activities |
|
(10,289 |
) |
|
|
(13,180 |
) |
Cash flow from financing activities: |
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
133,455 |
|
|
|
105,591 |
|
Payments on long-term debt |
|
(128,492 |
) |
|
|
(106,911 |
) |
Proceeds from stock option plan exercises |
|
91 |
|
|
|
1,848 |
|
Proceeds from life insurance loans |
|
— |
|
|
|
28,246 |
|
Taxes remitted for shares withheld from equity-based compensation transactions |
|
(153 |
) |
|
|
(287 |
) |
Proceeds from Employee Stock Purchase Plan |
|
110 |
|
|
|
56 |
|
Change in cash overdraft, net |
|
(8 |
) |
|
|
(675 |
) |
Purchase of stock for treasury |
|
— |
|
|
|
(14,873 |
) |
Net cash provided by financing activities |
|
5,003 |
|
|
|
12,995 |
|
Effect of exchange rates on cash and cash equivalents |
|
(681 |
) |
|
|
(205 |
) |
Net decrease in cash and cash equivalents |
|
(1,738 |
) |
|
|
(683 |
) |
Cash and cash equivalents at beginning of year |
|
12,431 |
|
|
|
11,170 |
|
Cash and cash equivalents at end of quarter |
$ |
10,693 |
|
|
$ |
10,487 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
COMPUTER TASK GROUP, INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Total |
|
|||
|
|
Common Stock |
|
|
Excess of |
|
|
Retained |
|
|
Treasury Stock |
|
|
Comprehensive |
|
|
Shareholders’ |
|
||||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Par Value |
|
|
Earnings |
|
|
Shares |
|
|
Amount |
|
|
Income (loss) |
|
|
Equity |
|
||||||||
(amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of June 28, 2019 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
113,684 |
|
|
$ |
84,123 |
|
|
|
12,565 |
|
|
$ |
(117,044 |
) |
|
$ |
(14,992 |
) |
|
$ |
66,041 |
|
Employee Stock Purchase Plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
(34 |
) |
|
|
— |
|
|
|
(7 |
) |
|
|
66 |
|
|
|
— |
|
|
|
32 |
|
Stock Option Plan share issuance, net |
|
|
— |
|
|
|
— |
|
|
|
(468 |
) |
|
|
— |
|
|
|
(40 |
) |
|
|
558 |
|
|
|
— |
|
|
|
90 |
|
Restricted stock plan share issuance/forfeiture |
|
|
— |
|
|
|
— |
|
|
|
(1,926 |
) |
|
|
— |
|
|
|
(200 |
) |
|
|
1,926 |
|
|
|
— |
|
|
|
— |
|
Deferred compensation plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
468 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
468 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
879 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
879 |
|
Foreign currency adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,540 |
) |
|
|
(1,540 |
) |
Pension gain adjustment, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
258 |
|
|
|
258 |
|
Balances as of September 27, 2019 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
111,724 |
|
|
$ |
85,002 |
|
|
|
12,318 |
|
|
$ |
(114,494 |
) |
|
$ |
(16,274 |
) |
|
$ |
66,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Total |
|
|||
|
|
Common Stock |
|
|
Excess of |
|
|
Retained |
|
|
Treasury Stock |
|
|
Comprehensive |
|
|
Shareholders’ |
|
||||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Par Value |
|
|
Earnings |
|
|
Shares |
|
|
Amount |
|
|
Income (loss) |
|
|
Equity |
|
||||||||
(amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of June 29, 2018 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
115,147 |
|
|
$ |
86,383 |
|
|
|
12,546 |
|
|
$ |
(119,279 |
) |
|
$ |
(14,555 |
) |
|
$ |
67,966 |
|
Employee Stock Purchase Plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
(67 |
) |
|
|
— |
|
|
|
(5 |
) |
|
|
62 |
|
|
|
— |
|
|
|
(5 |
) |
Stock Option Plan share issuance, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Restricted stock plan share issuance/forfeiture |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
(12 |
) |
|
|
— |
|
|
|
(12 |
) |
Deferred compensation plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Purchase of stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
178 |
|
|
|
(1,078 |
) |
|
|
— |
|
|
|
(1,078 |
) |
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
666 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
666 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,088 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,088 |
|
Foreign currency adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(160 |
) |
|
|
(160 |
) |
Pension gain adjustment, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
64 |
|
|
|
64 |
|
Balances as of September 28, 2018 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
115,746 |
|
|
$ |
87,471 |
|
|
|
12,721 |
|
|
$ |
(120,307 |
) |
|
$ |
(14,651 |
) |
|
$ |
68,529 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
COMPUTER TASK GROUP, INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Total |
|
|||
|
|
Common Stock |
|
|
Excess of |
|
|
Retained |
|
|
Treasury Stock |
|
|
Comprehensive |
|
|
Shareholders’ |
|
||||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Par Value |
|
|
Earnings |
|
|
Shares |
|
|
Amount |
|
|
Income (loss) |
|
|
Equity |
|
||||||||
(amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of December 31, 2018 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
116,427 |
|
|
$ |
82,548 |
|
|
|
12,746 |
|
|
$ |
(120,406 |
) |
|
$ |
(14,611 |
) |
|
$ |
64,228 |
|
Employee Stock Purchase Plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
(126 |
) |
|
|
— |
|
|
|
(25 |
) |
|
|
236 |
|
|
|
— |
|
|
|
110 |
|
Stock Option Plan share issuance, net |
|
|
— |
|
|
|
— |
|
|
|
(467 |
) |
|
|
— |
|
|
|
(41 |
) |
|
|
558 |
|
|
|
— |
|
|
|
91 |
|
Restricted stock plan share issuance/forfeiture |
|
|
— |
|
|
|
— |
|
|
|
(3,237 |
) |
|
|
— |
|
|
|
(147 |
) |
|
|
3,084 |
|
|
|
— |
|
|
|
(153 |
) |
Deferred compensation plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
(2,034 |
) |
|
|
— |
|
|
|
(215 |
) |
|
|
2,034 |
|
|
|
— |
|
|
|
— |
|
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
1,161 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,161 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,454 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,454 |
|
Foreign currency adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,019 |
) |
|
|
(2,019 |
) |
Pension gain adjustment, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
356 |
|
|
|
356 |
|
Balances as of September 27, 2019 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
111,724 |
|
|
$ |
85,002 |
|
|
|
12,318 |
|
|
$ |
(114,494 |
) |
|
$ |
(16,274 |
) |
|
$ |
66,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Total |
|
|||
|
|
Common Stock |
|
|
Excess of |
|
|
Retained |
|
|
Treasury Stock |
|
|
Comprehensive |
|
|
Shareholders’ |
|
||||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Par Value |
|
|
Earnings |
|
|
Shares |
|
|
Amount |
|
|
Income (loss) |
|
|
Equity |
|
||||||||
(amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances as of December 31, 2017 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
120,247 |
|
|
$ |
85,029 |
|
|
|
11,754 |
|
|
$ |
(113,246 |
) |
|
$ |
(13,676 |
) |
|
$ |
78,624 |
|
Employee Stock Purchase Plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
(89 |
) |
|
|
— |
|
|
|
(13 |
) |
|
|
146 |
|
|
|
— |
|
|
|
57 |
|
Stock Option Plan share issuance, net |
|
|
— |
|
|
|
— |
|
|
|
(1,590 |
) |
|
|
— |
|
|
|
(366 |
) |
|
|
3,438 |
|
|
|
— |
|
|
|
1,848 |
|
Restricted stock plan share issuance/forfeiture |
|
|
— |
|
|
|
— |
|
|
|
(4,516 |
) |
|
|
— |
|
|
|
(246 |
) |
|
|
2,710 |
|
|
|
— |
|
|
|
(1,806 |
) |
Deferred compensation plan share issuance |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(159 |
) |
|
|
1,519 |
|
|
|
— |
|
|
|
1,519 |
|
Purchase of stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,751 |
|
|
|
(14,874 |
) |
|
|
— |
|
|
|
(14,874 |
) |
Equity-based compensation |
|
|
— |
|
|
|
— |
|
|
|
1,694 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,694 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,442 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,442 |
|
Foreign currency adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,309 |
) |
|
|
(1,309 |
) |
Pension gain adjustment, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
334 |
|
|
|
334 |
|
Balances as of September 28, 2018 |
|
|
27,018 |
|
|
$ |
270 |
|
|
$ |
115,746 |
|
|
$ |
87,471 |
|
|
|
12,721 |
|
|
$ |
(120,307 |
) |
|
$ |
(14,651 |
) |
|
$ |
68,529 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
COMPUTER TASK GROUP, INCORPORATED
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. |
Financial Statements |
The condensed consolidated financial statements included herein reflect, in the opinion of the management of Computer Task Group, Incorporated (“CTG” or “the Company”), all normal recurring adjustments necessary to present fairly the condensed consolidated financial position, results of operations, comprehensive income (loss), cash flows, and shareholders’ equity for the periods presented. Certain prior period amounts have been reclassified to conform to the current year presentation. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's latest Annual Report on Form 10‑K filed with the SEC.
The Company's fiscal year-end is December 31. During the year, the quarters generally consist of a 13-week fiscal period where the last day of each of the first three quarters is a Friday. The 2019 third quarter began on June 29, 2019 and ended on September 27, 2019. The 2018 third quarter began on June 30, 2018 and ended on September 28, 2018. There were 63 billable days in both the third quarters of 2019 and 2018, and 190 and 191 billable days in the 2019 and 2018 year-to-date periods, respectively.
2. |
Summary of Significant Accounting Policies |
Basis of Presentation and Consolidation
These condensed consolidated financial statements have been prepared by the Company 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 U.S. generally accepted accounting principles have been condensed or omitted pursuant to the SEC rules and regulations. There are no unconsolidated entities, or off-balance sheet arrangements other than certain guarantees supporting office leases and the performance under government contracts in the Company's European operations. All inter-company accounts have been eliminated.
The preparation of financial statements and related disclosures in conformity with U.S. generally accepted accounting principles requires the Company's management to make estimates, judgments and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Such estimates include, but are not limited to, the valuation allowance for deferred tax assets, actuarial assumptions including discount rates and expected rates of return on assets, as applicable, for the Company's defined benefit plans, the allowance for doubtful accounts receivable, assumptions underlying stock option valuation, investment valuation, legal matters, other contingencies, and progress toward completion and direct profit or loss on contracts. Management believes that the information and disclosures provided herein are adequate to present fairly the condensed consolidated financial position, results of operations, comprehensive income (loss), cash flows, and shareholders’ equity of the Company.
The Company evaluated subsequent events from the date of the most recent balance sheet through the date of this filing. There are no subsequent events that require recognition or disclosure in these unaudited interim condensed consolidated financial statements.
The Company operates in one industry, providing IT services to its clients. At the highest level, CTG delivers services that are considered either IT solutions or IT and other staffing. CTG provides these primary services to all of the markets that it serves. The services provided typically encompass the IT business solution life cycle, including phases for planning, developing, implementing, managing, and ultimately maintaining the IT solution. A typical client is an organization with large, complex information and data processing requirements.
7
IT solutions and IT and other staffing revenue as a percentage of total revenue for the quarter and three quarters ended September 27, 2019 and September 28, 2018 was as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
IT solutions |
|
|
33.9 |
% |
|
|
32.1 |
% |
|
|
34.6 |
% |
|
|
31.3 |
% |
IT and other staffing |
|
|
66.1 |
% |
|
|
67.9 |
% |
|
|
65.4 |
% |
|
|
68.7 |
% |
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
The Company promotes a significant portion of its services through five vertical market focus areas: technology service providers, manufacturing, healthcare (which includes services provided to healthcare providers, health insurers (payers), and life sciences companies), financial services, and energy. The Company focuses on these five vertical areas as it believes that these areas are either higher growth markets than the general IT services market and the general economy, or are areas that provide greater potential for the Company’s growth due to the size of the vertical market. The remainder of CTG’s revenue is derived from general markets.
CTG’s revenue by vertical market as a percentage of total revenue for the quarter and three quarters ended September 27, 2019 and September 28, 2018 was as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Technology service providers |
|
|
32.9 |
% |
|
|
31.4 |
% |
|
|
32.4 |
% |
|
|
32.2 |
% |
Manufacturing |
|
|
17.6 |
% |
|
|
20.3 |
% |
|
|
17.2 |
% |
|
|
19.7 |
% |
Healthcare |
|
|
16.9 |
% |
|
|
16.9 |
% |
|
|
16.7 |
% |
|
|
16.0 |
% |
Financial services |
|
|
13.0 |
% |
|
|
15.7 |
% |
|
|
13.6 |
% |
|
|
15.3 |
% |
Energy |
|
|
5.4 |
% |
|
|
4.4 |
% |
|
|
5.2 |
% |
|
|
4.8 |
% |
General markets |
|
|
14.2 |
% |
|
|
11.3 |
% |
|
|
14.9 |
% |
|
|
12.0 |
% |
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
Revenue Recognition
The Company recognizes revenue when control of the promised good or service is transferred to clients, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. For time-and-material contracts, revenue is recognized as hours are incurred and costs are expended. For contracts with progress billing schedules (i.e. progress billing), primarily monthly, revenue is recognized as services are rendered to the client. Revenue for fixed-price contracts is recognized over time using an input-based approach. Recognizing revenue over time best portrays the Company’s performance in transferring control of the goods or services to the client. On most fixed price contracts, revenue recognition is supported through contractual clauses that require the client to pay for work performed to date, including cost plus a reasonable profit margin, for goods or services that have no alternative use to the Company. On certain contracts, revenue recognition is supported through contractual clauses that indicate the client controls the asset, or work in process, as the Company creates or enhances the asset. On a given project, actual salary and indirect labor costs incurred are measured and compared with the total estimate of costs of such items at the completion of the project. Revenue is recognized based upon the percentage-of-completion calculation of total incurred costs to total estimated costs. The Company infrequently works on fixed-price projects that include significant amounts of material or other non-labor related costs that could distort the percent complete within a percentage-of-completion calculation. The Company’s estimate of the total labor costs it expects to incur over the term of the contract is based on the nature of the project and experience on similar projects, and includes management judgments and estimates that affect the amount of revenue recognized on fixed-price contracts in any accounting period. Losses on fixed-price projects are recorded when identified.
8
The Company’s revenue from contracts accounted for under time-and-material, progress billing and percentage-of-completion methods as a percentage of consolidated revenue for the quarter and three quarters ended September 27, 2019 and September 28, 2018 was as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Time-and-material |
|
|
80.7 |
% |
|
|
84.6 |
% |
|
|
80.2 |
% |
|
|
85.4 |
% |
Progress billing |
|
|
10.1 |
% |
|
|
10.5 |
% |
|
|
10.2 |
% |
|
|
10.1 |
% |
Percentage-of-completion |
|
|
9.2 |
% |
|
|
4.9 |
% |
|
|
9.6 |
% |
|
|
4.5 |
% |
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
The Company recorded revenue in the quarter and three quarters ended September 27, 2019 and September 28, 2018 as follows:
For the Quarter Ended: |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
Year-over-Year Change |
|
|||||||||||
|
|
(amounts in thousands) |
|
|
|
|
|
|||||||||||||
North America |
|
|
63.6 |
% |
|
$ |
61,866 |
|
|
|
65.6 |
% |
|
$ |
59,211 |
|
|
|
4.5 |
% |
Europe |
|
|
36.4 |
% |
|
|
35,338 |
|
|
|
34.4 |
% |
|
|
31,049 |
|
|
|
13.8 |
% |
Total |
|
|
100.0 |
% |
|
$ |
97,204 |
|
|
|
100.0 |
% |
|
$ |
90,260 |
|
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Quarters Ended: |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
Year-over-Year Change |
|
|||||||||||
|
|
(amounts in thousands) |
|
|
|
|
|
|||||||||||||
North America |
|
|
62.4 |
% |
|
$ |
183,953 |
|
|
|
65.3 |
% |
|
$ |
173,425 |
|
|
|
6.1 |
% |
Europe |
|
|
37.6 |
% |
|
|
110,897 |
|
|
|
34.7 |
% |
|
|
92,215 |
|
|
|
20.3 |
% |
Total |
|
|
100.0 |
% |
|
$ |
294,850 |
|
|
|
100.0 |
% |
|
$ |
265,640 |
|
|
|
11.0 |
% |
Significant Judgments
With the exception of cost estimates on certain fixed-price projects, there are no other significant judgments used to determine the timing of the satisfaction of performance obligations or determining the transaction price and amounts allocated to performance obligations. The Company allocates the transaction price based on standalone selling prices for contracts with clients that include more than one performance obligation. We determine standalone selling price based on the expected cost of the good or service plus margin approach. Certain clients may qualify for discounts and rebates, which we account for as variable consideration. We estimate variable consideration and reduce revenue recognized based on the amount we expect to provide to clients.
Contract Balances
For time-and-material contracts and contracts with periodic billing schedules, the timing of the Company’s satisfaction of its performance obligations is consistent with the timing of payment. For these contracts, the Company has the right to payment in the amount that corresponds directly with the value of the Company’s performance to date. The Company uses the practical expedient that allows the Company to recognize revenue in the amount for which it has the right to invoice for time-and-material contracts and contracts with periodic billing schedules. Bill schedules for fixed-price contracts are generally consistent with the Company’s performance in transferring control of the goods or services to the client. There are no significant financing components in contracts with clients. The Company records advanced billings that represent contract liabilities for cash payments received in advance of performance on the condensed consolidated balance sheet. Unbilled receivables are reported within “accounts receivable” on the condensed consolidated balance sheet. Accounts receivable and advanced billings balances fluctuate based on the timing of the client’s billing schedule and the Company’s month-end date. There are no significant costs to obtain or fulfill contracts with clients.
Transaction Price Allocated to Remaining Performance Obligations
As of September 27, 2019, the aggregate transaction price allocated to unsatisfied or partially unsatisfied performance obligations for fixed-price and all managed-support contracts was approximately $10.8 million and $40.0 million, respectively. Approximately $14.7 million of the transaction price allocated to unsatisfied or partially unsatisfied performance obligations is expected to be earned in 2019 and approximately $36.1 million of the transaction price
9
allocated to unsatisfied or partially unsatisfied performance obligations is expected to be earned in 2020 and beyond. As the Company uses the “right to invoice” practical expedient, we do not disclose the value of unsatisfied performance obligations for contracts for which we recognize revenue at the amount to which we have the right to invoice for services performed.
Taxes Collected from Clients
In instances where the Company collects taxes from its clients for remittance to governmental authorities, primarily in its international locations, revenue and expenses are not presented on a gross basis in the condensed consolidated financial statements as such taxes are recorded in the Company's accounts on a net basis.
Fair Value
Fair value is defined as the exchange price that would be received for an asset or paid for a liability in the principal or most advantageous market for the asset or liability, in an orderly transaction between market participants. The Company utilizes a fair value hierarchy for its assets and liabilities, as applicable, based upon three levels of input, which are:
Level 1—quoted prices in active markets for identical assets or liabilities (observable)
Level 2—inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in inactive markets, or other inputs that are observable or can be supported by observable market data for essentially the full term of the asset or liability (observable)
Level 3—unobservable inputs that are supported by little or no market activity, but are significant to determining the fair value of the asset or liability (unobservable)
At September 27, 2019 and December 31, 2018, the carrying amounts of the Company’s cash of $10.7 million and $12.4 million, respectively, approximated fair value.
As described in Note 3 of the condensed consolidated financial statements, the Company acquired 100% of the equity of Soft Company in the 2018 first quarter. Level 3 inputs were used to estimate the fair values of the assets acquired and liabilities assumed. The valuation techniques used to assign fair values to intangible assets included the relief-from-royalty method and excess earnings method. In addition, the Company has a contingent consideration liability related to the earn-out provision of which a portion will be payable in each period subject to the achievement by Soft Company of certain revenue and EBIT targets for fiscal 2017, 2018, and 2019. There is no payout if the achievement on either target is below a certain target threshold. The fair value of this contingent consideration is determined using level 3 inputs. The fair value assigned to the contingent consideration liability is determined using the real options method, which requires inputs such as revenue forecasts, EBIT forecasts, discount rate, and other market variables to assess the probability of Soft Company achieving the revenue and EBIT targets. The Company also acquired Tech-IT in the 2019 first quarter, and the Company has begun the process of accounting for the acquisition and anticipates completion in the 2019 fourth quarter.
The Company is also allowed to elect an irrevocable option to measure, on a contract-by-contract basis, specific financial instruments and certain other items that are currently not being measured at fair value. The Company did not elect to apply the fair value provisions of this accounting standard for any specific contracts during the quarters ended September 27, 2019 or September 28, 2018.
Life Insurance Policies
The Company has purchased life insurance on the lives of a number of former employees who are plan participants in the non-qualified defined benefit Executive Supplemental Benefit Plan. In total, there are policies on 18 individuals, whose average age is 76 years old. Those policies have generated cash surrender value and the Company has taken loans against the policies. At September 27, 2019, these insurance policies have a gross cash surrender value of $29.5 million, outstanding loans and interest totaling $26.7 million, and a net cash surrender value of $2.8 million. At December 31, 2018, these insurance policies had a gross cash surrender value of $28.4 million, outstanding loans and interest totaling $25.7 million, and a net cash surrender value of $2.6 million. The net cash surrender values are included on the condensed consolidated balance sheet in “Cash surrender value of life insurance” under non-current assets.
10
At both September 27, 2019 and December 31, 2018, the total death benefit for the remaining policies was approximately $37.6 million. Currently, upon the death of all of the remaining plan participants, the Company would expect to receive approximately $10.6 million after the payment of obligations, and, under current tax regulations, record a non-taxable gain of approximately $8.1 million.
Cash and Cash Equivalents, and Cash Overdrafts
For purposes of the statement of cash flows, cash and cash equivalents are defined as cash on hand, demand deposits, and short-term, highly liquid investments with an original maturity of three months or less. As the Company does not fund its bank accounts for the checks it has written until the checks are presented to the bank for payment, the "change in cash overdraft, net," line item as presented on the condensed consolidated statements of cash flows represents the increase or decrease in outstanding checks in a given period.
Property, Equipment and Capitalized Software Costs
Property, equipment and capitalized software at September 27, 2019 and December 31, 2018 are summarized as follows:
(amounts in thousands) |
|
September 27, 2019 |
|
|
December 31, 2018 |
|
||
Property, equipment and capitalized software |
|
$ |
17,698 |
|
|
$ |
18,292 |
|
Accumulated depreciation and amortization |
|
|
(12,165 |
) |
|
|
(12,636 |
) |
Property, equipment and capitalized software, net |
|
$ |
5,533 |
|
|
$ |
5,656 |
|
The Company recorded $0.3 million and $0.4 million of capitalized software costs during the quarter and three quarters ended September 27, 2019, respectively, and less than $0.2 million of capitalized software costs during the quarter and three quarters ended September 28, 2018. As of those dates, the Company had capitalized a total of $2.3 million and $2.2 million, respectively, for software projects developed for commercial use. Amortization periods range from three to five years, and are evaluated periodically for propriety. Amortization expense totaled approximately $0.1 million and $0.4 million in the quarter and three quarters ended September 27, 2019, respectively, and approximately $0.1 million and $0.4 million in the quarter and three quarters ended September 28, 2018, respectively. Accumulated amortization for these projects totaled $1.1 million and $1.0 million as of September 27, 2019 and September 28, 2018, respectively.
Guarantees
The Company has a number of guarantees in place in its European operations that support office leases and performance under government contracts. At September 27, 2019 and December 31, 2018, these guarantees totaled approximately $2.7 million and generally have expiration dates ranging from September 2019 through December 2024.
Goodwill
The goodwill recorded on the Company's condensed consolidated balance sheet at September 27, 2019 relates to the acquisition of Soft Company in the 2018 first quarter, and Tech-IT in the 2019 first quarter. In accordance with current accounting guidance for “Intangibles - Goodwill and Other,” the Company performs goodwill impairment testing at least annually (in the Company’s fourth quarter), unless indicators of impairment exist in interim periods.
The changes in the carrying amount of goodwill for the three quarters ended September 27, 2019 are as follows:
(amounts in thousands) |
|
|
|
Balance at December 31, 2018 |
$ |
11,664 |
|
Acquired goodwill |
|
5,968 |
|
Foreign currency translation |
|
(436 |
) |
Balance at September 27, 2019 |
$ |
17,196 |
|
11
Acquired Intangible Assets
Acquired intangible assets at September 27, 2019 consist of the following:
(amounts in thousands) |
Estimated Economic Life |
Gross Carrying Amount |
|
Accumulated Amortization |
|
Foreign Currency Translation |
|
Net Carrying Amount |
|
||||
Trademarks |
2 year |
$ |
1,432 |
|
$ |
724 |
|
$ |
(120 |
) |
$ |
588 |
|
Customer relationships |
8-13 years |
|
9,905 |
|
|
950 |
|
|
(942 |
) |
|
8,013 |
|
Total |
|
$ |
11,337 |
|
$ |
1,674 |
|
$ |
(1,062 |
) |
$ |
8,601 |
|
Estimated amortization expense for the remainder of 2019, the five succeeding years, and thereafter is as follows:
Year |
|
Annual Amortization |
|
|
(amounts in thousands) |
|
|
|
|
2019 |
|
$ |
376 |
|
2020 |
|
|
1,216 |
|
2021 |
|
|
902 |
|
2022 |
|
|
847 |
|
2023 |
|
|
847 |
|
2024 |
|
|
847 |
|
Thereafter |
|
|
3,566 |
|
Total |
|
$ |
8,601 |
|
Recently Issued Accounting Standards
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842),” which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). On January 1, 2019, the Company adopted the new lease standard using the modified retrospective transition approach and elected the transition method to apply the new lease standard as of the January 1, 2019 adoption date. Results for the reporting periods beginning after January 1, 2019 are presented under Topic 842, while prior period amounts are not adjusted and continue to be reported in accordance with accounting under Topic 840.
In addition, the Company elected the package of practical expedients, which permits the Company not to reassess under the new standard prior conclusions about lease identification, lease classification, and initial direct costs. The Company has also elected the practical expedient to separate lease and non-lease components for its office leases and has elected to group lease and non-lease components for its vehicle leases. Upon adoption of Topic 842 on January 1, 2019, the Company recorded approximately $13.1 million of operating lease right-of-use assets and lease liabilities. The adoption of Topic 842 did not have a significant impact on the Company’s condensed consolidated statements of income, comprehensive income (loss), or its condensed consolidated statements of cash flows. The new lease standard does not affect the Company’s compliance with financial covenants associated with its debt agreement.
In June 2016, the FASB issued ASU 2016-13, “Measurement of Credit Losses on Financial Instruments”, which requires the immediate recognition of estimated credit losses expected to occur over the remaining life of many financial assets, including trade receivables. This guidance is effective for reporting periods beginning after December 15, 2019; however, early adoption is permitted. The Company is currently evaluating the impact that ASU 2016-13 will have on its condensed consolidated financial statements.
3.Acquisitions
Tech-IT PSF S.A. (“Tech-IT”)
12
On February 6, 2019, the Company acquired 100% of the equity of Tech-IT for approximately $9.7 million. The acquisition was funded using cash on hand and borrowings under the Credit and Security Agreement. Tech-IT, located in Bertrange, Luxembourg, is a leading provider of software and hardware services, including consulting, infrastructure and software design and development, infrastructure integration, project management, and training. The acquisition of Tech-IT is expected to enable the Company to strengthen its market position in Luxembourg and broaden its portfolio to offer complete end-to-end IT solutions.
The results of operations of Tech-IT have been included in the Company’s consolidated financial results since the date of acquisition. As the Company has determined that the acquisition is not material to its existing operations, certain disclosures, including pro forma financial information, have not been included in this quarterly report on Form 10-Q.
An earn-out of up to a maximum of $2.3 million (€2.0 million based on a EUR into USD exchange rate of 1.1386) can be earned, a portion of which will be payable in each period subject to the achievement of direct profit targets for fiscal 2018, 2019, and 2020. There is no payout if the achievement on the target is below the threshold. The fair value as of the February 6, 2019 acquisition date was determined to be $1.1 million, and was also $1.1 million as of September 27, 2019. As such, the Company did not record any selling, general and administrative expense during the first three quarters of 2019 for this earnout. The contingent consideration liability is recorded in “other current liabilities” on the September 27, 2019 condensed consolidated balance sheet.
The acquisition date fair value of the consideration for the acquisition of Tech-IT consisted of the following as of February 6, 2019:
(amounts in thousands) |
|
|
|
Cash consideration |
$ |
9,677 |
|
Fair value of contingent consideration |
|
1,139 |
|
Fair value of purchase consideration |
$ |
10,816 |
|
The following table summarizes the allocation of the aggregate purchase consideration to the fair value of the assets acquired and liabilities assumed as of February 6, 2019:
(amounts in thousands) |
|
|
|
Assets Acquired: |
|
|
|
Cash |
$ |
1,220 |
|
Accounts receivable |
|
4,388 |
|
Prepaids & other |
|
1,269 |
|
Property & equipment |
|
98 |
|
Acquired intangibles |
|
4,099 |
|
Goodwill |
|
5,968 |
|
Total assets acquired |
$ |
17,042 |
|
|
|
|
|
Liabilities Assumed: |
|
|
|
Accounts payable |
$ |
2,382 |
|
Accrued compensation |
|
82 |
|
Other short-term liabilities |
|
2,648 |
|
Deferred income taxes |
|
1,114 |
|
Total liabilities assumed |
|
6,226 |
|
Net assets acquired |
$ |
10,816 |
|
The purchase consideration for the acquisition was allocated to the assets acquired and liabilities assumed based upon their respective fair values. The excess consideration was recorded as goodwill, which is not deductible for income tax purposes.
(amounts in thousands) |
Fair Value |
|
|
Estimated Useful Life |
|
Trademarks |
$ |
684 |
|
|
2 years |
Customer relationships |
|
3,415 |
|
|
8 years |
Fair value of purchase consideration |
$ |
4,099 |
|
|
|
13
The Company incurred acquisition-related legal and consulting fees and amortization of intangible assets of approximately $0.4 million and $0.5 million in the 2019 third quarter and year-to-date period, respectively, which were recorded as a component of selling, general, and administrative expenses in the condensed consolidated statements of income. The purchase price allocation for this acquisition has been finalized.
Soft Company SAS (“Soft Company”)
On February 15, 2018, the Company acquired 100% of the equity of Soft Company for approximately $16.9 million (€13.6 million based on a EUR into USD exchange rate of 1.2392). The acquisition was funded using cash on hand and borrowings under the Company’s Credit and Security Agreement. Soft Company, located in Paris, France, is an IT consulting company that specializes in providing IT services to finance, insurance, telecom, and media services companies. The acquisition of Soft Company is expected to enable the Company to expand its position in Europe and enhance its service offerings.
The Company has a contingent consideration liability related to an earn-out provision of which a portion will be payable in each period subject to the achievement by Soft Company of certain revenue and EBIT targets for fiscal 2017, 2018, and 2019. There is no payout if the achievement on either target is below a certain target threshold. The fair value as of the February 15, 2018 acquisition date was determined to be $2.0 million. In the 2018 second quarter, the Company paid approximately $0.9 million relating to the earn-out based on the achievement by Soft Company of certain revenue and EBIT targets for fiscal 2017. The fair value of the remaining contingent consideration liability was determined to be approximately $0.9 million as of September 27, 2019. As such, the Company recorded $0.2 million and $0.6 million of selling, general and administrative expense during the quarter and three quarters ended September 27, 2019, respectively. The remaining contingent consideration liability is recorded in “other current liabilities” on the September 27, 2019 condensed consolidated balance sheet.
The acquisition date fair value of the consideration for the acquisition of Soft Company consisted of the following as of February 15, 2018:
|
|
|
|
Cash consideration |
$ |
16,910 |
|
Fair value of contingent consideration |
|
1,997 |
|
Fair value of purchase consideration |
$ |
18,907 |
|
14
The following table summarizes the allocation of the aggregate purchase consideration to the fair value of the assets acquired and liabilities assumed as of February 15, 2018:
(amounts in thousands) |
|
|
|
Assets Acquired: |
|
|
|
Cash |
$ |
4,059 |
|
Accounts receivable |
|
5,551 |
|
Prepaids & other |
|
243 |
|
Property & equipment |
|
53 |
|
Acquired intangibles |
|
7,238 |
|
Goodwill |
|
12,720 |
|
Total assets acquired |
$ |
29,864 |
|
|
|
|
|
Liabilities Assumed: |
|
|
|
Accounts payable |
$ |
4,085 |
|
Accrued compensation |
|
2,669 |
|
Other short-term liabilities |
|
2,006 |
|
Deferred income taxes |
|
1,827 |
|
Other long-term liabilities |
|
370 |
|
Total liabilities assumed |
$ |
10,957 |
|
Net assets acquired |
$ |
18,907 |
|
The purchase consideration for the acquisition was allocated to the assets acquired and liabilities assumed based upon their respective fair values. The excess consideration was recorded as goodwill, which is not deductible for income tax purposes.
The intangible assets acquired in this acquisition consisted of the following:
(amounts in thousands) |
Fair Value |
|
|
Estimated Useful Life |
|
Trademarks |
$ |
749 |
|
|
2 years |
Customer relationships |
|
6,489 |
|
|
13 years |
Fair value of purchase consideration |
$ |
7,238 |
|
|
|
The results of operations of Soft Company have been included in the Company’s consolidated financial results since the date of acquisition. As the Company has determined that the acquisition is not material to its existing operations, certain disclosures, including pro forma financial information, have not been included in this quarterly report on Form 10-Q. The Company incurred acquisition-related legal and consulting fees, adjustments to the fair value of the earn-out liability, and amortization of intangible assets of approximately $0.4 million and $1.2 million in the 2019 third quarter and year-to-date period, respectively, which were recorded as a component of selling, general, and administrative expenses in the condensed consolidated statements of income. The purchase price allocation for this acquisition has been finalized.
15
4. |
Net Income Per Share |
Basic and diluted earnings per share (EPS) for the quarter and three quarters ended September 27, 2019 and September 28, 2018 were as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
(amounts in thousands, except per-share data) |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Weighted-average number of shares outstanding during period |
|
|
13,470 |
|
|
|
13,461 |
|
|
|
13,429 |
|
|
|
13,963 |
|
Common stock equivalents from incremental shares under equity-based compensation plans |
|
|
575 |
|
|
|
612 |
|
|
|
487 |
|
|
|
640 |
|
Number of shares on which diluted earnings per share is based |
|
|
14,045 |
|
|
|
14,073 |
|
|
|
13,916 |
|
|
|
14,603 |
|
Net income |
|
$ |
879 |
|
|
$ |
1,088 |
|
|
$ |
2,454 |
|
|
$ |
2,442 |
|
Net income per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.07 |
|
|
$ |
0.08 |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
Diluted |
|
$ |
0.06 |
|
|
$ |
0.08 |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
Weighted-average shares represent the average number of issued shares less treasury shares, and for the basic EPS calculations, unvested restricted stock.
Certain options representing 1.1 million and 0.7 million shares of common stock were outstanding at September 27, 2019 and September 28, 2018, respectively, but were not included in the computation of diluted earnings per share as their effect on the computation would have been anti-dilutive.
5. |
Operating Leases |
The Company is obligated under a number of long-term operating leases for office space and office equipment, and for automobiles leased in Europe. On January 1, 2019, the Company adopted Topic 842 using the modified retrospective transition approach and elected the transition method to apply the new lease standard as of the January 1, 2019 adoption date. Results for the reporting periods beginning after January 1, 2019 are presented under Topic 842, while prior period amounts are not adjusted and continue to be reported in accordance with the Company’s historic accounting under Topic 840.
Most leases contain both lease components (fixed payments for rent) and non-lease components (common-area maintenance and other services). The Company has elected the practical expedient to separate lease and non-lease components for its office leases and has elected to group lease and non-lease components for its vehicle leases. Some leases contain renewal options with escalation clauses commensurate with local market fluctuations, however, generally limiting an annual increase to no more than 5.0% of the existing lease payment. The exercise of lease renewal options is at the Company’s sole discretion. The Company has excluded renewal options in the measurement of right-of-use assets and lease liabilities if they are not reasonably certain of exercise.
Operating leases are included in the right-of-use lease assets, short-term lease liabilities, and long-term lease liabilities on the condensed consolidated balance sheet. The Company measures the operating lease liabilities at lease commencement date based on the present value of remaining lease payments using the rate implicit in the lease when readily determinable, or the Company’s secured incremental borrowing rate. The Company has made an accounting policy election not to recognize a lease liability or right-of-use asset for leases with a lease term of twelve months or less and do not include an option to purchase the underlying asset. The Company recognizes lease expense on a straight-line basis over the lease term and variable lease expense in the period incurred. Variable lease cost consists primarily of common-area maintenance, insurance, and taxes, which are paid based on actual costs incurred by the lessor. Operating lease cost for the 2019 third quarter and year-to-date period was $1.7 million and $5.1 million, respectively. Operating lease expense in the 2018 third quarter and year-to-date period was $1.4 million and $4.4 million, respectively. The Company incurred variable lease cost of $0.1 million and $0.4 million, and short-term lease cost of $0.1 million and $0.4 million in the 2019 third quarter and year-to-date period, respectively.
16
Maturities for the Company’s lease liabilities for all operating leases as of September 27, 2019 are as follows:
|
|
Total |
|
|
Year |
|
Operating Leases |
|
|
(amounts in thousands) |
|
|
|
|
2019 (remaining) |
|
$ |
1,505 |
|
2020 |
|
|
5,129 |
|
2021 |
|
|
3,818 |
|
2022 |
|
|
2,475 |
|
2023 |
|
|
1,606 |
|
2024 & thereafter |
|
|
439 |
|
Total undiscounted operating lease payments |
|
$ |
14,972 |
|
Less: Interest |
|
|
(669 |
) |
Total present value of operating lease liabilities |
|
$ |
14,303 |
|
Operating lease payments exclude $4.8 million of legally binding lease payments for leases signed, but not yet commenced. The weighted average remaining lease term and discount rate for all operating leases as of September 27, 2019 are as follows:
|
|
September 27, 2019 |
|
|
Weighted average remaining lease term (years) |
|
|
3.36 |
|
Weighted average remaining discount rate |
|
|
2.83 |
% |
An initial right-of-use asset of $13.1 million was recognized as a non-cash asset addition upon adoption of Topic 842. Supplemental cash flow information related to the Company’s operating leases for the first three quarters of 2019 is as follows:
(amounts in thousands) |
|
September 27, 2019 |
|
|
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
Operating cash outflow from operating leases |
|
$ |
5,062 |
|
Right-of-use assets obtained in exchange for new operating lease liabilities |
|
|
5,205 |
|
As of December 31, 2018, minimum obligations under operating leases were as follows:
|
|
Total |
|
Year |
|
Operating Leases |
|
(amounts in thousands) |
|
|
|
2019 |
|
$ |
5,586 |
2020 |
|
|
4,420 |
2021 |
|
|
3,050 |
2022 |
|
|
2,166 |
2023 |
|
|
1,411 |
2024 & thereafter |
|
|
1,192 |
Minimum future lease obligations |
|
$ |
17,825 |
6. |
Debt |
The Company has a credit and security agreement (the “Credit and Security Agreement”) with its bank, which provides for a three-year revolving credit facility in an aggregate principal amount of $45.0 million, including a sublimit of $10.0 million for letters of credit and a $10.0 million sublimit for swing line loans.
The Credit and Security Agreement expires in December 2020, and has interest rates ranging from 150 to 200 basis points over LIBOR or the greater of (i) the prime rate, (ii) the federal funds effective rate plus 50 basis points, and (iii) adjusted LIBOR plus 100 basis points plus a spread ranging from 50 to 100 basis points based on the amounts outstanding under the Credit and Security Agreement. The Company can borrow under the agreement with either rate at its discretion. At September 27, 2019 and December 31, 2018, there was $8.6 million and $3.6 million outstanding under
17
the Credit and Security Agreement, respectively. The Company borrows or repays its debt as needed based upon its working capital obligations, including the timing of the U.S. bi-weekly payroll.
The maximum amounts outstanding under its credit agreement in the 2019 and 2018 third quarters were $17.0 million and $7.9 million, respectively, while borrowings during those quarters averaged $10.5 million and $4.0 million, respectively, and carried weighted average interest rates of 2.7% and 3.4%, respectively.
Under the Credit and Security Agreement, the Company is required to meet certain financial covenants in order to maintain borrowings under its revolving credit line, pay dividends, and make acquisitions. The covenants are measured quarterly, and at September 27, 2019, included a fixed charge coverage ratio, which must be less than 1.10 times consolidated earnings before interest, taxes, depreciation, and amortization (EBITDA) adjusted for equity-based compensation and severance expenses, must be no less than $5.0 million for the trailing twelve months, and capital expenditures for property, plant, equipment, and capitalized software must be no more than $5.0 million in any annual period. The fixed charge coverage ratio is only tested if availability on a measurement date is less than $5.625 million. Actual borrowings by CTG under the Credit and Security Agreement are subject to a borrowing base, which is a formula based on certain eligible receivables and reserves. Total availability as of September 27, 2019 was approximately $30.6 million. The Company was in compliance with these covenants at September 27, 2019 as adjusted EBITDA for the trailing twelve months was $8.7 million and capital expenditures for property, equipment and capitalized software were $1.2 million in the first three quarters of 2019. The Company was also in compliance with its covenants at September 28, 2018.
7. |
Accumulated Other Comprehensive Loss |
The components that make up accumulated other comprehensive loss on the condensed consolidated balance sheets at September 27, 2019 and December 31, 2018 are as follows:
(amounts in thousands) |
|
September 27, 2019 |
|
|
December 31, 2018 |
|
||
Foreign currency |
|
$ |
(10,041 |
) |
|
$ |
(8,022 |
) |
Pension loss, net of tax of $0 in both 2019 and 2018 |
|
|
(6,233 |
) |
|
|
(6,326 |
) |
Implementation of accounting standards |
|
|
— |
|
|
|
(263 |
) |
Accumulated other comprehensive loss |
|
$ |
(16,274 |
) |
|
$ |
(14,611 |
) |
During the 2019 and 2018 third quarter and year-to-date periods, actuarial losses were amortized to expense as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
(amounts in thousands) |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Amortization of actuarial losses |
|
$ |
45 |
|
|
$ |
67 |
|
|
$ |
138 |
|
|
$ |
210 |
|
Income tax |
|
|
— |
|
|
|
(9 |
) |
|
|
— |
|
|
|
(27 |
) |
Net of tax |
|
$ |
45 |
|
|
$ |
58 |
|
|
$ |
138 |
|
|
$ |
183 |
|
The amortization of both prior service cost and actuarial losses, with the exception of the actuarial gains related to the post retirement benefit plan, are included in determining net periodic pension cost. See note 9, "Deferred Compensation and Other Benefits" for additional information.
8. |
Income Taxes |
The Company’s effective tax rate (“ETR”) is calculated quarterly based upon current assumptions relating to the full year’s estimated operating results and various tax-related items. The 2019 third quarter and year-to-date ETR was 33.5% and 34.7%, respectively, and the 2018 third quarter and year-to-date ETR was 22.0% and 24.3%, respectively.
The ETR was higher in the 2019 third quarter and year-to-date period as compared with the corresponding 2018 periods primarily due to a non-taxable life insurance gain in the 2018 third quarter.
The Company has not recorded a U.S. deferred tax liability for the excess book basis over the tax basis of its investments in foreign subsidiaries as these amounts continue to be indefinitely reinvested in foreign operations.
18
9. |
Deferred Compensation and Other Benefits |
The Company maintains a non-qualified defined benefit Executive Supplemental Benefit Plan (ESBP) that provides certain former key executives with deferred compensation benefits, based on years of service and base compensation, payable during retirement. The plan was amended as of November 30, 1994, to freeze benefits for the participants in the plan at that time.
The Company retained certain potential obligations related to a contributory defined-benefit plan for its previous employees located in the Netherlands (NDBP) when the Company disposed of its subsidiary, CTG Nederland, B.V. Benefits paid are a function of a percentage of career average pay. This plan was curtailed for additional contributions in January 2003.
The Company also maintains a fully funded pension plan related to Belgium employees (BDBP). This is a plan with active employees and the Company expects to make future contributions.
As a result of the acquisition of Soft Company on February 15, 2018, the Company maintains an unfunded pension plan related to the current Soft Company employees (FDBP). The Company does not anticipate contributing to the plan in 2019. No benefit payments were made in 2018 and none are expected to be paid in 2019.
Net periodic pension cost for the quarters ended September 27, 2019 and September 28, 2018 for the plans is as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
(amounts in thousands) |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Service cost |
|
$ |
82 |
|
|
$ |
88 |
|
|
$ |
249 |
|
|
$ |
263 |
|
Interest cost |
|
|
145 |
|
|
|
146 |
|
|
|
438 |
|
|
|
443 |
|
Expected return on assets |
|
|
(152 |
) |
|
|
(159 |
) |
|
|
(460 |
) |
|
|
(485 |
) |
Amortization of actuarial loss |
|
|
48 |
|
|
|
72 |
|
|
|
144 |
|
|
|
218 |
|
Net periodic pension cost |
|
$ |
123 |
|
|
$ |
147 |
|
|
$ |
371 |
|
|
$ |
439 |
|
The ESBP is deemed to be unfunded as the Company has not specifically identified assets to be used to discharge the deferred compensation benefit liabilities. The Company has purchased insurance on the lives of certain plan participants in amounts deemed to be sufficient to reimburse the Company for the costs associated with the plan for those participants (see note 2 for “Life Insurance Policies”). The Company does not anticipate contributing to the plan other than for benefit payments as required in 2019 and future years. In the 2019 third quarter and year-to-date period, the Company made benefit payments totaling approximately $0.1 million and $0.4 million, respectively, and expects to make payments in 2019 totaling approximately $0.6 million. The Company made benefit payments totaling $0.2 million and $0.5 million in the 2018 third quarter and year-to-date period, respectively.
As the NDBP was curtailed for additional contributions in January 2003, no payments were made in the 2019 year-to-date period, and no payments are expected to be made in the remainder of 2019.
The Company does not anticipate contributing to the NDBP in 2019. The assets for the NDBP are held by Aegon, a financial services firm located in the Netherlands. The Company maintains a contract with Aegon to insure future benefit payments of the NDBP; however, due to certain terms of the agreement and potential obligations to the Company, the NDBP has not been settled. The benefit payments to be made in 2019 are expected to be paid by Aegon from plan assets. The assets for the plan are included in a general portfolio of government bonds, a portion of which is allocated to the NDBP based upon the estimated pension liability associated with the plan. The fair market value of the plan’s assets equals the contractual value of the NDBP at any point in time. The fair value of the assets is determined using a Level 3 methodology (see note 2 for “Fair Value”). In 2019, the plan investments have a targeted minimum return to the Company of 4.0%, which is consistent with historical returns and the 4.0% return guaranteed to the participants of the plan. The Company, in conjunction with Aegon, intends to maintain the current investment strategy of investing plan assets solely in government bonds throughout 2019.
The BDBP is considered fully funded. The Company made contributions of $0.2 million and $0.4 million in the 2019 third quarter and year-to-date period, respectively, and $0.1 million and $0.3 million in the 2018 third quarter and year-to-date period, respectively. The Company made benefit payments totaling less than $0.1 million in both the 2019 and 2018 third quarters and expects to make payments in 2019 of less than $0.1 million.
19
The assets for the BDBP are held by Allianz, a financial services firm located in Belgium. The Company maintains a contract with Allianz to insure future benefit payments of the BDBP. Contributions made by the Company to Allianz are based on employees’ current salaries. The benefit payments to be made in 2019 are expected to be paid by Allianz from plan assets. The assets for the plan are included in the overall portfolio of assets held by Allianz. The fair market value of the plan’s assets equals the contractual value of the BDBP in any given year (which is the mathematical reserve held by Allianz). The fair value of the assets is determined using a Level 3 methodology (see note 2 “Fair Value”). Allianz does not guarantee a minimum return on the plan investments, whereas Belgian law sets a minimum return to be guaranteed to the participants of the plan.
The change in the fair value of plan assets for the plans for the quarters ended September 27, 2019 and September 28, 2018 was as follows:
|
|
For the Three Quarters Ended |
|
|||||
(amounts in thousands) |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||
Fair value of plan assets at beginning of period |
|
$ |
17,403 |
|
|
$ |
17,689 |
|
Return on plan assets |
|
|
460 |
|
|
|
478 |
|
Contributions |
|
|
829 |
|
|
|
898 |
|
Benefits paid |
|
|
(610 |
) |
|
|
(665 |
) |
Effect of exchange rate changes |
|
|
(798 |
) |
|
|
(556 |
) |
Fair value of plan assets at end of quarter |
|
$ |
17,284 |
|
|
$ |
17,844 |
|
The Company maintains the Key Employee Non-Qualified Deferred Compensation Plan for certain key executives. Company contributions to this plan, if any, are based on annually defined financial performance objectives. The Company made no cash contributions in either the 2019 or 2018 third quarters or year-to-date periods for amounts earned in the previous year. Participants in the plan have the ability to purchase stock units from the Company at current market prices using their available investment balances within the plan. In exchange for the cash received, the Company releases shares out of treasury stock equivalent to the number of share units purchased by the participants. These shares of common stock are not entitled to any voting rights, but will receive dividends in the event any are paid. The shares are being held by the Company, and will be released to the participants as prescribed by their payment elections under the plan. There were no stock units purchased in the 2019 or 2018 third quarters or year-to date periods.
The Company maintains the Non-Employee Director Deferred Compensation Plan for its non-employee directors. There were no cash contributions in either the 2019 or 2018 third quarters or year-to-date periods. Prior to 2018, at the time the contributions were made, the non-employee directors elected to purchase stock units from the Company at current market prices using their available investment balance within the plan. Consistent with the Key Employee Non-Qualified Deferred Compensation Plan, in return for funds received, the Company released shares out of treasury stock equivalent to the number of share units purchased by the participants. These shares of common stock are not entitled to any voting rights, but will receive dividends in the event any are paid. The shares are being held by the Company, and will be released to the participants as prescribed by their payment elections under the plan.
10. |
Equity-based Compensation |
During the 2019 third quarter and year-to-date period, the Company granted restricted stock totaling 217,542 and 636,268 shares, respectively. There were no restricted stock grants issued during the 2018 third quarter and 483,800 shares granted in the 2018 year-to-date period. All grants in 2018 and 2019 were funded out of treasury stock.
Director Board fees are paid exclusively in deferred stock units. The 215,326 shares granted during the 2019 first quarter represented restricted stock units that were granted to Board members. The shares vest in four equal quarterly increments. The Company is expensing these grants ratably during the quarter in which they vest. There were no additional shares granted to the directors in the 2019 year-to-date period. Grants of similar units to the Board members totaled 0 and 159,175 in the 2018 third quarter and year-to-date period.
The 217,542 shares granted in the 2019 third quarter were granted to senior management and included a performance condition. The shares will only vest, in part, to senior management if at least 80% of a three-year cumulative target for diluted earnings per share is met for the three-year period ended December 31, 2021. If at least 80% of the three-year EPS target is not met, the grants will expire.
Of the 261,496 shares granted in the 2018 first quarter, 216,600 shares represented performance grants with a market condition that were granted to senior management on March 20, 2018. Under these grant agreements, the
20
Company’s stock price must increase 50% to $12.27 for a 30-day period within a three-year period from the date of grant for 50% of the grants to vest. The Company’s stock price must increase 100% to $16.36 for a 30-day period within a three-year period from the date of grant for the remaining 50% of the grants to vest.
For these performance grants, the price on the date of grant was $8.18 per share, the expected volatility was 34.5%, the expected dividend yield is zero, and the risk-free rate of return was 2.47%. Given these assumptions, the tranche of the grants that will vest with a 50% increase in the stock price have a value using a binomial model of $2.30 per share, and a derived service period of 1.26 years. For the tranche of the grants that will vest with a 100% increase in the stock price, the value of the shares is $1.30 per share and have a derived service period of 1.85 years. The Company is expensing these grants over the derived service period as noted for each tranche of a grant.
The remaining shares granted in the 2018 or 2019 year-to-date periods include shares that primarily vest ratably over four years, beginning one year from the date of grant. A small number of the shares granted vest over a period of three years, with 33% of the grant vesting one year from the date of grant, and another 33% vesting each year thereafter until the grant is fully vested to the employee.
The restricted shares granted are considered outstanding, can be voted, and are eligible to receive dividends in the event any are paid. However, these shares do not include a non-forfeitable right for the holder to receive dividends and none will be paid in the event the awards do not vest. Accordingly, only vested shares of outstanding restricted stock are included in the basic earnings per share calculation. The shares and share units were granted from the 2010 Equity Award Plan and the 1991 Restricted Stock plan.
No stock options were issued during the 2019 third quarter. A total of 26,500 options were granted during the 2019 second quarter on May 31, 2019. The options have a fair value of $1.26 per share using the Black-Scholes valuation model. The assumptions used to calculate the fair value include the price on the date of grant of $4.20 per option, an expected life of 3.7 years, expected volatility of 36.1%, an expected dividend yield of zero, and a risk free rate of 2.2%. The Company granted 13,100 stock options during the 2018 first quarter on February 20, 2018. Those options have a fair value of $1.91 per share using a Black-Scholes valuation model. The assumptions used to calculate that fair value include the price on date of grant of $6.45 per option, an expected life of 3.7 years, expected volatility of 34.9%, an expected dividend yield of zero, and a risk free rate of 2.4%. The options vest ratably over three years, and are being expensed over that period. The options were granted from the 2010 Equity Award Plan.
11. |
Treasury Stock |
The Company’s Board of Directors has authorized the repurchase of its stock up to a total of $30.0 million. The Company did not purchase shares for treasury during the 2019 third quarter or year-to-date period. As of September 27, 2019, the Company had repurchased approximately 3.2 million of shares pursuant to the authorization and had approximately $7.7 million left in its current stock repurchase authorization.
During the 2019 third quarter and year-to-date period, the Company issued 217,000 and 636,000 shares, respectively, out of treasury stock primarily to fulfill the share requirements from purchases of stock in the Non-Employee Director Deferred Compensation Plan, stock option exercises, and restricted stock grants.
The Company purchased 178,000 and 1,751,000 shares for treasury during the 2018 third quarter and year-to-date period, respectively. At September 28, 2018, the Company had approximately $7.8 million remaining in its stock repurchase authorization. During the 2018 third quarter and year-to-date period, the Company issued 5,000 and 884,000 shares, respectively, out of treasury stock primarily to fulfill the share requirements from purchases of stock in the Non-Employee Director Deferred Compensation Plan, stock options exercises, and restricted stock grants.
12. |
Significant Clients |
In the 2019 third quarter, International Business Machines Corporation (IBM) was the Company’s largest client and accounted for $21.3 million or 21.9% of consolidated revenue compared with $19.8 million or 22.0% of consolidated revenue in the comparable 2018 period. In the 2019 year-to-date period, IBM accounted for $63.4 million or 21.5% of consolidated revenue, compared with $60.6 million or 22.8% of consolidated revenue in the comparable 2018 period. The National Technical Services Agreement with IBM expires on December 31, 2019. The Company’s accounts receivable from IBM at September 27, 2019 and December 31, 2018 totaled $19.8 million and $22.1 million, respectively.
21
No other client accounted for 10% or more of the Company's revenue during the 2019 or 2018 third quarters or year-to-date periods.
22
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations for the Quarter and Three Quarters Ended September 27, 2019 |
Forward-Looking Statements
This quarterly report on Form 10-Q contains forward-looking statements made by the management of Computer Task Group, Incorporated (CTG, the Company or the Registrant) that are subject to a number of risks and uncertainties. These forward-looking statements are based on information as of the date of this report. The Company assumes no obligation to update these statements based on information from and after the date of this report. Generally, forward-looking statements include words or phrases such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “projects,” “could,” “may,” “might,” “should,” “will” and words and phrases of similar impact. The forward-looking statements include, but are not limited to, statements regarding future operations, industry trends or conditions and the business environment, and statements regarding future levels of or trends in business strategy and expectations, new business opportunities, cost control initiatives, business wins, market demand, revenue, operating expenses, capital expenditures, and financing. The forward-looking statements are made pursuant to safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Numerous factors could cause actual results to differ materially from those in the forward-looking statements, including the following: (i) the availability to CTG of qualified professional staff, (ii) domestic and foreign industry competition for clients and talent, including technical, sales and management personnel, (iii) increased bargaining power of large clients, (iv) the Company's ability to protect confidential client data, (v) the partial or complete loss of the revenue the Company generates from International Business Machines Corporation (IBM), (vi) the uncertainty of clients' implementations of cost reduction projects, (vii) the effect of healthcare reform and initiatives, (viii) the mix of work between staffing and solutions, (ix) currency exchange risks, (x) risks associated with operating in foreign jurisdictions, (xi) renegotiations, nullification, or breaches of contracts with clients, vendors, subcontractors or other parties, (xii) the impact of current and future laws and government regulations, as well as repeal or modification of such, affecting the information technology (IT) solutions and staffing industry, taxes and the Company's operations in particular, (xiii) industry and economic conditions, including fluctuations in demand for IT services, (xiv) consolidation among the Company's competitors or clients, (xv) the need to supplement or change our IT services in response to new offerings in the industry or changes in client requirements for IT products and solutions, (xvi) the risks associated with acquisitions, (xvii) the ability to integrate Soft Company SAS and Tech-IT PSF S.A., (xviii) actions of activist shareholders, and (xix) the risks described in Item 1A of the Company’s most recently filed annual report on Form 10-K, and from time to time, in the Company's reports filed with the Securities and Exchange Commission (SEC).
Industry Trends
The Company operates in one industry segment, providing IT services to its clients. At the highest level, CTG delivers services that are considered either IT solutions or IT and other staffing. The market demand for the Company’s services is heavily dependent on IT spending by major corporations, organizations and government entities in the markets and regions that it serves. The pace of technological change and changes in business requirements and practices of the Company’s clients all have a significant impact on the demand for the services that CTG provides. Competition for new engagements and pricing pressure has been and, management believes, will continue to be strong.
IT solutions and IT and other staffing revenue as a percentage of total revenue for the quarters and year-to-date periods ended September 27, 2019 and September 28, 2018 was as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
IT solutions |
|
|
33.9 |
% |
|
|
32.1 |
% |
|
|
34.6 |
% |
|
|
31.3 |
% |
IT and other staffing |
|
|
66.1 |
% |
|
|
67.9 |
% |
|
|
65.4 |
% |
|
|
68.7 |
% |
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
The Company promotes a significant portion of its services through five vertical market focus areas: technology service providers, manufacturing, healthcare (which includes services provided to healthcare providers, health insurers (payers), and life sciences companies), financial services, and energy. The Company focuses on these five vertical areas as it believes these either are higher growth markets than the general IT services market and the general economy, or are areas that provide greater potential for the Company’s growth due to the size of the vertical market. The remainder of CTG’s revenue is derived from general markets.
23
The Company’s revenue by vertical market as a percentage of total revenue for the quarters and year-to-date periods ended September 27, 2019 and September 28, 2018 was as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Technology service providers |
|
|
32.9 |
% |
|
|
31.4 |
% |
|
|
32.4 |
% |
|
|
32.2 |
% |
Manufacturing |
|
|
17.6 |
% |
|
|
20.3 |
% |
|
|
17.2 |
% |
|
|
19.7 |
% |
Healthcare |
|
|
16.9 |
% |
|
|
16.9 |
% |
|
|
16.7 |
% |
|
|
16.0 |
% |
Financial services |
|
|
13.0 |
% |
|
|
15.7 |
% |
|
|
13.6 |
% |
|
|
15.3 |
% |
Energy |
|
|
5.4 |
% |
|
|
4.4 |
% |
|
|
5.2 |
% |
|
|
4.8 |
% |
General markets |
|
|
14.2 |
% |
|
|
11.3 |
% |
|
|
14.9 |
% |
|
|
12.0 |
% |
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
The IT services industry is extremely competitive and characterized by continuous changes in client requirements and improvements in technologies. The Company’s competition varies significantly by geographic region, as well as by the type of service provided. Many of the Company’s competitors are larger than CTG, and have greater financial, technical, sales and marketing resources. In addition, the Company frequently competes with a client’s own internal IT staff. The industry is impacted by the growing use of lower-cost offshore delivery capabilities (primarily India and other parts of Asia). Regularly, new IT products and services are introduced which may render the Company’s existing IT solutions and IT staffing services obsolete. The economic conditions in the markets we serve are continuously changing and may negatively affect our business if we cannot adapt to negative conditions as they occur. There can be no assurance that CTG will be able to continue to compete successfully with existing or future competitors or that future competition will not have a material adverse effect on our results of operations and financial condition.
Revenue Recognition
The Company recognizes revenue when control of the promised good or service is transferred to clients, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. For time-and-material contracts, revenue is recognized as hours are incurred and costs are expended. For contracts with progress billing schedules (i.e. progress billing), primarily monthly, revenue is recognized as services are rendered to the client. Revenue for fixed-price contracts is recognized over time using an input-based approach. Revenue recognition over time best portrays the Company’s performance in transferring control of the goods or services to the client. On most fixed price contracts, revenue recognition is supported through contractual clauses that require the client to pay for work performed to date, including cost plus a reasonable profit margin, for goods or services that have no alternative use to the Company. On certain contracts, revenue recognition is supported through contractual clauses that indicate the client controls the asset, or work in process, as the Company creates or enhances the asset. On a given project, actual salary and indirect labor costs incurred are measured and compared with the total estimate of costs of such items at the completion of the project. Revenue is recognized based upon the percentage-of-completion calculation of total incurred costs to total estimated costs. The Company infrequently works on fixed-price projects that include significant amounts of material or other non-labor related costs that could distort the percent complete within a percentage-of-completion calculation. The Company’s estimate of the total labor costs it expects to incur over the term of the contract is based on the nature of the project and experience on similar projects, and includes management judgments and estimates that affect the amount of revenue recognized on fixed-price contracts in any accounting period. Losses on fixed-price projects are recorded when identified.
The Company’s revenue from contracts accounted for under time-and-material, progress billing and percentage-of-completion methods as a percentage of consolidated revenue for the quarters and year-to-date periods ended September 27, 2019 and September 28, 2018 was as follows:
|
|
For the Quarter Ended |
|
|
For the Three Quarters Ended |
|
||||||||||
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||
Time-and-material |
|
|
80.7 |
% |
|
|
84.6 |
% |
|
|
80.2 |
% |
|
|
85.4 |
% |
Progress billing |
|
|
10.1 |
% |
|
|
10.5 |
% |
|
|
10.2 |
% |
|
|
10.1 |
% |
Percentage-of-completion |
|
|
9.2 |
% |
|
|
4.9 |
% |
|
|
9.6 |
% |
|
|
4.5 |
% |
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
24
Results of Operations
The table below sets forth data as contained in the condensed consolidated statements of income with the percentage information calculated as a percentage of consolidated revenue.
For the Quarter Ended: |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||||||||
|
|
(amounts in thousands) |
|
|||||||||||||
Revenue |
|
|
100.0 |
% |
|
$ |
97,204 |
|
|
|
100.0 |
% |
|
$ |
90,260 |
|
Direct costs |
|
|
80.7 |
% |
|
|
78,462 |
|
|
|
80.8 |
% |
|
|
72,935 |
|
Selling, general and administrative expenses |
|
|
17.7 |
% |
|
|
17,218 |
|
|
|
18.3 |
% |
|
|
16,560 |
|
Operating income |
|
|
1.6 |
% |
|
|
1,524 |
|
|
|
0.9 |
% |
|
|
765 |
|
Interest and other expense, net |
|
|
(0.2 |
)% |
|
|
(202 |
) |
|
|
0.6 |
% |
|
|
630 |
|
Income before income taxes |
|
|
1.4 |
% |
|
|
1,322 |
|
|
|
1.5 |
% |
|
|
1,395 |
|
Provision for income taxes |
|
|
0.5 |
% |
|
|
443 |
|
|
|
0.3 |
% |
|
|
307 |
|
Net income |
|
|
0.9 |
% |
|
$ |
879 |
|
|
|
1.2 |
% |
|
$ |
1,088 |
|
For the Three Quarters Ended: |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
||||||||||
|
|
(amounts in thousands) |
|
|||||||||||||
Revenue |
|
|
100.0 |
% |
|
$ |
294,850 |
|
|
|
100.0 |
% |
|
$ |
265,640 |
|
Direct costs |
|
|
81.4 |
% |
|
|
240,056 |
|
|
|
80.9 |
% |
|
|
214,891 |
|
Selling, general and administrative expenses |
|
|
17.1 |
% |
|
|
50,290 |
|
|
|
18.0 |
% |
|
|
47,880 |
|
Operating income |
|
|
1.5 |
% |
|
|
4,504 |
|
|
|
1.1 |
% |
|
|
2,869 |
|
Interest and other expense, net |
|
|
(0.3 |
)% |
|
|
(748 |
) |
|
|
0.1 |
% |
|
|
358 |
|
Income before income taxes |
|
|
1.2 |
% |
|
|
3,756 |
|
|
|
1.2 |
% |
|
|
3,227 |
|
Provision for income taxes |
|
|
0.4 |
% |
|
|
1,302 |
|
|
|
0.3 |
% |
|
|
785 |
|
Net income |
|
|
0.8 |
% |
|
$ |
2,454 |
|
|
|
0.9 |
% |
|
$ |
2,442 |
|
The Company recorded revenue in the quarter and three quarters ended September 27, 2019 and September 28, 2018 as follows:
For the Quarter Ended: |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
Year-over-Year Change |
|
|||||||||||
|
|
(amounts in thousands) |
|
|
|
|
|
|||||||||||||
North America |
|
|
63.6 |
% |
|
$ |
61,866 |
|
|
|
65.6 |
% |
|
$ |
59,211 |
|
|
|
4.5 |
% |
Europe |
|
|
36.4 |
% |
|
|
35,338 |
|
|
|
34.4 |
% |
|
|
31,049 |
|
|
|
13.8 |
% |
Total |
|
|
100.0 |
% |
|
$ |
97,204 |
|
|
|
100.0 |
% |
|
$ |
90,260 |
|
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Quarters Ended: |
|
September 27, 2019 |
|
|
September 28, 2018 |
|
|
Year-over-Year Change |
|
|||||||||||
|
|
(amounts in thousands) |
|
|
|
|
|
|||||||||||||
North America |
|
|
62.4 |
% |
|
$ |
183,953 |
|
|
|
65.3 |
% |
|
$ |
173,425 |
|
|
|
6.1 |
% |
Europe |
|
|
37.6 |
% |
|
|
110,897 |
|
|
|
34.7 |
% |
|
|
92,215 |
|
|
|
20.3 |
% |
Total |
|
|
100.0 |
% |
|
$ |
294,850 |
|
|
|
100.0 |
% |
|
$ |
265,640 |
|
|
|
11.0 |
% |
There were 63 billable days in both the 2019 and 2018 third quarters. Reimbursable expenses billed to clients and included in revenue totaled $0.7 million and $0.8 million in the 2019 and 2018 third quarters, respectively.
There were 190 and 191 billable days in the 2019 and 2018 year-to-date periods, respectively. Reimbursable expenses billed to clients and included in revenue totaled $2.0 million and $2.5 million in the 2019 and 2018 year-to-date periods, respectively.
On a consolidated basis, IT solutions revenue increased $4.0 million or 13.9% in the 2019 third quarter as compared with the corresponding 2018 period, and $18.8 million or 22.6% in the 2019 year-to-date period as compared with 2018. The increase in both periods is primarily due to an increase in organic growth in Europe and with the addition
25
of Tech-IT, which was acquired on February 6, 2019. There was also an increase in IT solutions services in North America, primarily in the Company’s healthcare vertical market as the Company began to see an increase in demand for its services during 2018, which continued throughout the first three quarters of 2019.
On a consolidated basis, IT and other staffing revenue increased $2.9 million or 4.8% in the 2019 third quarter as compared with the corresponding 2018 period, and $10.4 million or 5.7% in the 2019 year-to-date period as compared with 2018. The IT staffing increase was primarily due to the growth in IT staffing services in the Company’s North American operations in the Company’s technology services vertical market.
The Company includes all billable consultants, consisting of both employees and subcontractors, and its support services in its headcount totals. CTG’s headcount at September 27, 2019 was approximately 4,350, the same total as June 28, 2019, and a 4.8% increase from approximately 4,150 at December 31, 2018.
Revenue in the Company’s European operations increased significantly in the 2019 third quarter and year-to-date period as compared with the corresponding 2018 periods primarily due to a strong increase in IT solutions and IT staffing demand across a number of the Company’s vertical markets, and the addition of Tech-IT, which was acquired on February 6, 2019.
The revenue increase in Europe in the countries in which the Company operates (Belgium, France, Luxembourg, and the United Kingdom) was negatively impacted in the 2019 third quarter and year-to-date period by the strength of the U.S. dollar as compared with the value of the Euro, the currency used in Belgium, France, and Luxembourg, and the British pound, used in the United Kingdom. If there had been no change in these exchange rates from the 2018 third quarter to the 2019 third quarter, total European revenue would have been approximately $1.6 million higher and operating income would have been less than $0.1 million higher. If there had been no change in the rates from the 2018 year-to-date period to the corresponding 2019 period, total revenue would have been $7.1 million higher, and operating income would have been $0.3 million higher.
The Company continues to assess the potential impact, if any, that the United Kingdom’s proposed exit from the European Union (Brexit) will have on its operations. To date, there has been a nominal impact on the Company’s operating results from Brexit. As the total revenue generated by our British subsidiary is immaterial as compared with the Company’s total consolidated revenue, we do not expect the impact of the pending exit to have a material impact on the Company’s operations.
In the 2019 third quarter and year-to-date period, International Business Machines Corporation (IBM) was the Company’s largest client and accounted for $21.3 million or 21.9% and $63.4 million or 21.5%, respectively, of consolidated revenue. This compares with $19.8 million or 22.0% and $60.6 million or 22.8% of consolidated revenue, respectively, in the comparable 2018 periods. The National Technical Services Agreement with IBM expires on December 31, 2019. The Company’s accounts receivable from IBM at September 27, 2019 and December 31, 2018 totaled $19.8 million and $22.1 million, respectively.
No other client accounted for 10% or more of the Company's revenue during the 2019 or 2018 third quarters or year-to-date periods.
Direct costs, defined as the costs for billable staff including billable out-of-pocket expenses, were 80.7% and 81.4% of revenue in the 2019 third quarter and year-to-date period, respectively, as compared with 80.8% and 80.9% of revenue in the 2018 corresponding periods, respectively. The Company’s direct costs as a percentage of revenue decreased in the 2019 third quarter due to an increase in the total of IT solutions services revenue in the Company’s total revenue, which has a lower direct cost. The year-to-date period increase in direct costs as compared with the 2018 corresponding period was primarily due to lower utilization of billable resources in several of the Company’s operating units, and continued margin pressure from the Company’s largest clients to which it provides IT staffing services.
Selling, general and administrative (“SG&A”) expenses were 17.7% of revenue in the 2019 third quarter as compared with 18.3% in the corresponding 2018 period, and 17.1% in the 2019 year-to-date period as compared with 18.0% in the corresponding 2018 period. The decrease in SG&A expenses as a percentage of revenue year-over-year is primarily due to operating leverage and a continued focus on disciplined cost management.
Consolidated operating income was 1.6% of revenue in the 2019 third quarter, compared with 0.9% of revenue in the 2018 third quarter, and 1.5% in the 2019 year-to-date period, as compared with 1.1% in the corresponding 2018 period.
26
The Company’s effective tax rate (“ETR”) is calculated quarterly based upon current assumptions relating to the full year’s estimated operating results and various tax-related items. The 2019 third quarter and year-to-date ETR were 33.5% and 34.7%, respectively, and the 2018 third quarter and year-to-date ETR were 22.0% and 24.3%, respectively.
The ETR was higher in the 2019 third quarter and year-to-date period as compared with the corresponding 2018 periods primarily due to a non-taxable life insurance gain in 2018.
Net income was 0.9% of revenue or $0.06 per diluted share in the 2019 third quarter, as compared with 1.2% of revenue or $0.08 per diluted share in the 2018 third quarter, and 0.8% or $0.18 per diluted share in the 2019 year-to-date period compared to 0.9% or $0.17 per diluted share in the 2018 year-to-date period. Diluted earnings per share was calculated using 14.0 million and 14.1 million weighted-average equivalent shares outstanding for the quarters ended September 27, 2019 and September 28, 2018, respectively, and 13.9 million and 14.6 million weighted-average equivalent shares outstanding for the three quarters ended September 27, 2019 and September 28, 2018, respectively.
Critical Accounting Policies
The preparation of financial statements and related disclosures in conformity with U.S. generally accepted accounting principles requires the Company’s management to make estimates, judgments and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. The Company’s significant accounting policies, along with the underlying assumptions and judgments made by the Company’s management in their application, have a significant impact on the Company’s condensed consolidated financial statements. The Company identifies its critical accounting policies as those that are the most pervasive and important to the portrayal of the Company’s financial position and results of operations, and that require the most difficult, subjective and/or complex judgments by management regarding estimates about matters that are inherently uncertain. The Company’s critical accounting policies are those related to income taxes, specifically relating to the valuation allowance for deferred income taxes.
Income Taxes—Valuation Allowances on Deferred Tax Assets
At September 27, 2019, the Company had a total of approximately $0.7 million of deferred tax assets, and approximately $2.3 million of deferred tax liabilities, recorded on its consolidated balance sheet. The deferred tax assets, net, primarily consist of deferred compensation, loss carryforwards and state taxes. The changes in deferred tax assets and liabilities from period to period are determined based upon the changes in differences between the basis of assets and liabilities for financial reporting purposes and the basis of assets and liabilities for tax purposes, as measured by the expected tax rates when these differences are estimated to reverse. The Company has made certain assumptions regarding the timing of the reversal of these assets and liabilities, and whether taxable income in future periods will be sufficient to recognize all or a part of any gross deferred tax asset of the Company.
At September 27, 2019, the Company had deferred tax assets recorded resulting from net operating losses in previous years totaling approximately $0.9 million. The Company has analyzed each jurisdiction’s tax position, including forecasting potential taxable income in future periods and the expiration of the net operating loss carryforwards as applicable, and determined that it is unclear whether all of these deferred tax assets will be realized at any point in the future. Accordingly, at September 27, 2019, the Company had offset a portion of these assets with a valuation allowance totaling $0.3 million, resulting in a net deferred tax asset from net operating loss carryforwards of $0.6 million.
The Company’s deferred tax assets and their potential realizability are evaluated each quarter to determine if any changes should be made to the valuation allowance. Any change in the valuation allowance in the future could result in a change in the Company’s ETR. A 1% change in the ETR in the 2019 third quarter and year-to-date period would have increased or decreased net income by approximately $13,000 and $38,000 respectively.
27
Other Estimates
The Company has also made a number of estimates and assumptions relating to the reporting of its assets and liabilities and the disclosure of contingent assets and liabilities to prepare the condensed consolidated financial statements pursuant to the rules and regulations of the SEC, the FASB, and other regulatory authorities. Such estimates primarily relate to the purchase accounting for acquisitions, valuation of stock options and restricted stock for recording equity-based compensation expense, allowances for doubtful accounts receivable, investment valuation, legal matters, and estimates of progress toward completion and direct profit or loss on contracts, as applicable. As future events and their effect on the Company's operating results cannot be determined with precision, actual results could differ from these estimates. Changes in the economic climates in which the Company operates may affect these estimates and will be reflected in the Company’s financial statements in the event they occur.
Financial Condition and Liquidity
Cash provided by operating activities was $4.2 million in the 2019 year-to-date period, compared with cash used in operating activities of $0.3 million in the 2018 corresponding period. In 2019, net income was $2.5 million, while other non-cash adjustments, primarily consisting of depreciation and amortization expense, equity-based compensation, deferred income taxes, and deferred compensation totaled $3.3 million. In 2018, net income was $2.4 million, while the corresponding non-cash adjustments totaled $2.0 million including a non-taxable gain from a life insurance policy on a former executive.
The accounts receivable balance increased $2.9 million and $8.6 million in 2019 and 2018, respectively. The increase in the accounts receivable balance in 2019 primarily resulted from an increase in revenue of 7.7% in the 2019 third quarter as compared with the corresponding 2018 quarter. This revenue increase was partially offset by a decrease in days sales outstanding (DSO) of one day in 2019 to 81 days from 82 days at December 31, 2018. The increase in the accounts receivable balance in 2018 primarily resulted from an increase in revenue of 17.2% in the 2018 third quarter as compared with the corresponding 2017 quarter. The increase in revenue in 2018 was partially offset by DSO decreasing four days to 82 days in 2018 from 86 days at December 31, 2017.
Prepaid and other current assets increased $1.5 million and $1.8 million in the 2019 and 2018 periods, respectively, due to payments made early in each respective year that are then expensed throughout the year.
The accounts payable balance decreased $3.5 million and $2.8 million in the 2019 and 2018 periods, respectively, primarily due to the timing of certain payments near the end of the quarter of each year as compared with the prior quarter-end. Accrued compensation increased $9.9 million and $7.0 million in the 2019 and 2018 periods, respectively, primarily due higher headcount in each of the respective years compared with the corresponding prior periods. Advance billings decreased $1.8 million in the 2019 period, and increased $0.8 million in the 2018 period. The change in advance billings in any given period is determined by the nature and type of existing projects, and the advance payments, if any associated with those projects. Other current liabilities decreased $2.6 million in the 2019 period, and increased $0.9 million in the 2018 period. The decrease in the 2019 period included payments made under the earnout agreement associated with the Soft Company acquisition in February 2018.
Investing activities used $10.3 million and $13.2 million of cash in the 2019 and 2018 periods, respectively. Cash paid for the acquisition of Tech-IT, net of cash acquired was approximately $8.5 million in the 2019 first quarter. Cash paid for Soft Company, net of cash acquired was approximately $13.7 million in the 2018 first quarter. The Company used cash for additions to property, equipment, and capitalized software of $1.2 million and $1.9 million in the 2019 and 2018 periods, respectively. The Company has no significant commitments for the purchase of property and equipment at September 27, 2019. The Company received approximately $1.8 million of proceeds from the sale of its corporate administrative building in the first quarter of 2018. In addition, the Company received approximately $1.1 million of proceeds from a life insurance policy on a former executive in the 2018 first quarter.
Financing activities provided $5.0 million of cash in 2019 and $13.0 million in 2018. Cash borrowed under the Company’s revolving line of credit to fund the acquisition of Tech-IT and working capital obligations netted to $5.0 million in 2019, while cash repayments netted to $1.3 million in 2018. The Company recorded less than $0.1 million in 2019 and $1.8 million in 2018 from the proceeds of stock option exercises. In 2018, the Company borrowed approximately $28.2 million against the cash surrender value of its life insurance policies, primarily to return capital to shareholders through the “Dutch Auction” tender offer, fund the acquisition of Soft Company, and for general working capital purposes. Payments made to taxing authorities that represent the value of shares withheld for taxes in employee equity-based compensation
28
transactions totaled $0.2 million and $0.3 million in the 2019 and 2018 periods, respectively. Cash overdrafts relate to the amount of outstanding checks at a point in time, and netted to approximately zero and $0.7 million in 2019 and 2018, respectively. The Company did not repurchase shares for treasury under its buyback program in 2019. The Company also used approximately $14.9 million to purchase 1,751,000 shares for treasury under its buyback program in the 2018 period, including 1,530,990 shares purchased under the “Dutch Auction” tender offer in the 2018 second quarter. As of September 27, 2019, $7.7 million was available under the Company's authorization to purchase shares in future periods.
The Company’s Credit and Security Agreement provides for a three-year revolving credit facility in an aggregate principal amount of $45.0 million, including a sublimit of $10.0 million for letters of credit and a $10.0 million sublimit for swing line loans.
The Credit and Security Agreement expires in December 2020, and has interest rates ranging from 150 to 200 basis points over LIBOR or the greater of (i) the prime rate, (ii) the federal funds effective rate plus 50 basis points, and (iii) adjusted LIBOR plus 100 basis points plus a spread ranging from 50 to 100 basis points based on the amounts outstanding under the Credit and Security Agreement. The Company can borrow under the agreement with either rate at its discretion. At September 27, 2019 and December 31, 2018, there was $8.6 million and $3.6 million outstanding under the Credit and Security Agreement, respectively. The Company borrows or repays its debt as needed based upon its working capital obligations, including the timing of the U.S. bi-weekly payroll.
The maximum amounts outstanding under its credit agreement in the 2019 and 2018 third quarters was $17.0 million and $7.9 million, respectively, while borrowings during those quarters averaged $10.5 million and $4.0 million, respectively, and carried weighted average interest rates of 2.7% and 3.4%, respectively.
Under the Credit and Security Agreement, the Company is required to meet certain financial covenants in order to maintain borrowings under its revolving credit line, pay dividends, and make acquisitions. The covenants are measured quarterly, and at September 27, 2019, included a fixed charge coverage ratio, which must be less than 1.10 times consolidated earnings before interest, taxes, depreciation, and amortization (EBITDA) adjusted for equity-based compensation and severance expenses, must be no less than $5.0 million for the trailing twelve months, and capital expenditures for property, plant, equipment, and capitalized software must be no more than $5.0 million in any annual period. The fixed charge coverage ratio is only tested if availability on a measurement date is less than $5.625 million. Actual borrowings by CTG under the Credit and Security Agreement are subject to a borrowing base, which is a formula based on certain eligible receivables and reserves. Total availability as of September 27, 2019 was approximately $30.6 million. The Company was in compliance with these covenants at September 27, 2019 as adjusted EBITDA for the trailing twelve months was $8.7 million and capital expenditures for property, equipment and capitalized software were $1.2 million in the 2019 year-to-date period. The Company was also in compliance with its covenants at September 28, 2018.
Of the total cash and cash equivalents reported on the consolidated balance sheet at September 27, 2019 of $10.7 million, approximately $10.1 million was held by the Company’s foreign operations. Earnings are considered to be indefinitely reinvested in those operations. The Company has not repatriated any of its cash and cash equivalents from its foreign operations in the past five years, and does not intend to do so in the foreseeable future as the funds are required to meet the working capital needs of its foreign operations.
The Company believes existing internally available funds, cash potentially generated from future operations, and funds available under the Company's Credit and Security Agreement (subject to collateral limits) totaling $30.6 million will be sufficient to meet foreseeable working capital and capital expenditure needs, fund stock repurchases, pay a dividend (if any are declared), fund acquisitions, and allow for future internal growth and expansion.
Off-Balance Sheet Arrangements
The Company did not have off-balance sheet arrangements or transactions in the 2019 or 2018 third quarters other than guarantees in our European operations that support office leases and the performance under government contracts. These guarantees totaled approximately $2.7 million at September 27, 2019.
Contractual Obligations
The Company did not enter into any significant contractual obligations during the quarter or year-to-date period ended September 27, 2019.
29
Recently Issued Accounting Standards
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842),” which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). On January 1, 2019, the Company adopted the new lease standard using the modified retrospective transition approach and elected the transition method to apply the new lease standard as of the January 1, 2019 adoption date. Results for the reporting periods beginning after January 1, 2019 are presented under Topic 842, while prior period amounts are not adjusted and continue to be reported in accordance with accounting under Topic 840.
In addition, the Company elected the package of practical expedients, which permits the Company not to reassess under the new standard prior conclusions about lease identification, lease classification, and initial direct costs. The Company has also elected the practical expedient to separate lease and non-lease components for its office leases and has elected to group lease and non-lease components for its vehicle leases. Upon adoption of Topic 842 on January 1, 2019, the Company recorded approximately $13.1 million of operating lease right-of-use assets and $13.0 million of lease liabilities. The adoption of Topic 842 did not have a material impact on the Company’s condensed consolidated statements of operations and its condensed consolidated statements of cash flows. The new lease standard does not affect the Company’s compliance with financial covenants associated with its debt agreement.
In June 2016, the FASB issued ASU 2016-13, “Measurement of Credit Losses on Financial Instruments”, which requires the immediate recognition of estimated credit losses expected to occur over the remaining life of many financial assets, including trade receivables. This guidance is effective for reporting periods beginning after December 15, 2019; however, early adoption is permitted. The Company is currently evaluating the impact that ASU 2016-13 will have on its condensed consolidated financial statements.
Item 3. |
Quantitative and Qualitative Disclosure About Market Risk |
The Company’s primary market risk exposure consists of foreign currency exchange risk associated with the Company’s European operations.
Revenue in the Company’s European operations in the 2019 third quarter as compared with the corresponding 2018 period significantly increased primarily due to an increase in IT solutions and staffing work across a number of the Company’s vertical markets and the integration of Tech-IT, which was acquired on February 6, 2019. The revenue increase in Europe in the countries in which the Company operates (Belgium, France, Luxembourg, and the United Kingdom) were negatively impacted in the 2019 third quarter and year-to-date period by the strength of the U.S. dollar as compared with the value of the Euro, the currency used in Belgium, France, and Luxembourg, and the British pound, the currency used in the United Kingdom. If there had been no change in these exchange rates from the 2018 third quarter to the 2019 third quarter, total European revenue would have been approximately $1.6 million higher and operating income would have been less than $0.1 million higher. If there had been no change in the rates from the 2018 year-to-date period to the corresponding 2019 period, total revenue would have been $7.1 million higher, and operating income would have been $0.3 million higher.
The Company has historically not used any market risk sensitive instruments to hedge its foreign currency exchange risk. The Company believes the market risk related to intercompany balances in future periods will not have a material effect on its results of operations.
Item 4. |
Controls and Procedures |
Evaluation of Disclosure Controls and Procedures
The Company’s management has evaluated, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, the effectiveness of the design and operations of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act, as amended) as of the end of the period covered by this quarterly report. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures were effective as of the end of the period covered by this periodic report.
30
Changes in Internal Control Over Financial Reporting
The Company reviews the effectiveness of its internal controls on a continuous basis, and makes changes as necessary. There were no changes in the Company’s internal control over financial reporting that occurred during the period covered by this report, which ended on September 27, 2019, that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
31
PART II. OTHER INFORMATION
Item 1. |
Legal Proceedings |
None
Item 1A. |
Risk Factors |
There were no material changes in the Company's risk factors from those previously disclosed in the Company's Form 10-K for the period ended December 31, 2018.
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
The Company’s Board of Directors has approved a total authorization for stock repurchases of $30.0 million. The information below does not include shares withheld by or surrendered to the Company either to satisfy the exercise cost for the cashless exercise of employee stock options, or to satisfy tax withholding obligations associated with equity awards as the number of shares is minor.
Period |
|
Total Number of Shares Purchased |
|
|
Average Price Paid Per Share ** |
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
|
|
Maximum Dollar Amount that May Yet be Purchased under the Plan or Program |
|
||||
June 29 - July 31 |
|
|
|
|
|
$ |
— |
|
|
|
— |
|
|
$ |
7,727,724 |
|
August 1 - August 31 |
|
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
$ |
7,727,724 |
|
September 1 - September 27 |
|
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
$ |
7,727,724 |
|
Total |
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
|
|
** |
Excludes broker commissions |
Item 3. |
Default Upon Senior Securities |
None
Item 4. |
Mine Safety Disclosures |
Not applicable
Item 5. |
Other Information |
None
32
Item 6. |
Exhibits |
Exhibit |
|
Description |
|
Reference |
|
|
|
|
|
31. (a) |
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
# |
|
|
|
|
|
31. (b) |
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
# |
|
|
|
|
|
32. |
|
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
## |
|
|
|
|
|
101.INS |
|
Inline XBRL Instance Document - The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document. |
|
# |
|
|
|
|
|
101.SCH |
|
Inline XBRL Taxonomy Extension Schema Document |
|
# |
|
|
|
|
|
101.CAL |
|
Inline XBRL Taxonomy Extension Calculation Linkbase |
|
# |
|
|
|
|
|
101.DEF |
|
Inline XBRL Taxonomy Extension Definition Linkbase Document |
|
# |
|
|
|
|
|
101.LAB |
|
Inline XBRL Taxonomy Extension Label Linkbase |
|
# |
|
|
|
|
|
101.PRE |
|
Inline XBRL Taxonomy Extension Presentation Linkbase |
|
# |
|
|
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
|
|
# |
Filed herewith |
## |
Furnished herewith |
33
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
COMPUTER TASK GROUP, INCORPORATED |
||
|
|
|
By |
|
/s/ John M. Laubacker |
|
|
John M. Laubacker |
Title: |
|
Chief Financial Officer |
Date: November 1, 2019
34