FTI CONSULTING, INC - Quarter Report: 2013 September (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 001-14875
FTI CONSULTING, INC.
(Exact Name of Registrant as Specified in its Charter)
Maryland | 52-1261113 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) | |
777 South Flagler Drive, Suite 1500 West Tower, West Palm Beach, Florida |
33401 | |
(Address of Principal Executive Offices) | (Zip Code) |
(561) 515-1900
(Registrants telephone number, including area code)
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 x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web Site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer x |
Accelerated filer ¨ | |
Non-accelerated filer ¨ (Do not check if a smaller reporting company) |
Smaller reporting company ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Class |
Outstanding at November 1, 2013 | |
Common stock, par value $0.01 per share |
40,217,667 |
Table of Contents
FTI CONSULTING, INC. AND SUBSIDIARIES
Page | ||||||
Item 1. |
Financial Statements | |||||
Condensed Consolidated Balance SheetsSeptember 30, 2013 and December 31, 2012 | 3 | |||||
Condensed Consolidated Statements of Comprehensive Income (Loss)Three and Nine Months Ended September 30, 2013 and 2012 |
4 | |||||
Condensed Consolidated Statement of Stockholders EquityNine Months Ended September 30, 2013 |
5 | |||||
Condensed Consolidated Statements of Cash FlowsNine Months Ended September 30, 2013 and 2012 | 6 | |||||
Notes to Condensed Consolidated Financial Statements | 7 | |||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations | 23 | ||||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk | 50 | ||||
Item 4. |
Controls and Procedures | 51 | ||||
PART IIOTHER INFORMATION |
||||||
Item 1. |
Legal Proceedings | 52 | ||||
Item 1A. |
Risk Factors | 52 | ||||
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds | 52 | ||||
Item 3. |
Defaults Upon Senior Securities | 53 | ||||
Item 4. |
Mine Safety Disclosures | 53 | ||||
Item 5. |
Other Information | 53 | ||||
Item 6. |
Exhibits | 53 | ||||
54 |
2
Table of Contents
PART IFINANCIAL INFORMATION
FTI Consulting, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except per share amounts)
Item 1. | Financial Statements |
September 30, 2013 |
December 31, 2012 |
|||||||
(Unaudited) | ||||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 147,926 | $ | 156,785 | ||||
Restricted cash |
| 1,190 | ||||||
Accounts receivable: |
||||||||
Billed receivables |
345,407 | 314,491 | ||||||
Unbilled receivables |
260,211 | 208,797 | ||||||
Allowance for doubtful accounts and unbilled services |
(110,708 | ) | (94,048 | ) | ||||
|
|
|
|
|||||
Accounts receivable, net |
494,910 | 429,240 | ||||||
Current portion of notes receivable |
32,112 | 33,194 | ||||||
Prepaid expenses and other current assets |
40,334 | 50,351 | ||||||
Current portion of deferred tax assets |
31,628 | 3,615 | ||||||
|
|
|
|
|||||
Total current assets |
746,910 | 674,375 | ||||||
Property and equipment, net of accumulated depreciation |
66,300 | 68,192 | ||||||
Goodwill |
1,194,414 | 1,260,035 | ||||||
Other intangible assets, net of amortization |
92,738 | 104,181 | ||||||
Notes receivable, net of current portion |
112,194 | 101,623 | ||||||
Other assets |
64,986 | 67,046 | ||||||
|
|
|
|
|||||
Total assets |
$ | 2,277,542 | $ | 2,275,452 | ||||
|
|
|
|
|||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities |
||||||||
Accounts payable, accrued expenses and other |
$ | 107,363 | $ | 98,109 | ||||
Accrued compensation |
164,585 | 168,392 | ||||||
Current portion of long-term debt |
6,000 | 6,021 | ||||||
Billings in excess of services provided |
26,186 | 31,675 | ||||||
|
|
|
|
|||||
Total current liabilities |
304,134 | 304,197 | ||||||
Long-term debt, net of current portion |
711,000 | 717,024 | ||||||
Deferred income taxes |
140,746 | 105,751 | ||||||
Other liabilities |
85,561 | 80,248 | ||||||
|
|
|
|
|||||
Total liabilities |
1,241,441 | 1,207,220 | ||||||
|
|
|
|
|||||
Commitments and contingent liabilities (notes 8, 10 and 11) |
||||||||
Stockholders equity |
||||||||
Preferred stock, $0.01 par value; shares authorized5,000; none outstanding |
| | ||||||
Common stock, $0.01 par value; shares authorized75,000; shares issued and outstanding40,089 (2013) and 40,755 (2012) |
401 | 408 | ||||||
Additional paid-in capital |
349,417 | 367,978 | ||||||
Retained earnings |
737,760 | 741,215 | ||||||
Accumulated other comprehensive loss |
(51,477 | ) | (41,369 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
1,036,101 | 1,068,232 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 2,277,542 | $ | 2,275,452 | ||||
|
|
|
|
See accompanying notes to the condensed consolidated financial statements
3
Table of Contents
FTI Consulting, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Loss)
(in thousands, except per share data)
Unaudited
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenues |
$ | 414,643 | $ | 386,055 | $ | 1,236,434 | $ | 1,177,526 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
||||||||||||||||
Direct cost of revenues |
255,152 | 241,614 | 773,160 | 735,452 | ||||||||||||
Selling, general and administrative expense |
94,513 | 88,909 | 287,485 | 283,958 | ||||||||||||
Special charges |
10,419 | 2,775 | 10,846 | 29,557 | ||||||||||||
Acquisition-related contingent consideration |
630 | 403 | (6,091 | ) | (2,581 | ) | ||||||||||
Amortization of other intangible assets |
5,776 | 5,766 | 17,293 | 16,773 | ||||||||||||
Goodwill impairment charge |
83,752 | | 83,752 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
450,242 | 339,467 | 1,166,445 | 1,063,159 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
(35,599 | ) | 46,588 | 69,989 | 114,367 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense) |
||||||||||||||||
Interest income and other |
1,152 | 1,584 | 1,702 | 4,503 | ||||||||||||
Interest expense |
(12,814 | ) | (13,208 | ) | (38,600 | ) | (43,607 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(11,662 | ) | (11,624 | ) | (36,898 | ) | (39,104 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income tax provision |
(47,261 | ) | 34,964 | 33,091 | 75,263 | |||||||||||
Income tax provision |
3,360 | 12,251 | 36,546 | 26,372 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | (50,621 | ) | $ | 22,713 | $ | (3,455 | ) | $ | 48,891 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharebasic |
$ | (1.29 | ) | $ | 0.56 | $ | (0.09 | ) | $ | 1.21 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharediluted |
$ | (1.29 | ) | $ | 0.55 | $ | (0.09 | ) | $ | 1.17 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||
Foreign currency translation adjustments, net of tax $0 |
$ | 17,115 | $ | 12,731 | $ | (10,108 | ) | $ | 14,620 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss), net of tax |
17,115 | 12,731 | (10,108 | ) | 14,620 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
$ | (33,506 | ) | $ | 35,444 | $ | (13,563 | ) | $ | 63,511 | ||||||
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements
4
Table of Contents
FTI Consulting, Inc. and Subsidiaries
Condensed Consolidated Statement of Stockholders Equity
(in thousands)
Unaudited
Common Stock | Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Loss |
Total | ||||||||||||||||||||
Shares | Amount | |||||||||||||||||||||||
Balance December 31, 2012 |
40,755 | $ | 408 | $ | 367,978 | $ | 741,215 | $ | (41,369 | ) | $ | 1,068,232 | ||||||||||||
Net income (loss) |
| | | (3,455 | ) | | (3,455 | ) | ||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||
Cumulative translation adjustment |
| | | | (10,108 | ) | (10,108 | ) | ||||||||||||||||
Issuance of common stock in connection with: |
||||||||||||||||||||||||
Exercise of options, net of income tax expense from share-based awards of $489 |
419 | 4 | 11,031 | | | 11,035 | ||||||||||||||||||
Restricted share grants, less net settled shares of 147 |
256 | 2 | (5,080 | ) | | | (5,078 | ) | ||||||||||||||||
Stock units issued under incentive compensation plan |
| | 3,005 | | | 3,005 | ||||||||||||||||||
Business combinations |
81 | 1 | (1,306 | ) | | | (1,305 | ) | ||||||||||||||||
Purchase and retirement of common stock |
(1,422 | ) | (14 | ) | (48,755 | ) | | | (48,769 | ) | ||||||||||||||
Share-based compensation |
| | 22,544 | | | 22,544 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance September 30, 2013 |
40,089 | 401 | 349,417 | 737,760 | (51,477 | ) | 1,036,101 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements
5
Table of Contents
FTI Consulting, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands)
Unaudited
Nine Months Ended September 30, |
||||||||
2013 | 2012 | |||||||
Operating activities |
||||||||
Net income (loss) |
$ | (3,455 | ) | $ | 48,891 | |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
24,218 | 26,475 | ||||||
Amortization of other intangible assets |
17,293 | 16,948 | ||||||
Goodwill impairment charge |
83,752 | | ||||||
Acquisition-related contingent consideration |
(6,091 | ) | (2,581 | ) | ||||
Provision for doubtful accounts |
10,404 | 9,387 | ||||||
Non-cash share-based compensation |
22,544 | 24,465 | ||||||
Non-cash interest expense |
2,024 | 4,505 | ||||||
Other |
(286 | ) | 10 | |||||
Changes in operating assets and liabilities, net of effects from acquisitions: |
||||||||
Accounts receivable, billed and unbilled |
(72,266 | ) | (62,466 | ) | ||||
Notes receivable |
(9,644 | ) | (20,732 | ) | ||||
Prepaid expenses and other assets |
(2,313 | ) | (3,701 | ) | ||||
Accounts payable, accrued expenses and other |
16,822 | 5,608 | ||||||
Income taxes |
12,989 | (5,595 | ) | |||||
Accrued compensation |
13,198 | (33,734 | ) | |||||
Billings in excess of services provided |
(5,383 | ) | 6,144 | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
103,806 | 13,624 | ||||||
|
|
|
|
|||||
Investing activities |
||||||||
Payments for acquisition of businesses, net of cash received |
(40,766 | ) | (26,453 | ) | ||||
Purchases of property and equipment |
(22,994 | ) | (20,534 | ) | ||||
Other |
24 | (1,105 | ) | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(63,736 | ) | (48,092 | ) | ||||
|
|
|
|
|||||
Financing activities |
||||||||
Borrowings under revolving line of credit |
| 75,000 | ||||||
Payments of long-term debt |
(6,000 | ) | (156,487 | ) | ||||
Purchase and retirement of common stock |
(48,769 | ) | (20,013 | ) | ||||
Net issuance of common stock under equity compensation plans |
6,208 | 523 | ||||||
Other |
(800 | ) | (1,982 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities |
(49,361 | ) | (102,959 | ) | ||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
432 | (68 | ) | |||||
|
|
|
|
|||||
Net decrease in cash and cash equivalents |
(8,859 | ) | (137,495 | ) | ||||
Cash and cash equivalents, beginning of period |
156,785 | 264,423 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 147,926 | $ | 126,928 | ||||
|
|
|
|
|||||
Supplemental cash flow disclosures |
||||||||
Cash paid for interest |
$ | 25,129 | $ | 31,343 | ||||
Cash paid for income taxes, net of refunds |
23,557 | 31,968 | ||||||
Non-cash investing and financing activities: |
||||||||
Issuance of stock units under incentive compensation plans |
3,005 | 3,079 | ||||||
Issuance of common stock to acquire businesses |
2,883 | |
See accompanying notes to the condensed consolidated financial statements
6
Table of Contents
FTI Consulting, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(dollar and share amounts in tables expressed in thousands, except per share data)
Unaudited
1. Basis of Presentation and Significant Accounting Policies
The unaudited condensed consolidated financial statements of FTI Consulting, Inc., including its consolidated subsidiaries (collectively, the Company, we, our or FTI Consulting) presented herein, have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) and under the rules and regulations of the Securities and Exchange Commission (SEC) for interim financial information. Some of the information and footnote disclosures normally included in annual financial statements have been condensed or omitted pursuant to those rules and regulations. Certain prior period amounts have been reclassified to conform to the current period presentation. See Note 15 Segment Reporting for information on our segment reclassification. In managements opinion, the interim financial statements reflect all adjustments that are necessary for a fair presentation of the results for the interim periods presented. All adjustments made were normal recurring accruals. Results of operations for the interim periods presented herein are not necessarily indicative of results of operations for a full year. These financial statements should be read in conjunction with the consolidated financial statements and the notes contained in our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC on February 28, 2013 and our Current Report on Form 8-K dated May 21, 2013, in which we reclassified historical segment information on a basis consistent with our current segment reporting structure.
2. Earnings (Loss) Per Common Share
Basic earnings (loss) per common share are calculated by dividing net income (loss) by the weighted average number of common shares outstanding during the period. Diluted earnings per common share adjust basic earnings per common share for the effects of potentially dilutive common shares. Potentially dilutive common shares include the dilutive effects of shares issuable under our equity compensation plans, including stock options and restricted stock, and, for the nine months ended September 30, 2012, shares issuable upon the potential conversion of our 33/4% senior subordinated convertible notes due on July 15, 2012 (Convertible Notes), each using the treasury stock method. The conversion feature of our Convertible Notes had a dilutive effect on our earnings per share for the nine months ended September 30, 2012, assuming the conversion premium was converted into common stock based on the average closing price per share of our stock during such period, because the average closing price per share of our common stock for such period was above the conversion price of the Convertible Notes of $31.25 per share. Due to a net loss applicable to common stockholders, we excluded 1,150 potentially dilutive securities for the three months ended September 30, 2013 and 1,173 potentially dilutive securities for the nine months ended September 30, 2013, as their effect would be anti-dilutive.
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Numeratorbasic and diluted |
||||||||||||||||
Net income (loss) |
$ | (50,621 | ) | $ | 22,713 | $ | (3,455 | ) | $ | 48,891 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator |
||||||||||||||||
Weighted average number of common shares outstandingbasic |
39,094 | 40,387 | 39,212 | 40,446 | ||||||||||||
Effect of dilutive stock options |
| 160 | | 590 | ||||||||||||
Effect of dilutive convertible notes |
| | | 224 | ||||||||||||
Effect of dilutive restricted shares |
| 555 | | 622 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of common shares outstandingdiluted |
39,094 | 41,102 | 39,212 | 41,882 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharebasic |
$ | (1.29 | ) | $ | 0.56 | $ | (0.09 | ) | $ | 1.21 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharediluted |
$ | (1.29 | ) | $ | 0.55 | $ | (0.09 | ) | $ | 1.17 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Antidilutive stock options and restricted shares |
4,586 | 5,421 | 4,677 | 3,678 | ||||||||||||
|
|
|
|
|
|
|
|
7
Table of Contents
3. New Accounting Standards Not yet Adopted
In March 2013, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update 2013-05, Foreign Currency Matters (Topic 830): Parents Accounting for the Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or Groups of Assets within a Foreign Entity or of an Investment in a Foreign Entity (ASU 2013-05). ASU 2013-05 updates accounting guidance related to the application of consolidation guidance and foreign currency matters, and resolves the diversity in practice about what guidance applies to the release of the cumulative translation adjustment into net income. ASU 2013-05 requires that the entire amount of a cumulative translation adjustment related to an entitys investment in a foreign entity should be released when there has been a: (i) sale of a subsidiary or group of net assets within a foreign entity and the sale represents a substantially complete liquidation of the investment in the foreign entity, (ii) loss of a controlling financial interest in an investment in a foreign entity, and (iii) step acquisition for a foreign entity. This guidance is effective for interim and annual periods beginning after December 15, 2013. This ASU would impact the Companys consolidated results of operations and financial condition only in the instance of an event or transaction as described above.
In July 2013, the FASB issued ASU 2013-11, Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. The provisions of the rule require an unrecognized tax benefit to be presented as a reduction to a deferred tax asset in the financial statements for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, with certain exceptions. This update is effective for annual periods, and interim periods within those years, beginning after December 15, 2013, with early adoption permitted. Retrospective application is also permitted. The adoption of this ASU would not have an impact on the Companys consolidated financial position or results of operations.
4. Special Charges
During the year ended December 31, 2012, we recorded special charges totaling $29.6 million, of which $5.0 million was non-cash. The charges reflect actions we took to realign our workforce to address current business demands and global macro-economic conditions impacting our Forensic and Litigation Consulting, Strategic Communications and Technology segments, to address certain targeted practices within our Corporate Finance/Restructuring and Economic Consulting segments, and to reduce excess real estate capacity. These actions included the termination of 116 employees, the consolidation of leased office space within nine office locations and certain other actions.
During the three and nine months ended September 30, 2013, we recorded special charges of $10.4 million and $10.8 million, respectively, of which $3.1 million was non-cash. The charges primarily reflect actions we took to realign our workforce to address current business demands impacting our Corporate Finance/Restructuring and Forensic and Litigation Consulting segments and to reduce certain corporate overhead within our Europe, Middle East and Africa (EMEA) region. The special charges consist of $10.2 million of salary continuance and other contractual employee related costs associated with the reduction in workforce of 45 employees and $0.6 million of costs to consolidate leased office space within one location and to adjust prior year special charges for changes to sublease terms and employee termination costs.
8
Table of Contents
The following table details the special charges by segment for the three and nine months ended September 30, 2013 and 2012:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Corporate Finance/Restructuring |
$ | 6,331 | $ | 771 | $ | 6,399 | $ | 11,332 | ||||||||
Forensic and Litigation Consulting |
1,938 | 468 | 2,111 | 8,276 | ||||||||||||
Economic Consulting |
15 | 173 | 11 | 991 | ||||||||||||
Technology |
2 | 148 | 16 | 3,114 | ||||||||||||
Strategic Communications |
2 | 201 | 66 | 4,712 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
8,288 | 1,761 | 8,603 | 28,425 | |||||||||||||
Unallocated Corporate |
2,131 | 1,014 | 2,243 | 1,132 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 10,419 | $ | 2,775 | $ | 10,846 | $ | 29,557 | ||||||||
|
|
|
|
|
|
|
|
The total cash outflow associated with the special charges is expected to be $31.9 million, of which $18.4 million has been paid as of September 30, 2013. Approximately $3.8 million is expected to be paid during the remainder of 2013, $4.7 million is expected to be paid in 2014, $1.1 million is expected to be paid in 2015, $0.7 million is expected to be paid in 2016, and the remaining balance of $3.2 million related to lease costs will be paid from 2017 to 2025. A liability for the current and noncurrent portions of the amounts to be paid is included in Accounts payable, accrued expenses and other and Other liabilities, respectively, on the Condensed Consolidated Balance Sheets.
Activity related to the liability for these costs for the nine months ended September 30, 2013 is as follows:
Employee Termination Costs |
Lease Costs |
Total | ||||||||||
Balance at December 31, 2012 |
$ | 6,696 | $ | 8,517 | $ | 15,213 | ||||||
Additions |
7,009 | 690 | 7,699 | |||||||||
Payments |
(6,566 | ) | (2,655 | ) | (9,221 | ) | ||||||
Foreign currency translation adjustment and other |
(228 | ) | | (228 | ) | |||||||
|
|
|
|
|
|
|||||||
Balance at September 30, 2013 |
$ | 6,911 | $ | 6,552 | $ | 13,463 | ||||||
|
|
|
|
|
|
5. Provision for Doubtful Accounts
The provision for doubtful accounts is recorded after the related work has been billed to the client and we determine that full collectability is not reasonably assured. It is classified in Selling, general and administrative expense on the Condensed Consolidated Statements of Comprehensive Income (Loss). The provision for doubtful accounts totaled $2.9 million and $10.4 million for the three and nine months ended September 30, 2013, respectively, and $2.4 million and $9.4 million for the three and nine months ended September 30, 2012, respectively.
6. Research and Development Costs
Research and development costs related to software development totaled $4.2 million and $11.7 million for the three and nine months ended September 30, 2013, respectively, and $4.2 million and $16.1 million for the three and nine months ended September 30, 2012, respectively. Research and development costs are included in Selling, general and administrative expense on the Condensed Consolidated Statements of Comprehensive Income (Loss).
9
Table of Contents
7. Financial Instruments
Fair Value of Financial Instruments
We consider the recorded value of certain financial assets and liabilities, which consist primarily of cash equivalents, accounts receivable and accounts payable, to approximate the fair value of the respective assets and liabilities at September 30, 2013 and December 31, 2012, based on the short-term nature of the assets and liabilities. The fair value of our long-term debt at September 30, 2013 was $738.5 million compared to a carrying value of $717.0 million. At December 31, 2012, the fair value of our long-term debt was $762.0 million compared to a carrying value of $723.0 million. We determine the fair value of our long-term debt primarily based on quoted market prices for our 63/ 4% Senior Notes Due 2020 (2020 Notes) and 6.0% Senior Notes Due 2022 (2022 Notes). The fair value of our long-term debt is classified within Level 2 of the fair value hierarchy, because it is traded in less active markets.
For business combinations consummated on or after January 1, 2009, we estimate the fair value of acquisition-related contingent consideration based on managements probability-weighted present value of the consideration expected to be transferred during the remainder of the earnout period, based on the acquired operations forecasted earnings. This fair value measure is based on significant inputs not observed in the market and thus represents a Level 3 measurement. Fair value measurements characterized within Level 3 of the fair value hierarchy are measured based on unobservable inputs that are supported by little or no market activity and reflect our own assumptions in measuring fair value.
The significant unobservable inputs used in the fair value measurements of our acquisition-related contingent consideration include our measures of the future profitability and related cash flows of the acquired business or assets, impacted by appropriate discount rates. Significant increases (decreases) in any of these inputs in isolation would result in a significantly lower (higher) fair value measurement. Generally, a change in the assumptions used for the discount rates is accompanied by a directionally opposite change in the fair value measurement and a change in the assumptions used for the future cash flows is accompanied by a directionally similar change in the fair value measurement. The fair value of the contingent consideration is reassessed on a quarterly basis by the Company based on a collaborative effort of the Companys operations, finance and accounting groups using additional information as it becomes available.
Any change in the fair value of an acquisitions contingent consideration liability results in a remeasurement gain or loss that is recorded as income or expense, respectively and is included within Acquisition-related contingent consideration in the Condensed Consolidated Statements of Comprehensive Income (Loss). During the nine months ended September 30, 2013, management determined that the fair value of the contingent consideration liability for one of its acquisitions had declined and recorded a remeasurement gain of $8.2 million, compared to a gain of $4.1 million for the nine months ended September 30, 2012. There was no remeasurement gain or loss in the three months ended September 30, 2013 or the three months ended September 30, 2012.
Accretion expense for acquisition-related contingent consideration totaled $0.6 million and $2.1 million for the three and nine months ended September 30, 2013 respectively, and $0.4 million and $1.5 million for the three and nine months ended September 30, 2012, respectively.
10
Table of Contents
The following table represents the changes in the acquisition-related contingent consideration liability during the three and nine months ended September 30, 2013 and 2012:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
(in thousands) |
2013 | 2012 | 2013 | 2012 | ||||||||||||
Beginning balance |
$ | 13,285 | $ | 8,237 | $ | 16,426 | $ | 14,990 | ||||||||
Acquisition(1) |
(206 | ) | 1,150 | 4,323 | 1,150 | |||||||||||
Adjustments to fair value recorded in earnings(2) |
630 | 403 | (6,091 | ) | (2,581 | ) | ||||||||||
Payments |
(166 | ) | | (401 | ) | (1,287 | ) | |||||||||
Elimination of contingency(3) |
| | | (2,534 | ) | |||||||||||
Unrealized gains (losses) related to currency translation in other comprehensive income |
73 | 60 | (641 | ) | 112 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance |
$ | 13,616 | $ | 9,850 | $ | 13,616 | $ | 9,850 | ||||||||
|
|
|
|
|
|
|
|
(1) | Includes adjustments during the purchase price allocation period. |
(2) | Includes adjustments to fair value related to accretion and remeasurement of contingent consideration which are recorded in Acquisition-related contingent consideration on the Condensed Consolidated Statements of Comprehensive Income (Loss). |
(3) | During the nine months ended September 30, 2012, we fixed an acquisition-related contingent consideration liability in the amount of $2.5 million. The non-contingent consideration liability is no longer required to be remeasured to fair value and, accordingly, is not classified as a Level 3 measurement. |
The following table presents financial liabilities measured at fair value:
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
Total | |||||||||||||
As of September 30, 2013 |
||||||||||||||||
Liabilities: |
||||||||||||||||
Acquisition-related contingent consideration, including current portion |
$ | | $ | | $ | 13,616 | $ | 13,616 | ||||||||
As of December 31, 2012 |
||||||||||||||||
Liabilities: |
||||||||||||||||
Acquisition-related contingent consideration, including current portion |
$ | | $ | | $ | 16,426 | $ | 16,426 |
8. Acquisitions
Certain acquisition-related restricted stock agreements entered into prior to January 1, 2009 contained common stock price guarantees that would result in cash payments if our closing per share price fell below a specified per share price on the date that the applicable stock restrictions lapsed (the determination date). For those acquisitions, the settlement of the stock price guarantees related to our common stock price was recorded as a reduction to additional paid-in capital as of the determination dates. During the three and nine months ended September 30, 2013, we paid $0.2 million and $4.1 million, respectively, in cash in relation to the stock price guarantees on certain shares of common stock that became unrestricted, which was recorded as a reduction to additional paid-in-capital on the Condensed Consolidated Balance Sheets. As of September 30, 2013, no further acquisition-related stock price guarantees are outstanding.
11
Table of Contents
2013 Acquisitions
On November 1, 2013, we completed the acquisition of certain insurance management consulting operations of WD Scott Limited, located in Dublin, Ireland and London, England. The acquired operations will be operated as part of the insurance practice of our Forensic and Litigation Consulting segment and will be included in our consolidated results of operations beginning as of the acquisition completion date, and therefore, are not included in our consolidated results of operations for the three and nine months ended September 30, 2013. We are currently evaluating the fair values of the assets acquired, liabilities assumed and acquisition-related contingent consideration.
During the second quarter of 2013, we completed two business combinations. The total purchase price included initial consideration with a value of $26.8 million plus acquisition-related contingent consideration. The contingent consideration is payable through the next five years if the acquired businesses meet certain performance measures.
During the first quarter of 2013, we completed two business combinations. The total purchase price included initial consideration with a value of $9.1 million plus, for one of the business combinations, acquisition-related contingent consideration. The contingent consideration is payable annually through December 31, 2017 if the acquired business meets certain performance measures, and is subject to an $8.0 million aggregate cap.
For acquisitions completed during the nine months ended September 30, 2013, as part of the preliminary purchase price allocations, we recorded $7.4 million in identifiable intangible assets and $28.9 million in goodwill. The estimated fair value of the acquisition-related contingent consideration of $8.0 million is recorded in Other liabilities on the Condensed Consolidated Balance Sheets. Pro forma results of operations were not presented because these acquisitions were not material in relation to our consolidated financial position or results of operations for the periods presented.
9. Goodwill and Other Intangible Assets
The changes in the carrying amounts of goodwill by operating segment for the nine months ended September 30, 2013, are as follows:
Corporate Finance/ Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Total | |||||||||||||||||||
Balances at December 31, 2012: |
||||||||||||||||||||||||
Goodwill |
$ | 469,050 | $ | 198,957 | $ | 247,718 | $ | 118,035 | $ | 336,662 | $ | 1,370,422 | ||||||||||||
Accumulated goodwill impairment |
| | | | (110,387 | ) | (110,387 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Goodwill, net as of December 31, 2012 |
469,050 | 198,957 | 247,718 | 118,035 | 226,275 | 1,260,035 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Acquisitions(1) |
18,839 | 1,050 | 944 | | 4,961 | 25,794 | ||||||||||||||||||
Foreign currency translation adjustment and other |
(4,630 | ) | (349 | ) | (1 | ) | (1 | ) | (2,682 | ) | (7,663 | ) | ||||||||||||
Intersegment transfers in/(out)(2) |
(31,471 | ) | 31,471 | | | | | |||||||||||||||||
Goodwill impairment |
| | | | (83,752 | ) | (83,752 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balances at September 30, 2013 |
$ | 451,788 | $ | 231,129 | $ | 248,661 | $ | 118,034 | $ | 144,802 | $ | 1,194,414 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Includes adjustments during the purchase price allocation period. |
(2) | Includes the reclassification of the Companys Corporate Finance/Restructuring segments healthcare and life sciences practices into the Forensic and Litigation Consulting segment. See Note 15 Segment Reporting for information on this segment reclassification. |
12
Table of Contents
During the third quarter of 2013, in addition to reduced levels of mergers and acquisitions activity, our Strategic Communications segment has continued to experience pricing pressure for certain discretionary communications services, including initial public offering support services where there is volume but also increasing competition. This has compressed segment margins and contributed to a change in the Companys near-term outlook for this segment. This was considered an interim impairment indicator for the Strategic Communications segment at the Strategic Communications reporting unit level. As a result, we performed an interim impairment analysis with respect to the carrying value of goodwill in our Strategic Communications reporting unit. There were no interim impairment indicators identified for the goodwill in any other of the Companys reporting units.
For the interim impairment test performed as of September 30, 2013, the fair value was estimated using a combination of appropriately weighted income and market approaches. The cash flow projections are based on our most recent forecasts and near term business plans developed in the third quarter, as well as various growth rate assumptions for years beyond the nine-month period. In the income approach, the cash flows were discounted using an estimated weighted average cost of capital (WACC) based on our assessment of the risk inherent in the future revenue streams and cash flows and our WACC. The WACC is comprised of (1) a risk free rate of return, (2) an equity risk premium that is based on the rate of return on equity of publicly traded companies with business characteristics comparable to our reporting units, (3) the current after-tax market rate of return on debt of companies with business characteristics similar to our reporting units, each weighted by the relative market value percentages of our equity and debt, and (4) an appropriate size premium. In the market approach, we utilize market multiples derived from comparable guideline companies and comparable market transactions to the extent available. These valuations are based on estimates and assumptions including projected future cash flows and the determination of appropriate market comparables and determination of whether a premium or discount should be applied to such comparables.
The results of the Step 1 goodwill impairment analysis indicated that the estimated fair value of our Strategic Communications reporting unit was less than its carrying value. Because our Strategic Communications reporting units fair value estimate was lower than its carrying value, we applied the second step of the goodwill impairment test. The second step of the goodwill impairment analysis indicated that the carrying values of the goodwill associated with the Strategic Communications reporting unit exceeded its implied fair value, resulting in an $83.8 million non-deductible goodwill impairment charge which was recorded as a separate line item within operating income (loss) within the Condensed Consolidated Statements of Comprehensive Income (Loss). The impairment charge is non-cash in nature and does not affect the Companys current liquidity, nor does it impact the debt covenants under the Companys existing credit facility and the Indentures for the 2020 and 2022 Notes.
Other intangible assets with finite lives are amortized over their estimated useful lives. For intangible assets with finite lives, we recorded amortization expense of $5.8 million and $17.3 million for the three and nine months ended September 30, 2013, respectively, and $5.8 million and $16.9 million for the three and nine months ended September 30, 2012, respectively. Based solely on the amortizable intangible assets recorded as of September 30, 2013, we estimate amortization expense to be $5.7 million during the remainder of 2013, $13.5 million in 2014, $11.8 million in 2015, $10.2 million in 2016, $9.5 million in 2017, $7.9 million in 2018, and $28.5 million in years after 2018. Actual amortization expense to be reported in future periods could differ from these estimates as a result of new intangible asset acquisitions, finalization of asset valuations for newly acquired assets, changes in useful lives, changes in value due to foreign currency translation, and other factors.
13
Table of Contents
Useful Life in Years |
September 30, 2013 | December 31, 2012 | ||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization |
|||||||||||||||
Finite lived intangible assets |
||||||||||||||||||
Customer relationships |
1 to 15 | $ | 153,063 | $ | 70,106 | $ | 151,990 | $ | 64,095 | |||||||||
Non-competition agreements |
1 to 10 | 11,020 | 8,890 | 15,184 | 11,158 | |||||||||||||
Software |
3 to 10 | 33,953 | 32,075 | 33,979 | 27,424 | |||||||||||||
Tradenames |
1 to 2 | 450 | 277 | 180 | 75 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
198,486 | 111,348 | 201,333 | 102,752 | |||||||||||||||
Indefinite-lived intangible assets |
||||||||||||||||||
Tradenames |
Indefinite | 5,600 | | 5,600 | | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
$ | 204,086 | $ | 111,348 | $ | 206,933 | $ | 102,752 | |||||||||||
|
|
|
|
|
|
|
|
10. Long-term Debt and Capital Lease Obligations
The components of long-term debt and capital lease obligations are presented in the table below:
September 30, 2013 |
December 31, 2012 |
|||||||
6 3/4% senior notes due 2020 |
$ | 400,000 | $ | 400,000 | ||||
6.0% senior notes due 2022 |
300,000 | 300,000 | ||||||
Notes payable to former shareholders of acquired businesses |
17,000 | 23,000 | ||||||
|
|
|
|
|||||
Total debt |
717,000 | 723,000 | ||||||
Less current portion |
6,000 | 6,000 | ||||||
|
|
|
|
|||||
Long-term debt, net of current portion |
711,000 | 717,000 | ||||||
|
|
|
|
|||||
Total capital lease obligations |
| 45 | ||||||
Less current portion |
| 21 | ||||||
|
|
|
|
|||||
Capital lease obligations, net of current portion |
| 24 | ||||||
|
|
|
|
|||||
Long-term debt and capital lease obligations, net of current portion |
$ | 711,000 | $ | 717,024 | ||||
|
|
|
|
6.0% Senior Notes Due 2022
On November 27, 2012, we completed the private offering of $300.0 million aggregate principal amount of our 2022 Notes. The 2022 Notes were issued at a price of 100% of their principal amount. The 2022 Notes and related guarantees were offered only to qualified institutional buyers in reliance on the exemption from registration set forth in Rule 144A under the Securities Act of 1933, as amended (the Securities Act), and outside the United States (U.S.) to non-U.S. persons in reliance on the exemption from registration set forth in Regulation S under the Securities Act. On May 22, 2013, the Company filed a Registration Statement on Form S-4 with the SEC to register the exchange offer of the 2022 Notes for publicly registered senior notes with identical terms, which was declared effective on June 27, 2013. The Company completed the exchange offer of all outstanding 2022 Notes for publically registered notes on July 26, 2013.
11. Commitments and Contingencies
Contingencies
We are subject to legal actions arising in the ordinary course of business. In managements opinion, we believe we have adequate legal defenses and/or insurance coverage with respect to the resolutions of such actions. We do not believe any potential settlement or judgment would materially affect our financial position or results of operations.
14
Table of Contents
12. Share-Based Compensation
Share-based Awards and Share-based Compensation Expense
Our officers, employees, non-employee directors and certain individual service providers are eligible to participate in the Companys equity compensation plans, subject to the discretion of the administrator of the plans. During the nine months ended September 30, 2013, we granted an aggregate of 994,401 share-based awards, consisting primarily of restricted stock awards, restricted stock units and stock options.
Total share-based compensation expense for the three and nine months ended September 30, 2013 and 2012 is detailed in the following table:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Comprehensive Income Statement Classification |
2013 | 2012 | 2013 | 2012 | ||||||||||||
Direct cost of revenues |
$ | 2,532 | $ | 3,475 | $ | 13,231 | $ | 12,883 | ||||||||
Selling, general and administrative expense |
2,680 | 3,179 | 9,180 | 10,338 | ||||||||||||
Special charges |
209 | | 209 | 814 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total share-based compensation expense |
$ | 5,421 | $ | 6,654 | $ | 22,620 | $ | 24,035 | ||||||||
|
|
|
|
|
|
|
|
13. Income Taxes
During the second quarter of 2013, we determined that certain deferred tax assets associated with U.S. future foreign tax credits no longer met the more-likely-than-not test regarding the realization of those assets, primarily due to lower forecasted foreign earnings. Accordingly, the Company increased the valuation allowance against its U.S. future foreign tax credit assets, resulting in a discrete adjustment to the income tax provision in the amount of $6.9 million. As of September 30, 2013 and December 31, 2012, valuation allowances of $9.5 million and $1.9 million, respectively, were recorded against the Companys net deferred tax assets. We have not established a valuation allowance for any of our other deferred tax assets as we expect that future taxable income as well as the reversal of temporary differences will enable us to fully utilize our deferred tax assets.
As of September 30, 2013, all of the Companys undistributed non-U.S. subsidiary earnings are considered permanently invested. Accordingly, as of September 30, 2013, we have not provided for deferred taxes on $15.7 million of the undistributed non-U.S. subsidiary earnings. A deferred tax liability will be recognized if and when the Company is no longer able to demonstrate that it plans to permanently reinvest undistributed earnings. If these earnings were repatriated, the Company would be subject to U.S. income taxes. The amount of the unrecognized deferred U.S. income tax liability associated with the indefinitely reinvested undistributed earnings is estimated to be approximately $5.5 million as of September 30, 2013.
Our liability for uncertain tax positions was $2.9 million and $3.8 million at September 30, 2013 and December 31, 2012, respectively. During the first quarter of 2013, the Company effectively settled certain prior year tax matters. As a result, the Company reversed approximately $2.2 million of its liability for uncertain tax positions.
The Company has estimated its annual effective tax rate for the full fiscal year 2013 and applied that rate to its income before income taxes in determining its provision for income taxes for the three and nine months ended September 30, 2013. The Company also records discrete items in each respective period as appropriate. Our effective tax rate for the three and nine months ended September 30, 2013 was not meaningful due to the impact of the non-deductible goodwill impairment charge of $83.8 million.
The effective tax rate for the three months ended September 30, 2013 excluding the impact of the goodwill impairment charge would have been 38.8% as compared to 35.0% for the same prior year period. For the three months ended September 30, 2012, the effective tax rate was favorably impacted by a discrete item related to the
15
Table of Contents
recognition of foreign deferred tax assets. Excluding the impact of this discrete item, the effective tax rate for the three months ended September 30, 2012 would have been 38.5%.
The effective tax rate for the nine months ended September 30, 2013 excluding the impact of the goodwill impairment charge would have been 40.5% as compared to 35.0% for the same period in 2012. During the nine months ended September 30, 2013, we recorded a deferred tax valuation reserve related to foreign tax credits, primarily due to lower forecasted foreign earnings, resulting in a discrete increase to the income tax provision in the amount of $6.9 million. We also recognized the impact of a discrete benefit related to the favorable resolution of an income tax contingency in the amount of $2.2 million. For the nine months ended September 30, 2012, the effective tax rate was favorably impacted by a discrete item related to the recognition of foreign deferred tax assets. Excluding the impact of these discrete items on both periods, the effective tax rate for the nine months ended September 30, 2013 would have been 36.4% as compared to 36.6% in the same prior year period.
14. Stockholders Equity
On June 6, 2012, our Board of Directors authorized a two-year stock repurchase program of up to $250.0 million (the 2012 Repurchase Program). During the three months ended September 30, 2013, we repurchased and retired 595,225 shares of our common stock for an average price of $33.62, with a value equivalent to approximately $20.0 million. During the nine months ended September 30, 2013, we repurchased and retired 1,422,025 shares of our common stock for an average price per share of $34.30, with a value equivalent to approximately $48.8 million. During the year ended December 31, 2012 we repurchased and retired 1,681,029 shares of our common stock for an average price per share of $29.76 with a value equivalent to approximately $50.0 million. As of September 30, 2013, a balance of approximately $151.2 million remained available under the 2012 Repurchase Program.
15. Segment Reporting
We manage our business in five reportable segments: Corporate Finance/Restructuring, Forensic and Litigation Consulting, Economic Consulting, Technology and Strategic Communications.
Our Corporate Finance/Restructuring segment focuses on strategic, operational, financial and capital needs of businesses around the world and provides consulting and advisory services on a wide range of areas, such as restructuring (including bankruptcy), interim management, financings, mergers and acquisitions, post-acquisition integration, valuations, tax issues and performance improvement.
Our Forensic and Litigation Consulting segment provides law firms, companies, government clients and other interested parties with dispute advisory, investigations, forensic accounting, business intelligence assessments, data analytics, risk mitigation services as well as interim management and performance improvement services for our health solutions practice clients.
Our Economic Consulting segment provides law firms, companies, government entities and other interested parties with analysis of complex economic issues for use in legal, regulatory and international arbitration proceedings, strategic decision making and public policy debates in the U.S. and around the world.
Our Technology segment provides electronic discovery and information management consulting, software and services to its clients. It provides products, services and consulting to companies, law firms, courts and government agencies worldwide. Its comprehensive suite of software and services help clients locate, review and produce electronically stored information, including e-mail, computer files, voicemail, instant messaging, and financial and transactional data.
Our Strategic Communications segment provides advice and consulting services relating to financial and corporate communications and investor relations, reputation management and brand communications, public affairs, business consulting and digital design and marketing.
16
Table of Contents
Effective in the first quarter of 2013, we modified our reportable segments to reflect changes in how we operate our business and the related internal management reporting. The Companys healthcare and life sciences practices from both our Corporate Finance/Restructuring segment and our Forensic and Litigation Consulting segment have been combined under a single organizational structure. This single integrated practice, our health solutions practice, is now aggregated in its entirety within the Forensic and Litigation Consulting reportable segment. Prior period Corporate Finance/Restructuring and Forensic and Litigation Consulting segment information has been reclassified to conform to the current period presentation.
We evaluate the performance of our operating segments based on Adjusted Segment EBITDA. We define Adjusted Segment EBITDA as a segments share of consolidated operating income (loss) before depreciation, amortization of intangible assets, special charges and goodwill impairment charges. We define Total Adjusted Segment EBITDA as the total of Adjusted Segment EBITDA for all segments, which excludes unallocated corporate expenses. Although Adjusted Segment EBITDA is not a measure of financial condition or performance determined in accordance with GAAP, we use Adjusted Segment EBITDA to internally evaluate the financial performance of our segments because we believe it is a useful supplemental measure which reflects current core operating performance and provides an indicator of the segments ability to generate cash.
The table below presents revenues and Adjusted Segment EBITDA for our reportable segments for the three and nine months ended September 30, 2013 and 2012:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenues |
||||||||||||||||
Corporate Finance/Restructuring |
$ | 93,981 | $ | 93,123 | $ | 289,775 | $ | 286,184 | ||||||||
Forensic and Litigation Consulting |
113,068 | 100,460 | 318,912 | 310,351 | ||||||||||||
Economic Consulting |
113,069 | 96,375 | 339,277 | 295,882 | ||||||||||||
Technology |
51,201 | 50,286 | 149,101 | 147,643 | ||||||||||||
Strategic Communications |
43,324 | 45,811 | 139,369 | 137,466 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Revenues |
$ | 414,643 | $ | 386,055 | $ | 1,236,434 | $ | 1,177,526 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Segment EBITDA |
||||||||||||||||
Corporate Finance/Restructuring |
$ | 19,402 | $ | 21,951 | $ | 62,610 | $ | 73,419 | ||||||||
Forensic and Litigation Consulting |
25,362 | 16,289 | 58,866 | 50,500 | ||||||||||||
Economic Consulting |
23,225 | 19,087 | 70,222 | 56,002 | ||||||||||||
Technology |
15,381 | 15,675 | 45,985 | 41,739 | ||||||||||||
Strategic Communications |
4,036 | 6,778 | 12,809 | 16,277 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Adjusted Segment EBITDA(1) |
$ | 87,406 | $ | 79,780 | $ | 250,492 | $ | 237,937 | ||||||||
|
|
|
|
|
|
|
|
(1) | Total Adjusted Segment EBITDA is the total of Adjusted Segment EBITDA for all segments. |
The table below reconciles Total Adjusted Segment EBITDA to income before income tax provision:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Total Adjusted Segment EBITDA(1) |
$ | 87,406 | $ | 79,780 | $ | 250,492 | $ | 237,937 | ||||||||
Segment depreciation expense |
(7,112 | ) | (6,038 | ) | (20,932 | ) | (18,646 | ) | ||||||||
Amortization of other intangible assets |
(5,776 | ) | (5,766 | ) | (17,293 | ) | (16,773 | ) | ||||||||
Special Charges |
(10,419 | ) | (2,775 | ) | (10,846 | ) | (29,557 | ) | ||||||||
Goodwill impairment charge |
(83,752 | ) | | (83,752 | ) | | ||||||||||
Unallocated corporate expenses, excluding special charges |
(15,946 | ) | (18,613 | ) | (47,680 | ) | (58,594 | ) | ||||||||
Interest income and other |
1,152 | 1,584 | 1,702 | 4,503 | ||||||||||||
Interest expense |
(12,814 | ) | (13,208 | ) | (38,600 | ) | (43,607 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income tax provision |
$ | (47,261 | ) | $ | 34,964 | $ | 33,091 | $ | 75,263 | |||||||
|
|
|
|
|
|
|
|
(1) | Total Adjusted Segment EBITDA is the total of Adjusted Segment EBITDA for all segments. |
17
Table of Contents
16. Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information
Substantially all of our domestic subsidiaries are guarantors of borrowings under our senior bank credit facility and 2020 Notes and 2022 Notes (collectively, the Senior Notes). The guarantees are full and unconditional and joint and several. All of the guarantors are 100%-owned, direct or indirect, subsidiaries. The following financial information presents condensed consolidating balance sheets, statements of comprehensive income (loss) and statements of cash flows for FTI Consulting, all the guarantor subsidiaries, all the non-guarantor subsidiaries and the eliminations necessary to arrive at the consolidated information for FTI Consulting and its subsidiaries. For purposes of this presentation, we have accounted for our investments in our subsidiaries using the equity method of accounting. The principal eliminating entries eliminate investment in subsidiary and intercompany balances and transactions.
Condensed Consolidating Balance Sheet Information as of September 30, 2013
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Assets |
||||||||||||||||||||
Cash and cash equivalents |
$ | 64,452 | $ | 359 | $ | 83,115 | $ | | $ | 147,926 | ||||||||||
Accounts receivable, net |
164,158 | 175,254 | 155,498 | | $ | 494,910 | ||||||||||||||
Intercompany receivables |
| 789,858 | 19,307 | (809,165 | ) | $ | | |||||||||||||
Other current assets |
62,097 | 18,151 | 23,826 | | $ | 104,074 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
290,707 | 983,622 | 281,746 | (809,165 | ) | 746,910 | ||||||||||||||
Property and equipment, net |
31,627 | 20,221 | 14,452 | | $ | 66,300 | ||||||||||||||
Goodwill |
559,519 | 394,304 | 240,591 | | $ | 1,194,414 | ||||||||||||||
Other intangible assets, net |
34,665 | 22,108 | 65,161 | (29,196 | ) | $ | 92,738 | |||||||||||||
Investments in subsidiaries |
1,736,165 | 496,840 | | (2,233,005 | ) | $ | | |||||||||||||
Other assets |
83,343 | 62,128 | 31,709 | | $ | 177,180 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 2,736,026 | $ | 1,979,223 | $ | 633,659 | $ | (3,071,366 | ) | $ | 2,277,542 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Intercompany payables |
$ | 687,749 | $ | 94,330 | $ | 27,086 | $ | (809,165 | ) | $ | | |||||||||
Other current liabilities |
110,038 | 93,931 | 100,165 | | $ | 304,134 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
797,787 | 188,261 | 127,251 | (809,165 | ) | 304,134 | ||||||||||||||
Long-term debt, net |
700,000 | 11,000 | | | $ | 711,000 | ||||||||||||||
Other liabilities |
202,138 | 23,126 | 1,043 | | $ | 226,307 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
1,699,925 | 222,387 | 128,294 | (809,165 | ) | 1,241,441 | ||||||||||||||
Stockholders equity |
1,036,101 | 1,756,836 | 505,365 | (2,262,201 | ) | $ | 1,036,101 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and stockholders equity |
$ | 2,736,026 | $ | 1,979,223 | $ | 633,659 | $ | (3,071,366 | ) | $ | 2,277,542 | |||||||||
|
|
|
|
|
|
|
|
|
|
18
Table of Contents
Condensed Consolidating Balance Sheet Information as of December 31, 2012
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Assets |
||||||||||||||||||||
Cash and cash equivalents |
$ | 66,663 | $ | 610 | $ | 89,512 | $ | | $ | 156,785 | ||||||||||
Restricted cash |
| | 1,190 | | 1,190 | |||||||||||||||
Accounts receivable, net |
140,254 | 149,253 | 139,733 | | 429,240 | |||||||||||||||
Intercompany receivables |
7,053 | 674,136 | 23,185 | (704,374 | ) | | ||||||||||||||
Other current assets |
46,978 | 20,469 | 19,713 | | 87,160 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
260,948 | 844,468 | 273,333 | (704,374 | ) | 674,375 | ||||||||||||||
Property and equipment, net |
37,411 | 16,477 | 14,304 | | 68,192 | |||||||||||||||
Goodwill |
558,473 | 418,789 | 282,773 | | 1,260,035 | |||||||||||||||
Other intangible assets, net |
36,826 | 23,975 | 74,967 | (31,587 | ) | 104,181 | ||||||||||||||
Investments in subsidiaries |
1,631,243 | 502,954 | | (2,134,197 | ) | | ||||||||||||||
Other assets |
85,109 | 66,170 | 28,318 | (10,928 | ) | 168,669 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 2,610,010 | $ | 1,872,833 | $ | 673,695 | $ | (2,881,086 | ) | $ | 2,275,452 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Intercompany payables |
$ | 549,339 | $ | 112,137 | $ | 42,898 | $ | (704,374 | ) | $ | | |||||||||
Other current liabilities |
118,865 | 79,533 | 105,799 | | 304,197 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
668,204 | 191,670 | 148,697 | (704,374 | ) | 304,197 | ||||||||||||||
Long-term debt, net |
700,024 | 17,000 | | | 717,024 | |||||||||||||||
Other liabilities |
173,550 | 10,479 | 12,898 | (10,928 | ) | 185,999 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
1,541,778 | 219,149 | 161,595 | (715,302 | ) | 1,207,220 | ||||||||||||||
Stockholders equity |
1,068,232 | 1,653,684 | 512,100 | (2,165,784 | ) | 1,068,232 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and stockholders equity |
$ | 2,610,010 | $ | 1,872,833 | $ | 673,695 | $ | (2,881,086 | ) | $ | 2,275,452 | |||||||||
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Comprehensive Income (Loss) for the Three Months Ended September 30, 2013
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Revenues |
$ | 149,176 | $ | 243,186 | $ | 111,867 | $ | (89,586 | ) | $ | 414,643 | |||||||||
Operating expenses |
||||||||||||||||||||
Direct cost of revenues |
89,410 | 181,561 | 73,678 | (89,497 | ) | 255,152 | ||||||||||||||
Selling, general and administrative expense |
37,470 | 28,279 | 28,853 | (89 | ) | 94,513 | ||||||||||||||
Special charges |
6,447 | 8 | 3,964 | | 10,419 | |||||||||||||||
Acquisition-related contingent consideration |
152 | 229 | 249 | | 630 | |||||||||||||||
Amortization of other intangible assets |
1,089 | 2,689 | 2,807 | (809 | ) | 5,776 | ||||||||||||||
Goodwill impairment charge |
| 30,321 | 53,431 | | 83,752 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
14,608 | 99 | (51,115 | ) | 809 | (35,599 | ) | |||||||||||||
Other (expense) income |
(13,468 | ) | (1,165 | ) | 2,971 | | (11,662 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income tax provision |
1,140 | (1,066 | ) | (48,144 | ) | 809 | (47,261 | ) | ||||||||||||
Income tax (benefit) provision |
(3,530 | ) | 14,070 | (7,180 | ) | | 3,360 | |||||||||||||
Equity in net earnings of subsidiaries |
(55,291 | ) | (42,632 | ) | | 97,923 | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(50,621 | ) | (57,768 | ) | (40,964 | ) | 98,732 | (50,621 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax $0 |
(61 | ) | | 17,176 | | 17,115 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss), net of tax |
(61 | ) | | 17,176 | | 17,115 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
$ | (50,682 | ) | $ | (57,768 | ) | $ | (23,788 | ) | $ | 98,732 | $ | (33,506 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
19
Table of Contents
Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended September 30, 2012
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Revenues |
$ | 145,198 | $ | 233,300 | $ | 99,963 | $ | (92,406 | ) | $ | 386,055 | |||||||||
Operating expenses |
||||||||||||||||||||
Direct cost of revenues |
93,428 | 175,160 | 65,052 | (92,026 | ) | 241,614 | ||||||||||||||
Selling, general and administrative expense |
36,915 | 28,226 | 24,148 | (380 | ) | 88,909 | ||||||||||||||
Special Charges |
2,295 | 451 | 29 | | 2,775 | |||||||||||||||
Acquisition-related contingent consideration |
63 | | 340 | | 403 | |||||||||||||||
Amortization of other intangible assets |
1,590 | 2,488 | 2,512 | (824 | ) | 5,766 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
10,907 | 26,975 | 7,882 | 824 | 46,588 | |||||||||||||||
Other (expense) income |
(15,921 | ) | 5,514 | (1,217 | ) | | (11,624 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income tax provision |
(5,014 | ) | 32,489 | 6,665 | 824 | 34,964 | ||||||||||||||
Income tax (benefit) provision |
(675 | ) | 10,598 | 2,328 | | 12,251 | ||||||||||||||
Equity in net earnings of subsidiaries |
27,052 | 4,710 | | (31,762 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
22,713 | 26,601 | 4,337 | (30,938 | ) | 22,713 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income, net of tax: |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax $0 |
| | 12,731 | | 12,731 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income, net of tax |
| | 12,731 | | 12,731 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income |
$ | 22,713 | $ | 26,601 | $ | 17,068 | $ | (30,938 | ) | $ | 35,444 | |||||||||
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Comprehensive Income (Loss) for the Nine Months Ended September 30, 2013
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Revenues |
$ | 444,526 | $ | 744,241 | $ | 333,428 | $ | (285,761 | ) | $ | 1,236,434 | |||||||||
Operating expenses |
||||||||||||||||||||
Direct cost of revenues |
283,028 | 561,434 | 212,376 | (283,678 | ) | 773,160 | ||||||||||||||
Selling, general and administrative expense |
118,941 | 84,869 | 85,758 | (2,083 | ) | 287,485 | ||||||||||||||
Special charges |
6,770 | 112 | 3,964 | | 10,846 | |||||||||||||||
Acquisition-related contingent consideration |
331 | 424 | (6,846 | ) | | (6,091 | ) | |||||||||||||
Amortization of other intangible assets |
3,411 | 7,637 | 8,636 | (2,391 | ) | 17,293 | ||||||||||||||
Goodwill impairment charge |
| 30,321 | 53,431 | | 83,752 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
32,045 | 59,444 | (23,891 | ) | 2,391 | 69,989 | ||||||||||||||
Other (expense) income |
(45,181 | ) | (634 | ) | 8,917 | | (36,898 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income tax provision |
(13,136 | ) | 58,810 | (14,974 | ) | 2,391 | 33,091 | |||||||||||||
Income tax (benefit) provision |
(10,751 | ) | 48,132 | (835 | ) | | 36,546 | |||||||||||||
Equity in net earnings of subsidiaries |
(1,070 | ) | (18,518 | ) | | 19,588 | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(3,455 | ) | (7,840 | ) | (14,139 | ) | 21,979 | (3,455 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax $0 |
(61 | ) | | (10,047 | ) | | (10,108 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss), net of tax |
(61 | ) | | (10,047 | ) | | (10,108 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
$ | (3,516 | ) | $ | (7,840 | ) | $ | (24,186 | ) | $ | 21,979 | $ | (13,563 | ) | ||||||
|
|
|
|
|
|
|
|
|
|
20
Table of Contents
Condensed Consolidating Statement of Comprehensive Income for the Nine Months Ended September 30, 2012
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Eliminations | Consolidated | ||||||||||||||||
Revenues |
$ | 450,221 | $ | 716,049 | $ | 303,472 | $ | (292,216 | ) | $ | 1,177,526 | |||||||||
Operating expenses |
||||||||||||||||||||
Direct cost of revenues |
291,053 | 537,897 | 194,051 | (287,549 | ) | 735,452 | ||||||||||||||
Selling, general and administrative expense |
123,350 | 85,785 | 79,490 | (4,667 | ) | 283,958 | ||||||||||||||
Special charges |
19,026 | 4,738 | 5,793 | | 29,557 | |||||||||||||||
Acquisition-related contingent consideration |
63 | | (2,644 | ) | | (2,581 | ) | |||||||||||||
Amortization of other intangible assets |
4,190 | 7,438 | 7,609 | (2,464 | ) | 16,773 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income |
12,539 | 80,191 | 19,173 | 2,464 | 114,367 | |||||||||||||||
Other (expense) income |
(46,377 | ) | 41,501 | 657 | (34,885 | ) | (39,104 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income tax provision |
(33,838 | ) | 121,692 | 19,830 | (32,421 | ) | 75,263 | |||||||||||||
Income tax (benefit) provision |
(29,055 | ) | 51,322 | 4,105 | | 26,372 | ||||||||||||||
Equity in net earnings of subsidiaries |
53,674 | 18,093 | | (71,767 | ) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
48,891 | 88,463 | 15,725 | (104,188 | ) | 48,891 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income, net of tax: |
||||||||||||||||||||
Foreign currency translation adjustments, net of tax $0 |
| | 14,620 | | 14,620 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income, net of tax |
| | 14,620 | | 14,620 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income |
$ | 48,891 | $ | 88,463 | $ | 30,345 | $ | (104,188 | ) | $ | 63,511 | |||||||||
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statement of Cash Flow for the Nine Months Ended September 30, 2013
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Consolidated | |||||||||||||
Operating activities |
||||||||||||||||
Net cash (used in) provided by operating activities |
$ | (37,182 | ) | $ | 111,908 | $ | 29,080 | $ | 103,806 | |||||||
Investing activities |
||||||||||||||||
Payments for acquisition of businesses, net of cash received |
(11,855 | ) | (7,157 | ) | (21,754 | ) | $ | (40,766 | ) | |||||||
Purchases of property and equipment |
(2,092 | ) | (16,064 | ) | (4,838 | ) | $ | (22,994 | ) | |||||||
Other |
24 | | | $ | 24 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash used in investing activities |
(13,923 | ) | (23,221 | ) | (26,592 | ) | (63,736 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financing activities |
||||||||||||||||
Payments of long-term debt |
| (6,000 | ) | | (6,000 | ) | ||||||||||
Net issuance of common stock and other |
6,437 | | (1,029 | ) | 5,408 | |||||||||||
Purchase and retirement of common stock |
(48,769 | ) | | | (48,769 | ) | ||||||||||
Intercompany transfers |
91,226 | (82,938 | ) | (8,288 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used in) financing activities |
48,894 | (88,938 | ) | (9,317 | ) | (49,361 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
| | 432 | 432 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net decrease in cash and cash equivalents |
(2,211 | ) | (251 | ) | (6,397 | ) | (8,859 | ) | ||||||||
Cash and cash equivalents, beginning of period |
66,663 | 610 | 89,512 | 156,785 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents, end of period |
$ | 64,452 | $ | 359 | $ | 83,115 | $ | 147,926 | ||||||||
|
|
|
|
|
|
|
|
21
Table of Contents
Condensed Consolidating Statement of Cash Flow for the Nine Months Ended September 30, 2012
FTI Consulting, Inc. |
Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Consolidated | |||||||||||||
Operating activities |
||||||||||||||||
Net cash (used in) provided by operating activities |
$ | (47,163 | ) | $ | 36,366 | $ | 24,421 | $ | 13,624 | |||||||
Investing activities |
||||||||||||||||
Payments for acquisition of businesses, net of cash received |
(26,089 | ) | | (364 | ) | (26,453 | ) | |||||||||
Purchases of property and equipment |
(6,016 | ) | (11,689 | ) | (2,829 | ) | (20,534 | ) | ||||||||
Other |
(1,105 | ) | | | (1,105 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash used in investing activities |
(33,210 | ) | (11,689 | ) | (3,193 | ) | (48,092 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Financing activities |
||||||||||||||||
Borrowings under revolving line of credit |
75,000 | | | 75,000 | ||||||||||||
Payments of long-term debt and capital lease obligations |
(156,438 | ) | (49 | ) | | (156,487 | ) | |||||||||
Purchase and retirement of common stock |
(20,013 | ) | | | (20,013 | ) | ||||||||||
Net issuance of common stock and other |
513 | | (1,972 | ) | (1,459 | ) | ||||||||||
Intercompany transfers |
51,398 | (24,278 | ) | (27,120 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash used in financing activities |
(49,540 | ) | (24,327 | ) | (29,092 | ) | (102,959 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
| | (68 | ) | (68 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net decrease in cash and cash equivalents |
(129,913 | ) | 350 | (7,932 | ) | (137,495 | ) | |||||||||
Cash and cash equivalents, beginning of period |
161,180 | 197 | 103,046 | 264,423 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents, end of period |
$ | 31,267 | $ | 547 | $ | 95,114 | $ | 126,928 | ||||||||
|
|
|
|
|
|
|
|
22
Table of Contents
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
The following is a discussion and analysis of our consolidated financial condition and results of operations for the three and nine months ended September 30, 2013 and 2012 and significant factors that could affect our prospective financial condition and results of operations. This discussion should be read together with the accompanying unaudited condensed consolidated financial statements and related notes and with our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission (the SEC) on February 28, 2013 and our Current Report on Form 8-K dated May 21, 2013, in which we reclassified historical segment information on a basis consistent with our current segment reporting structure. Historical results and any discussion of prospective results may not indicate our future performance. See Forward-Looking Statements.
BUSINESS OVERVIEW
We are a leading global business advisory firm dedicated to helping organizations protect and enhance their enterprise value. We work closely with our clients to help them anticipate, understand, manage and overcome complex business matters arising from such factors as the economy, financial and credit markets, governmental regulation, legislation and litigation. We assist clients in addressing a broad range of business challenges, such as restructuring (including bankruptcy), financing and credit issues and indebtedness, interim business management, forensic accounting and litigation matters, international arbitrations, mergers and acquisitions (M&A), antitrust and competition matters, electronic discovery (e-discovery), management and retrieval of electronically stored information (ESI), reputation management and strategic communications. We also provide services to help our clients take advantage of economic, regulatory, financial and other business opportunities. Our experienced teams of professionals include many individuals who are widely recognized as experts in their respective fields. We believe clients retain us because of our recognized expertise and capabilities in highly specialized areas as well as our reputation for satisfying client needs.
We report financial results for the following five reportable segments:
Our Corporate Finance/Restructuring segment focuses on strategic, operational, financial and capital needs of businesses around the world and provides consulting and advisory services on a wide range of areas, such as restructuring (including bankruptcy), interim management, financings, M&A, post-acquisition integration, valuations, tax issues and performance improvement.
Our Forensic and Litigation Consulting segment provides law firms, companies, government clients and other interested parties with dispute advisory, investigations, forensic accounting, business intelligence assessments, data analytics, risk mitigation services as well as interim management and performance improvement services for our health solutions practice clients.
Our Economic Consulting segment provides law firms, companies, government entities and other interested parties with analysis of complex economic issues for use in legal, regulatory and international arbitration proceedings, strategic decision making and public policy debates in the United States (U.S.) and around the world.
Our Technology segment provides e-discovery and information management consulting, software and services to its clients. It provides products, services and consulting to companies, law firms, courts and government agencies worldwide. Its comprehensive suite of software and services help clients locate, review and produce ESI, including e-mail, computer files, voicemail, instant messaging and financial and transactional data.
Our Strategic Communications segment provides advice and consulting services relating to financial and corporate communications and investor relations, reputation management and brand communications, public affairs, business consulting and digital design and marketing.
23
Table of Contents
As of January 1, 2013, the Companys financial results reflect a combination of the healthcare and life sciences focused personnel that were formerly included in the Corporate Finance/Restructuring and Forensic and Litigation Consulting segments, into a single integrated practice. The newly combined health solutions practice consists of over 200 professionals dedicated to serving this growth industry. In the first quarter of 2013, we modified our reportable segments to reflect the changes described above. The Companys health solutions practice is now aggregated in its entirety in the Forensic and Litigation Consulting reportable segment. Prior period Corporate Finance/Restructuring and Forensic and Litigation Consulting segment information has been reclassified to conform to the current period presentation.
We derive substantially all of our revenues from providing professional services to both U.S. and global clients. Most of our services are rendered under time and expense arrangements that obligate the client to pay us a fee for the hours that we incur at agreed upon rates. Under this arrangement, we typically bill our clients for reimbursable expenses, which may include the cost of producing our work product and other direct expenses that we incur on behalf of the client, such as travel costs. We also render services for which certain clients may be required to pay us a fixed-fee or recurring retainer. These arrangements are generally cancellable at any time. Some of our engagements contain performance-based arrangements in which we earn a success fee when and if certain predefined outcomes occur. This type of success fee may supplement a time-and-expense or fixed-fee arrangement. Success fee revenues may cause variations in our revenues and operating results due to the timing of achieving the performance-based criteria.
In our Technology segment, certain clients are billed based on the amount of data stored on our electronic systems, the volume of information processed and the number of users licensing our Ringtail® software products for installation within their own environments. We license these products directly to end users as well as indirectly through our channel partner relationships. Unit-based revenue is defined as revenue billed on a per-item, per-page, or some other unit-based method and includes revenue from data processing and hosting, software usage and software licensing. Unit-based revenue includes revenue associated with our proprietary software that is made available to customers, either via a web browser (on-demand) or installed at our customer or partner locations (on-premise). On-demand revenue is charged on a unit or monthly basis and includes, but is not limited to, processing and review related functions. On-premise revenue is comprised of up-front license fees, with recurring support and maintenance.
Over the past several years the growth in our revenues has resulted from our ability to attract new and recurring engagements and from the acquisitions we have completed. Seasonal factors, such as the timing of our employees and clients vacations and holidays, impact the timing of our revenues.
Our financial results are primarily driven by:
| the number, size and type of engagements we secure; |
| the rate per hour or fixed charges we charge our clients for services; |
| the utilization of the revenue-generating professionals we employ; |
| the number and experience mix of revenue-generating professionals; |
| fees from clients on a retained basis or other; |
| licensing of our software products and other technology services; |
| the types of assignments we are working on at different times; |
| the length of the billing and collection cycles; and |
| the geographic locations of our clients or locations in which services are rendered. |
24
Table of Contents
Non-GAAP Measures
In the accompanying analysis of financial information, we sometimes use information derived from consolidated and segment financial information that is not presented in our financial statements and prepared in accordance with U.S. generally accepted accounting principles (GAAP). Certain of these measures are considered non-GAAP financial measures under the SEC rules. Specifically, we have referred to:
| Segment Operating Income (Loss) |
| Total Segment Operating Income (Loss) |
| Adjusted EBITDA |
| Adjusted Segment EBITDA |
| Total Adjusted Segment EBITDA |
| Adjusted Net Income |
| Adjusted Earnings per Diluted Share |
We define Segment Operating Income (Loss) as a segments share of consolidated operating income (loss). We define Total Segment Operating Income (Loss) as the total of Segment Operating Income (Loss) for all segments, which excludes unallocated corporate expenses. We use Segment Operating Income (Loss) for the purpose of calculating Adjusted Segment EBITDA. We define Adjusted EBITDA as consolidated net income before income tax provision, other non-operating income (expense), depreciation, amortization of intangible assets, special charges and goodwill impairment charges. We define Adjusted Segment EBITDA as a segments share of consolidated operating income (loss) before depreciation, amortization of intangible assets, special charges and goodwill impairment charges. We define Total Adjusted Segment EBITDA as the total of Adjusted Segment EBITDA for all segments, which excludes unallocated corporate expenses. We use Adjusted Segment EBITDA to internally evaluate the financial performance of our segments because we believe it is a useful supplemental measure which reflects current core operating performance and provides an indicator of the segments ability to generate cash. We also believe that these measures, when considered together with our GAAP financial results, provide management and investors with a more complete understanding of our operating results, including underlying trends, by excluding the effects of special charges and goodwill impairment charges. In addition, EBITDA is a common alternative measure of operating performance used by many of our competitors. It is used by investors, financial analysts, rating agencies and others to value and compare the financial performance of companies in our industry. Therefore, we also believe that these measures, considered along with corresponding GAAP measures, provide management and investors with additional information for comparison of our operating results to the operating results of other companies.
We define Adjusted Net Income and Adjusted Earnings per Diluted Share as net income and earnings per diluted share, respectively, excluding the impact of special charges, goodwill impairment charges and losses on early extinguishment of debt. We use Adjusted Net Income for the purpose of calculating Adjusted Earnings per Diluted Share. Management uses Adjusted Earnings per Diluted Share to assess total company operating performance on a consistent basis. We believe that this measure, when considered together with our GAAP financial results, provides management and investors with a more complete understanding of our business operating results, including underlying trends, by excluding the effects of special charges, goodwill impairment charges and losses on early extinguishment of debt.
Non-GAAP financial measures are not defined in the same manner by all companies and may not be comparable to other similarly titled measures of other companies. Non-GAAP financial measures should be considered in addition to, but not as a substitute for or superior to, the information contained in our Consolidated Statements of Comprehensive Income (Loss). Reconciliations of GAAP to non-GAAP financial measures are included elsewhere in this filing.
25
Table of Contents
We define acquisition growth as the results of operations of acquired companies in the first twelve months following the effective date of an acquisition. Our definition of organic growth is the change in the results of operations excluding the impact of all such acquisitions.
EXECUTIVE HIGHLIGHTS
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(dollars in thousands, except per share amounts) |
(dollars in thousands, except per share amounts) |
|||||||||||||||
Revenues |
$ | 414,643 | $ | 386,055 | $ | 1,236,434 | $ | 1,177,526 | ||||||||
Special charges |
$ | 10,419 | $ | 2,775 | $ | 10,846 | $ | 29,557 | ||||||||
Goodwill impairment charge |
$ | 83,752 | $ | | $ | 83,752 | $ | | ||||||||
Adjusted EBITDA |
$ | 72,544 | $ | 62,281 | $ | 206,098 | $ | 182,857 | ||||||||
Net income (loss) |
$ | (50,621 | ) | $ | 22,713 | $ | (3,455 | ) | $ | 48,891 | ||||||
Earnings (loss) per common sharediluted |
$ | (1.29 | ) | $ | 0.55 | $ | (0.09 | ) | $ | 1.17 | ||||||
Adjusted EPS |
$ | 0.72 | $ | 0.60 | $ | 1.90 | $ | 1.62 | ||||||||
Cash provided by operating activities |
$ | 84,437 | $ | 70,912 | $ | 103,806 | $ | 13,624 | ||||||||
Total number of employees at September 30, |
4,130 | 3,819 | 4,130 | 3,819 |
Third Quarter 2013 Executive Highlights
Revenues
Revenues for the quarter ended September 30, 2013 increased $28.6 million, or 7.4%, to $414.6 million, compared to $386.1 million in the same prior year period. Acquisition revenues accounted for $15.3 million or 4.0% of the growth with the remainder due to strong demand for the services of our Economic Consulting segment in the North America and Europe, Middle East and Africa (EMEA) regions as well as the impact of the collection of a success fee by our Forensic and Litigation Consulting segment.
Special Charges
There were $10.4 million of special charges recorded in the quarter ended September 30, 2013, compared to $2.8 million in special charges recorded in the same prior year period. The special charges recorded in the quarter ended September 30, 2013 were primarily related to actions we took to realign our workforce to address current business demands impacting our Corporate Finance/Restructuring and Forensic and Litigation Consulting segments and to reduce certain corporate overhead within our EMEA region.
Goodwill impairment charge
In connection with the preparation of the Companys financial statements for the quarter ended September 30, 2013, the Company performed an impairment analysis with respect to the carrying value of goodwill in the Strategic Communications reporting unit. During the third quarter of 2013, in addition to reduced levels of M&A activity, our Strategic Communications segment has continued to experience pricing pressure for certain discretionary communications services, including initial public offering support services where there is volume but also increasing competition. This has compressed segment margins and contributed to a change in the Companys near-term outlook for this segment. As a result, the Company determined there was a triggering event for a goodwill impairment assessment as of September 30, 2013. Based on this assessment, the Company concluded the implied fair value of the Strategic Communications reporting unit was below its carrying value, resulting in an $83.8 million goodwill impairment charge in the quarter. This charge represents 7% of our consolidated goodwill balance and only applies to the Strategic Communications segment. The impairment charge is non-cash in nature and does not affect the Companys current liquidity, nor does it impact the debt covenants under the Companys existing credit facility and the Indentures for the 2020 and 2022 Notes.
26
Table of Contents
Adjusted EBITDA
Adjusted EBITDA increased $10.3 million, or 16.5%, to $72.5 million, or 17.5% of revenues, compared to $62.3 million, or 16.1% of revenues, in the same prior year period. Adjusted EBITDA increased primarily from increased demand for our Economic Consulting segment and a success fee in our Forensic and Litigation Consulting segment, partially offset by weak demand in our Strategic Communications segment and under-utilization in our bankruptcy and restructuring practices in our Corporate Finance/Restructuring segment in the North America region.
Net Income (Loss)
Net income (loss) decreased $73.3 million to ($50.6) million compared to $22.7 million in the same prior year period including the impact of the $83.8 million goodwill impairment charge for our Strategic Communications segment and the impact of the $10.4 million special charges recorded in the quarter ended September 30, 2013 compared to the $2.8 million special charges recorded in the same prior year period.
Earnings (loss) per share and Adjusted EPS
Earnings (loss) per diluted common share for the quarter ended September 30, 2013 were ($1.29), compared to $0.55 in the prior year period, including the impact of the $83.8 million goodwill impairment charge for our Strategic Communications segment and the impact of the special charges of $10.4 million recorded in the quarter ended September 30, 2013 as compared to $2.8 million of special charges recorded in the prior year period. Adjusted earnings per diluted share, which excludes the goodwill impairment charge and impact of the special charge, were $0.72, compared to $0.60 in the same prior year period due to the impact of the operating results described above.
Operating cash flows
Cash provided by operating activities increased $13.5 million to $84.4 million for the quarter ended September 30, 2013 compared to $70.9 million for the same prior year period primarily as a result of an increase in cash collections on accounts receivable.
Headcount
Headcount at September 30, 2013 increased by 311, or 8.1%, to 4,130 from 3,819 at September 30, 2012. Billable headcount increased by 266 professionals, of which 111 professionals were added to the Corporate Finance/Restructuring segment as a result of acquisitions, 61 professionals were added to the Economic Consulting segment to support growing operations, 60 professionals were added to the Forensic and Litigation Consulting segment, primarily as a result of growth in our health solutions practice, and 20 professionals were added to the Strategic Communications segment as a result of acquisitions. Non-billable headcount increased 45 professionals primarily due to growth in our regional infrastructure and from acquisitions.
Other strategic activities
On June 6, 2012, our Board of Directors authorized a two-year stock repurchase program of up to $250.0 million (the 2012 Repurchase Program). During the quarter the Company used $20.0 million to repurchase and retire 595,225 shares of the Companys common stock at an average price of $33.62. For the nine months ended September 30, 2013, we used $48.8 million to repurchase and retire 1,422,025 shares of our common stock for an average price per share of $34.30. As of September 30, 2013, a balance of approximately $151.2 million remained available under the 2012 Repurchase Program.
Subsequent event
On November 4, 2013, the Company announced the addition of 41 professionals from affiliates of WD Scott Limited (collectively Distinct), providers of insurance management consulting services out of offices in Dublin and London. The acquisition will further expand the Companys global insurance practice and will be included within the Companys Forensic and Litigation Consulting segment. The impact of this acquisition will be recorded in the Companys financial statements for the year ending December 31, 2013.
27
Table of Contents
CONSOLIDATED RESULTS OF OPERATIONS
Segment and Consolidated Operating Results:
Three Months
Ended September 30, |
Nine Months
Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in thousands, except per share amounts) |
(in thousands, except per share amounts) |
|||||||||||||||
Revenues |
||||||||||||||||
Corporate Finance/Restructuring |
$ | 93,981 | $ | 93,123 | $ | 289,775 | $ | 286,184 | ||||||||
Forensic and Litigation Consulting |
113,068 | 100,460 | 318,912 | 310,351 | ||||||||||||
Economic Consulting |
113,069 | 96,375 | 339,277 | 295,882 | ||||||||||||
Technology |
51,201 | 50,286 | 149,101 | 147,643 | ||||||||||||
Strategic Communications |
43,324 | 45,811 | 139,369 | 137,466 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Revenues |
$ | 414,643 | $ | 386,055 | $ | 1,236,434 | $ | 1,177,526 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
||||||||||||||||
Corporate Finance/Restructuring |
$ | 10,590 | $ | 19,024 | $ | 48,725 | $ | 55,488 | ||||||||
Forensic and Litigation Consulting |
21,915 | 14,062 | 52,194 | 37,360 | ||||||||||||
Economic Consulting |
21,708 | 17,810 | 66,233 | 51,681 | ||||||||||||
Technology |
9,755 | 10,445 | 29,129 | 23,403 | ||||||||||||
Strategic Communications |
(81,490 | ) | 4,874 | (76,369 | ) | 6,161 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segment operating income (loss) |
(17,522 | ) | 66,215 | 119,912 | 174,093 | |||||||||||
Unallocated corporate expenses |
(18,077 | ) | (19,627 | ) | (49,923 | ) | (59,726 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
(35,599 | ) | 46,588 | 69,989 | 114,367 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense) |
||||||||||||||||
Interest income and other |
1,152 | 1,584 | 1,702 | 4,503 | ||||||||||||
Interest expense |
(12,814 | ) | (13,208 | ) | (38,600 | ) | (43,607 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(11,662 | ) | (11,624 | ) | (36,898 | ) | (39,104 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income tax provision |
(47,261 | ) | 34,964 | 33,091 | 75,263 | |||||||||||
Income tax provision |
3,360 | 12,251 | 36,546 | 26,372 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | (50,621 | ) | $ | 22,713 | $ | (3,455 | ) | $ | 48,891 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharebasic |
$ | (1.29 | ) | $ | 0.56 | $ | (0.09 | ) | $ | 1.21 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharediluted |
$ | (1.29 | ) | $ | 0.55 | $ | (0.09 | ) | $ | 1.17 | ||||||
|
|
|
|
|
|
|
|
Reconciliation of Net Income (Loss) to Adjusted EBITDA:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Net income (loss) |
$ | (50,621 | ) | $ | 22,713 | $ | (3,455 | ) | $ | 48,891 | ||||||
Add back: |
||||||||||||||||
Income tax provision |
3,360 | 12,251 | 36,546 | 26,372 | ||||||||||||
Other income (expense), net |
11,662 | 11,624 | 36,898 | 39,104 | ||||||||||||
Depreciation and amortization |
8,196 | 7,152 | 24,218 | 22,160 | ||||||||||||
Amortization of other intangible assets |
5,776 | 5,766 | 17,293 | 16,773 | ||||||||||||
Special charges |
10,419 | 2,775 | 10,846 | 29,557 | ||||||||||||
Goodwill impairment charge |
83,752 | | 83,752 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | 72,544 | $ | 62,281 | $ | 206,098 | $ | 182,857 | ||||||||
|
|
|
|
|
|
|
|
28
Table of Contents
Reconciliation of Net Income (Loss) to Adjusted Net Income and Earnings (Loss) Per Share to Adjusted Earnings Per Share
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net income (loss) |
$ | (50,621 | ) | $ | 22,713 | $ | (3,455 | ) | $ | 48,891 | ||||||
Add back: |
||||||||||||||||
Special charges, net of tax effect(1) |
6,847 | 1,794 | 7,100 | 19,115 | ||||||||||||
Goodwill impairment charges(2) |
83,752 | | 83,752 | | ||||||||||||
Less: |
||||||||||||||||
Interim period impact of including goodwill impairment charges in the annual effective tax rate |
(10,805 | ) | | (10,805 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted net income |
$ | 29,173 | $ | 24,507 | $ | 76,592 | $ | 68,006 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharediluted |
$ | (1.29 | ) | $ | 0.55 | $ | (0.09 | ) | $ | 1.17 | ||||||
Add back: |
||||||||||||||||
Special charges, net of tax effect (1) |
0.18 | 0.05 | 0.18 | 0.45 | ||||||||||||
Goodwill impairment charges(2) |
2.14 | | 2.14 | | ||||||||||||
Less: |
||||||||||||||||
Interim period impact of including goodwill impairment charges in the annual effective tax rate |
(0.27 | ) | | (0.28 | ) | | ||||||||||
Impact of denominator for diluted earnings per common share(3) |
(0.04 | ) | | (0.05 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted earnings per common sharediluted |
$ | 0.72 | $ | 0.60 | $ | 1.90 | $ | 1.62 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of common shares outstandingdiluted(3) |
40,244 | 41,102 | 40,385 | 41,882 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | The tax effect takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). As a result, the effective tax rates related to the special charges for the three and nine months ended September 30, 2013 were 34.3% and 34.5%, respectively, and 35.3% for both of the three and nine months ended September 30, 2012. The tax expense related to the special charges for the three and nine months ended September 30, 2013 was $3.6 million, or $0.09 impact on diluted earnings per common share, and $3.7 million, or $0.10 impact on diluted earnings per common share, respectively. The tax expense related to the special charges for the three and nine months ended September 30, 2012 was $1.0 million, or $0.02 impact on diluted earnings per common share, and $10.4 million, or $0.25 impact on diluted earnings per common share. |
(2) | The goodwill impairment charge is non-deductible for income tax purposes and will result in no tax benefit for the year ending December 31, 2013. |
(3) | For the three and nine months ended September 30, 2013, the Company reported a net loss. For those periods, the number of basic weighted average common shares outstanding equals the number of diluted weighted average common shares outstanding for purposes of calculating U.S. GAAP earnings per share because potentially dilutive securities would be antidilutive. For non-GAAP purposes, the total per share and share amounts presented herein reflect the impact of the inclusion of share-based awards and convertible notes that are considered dilutive based on the impact of the add backs included in Adjusted Net Income above. |
29
Table of Contents
Three Months Ended September 30, 2013 Compared to Three Months Ended September 30, 2012
Revenues and operating income (loss)
See Segment Results for an expanded discussion of segment revenues and operating income (loss).
Unallocated corporate expenses
Unallocated corporate expenses decreased $1.6 million, or 7.9%, to $18.1 million for the three months ended September 30, 2013 from $19.6 million for the same prior year period. Excluding the impact of unallocated corporate special charges of $2.1 million recorded in the three months ended September 30, 2013 and $1.0 million recorded in the three months ended September 30, 2012, unallocated corporate expenses decreased $2.7 million, or 14.3%. The decrease was primarily due to a reduction in performance-based compensation when compared to the same prior year period.
Interest income and other
Interest income and other, which includes foreign currency transaction gains and losses, decreased by $0.4 million to $1.2 million for the three months ended September 30, 2013 from $1.6 million for the same prior year period. The decrease is primarily due to net foreign currency transaction losses in the period ended September 30, 2013 as compared to net gains in the same prior year period. Transaction gains and losses, both realized and unrealized, relate to the remeasurement or settlement of monetary assets and liabilities that are denominated in a currency other than an entitys functional currency. These monetary assets and liabilities include current intercompany receivables and payables. The foreign exchange losses in the three months ended September 30, 2013 were primarily the result of the weakening of the U.S. dollar relative to the British pound.
Interest expense
Interest expense was $12.8 million for the three months ended September 30, 2013 as compared to $13.2 million for the same prior year period. Interest expense in 2013 was favorably impacted by lower average borrowings in 2013 as compared to 2012, primarily due to the repayment in July 2012 of $150.0 million aggregate principal amount of 33/4% senior subordinated convertible notes (Convertible Notes) and the extinguishment of the $215.0 million aggregate principal amount of 73/4% senior notes due 2016 (2016 Notes) in the fourth quarter of 2012, which was partially offset by interest expense relating to the issuance of the $300.0 million aggregate principal amount of 6.0% senior notes due 2022 (2022 Notes) in the fourth quarter of 2012.
Special charges
During the three months ended September 30, 2013, we recorded special charges totaling $10.4 million, of which $3.1 million was non-cash. The charges primarily reflect actions we took to realign our workforce to address current business demands impacting our Corporate Finance/Restructuring and Forensic and Litigation Consulting segments and to reduce certain corporate overhead within our EMEA region. The special charges consist of $10.2 million of salary continuance and other contractual employee related costs associated with the reduction in workforce of 45 employees, and $0.2 million of costs to consolidate leased office space within one location and to adjust prior special charges for changes to sublease terms and associated costs.
During the three months ended September 30, 2012, we recorded special charges totaling $2.8 million, of which $0.4 million was non-cash. The charges reflected actions we took to reduce excess real estate capacity, by consolidating leased office space in three office locations in the U.S.
30
Table of Contents
The following table details the special charges by segment for the three months ended September 30, 2013 and 2012:
Three Months
Ended September 30, |
Three Months
Ended September 30, |
|||||||||||
2013 | 2012 | |||||||||||
Special Charges | Total Headcount |
Special Charges | ||||||||||
Corporate Finance/Restructuring |
$ | 6,331 | 25 | $ | 771 | |||||||
Forensic and Litigation Consulting |
1,938 | 17 | 468 | |||||||||
Economic Consulting |
15 | | 173 | |||||||||
Technology |
2 | | 148 | |||||||||
Strategic Communications |
2 | | 201 | |||||||||
|
|
|
|
|
|
|||||||
8,288 | 42 | 1,761 | ||||||||||
Unallocated Corporate |
2,131 | 3 | 1,014 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 10,419 | 45 | $ | 2,775 | |||||||
|
|
|
|
|
|
Income tax provision
Our provision for income taxes in interim periods is computed by applying our estimated annual effective tax rate against income before income tax expense for the period. In addition, non-recurring or discrete items are recorded during the period in which they occur or become known. Our effective tax rate for the three months ended September 30, 2013 was not meaningful due to the impact of the non-deductible goodwill impairment charge of $83.8 million. The effective tax rate for the three months ended September 30, 2013 excluding the impact of the goodwill impairment charge would have been 38.8% as compared to 35.0% for the same prior year period. For the three months ended September 30, 2012, the effective tax rate was favorably impacted by a discrete item related to the recognition of foreign deferred tax assets. Excluding the impact of this discrete item, the effective tax rate for the three months ended September 30, 2012 would have been 38.5%.
Nine Months Ended September 30, 2013 Compared to Nine Months Ended September 30, 2012
Revenues and operating income (loss)
See Segment Results for an expanded discussion of segment revenues and operating income (loss).
Unallocated corporate expenses
Unallocated corporate expenses decreased $9.8 million, or 16.4%, to $49.9 million for the nine months ended September 30, 2013 from $59.7 million for the same prior year period. Excluding the impact of unallocated corporate special charges of $2.2 million recorded in the nine months ended September 30, 2013 and $1.1 million recorded in the nine months ended September 30, 2012, unallocated corporate expenses decreased $10.9 million, or 18.6%. The decrease was primarily due to a reduction in performance-based compensation expense, lower spending on core marketing and lower costs related to strategic planning activities when compared to the same prior year period.
Interest income and other
Interest income and other, which includes foreign currency transaction gains and losses, decreased by $2.8 million to $1.7 million for the nine months ended September 30, 2013 from $4.5 million for the same prior year period. The decrease is primarily due to net foreign currency transaction losses in the period ended September 30, 2013 as compared to net gains in the same prior year period. Transaction gains and losses, both realized and unrealized, relate to the remeasurement or settlement of monetary assets and liabilities that are
31
Table of Contents
denominated in a currency other than an entitys functional currency. These monetary assets and liabilities include current intercompany receivables and payables. The foreign exchange losses in the nine months ended September 30, 2013 were primarily due to the volatility of the British pound relative to the U.S. dollar during the nine months ended September 30, 2013, particularly in the third quarter of 2013. In addition, the strengthening of the U.S. dollar and Hong Kong dollar against the Australian dollar resulted in losses during the nine months ended September 30, 2013.
Interest expense
Interest expense was $38.6 million for the nine months ended September 30, 2013 as compared to $43.6 million for the same prior year period. Interest expense in 2013 was favorably impacted by lower average borrowings, lower interest expense and deferred financing fees in 2013 as compared to the same prior year period, primarily due to the repayment in July 2012 of $150.0 million aggregate principal amount of Convertible Notes and the extinguishment of the 2016 Notes in the fourth quarter of 2012, which was partially offset by interest expense relating to the issuance of the 2022 Notes in the fourth quarter of 2012.
Special charges
During the nine months ended September 30, 2013, we recorded special charges totaling $10.8 million, of which $3.1 million was non-cash. The charges primarily reflect actions we took to realign our workforce to address current business demands impacting our Corporate Finance/Restructuring and Forensic and Litigation Consulting segments and to reduce certain corporate overhead within our EMEA region. The special charges consist of $10.2 million of salary continuance and other contractual employee related costs associated with the reduction in workforce of 45 employees and $0.6 million of costs to consolidate leased office space within one location and to adjust prior special charges for changes to sublease terms and employee termination costs.
During the nine months ended September 30, 2012, we recorded special charges totaling $29.6 million, of which $5.0 million was non-cash. The charges reflected actions we took to realign our workforce to address current business demands and global macro-economic conditions impacting our Forensic and Litigation Consulting, Strategic Communications and Technology segments, to address certain targeted practices within our Corporate Finance/Restructuring and Economic Consulting segments, and to reduce excess real estate capacity. These actions included the termination of 116 employees, the consolidation of leased office space within nine office locations and certain other actions.
The following table details the special charges by segment for the nine months ended September 30, 2013 and 2012:
Nine Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2013 | 2012 | |||||||||||||||
Special Charges | Total Headcount |
Special Charges | Total Headcount |
|||||||||||||
Corporate Finance/Restructuring |
$ | 6,399 | 25 | $ | 11,332 | 4 | ||||||||||
Forensic and Litigation Consulting |
2,111 | 17 | 8,276 | 43 | ||||||||||||
Economic Consulting |
11 | | 991 | 8 | ||||||||||||
Technology |
16 | | 3,114 | 42 | ||||||||||||
Strategic Communications |
66 | | 4,712 | 15 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
8,603 | 42 | 28,425 | 112 | |||||||||||||
Unallocated Corporate |
2,243 | 3 | 1,132 | 4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 10,846 | 45 | $ | 29,557 | 116 | ||||||||||
|
|
|
|
|
|
|
|
32
Table of Contents
Income tax provision
Our provision for income taxes in interim periods is computed by applying our estimated annual effective tax rate against income before income tax expense for the period. In addition, non-recurring or discrete items are recorded during the period in which they occur or become known. Our effective tax rate for the nine months ended September 30, 2013 was not meaningful due to the impact of the non-deductible goodwill impairment charge of $83.8 million. The effective tax rate for the nine months ended September 30, 2013, excluding the impact of the goodwill impairment charge would have been 40.5% as compared to 35.0% for the same period in 2012. During the nine months ended September 30, 2013, we recorded a deferred tax valuation reserve related to foreign tax credits, primarily due to lower forecasted foreign earnings, resulting in a discrete increase to the income tax provision in the amount of $6.9 million. We also recognized the impact of a discrete benefit related to the favorable resolution of an income tax contingency in the amount of $2.2 million. For the nine months ended September 30, 2012, the effective tax rate was favorably impacted by a discrete item related to the recognition of foreign deferred tax assets. Excluding the impact of these discrete items on both periods, the effective tax rate for the nine months ended September 30, 2013 would have been 36.4% as compared to 36.6% in the same prior year period.
SEGMENT RESULTS
Total Adjusted Segment EBITDA
The following table reconciles net income (loss) to Total Segment Operating Income (Loss) and Total Adjusted Segment EBITDA for the three and nine months ended September 30, 2013 and 2012.
Three Months
Ended September 30, |
Nine Months
Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Net income (loss) |
$ | (50,621 | ) | $ | 22,713 | $ | (3,455 | ) | $ | 48,891 | ||||||
Add back: |
||||||||||||||||
Income tax provision |
3,360 | 12,251 | 36,546 | 26,372 | ||||||||||||
Other income (expense), net |
11,662 | 11,624 | 36,898 | 39,104 | ||||||||||||
Unallocated corporate expense |
18,077 | 19,627 | 49,923 | 59,726 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Segment Operating Income (Loss) |
$ | (17,522 | ) | $ | 66,215 | $ | 119,912 | $ | 174,093 | |||||||
Add back: |
||||||||||||||||
Segment depreciation expense |
7,112 | 6,038 | 20,932 | 18,646 | ||||||||||||
Amortization of other intangible assets |
5,776 | 5,766 | 17,293 | 16,773 | ||||||||||||
Segment special charges |
8,288 | 1,761 | 8,603 | 28,425 | ||||||||||||
Goodwill impairment charge |
83,752 | | 83,752 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Adjusted Segment EBITDA |
$ | 87,406 | $ | 79,780 | $ | 250,492 | $ | 237,937 | ||||||||
|
|
|
|
|
|
|
|
33
Table of Contents
Other Segment Operating Data
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Number of revenue-generating professionals (at period end): |
||||||||||||||||
Corporate Finance/Restructuring |
732 | 621 | 732 | 621 | ||||||||||||
Forensic and Litigation Consulting |
999 | 939 | 999 | 939 | ||||||||||||
Economic Consulting |
528 | 467 | 528 | 467 | ||||||||||||
Technology |
297 | 283 | 297 | 283 | ||||||||||||
Strategic Communications |
617 | 597 | 617 | 597 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue-generating professionals |
3,173 | 2,907 | 3,173 | 2,907 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Utilization rates of billable professionals:(1) |
||||||||||||||||
Corporate Finance/Restructuring |
64 | % | 72 | % | 66 | % | 75 | % | ||||||||
Forensic and Litigation Consulting |
67 | % | 63 | % | 68 | % | 65 | % | ||||||||
Economic Consulting |
79 | % | 79 | % | 84 | % | 82 | % | ||||||||
Average billable rate per hour:(2)(3) |
||||||||||||||||
Corporate Finance/Restructuring |
$ | 396 | $ | 402 | $ | 407 | $ | 409 | ||||||||
Forensic and Litigation Consulting |
324 | 328 | 315 | 323 | ||||||||||||
Economic Consulting |
512 | 495 | 509 | 493 |
(1) | We calculate the utilization rate for our billable professionals by dividing the number of hours that all of our billable professionals worked on client assignments during a period by the total available working hours for all of our billable professionals during the same period. Available hours are determined by the standard hours worked by each employee, adjusted for part-time hours, local country standard work weeks and local country holidays. Available working hours include vacation and professional training days, but exclude holidays. Utilization rates are presented for our segments that primarily bill clients on an hourly basis. We have not presented a utilization rate for our Technology segment and Strategic Communications segment as most of the revenues of these segments are not generated on an hourly basis. |
(2) | For engagements where revenues are based on number of hours worked by our billable professionals, average billable rate per hour is calculated by dividing revenues (excluding revenues from success fees, pass-through and outside consultants) for a period by the number of hours worked on client assignments during the same period. We have not presented an average billable rate per hour for our Technology and Strategic Communications segments as most of the revenues of these segments are not based on billable hours. |
(3) | 2013 and 2012 utilization and average bill rate calculations for our Corporate Finance/Restructuring, Forensic and Litigation Consulting and Economic Consulting segments were updated to reflect the realignment of certain practices as well as information related to non-U.S. operations that was not previously available. |
34
Table of Contents
CORPORATE FINANCE/RESTRUCTURING
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(dollars in thousands, except rate per hour) |
(dollars in thousands, except rate per hour) |
|||||||||||||||
Revenues |
$ | 93,981 | $ | 93,123 | $ | 289,775 | $ | 286,184 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Direct cost of revenues |
58,424 | 57,905 | 180,373 | 174,715 | ||||||||||||
Selling, general and administrative expenses |
16,779 | 13,689 | 54,199 | 42,815 | ||||||||||||
Special charges |
6,331 | 771 | 6,399 | 11,332 | ||||||||||||
Acquisition-related contingent consideration |
295 | 291 | (4,866 | ) | (2,487 | ) | ||||||||||
Amortization of other intangible assets |
1,562 | 1,443 | 4,945 | 4,321 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
83,391 | 74,099 | 241,050 | 230,696 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment operating income |
10,590 | 19,024 | 48,725 | 55,488 | ||||||||||||
Add back: |
||||||||||||||||
Depreciation and amortization of intangible assets |
2,481 | 2,156 | 7,486 | 6,599 | ||||||||||||
Special charges |
6,331 | 771 | 6,399 | 11,332 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Segment EBITDA |
$ | 19,402 | $ | 21,951 | $ | 62,610 | $ | 73,419 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit(1) |
$ | 35,557 | $ | 35,218 | $ | 109,402 | $ | 111,469 | ||||||||
Gross profit margin(2) |
37.8 | % | 37.8 | % | 37.8 | % | 39.0 | % | ||||||||
Adjusted Segment EBITDA as a percent of revenues |
20.6 | % | 23.6 | % | 21.6 | % | 25.7 | % | ||||||||
Number of revenue generating professionals (at period end) |
732 | 621 | 732 | 621 | ||||||||||||
Utilization rates of billable professionals(3) |
64 | % | 72 | % | 66 | % | 75 | % | ||||||||
Average billable rate per hour(3) |
$ | 396 | $ | 402 | $ | 407 | $ | 409 |
(1) | Revenues less direct cost of revenues |
(2) | Gross profit as a percent of revenues |
(3) | 2013 and 2012 utilization and average bill rate calculations for our Corporate Finance/Restructuring, Forensic and Litigation Consulting and Economic Consulting segments were updated to reflect the realignment of certain practices as well as information related to non-U.S. operations that was not previously available. |
Three Months Ended September 30, 2013 Compared to Three Months Ended September 30, 2012
Revenues increased $0.9 million, or 0.9%, to $94.0 million for the three months ended September 30, 2013 compared to $93.1 million for the same prior year period. Revenues increased $12.8 million, or 13.8%, in 2013 due to acquisitions as compared to the same prior year period. Revenues decreased organically $11.9 million, or 12.9%, due to lower demand in our North America bankruptcy and restructuring practice and lower realized bill rates in the transaction advisory and telecom, media and technology practices.
Gross profit increased $0.3 million, or 1.0%, to $35.6 million for the three months ended September 30, 2013 compared to $35.2 million for the same prior year period. Gross profit margin was 37.8% for the three months ended September 30, 2013, which was unchanged compared to the same prior year period. Margins reflect the continued underutilization in the segments North America bankruptcy and restructuring practices and an organic investment in an EMEA-based transaction practice, partially offset by a reduction of performance-based compensation expense.
35
Table of Contents
SG&A expense increased $3.1 million, or 22.6%, to $16.8 million for the three months ended September 30, 2013 compared to $13.7 million for the same prior year period. SG&A expense was 17.9% of revenues for the three months ended September 30, 2013, compared to 14.7% for the same prior year period. The increase in SG&A expense was primarily due to an increase in overhead costs related to the acquired practices.
Amortization of other intangible assets was $1.6 million for the three months ended September 30, 2013 compared to $1.4 million for the same prior year period.
Adjusted Segment EBITDA decreased $2.5 million, or 11.6%, to $19.4 million for the three months ended September 30, 2013 compared to $22.0 million for the same prior year period.
Nine Months Ended September 30, 2013 Compared to Nine Months Ended September 30, 2012
Revenues increased $3.6 million, or 1.3%, to $289.8 million for the nine months ended September 30, 2013 compared to $286.2 million for the same prior year period. Revenues increased $32.4 million, or 11.3%, in 2013 due to acquisitions as compared to the same prior year period. Revenues decreased organically $28.8 million, or 10.0%, primarily due to lower demand in our North America bankruptcy and restructuring and Asia Pacific restructuring practices along with lower realized bill rates in our transaction advisory services, partially offset by higher demand and realized bill rates in the EMEA region.
Gross profit decreased $2.1 million, or 1.9%, to $109.4 million for the nine months ended September 30, 2013 compared to $111.5 million for the same prior year period. Gross profit margin decreased 1.2 percentage points to 37.8% for the nine months ended September 30, 2013 compared to 39.0% for the same prior year period. The decrease in gross profit margin was due to lower demand in our North America region and Asia Pacific region restructuring practices, partially offset by favorable margins from our acquired practices and reduced performance-based compensation expense.
SG&A expense increased $11.4 million, or 26.6%, to $54.2 million for the nine months ended September 30, 2013 compared to $42.8 million for the same prior year period. SG&A expense was 18.7% of revenues for the nine months ended September 30, 2013, compared to 15.0% for the same prior year period. The increase in SG&A expense was primarily due to the overhead costs related to the acquired practices as well as non-recurring acquisition costs of $1.8 million.
Amortization of other intangible assets was $4.9 million for the nine months ended September 30, 2013 compared to $4.3 million for the same prior year period.
Adjusted Segment EBITDA decreased $10.8 million, or 14.7%, to $62.6 million for the nine months ended September 30, 2013 compared to $73.4 million for the same prior year period. Excluding the fair value contingent consideration remeasurements in 2013 and 2012 of $6.3 million and $3.8 million, respectively, Adjusted Segment EBITDA decreased $13.3 million to $56.3 million.
36
Table of Contents
FORENSIC AND LITIGATION CONSULTING
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(dollars in thousands, except rate per hour) |
(dollars in thousands, except rate per hour) |
|||||||||||||||
Revenues |
$ | 113,068 | $ | 100,460 | $ | 318,912 | $ | 310,351 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Direct cost of revenues |
68,488 | 66,096 | 203,323 | 202,293 | ||||||||||||
Selling, general and administrative expenses |
20,109 | 18,944 | 61,331 | 60,714 | ||||||||||||
Special charges |
1,938 | 468 | 2,111 | 8,276 | ||||||||||||
Acquisition-related contingent consideration |
106 | 112 | (1,650 | ) | (94 | ) | ||||||||||
Amortization of other intangible assets |
512 | 778 | 1,603 | 1,802 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
91,153 | 86,398 | 266,718 | 272,991 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment operating income |
21,915 | 14,062 | 52,194 | 37,360 | ||||||||||||
Add back: |
||||||||||||||||
Depreciation and amortization of intangible assets |
1,509 | 1,759 | 4,561 | 4,864 | ||||||||||||
Special charges |
1,938 | 468 | 2,111 | 8,276 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Segment EBITDA |
$ | 25,362 | $ | 16,289 | $ | 58,866 | $ | 50,500 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit(1) |
$ | 44,580 | $ | 34,364 | $ | 115,589 | $ | 108,058 | ||||||||
Gross profit margin(2) |
39.4 | % | 34.2 | % | 36.2 | % | 34.8 | % | ||||||||
Adjusted Segment EBITDA as a percent of revenues |
22.4 | % | 16.2 | % | 18.5 | % | 16.3 | % | ||||||||
Number of revenue generating professionals (at period end) |
999 | 939 | 999 | 939 | ||||||||||||
Utilization rates of billable professionals(3) |
67 | % | 63 | % | 68 | % | 65 | % | ||||||||
Average billable rate per hour(3) |
$ | 324 | $ | 328 | $ | 315 | $ | 323 |
(1) | Revenues less direct cost of revenues |
(2) | Gross profit as a percent of revenues |
(3) | 2013 and 2012 utilization and average bill rate calculations for our Corporate Finance/Restructuring, Forensic and Litigation Consulting and Economic Consulting segments were updated to reflect the realignment of certain practices as well as information related to non-U.S. operations that was not previously available. |
Three Months Ended September 30, 2013 Compared to Three Months Ended September 30, 2012
Revenues increased $12.6 million, or 12.6%, to $113.1 million for the three months ended September 30, 2013 from $100.5 million for the same prior year period. The increase was primarily attributable to the increase in demand and realized bill rates for our health solutions and data and analytics practices and a success fee in our North America investigations practice.
Gross profit increased $10.2 million, or 29.7%, to $44.6 million for the three months ended September 30, 2013 from $34.4 million for the same prior year period. Gross profit margin increased 5.2 percentage points to 39.4% for the three months ended September 30, 2013 from 34.2% for the same prior year period. The increase in gross profit margin was driven by a higher margin success fee and improved utilization in our North America, health solutions and data and analytics practices as well as a reduction in performance-based compensation expense.
SG&A expense increased $1.2 million, or 6.1%, to $20.1 million for the three months ended September 30, 2013 from $18.9 million for the same prior year period. SG&A expense was 17.8% of revenues for the three months ended September 30, 2013, down from 18.9% for the same prior year period. The increase in SG&A is due to higher personnel costs in health solutions, partially offset by lower third-party services.
37
Table of Contents
Amortization of other intangible assets decreased by $0.3 million to $0.5 million for the three months ended September 30, 2013 from $0.8 million for the same prior year period.
Adjusted Segment EBITDA increased by $9.1 million, or 55.7%, to $25.4 million for the three months ended September 30, 2013 from $16.3 million for the same prior year period.
Nine Months Ended September 30, 2013 Compared to Nine Months Ended September 30, 2012
Revenues increased $8.6 million, or 2.8%, to $318.9 million for the nine months ended September 30, 2013 from $310.4 million for the same prior year period. Revenues increased organically $9.4 million, or 3.0%, primarily due to success fees and higher realized bill rates as a result of staff mix in our North America disputes and investigations practices and success fees, higher demand and higher realized bill rates in our health solutions practice.
Gross profit increased $7.5 million, or 7.0%, to $115.6 million for the nine months ended September 30, 2013 from $108.1 million for the same prior year period. Gross profit margin increased 1.4 percentage points to 36.2% for the nine months ended September 30, 2013 from 34.8% for the same prior year period. The gross profit margin increase was primarily due to higher margin success fees and higher utilization in our North America disputes and investigations and health solutions practices and a reduction in performance-based compensation expense.
SG&A expense increased $0.6 million, or 1.0%, to $61.3 million for the nine months ended September 30, 2013 from $60.7 million for the same prior year period. SG&A expense was 19.2% of revenues for the nine months ended September 30, 2013, down from 19.6% for the same prior year period. The increase in SG&A expense was primarily due to higher personnel costs in health solutions, partially offset by lower corporate allocations and bad debt expense. Bad debt expense was 0.8% of revenues for the nine months ended September 30, 2013 down from 1.1% for the same prior year period.
Amortization of other intangible assets decreased by $0.2 million to $1.6 million for the nine months ended September 30, 2013 from $1.8 million for the same prior year period.
Adjusted Segment EBITDA increased by $8.4 million, or 16.6%, to $58.9 million for the nine months ended September 30, 2013 from $50.5 million for the same prior year period. Excluding the fair value contingent consideration remeasurements in 2013 and 2012 of $1.9 million and $0.3 million, respectively, Adjusted Segment EBITDA increased $6.8 million to $57.0 million.
38
Table of Contents
ECONOMIC CONSULTING
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(dollars in thousands, except rate per hour) |
(dollars in thousands, except rate per hour) |
|||||||||||||||
Revenues |
$ | 113,069 | $ | 96,375 | $ | 339,277 | $ | 295,882 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Direct cost of revenues |
76,017 | 65,993 | 228,639 | 202,905 | ||||||||||||
Selling, general and administrative expenses |
14,692 | 11,997 | 42,902 | 39,106 | ||||||||||||
Special charges |
15 | 173 | 11 | 991 | ||||||||||||
Acquisition-related contingent consideration |
114 | | 161 | | ||||||||||||
Amortization of other intangible assets |
523 | 402 | 1,331 | 1,199 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
91,361 | 78,565 | 273,044 | 244,201 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment operating income |
21,708 | 17,810 | 66,233 | 51,681 | ||||||||||||
Add back: |
||||||||||||||||
Depreciation and amortization of intangible assets |
1,502 | 1,104 | 3,978 | 3,330 | ||||||||||||
Special charges |
15 | 173 | 11 | 991 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Segment EBITDA |
$ | 23,225 | $ | 19,087 | $ | 70,222 | $ | 56,002 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit(1) |
$ | 37,052 | $ | 30,382 | $ | 110,638 | $ | 92,977 | ||||||||
Gross profit margin(2) |
32.8 | % | 31.5 | % | 32.6 | % | 31.4 | % | ||||||||
Adjusted Segment EBITDA as a percent of revenues |
20.5 | % | 19.8 | % | 20.7 | % | 18.9 | % | ||||||||
Number of revenue generating professionals (at period end) |
528 | 467 | 528 | 467 | ||||||||||||
Utilization rates of billable professionals(3) |
79 | % | 79 | % | 84 | % | 82 | % | ||||||||
Average billable rate per hour(3) |
$ | 512 | $ | 495 | $ | 509 | $ | 493 |
(1) | Revenues less direct cost of revenues |
(2) | Gross profit as a percent of revenues |
(3) | 2013 and 2012 utilization and average bill rate calculations for our Corporate Finance/Restructuring, Forensic and Litigation Consulting and Economic Consulting segments were updated to reflect the realignment of certain practices as well as information related to non-U.S. operations that was not previously available. |
Three Months Ended September 30, 2013 Compared to Three Months Ended September 30, 2012
Revenues increased $16.7 million, or 17.3%, to $113.1 million for the three months ended September 30, 2013 from $96.4 million for the same prior year period. Revenues grew organically $15.8 million, or 16.4%, due to strong demand in our antitrust litigation practice in the North America and EMEA regions and our international arbitration, regulatory and valuation practices in the EMEA region.
Gross profit increased $6.7 million, or 22.0%, to $37.1 million for the three months ended September 30, 2013 from $30.4 million for the same prior year period. Gross profit margin increased 1.3 percentage points to 32.8% for the three months ended September 30, 2013 from 31.5% for the same prior year period. The increase in gross profit margin was attributed to higher utilization in our antitrust litigation practice, partially offset by higher performance-based compensation expense.
SG&A expense increased $2.7 million, or 22.5%, to $14.7 million for the three months ended September 30, 2013 from $12.0 million for the same prior year period. SG&A expense was 13.0% of revenues for the three months ended September 30, 2013 compared to 12.4% for the same prior year period. The increase in SG&A expense was due to higher bad debt expense, corporate allocations, business development and rent
39
Table of Contents
expense in support of growing operations. Bad debt expense was $1.6 million or 1.4% of revenues for the three months ended September 30, 2013 compared to $1.2 million or 1.3% of revenues for the same prior year period.
Amortization of other intangible assets was $0.5 million for the three months ended September 30, 2013 compared to $0.4 million for the same prior year period.
Adjusted Segment EBITDA increased $4.1 million, or 21.7%, to $23.2 million for the three months ended September 30, 2013 compared to $19.1 million for the same prior year period.
Nine Months Ended September 30, 2013 Compared to Nine Months Ended September 30, 2012
Revenues increased $43.4 million, or 14.7%, to $339.3 million for the nine months ended September 30, 2013 compared to $295.9 million for the same prior year period. Revenues grew organically $42.6 million, or 14.4%, primarily due to increased demand in our antitrust litigation and financial economics practices in the North America and EMEA regions as well as our international arbitration, regulatory and valuation practices in the EMEA region.
Gross profit increased $17.7 million, or 19.0%, to $110.6 million for the nine months ended September 30, 2013 compared to $93.0 million for the same prior year period. Gross profit margin increased 1.2 percentage points to 32.6% for the nine months ended September 30, 2013 from 31.4% for the same prior year period. The increase in gross profit margin was due to higher utilization, partially offset by higher performance-based compensation expense.
SG&A expense increased $3.8 million, or 9.7%, to $42.9 million for the nine months ended September 30, 2013 compared to $39.1 million for the same prior year period. SG&A expense was 12.6% of revenues for the nine months ended September 30, 2013 compared to 13.2% for the same prior year period. The increase in SG&A expense was due to higher corporate allocations, personnel costs, bad debt expense and computer and business development expenses in support of growing operations. Bad debt expense was $5.5 million, or 1.6%, of revenues for the nine months ended September 30, 2013 compared to $4.9 million or 1.7% of revenues for the same prior year period.
Amortization of other intangible assets was $1.3 million for the nine months ended September 30, 2013 compared to $1.2 million for the same prior year period.
Adjusted Segment EBITDA increased $14.2 million, or 25.4%, to $70.2 million for the nine months ended September 30, 2013 compared to $56.0 million for the same prior year period.
40
Table of Contents
TECHNOLOGY
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||
Revenues |
$ | 51,201 | $ | 50,286 | $ | 149,101 | $ | 147,643 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Direct cost of revenues |
23,906 | 23,165 | 68,893 | 67,342 | ||||||||||||
Selling, general and administrative expenses |
15,556 | 14,544 | 45,111 | 47,824 | ||||||||||||
Special charges |
2 | 148 | 16 | 3,114 | ||||||||||||
Amortization of other intangible assets |
1,982 | 1,984 | 5,952 | 5,960 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
41,446 | 39,841 | 119,972 | 124,240 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment operating income |
9,755 | 10,445 | 29,129 | 23,403 | ||||||||||||
Add back: |
||||||||||||||||
Depreciation and amortization of intangible assets |
5,624 | 5,082 | 16,840 | 15,222 | ||||||||||||
Special charges |
2 | 148 | 16 | 3,114 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Segment EBITDA |
$ | 15,381 | $ | 15,675 | $ | 45,985 | $ | 41,739 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit(1) |
$ | 27,295 | $ | 27,121 | $ | 80,208 | $ | 80,301 | ||||||||
Gross profit margin(2) |
53.3 | % | 53.9 | % | 53.8 | % | 54.4 | % | ||||||||
Adjusted Segment EBITDA as a percent of revenues |
30.0 | % | 31.2 | % | 30.8 | % | 28.3 | % | ||||||||
Number of revenue generating professionals (at period end)(3) |
297 | 283 | 297 | 283 |
(1) | Revenues less direct cost of revenues |
(2) | Gross profit as a percent of revenues |
(3) | Includes personnel involved in direct client assistance and revenue generating consultants |
Three Months Ended September 30, 2013 Compared to Three Months Ended September 30, 2012
Revenues increased by $0.9 million, or 1.8%, to $51.2 million for the three months ended September 30, 2013 from $50.3 million for the same prior year period. Revenues increased due to growth in investigations involving the Foreign Corrupt Practices Act (FCPA) and London Interbank Offered Rate (LIBOR). The decline of a certain large litigation-related matter was partially offset by revenues generated by new global investigations and the expansion of a current global investigation.
Gross profit increased by $0.2 million, or 0.6%, to $27.3 million for the three months ended September 30, 2013 from $27.1 million for the same prior year period. Gross profit margin decreased 0.6 percentage points to 53.3% for the three months ended September 30, 2013 from 53.9% for the same prior year period due to lower volumes for consulting and reduced pricing for services, and the reclassification of certain costs from SG&A, which were partially offset by increased volumes for services.
SG&A expense increased by $1.0 million, or 7.0%, to $15.6 million for the three months ended September 30, 2013 from $14.5 million for the same prior year period. SG&A expense was 30.4% of revenue for the three months ended September 30, 2013, up from 28.9% for the same prior year period. The increase in SG&A expense was driven by higher bad debt and increased variable compensation costs. Bad debt expense was $0.7 million, or 1.4%, for the three months ended September 30, 2013 compared to $0.0 million, or 0%, for the same prior year period. Research and development expense for the three months ended September 30, 2013 was $4.2 million, which was unchanged compared to the same prior year period.
Amortization of other intangible assets remained flat at $2.0 million for the three months ended September 30, 2013 compared to the same prior year period.
41
Table of Contents
Adjusted Segment EBITDA decreased $0.3 million, or 1.9%, to $15.4 million for the three months ended September 30, 2013 from $15.7 million for the same prior year period.
Nine Months Ended September 30, 2013 Compared to Nine Months Ended September 30, 2012
Revenues increased by $1.5 million, or 1.0%, to $149.1 million for the nine months ended September 30, 2013 from $147.6 million for the same prior year period. Revenues increased due to growth in FCPA, M&A-related second requests, and LIBOR investigations and competition engagements, partially offset by the decline of a large litigation-related matter.
Gross profit decreased by $0.1 million, or 0.1%, to $80.2 million for the nine months ended September 30, 2013 from $80.3 million for the same prior year period. Gross profit margin decreased 0.6 percentage points to 53.8% for the nine months ended September 30, 2013 from 54.4% for the same prior year period due to the revenue increases attributable to lower margin services as well as higher infrastructure costs, amortization of capitalized software and variable compensation expense, and the reclassification of certain costs from SG&A.
SG&A expense decreased by $2.7 million, or 5.7%, to $45.1 million for the nine months ended September 30, 2013 from $47.8 million for the same prior year period. SG&A expense was 30.3% of revenues for the nine months ended September 30, 2013, down from 32.4% for the same prior year period. The decrease in SG&A expense was primarily due to lower personnel costs, facilities and telecommunications expenses and third-party services, partially offset by higher bad debt expense. Bad debt expense was $1.6 million for the nine months ended September 30, 2013 compared to bad debt recoveries of $0.2 million for the same prior year period. Research and development expense for the nine months ended September 30, 2013 was $11.7 million, compared to $16.1 million for the same prior year period.
Amortization of other intangible assets of $6.0 million was unchanged for the nine months ended September 30, 2013 compared to the same prior year period.
Adjusted Segment EBITDA increased $4.2 million, or 10.2%, to $46.0 million for the nine months ended September 30, 2013 from $41.7 million for the same prior year period.
42
Table of Contents
STRATEGIC COMMUNICATIONS
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(dollars in thousands) | (dollars in thousands) | |||||||||||||||
Revenues |
$ | 43,324 | $ | 45,811 | $ | 139,369 | $ | 137,466 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Direct cost of revenues |
28,317 | 28,452 | 91,932 | 88,197 | ||||||||||||
Selling, general and administrative expenses |
11,431 | 11,125 | 36,262 | 34,905 | ||||||||||||
Special charges |
2 | 201 | 66 | 4,712 | ||||||||||||
Acquisition-related contingent consideration |
115 | | 264 | | ||||||||||||
Amortization of other intangible assets |
1,197 | 1,159 | 3,462 | 3,491 | ||||||||||||
Goodwill impairment charge |
83,752 | | 83,752 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
124,814 | 40,937 | 215,738 | 131,305 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment operating income (loss) |
(81,490 | ) | 4,874 | (76,369 | ) | 6,161 | ||||||||||
Add back: |
||||||||||||||||
Depreciation and amortization of intangible assets |
1,772 | 1,703 | 5,360 | 5,404 | ||||||||||||
Special charges |
2 | 201 | 66 | 4,712 | ||||||||||||
Goodwill impairment charge |
83,752 | | 83,752 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted Segment EBITDA |
$ | 4,036 | $ | 6,778 | $ | 12,809 | $ | 16,277 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit(1) |
$ | 15,007 | $ | 17,359 | $ | 47,437 | $ | 49,269 | ||||||||
Gross profit margin(2) |
34.6 | % | 37.9 | % | 34.0 | % | 35.8 | % | ||||||||
Adjusted Segment EBITDA as a percent of revenues |
9.3 | % | 14.8 | % | 9.2 | % | 11.8 | % | ||||||||
Number of revenue generating professionals (at period end) |
617 | 597 | 617 | 597 |
(1) | Revenues less direct cost of revenues |
(2) | Gross profit as a percent of revenues |
Three Months Ended September 30, 2013 Compared to Three Months Ended September 30, 2012
Revenues decreased $2.5 million, or 5.4%, to $43.3 million for the three months ended September 30, 2013 from $45.8 million for the same prior year period with a 1.3% decline from the estimated negative impact of foreign currency translation, which was primarily due to the weakening of the Australian dollar and British pound relative to the U.S. dollar. Revenues increased due to acquisitions by $1.6 million, or 3.4%, from the same prior year period. Revenues decreased organically 7.5%, primarily due to lower pass-through revenues in the EMEA and North America regions and reduced capital markets activity in the Asia Pacific region.
Gross profit decreased $2.4 million, or 13.5%, to $15.0 million for the three months ended September 30, 2013 from $17.4 million for the same prior year period. Gross profit margin decreased 3.3 percentage points to 34.6% for the three months ended September 30, 2013 from 37.9% for the same prior year period. The decline in gross profit margin was primarily due to reduced project fees in the Asia Pacific region and lower retained fees in the North America region.
SG&A expense increased $0.3 million, or 2.8%, to $11.4 million for the three months ended September 30, 2013 from $11.1 million for the same prior year period. SG&A expense was 26.4% of revenues for the three months ended September 30, 2013, up from 24.3% of revenues for the same prior year period. The increase in SG&A expense was primarily related to an increase in overhead costs related to the acquired practice, partially offset by lower travel expense.
Amortization of other intangible assets of $1.2 million was unchanged for the three months ended September 30, 2013 compared to the same prior year period.
43
Table of Contents
Adjusted Segment EBITDA decreased $2.7 million, or 40.5%, to $4.0 million for the three months ended September 30, 2013 from $6.8 million for the same prior year period.
During the third quarter of 2013, we identified an interim impairment indicator for the Strategic Communications segment at the Strategic Communications reporting unit level. As a result, we performed an interim impairment analysis with respect to the carrying value of goodwill in our Strategic Communications reporting unit. Out analysis indicated that the estimated fair value of our Strategic Communications reporting unit was less than its carrying value. As a result, we recorded an $83.8 million non-deductible goodwill impairment charge related to the Strategic Communications segment.
Nine Months Ended September 30, 2013 Compared to Nine Months Ended September 30, 2012
Revenues increased $1.9 million, or 1.4%, to $139.4 million for the nine months ended September 30, 2013 from $137.5 million for the same prior year period with a 1.0% decline from the estimated negative impact of foreign currency translation, which was primarily due to the weakening of the British pound and Australian dollar relative to the U.S. dollar. Revenues increased due to acquisitions by $3.3 million or 2.4% from the same prior year period. Revenues were flat organically as higher pass-through revenues in the North America region and higher project revenues in the North America and EMEA regions were offset by reduced capital markets activity in the Asia Pacific region.
Gross profit decreased $1.8 million, or 3.7%, to $47.4 million for the nine months ended September 30, 2013 from $49.3 million for the same prior year period. Gross profit margin decreased 1.8 percentage points to 34.0% for the nine months ended September 30, 2013 from 35.8% for the same prior year period. The decline in gross profit margin was primarily due to lower high-margin capital markets activity in the Asia Pacific region.
SG&A expense increased $1.4 million, or 3.9%, to $36.3 million for the nine months ended September 30, 2013 from $34.9 million for the same prior year period. SG&A expense was 26.0% of revenues for the nine months ended September 30, 2013, up from 25.4% of revenues for the same prior year period. The increase in SG&A expense was primarily due to an increase in overhead costs related to an acquired practice, partially offset by lower personnel costs due to lower headcount.
Amortization of other intangible assets of $3.5 million was unchanged for the nine months ended September 30, 2013 compared to the same prior year period.
Adjusted Segment EBITDA decreased $3.5 million, or 21.3%, to $12.8 million for the nine months ended September 30, 2013 from $16.3 million for the same prior year period.
During the third quarter of 2013, we identified an interim impairment indicator for the Strategic Communications segment at the Strategic Communications reporting unit level. As a result, we performed an interim impairment analysis with respect to the carrying value of goodwill in our Strategic Communications reporting unit. Out analysis indicated that the estimated fair value of our Strategic Communications reporting unit was less than its carrying value. As a result, we recorded an $83.8 million non-deductible goodwill impairment charge related to the Strategic Communications segment.
CRITICAL ACCOUNTING POLICIES
Our discussion and analysis of our financial condition and results of operations are based on our condensed consolidated financial statements, which we have prepared in accordance with accounting principles generally accepted in the U.S. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. Note 1 to the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC on February 28, 2013 describes the significant accounting policies and methods used in preparation of the Consolidated Financial Statements. We evaluate our estimates,
44
Table of Contents
including those related to bad debts, goodwill, income taxes and contingencies on an ongoing basis. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. These results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The accounting policies that reflect our more significant estimates, judgments and assumptions and which we believe are the most critical to aid in fully understanding and evaluating our reported financial results include the following:
| Revenue recognition |
| Allowance for doubtful accounts and unbilled services |
| Goodwill and other intangible assets |
| Business combinations |
| Share-based compensation |
| Income taxes |
There have been no material changes to our critical accounting policies and estimates from the information provided in Part II, Managements Discussion and Analysis of Financial Condition and Results of Operations Critical Accounting Policies, as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC on February 28, 2013 and our Current Report on Form 8-K dated May 21, 2013.
Goodwill and Other Intangible Assets
On a quarterly basis, we monitor the key drivers of fair value to detect events or other changes that would warrant an interim impairment test of our goodwill and intangible assets. Factors we consider important which could trigger an interim impairment review include, but are not limited to the following: significant underperformance relative to historical or projected future operating results; a significant change in the manner of our use of the acquired asset or strategy for our overall business; a significant negative industry or economic trend; and our market capitalization relative to net book value.
During the third quarter of 2013, in addition to reduced levels of M&A activity, our Strategic Communications segment has continued to experience pricing pressure for certain discretionary communications services, including initial public offering support services where there is volume but also increasing competition. This has compressed segment margins and contributed to a change in the Companys near-term outlook for this segment. This was considered an interim impairment indicator for the Strategic Communications segment at the Strategic Communications reporting unit level. As a result, we performed an interim impairment analysis with respect to the carrying value of goodwill in our Strategic Communications reporting unit. There were no interim impairment indicators identified for the goodwill in any other of the Companys reporting units.
In performing Step 1 of the goodwill impairment test, we compare the carrying amount of our reporting units to their estimated fair values. When available and as appropriate, we use market multiples derived from a set of competitors with comparable market characteristics and/or comparable market transactions to establish the fair value (market approaches) for a particular reporting unit. We may also estimate fair value using a combination of the market approaches and discounted cash flows (an income approach), using appropriate weighting factors.
The process of evaluating the potential impairment of goodwill is highly subjective and requires significant judgment and estimates, as our businesses operate in a number of markets and geographical regions. The assumptions utilized in the evaluation of the impairment of goodwill under the market approach include the selection of comparable or guideline companies, which are subject to change based on the economic characteristics of our reporting units and the selection of reference transactions, if any, for which a fair value impact may be assessed based on market prices realized in an actual transaction. The assumptions utilized in the
45
Table of Contents
evaluation of the impairment of goodwill under the income approach include revenue growth and EBITDA (earnings before interest expense, income taxes, depreciation and amortization), tax rates, capital expenditures, weighted average cost of capital (WACC) and related discount rates and expected long-term growth rates. The assumptions which have the most significant effect on our valuations derived using the income approach are: (1) the expected long-term growth rate of our reporting units cash flows and (2) the discount rate.
For the interim impairment test performed as of September 30, 2013, the current fair value was estimated using a combination of appropriately weighted income and market approaches. The cash flow projections are based on our most recent forecasts and near term business plans developed in the third quarter, as well as various growth rate assumptions for years beyond the current period. In the income approach, the cash flows were discounted using an estimated weighted average cost of capital (WACC) based on our assessment of the risk inherent in the future revenue streams and cash flows and our WACC. The WACC is comprised of (1) a risk free rate of return, (2) an equity risk premium that is based on the rate of return on equity of publicly traded companies with business characteristics comparable to our reporting units, (3) the current after-tax market rate of return on debt of companies with business characteristics similar to our reporting units, each weighted by the relative market value percentages of our equity and debt, and (4) an appropriate size premium In the market approach, we utilize market multiples derived from comparable guideline companies and comparable market transactions to the extent available. These valuations are based on estimates and assumptions including projected future cash flows and the determination of appropriate market comparables and determination of whether a premium or discount should be applied to such comparables.
The results of the Step 1 goodwill impairment analysis indicated that the estimated fair value of our Strategic Communications reporting unit was less than its carrying value. Because our Strategic Communications reporting units fair value estimate was lower than its carrying value, we applied the second step of the goodwill impairment test. The second step of the goodwill impairment analysis indicated that the carrying values of the goodwill associated with the Strategic Communications reporting unit exceeded its implied fair value, resulting in a $83.8 million non-deductible goodwill impairment charge which was recorded as a separate line item within operating income (loss) within the Condensed Consolidated Statements of Comprehensive Income (Loss). The impairment charge is non-cash in nature and does not affect the Companys current liquidity, nor does impact the debt covenants under the Companys existing credit facility and the Indentures for the 2020 and 2022 Notes. After the goodwill impairment charge, the Strategic Communications reporting units goodwill balance was $144.8 million. See Note 9 to the Condensed Consolidated Financial Statements.
There can be no assurance that the estimates and assumptions used in our goodwill impairment testing will prove to be accurate predictions of the future. If our assumptions regarding forecasted cash flows are not achieved or market conditions significantly deteriorate, we may be required to record goodwill impairment charges in future periods, whether in connection with our next annual impairment test or prior to that, if a triggering event occurs outside of the quarter during which the annual goodwill impairment test is performed. It is not possible at this time to determine if any future impairment charge would result or, if it does, whether such charge would be material.
LIQUIDITY AND CAPITAL RESOURCES
Cash Flows
Nine Months Ended September 30, |
||||||||
2013 | 2012 | |||||||
(dollars in thousands) | ||||||||
Net cash provided by operating activities |
$ | 103,806 | $ | 13,624 | ||||
Net cash used in investing activities |
$ | (63,736 | ) | $ | (48,092 | ) | ||
Net cash used in financing activities |
$ | (49,361 | ) | $ | (102,959 | ) |
46
Table of Contents
We have generally financed our day-to-day operations, capital expenditures and acquisition-related contingent payments through cash flows from operations. During the first quarter of our fiscal year, our cash needs generally exceed our cash flows from operations due to the payments of annual incentive compensation and acquisition-related contingent payments. Our operating cash flows generally exceed our cash needs subsequent to the first quarter of each year.
Our operating assets and liabilities consist primarily of billed and unbilled accounts receivable, notes receivable from employees, accounts payable, accrued expenses and accrued compensation expense. The timing of billings and collections of receivables as well as payments for compensation arrangements affect the changes in these balances.
Cash provided by operating activities was $103.8 million for the nine months ended September 30, 2013 compared to $13.6 million for the nine months ended September 30, 2012. The $90.2 million increase in cash provided by operating activities was primarily due to an increase in cash collections on accounts receivable, a reduction in bonus payments ($25 million of which were accelerated and paid in the fourth quarter of 2012), and lower employee loan, income tax and interest payments.
Net cash used in investing activities for the nine months ended September 30, 2013 was $63.7 million compared to $48.1 million for the same prior year period. Payments for acquisitions completed during the nine months ended September 30, 2013 were $30.4 million compared to $2.0 million for the same prior year period. Payments of acquisition-related contingent consideration and stock price guarantees were $6.2 million and $4.1 million, respectively, for the nine months ended September 30, 2013 as compared to $20.9 million and $3.6 million, respectively, for the same prior year period. Capital expenditures were $23.0 million for the nine months ended September 30, 2013 as compared to $20.5 million for the same prior year period.
Net cash used in financing activities for the nine months ended September 30, 2013 was $49.4 million compared to $103.0 million for the same prior year period. Our financing activities for the nine months ended September 30, 2013 included the repurchase and retirement of 1,422,025 shares of our common stock at an aggregate cost of approximately $48.8 million and the repayment of $6.0 million of long-term debt. Our financing activities for the nine months ended September 30, 2012 included the repayment of $156.5 million of long-term debt, including $149.9 million of Convertible Notes. In addition, our financing activities for the nine months ended September 30, 2012 included $20.0 million in cash used to repurchase and retire 757,650 shares of our common stock.
Capital Resources
As of September 30, 2013, our capital resources included $147.9 million of cash and cash equivalents and available borrowing capacity of $348.6 million under our $350 million revolving line of credit under our senior secured bank credit facility (bank credit facility). As of September 30, 2013, we had no outstanding borrowings under our bank credit facility and $1.4 million of outstanding letters of credit, which reduced the availability of borrowings under the bank credit facility. We use letters of credit primarily in lieu of security deposits for our leased office facilities.
Future Capital Needs
We anticipate that our future capital needs will principally consist of funds required for:
| operating and general corporate expenses relating to the operation of our businesses; |
| capital expenditures, primarily for information technology equipment, office furniture and leasehold improvements; |
| debt service requirements, including interest payments on our long-term debt; |
| compensating designated executive management and senior managing directors under our various long-term incentive compensation programs; |
47
Table of Contents
| discretionary funding of our 2012 Repurchase Program; |
| contingent obligations related to our acquisitions; |
| potential acquisitions of businesses that would allow us to diversify or expand our service offerings; and |
| other known future contractual obligations. |
For the full fiscal year 2013, we anticipate aggregate capital expenditures will range between $38 million and $43 million to support our organization, including direct support for specific client engagements and funding for leasehold improvements related to a regional office consolidation, of which we currently anticipate capital expenditures will range between $15 million and $20 million in the fourth quarter of 2013. Our estimate takes into consideration the needs of our existing businesses but does not include the impact of any purchases that we make as a result of future acquisitions or specific client engagements that are not currently contemplated. Our capital expenditure requirements may change if our staffing levels or technology needs change significantly from what we currently anticipate, if we purchase additional equipment specifically to support a client engagement or if we pursue and complete additional acquisitions.
In certain business combinations consummated prior to January 1, 2009, a portion of our purchase price was in the form of contingent consideration, often referred to as earn-outs. The use of contingent consideration allows us to shift some of the valuation risk, inherent at the time of acquisitions, to the sellers based upon the outcome of future financial targets that the sellers contemplate in the valuations of the companies, assets or businesses they sell. Contingent consideration is payable annually as agreed upon performance targets are met and is generally subject to a maximum amount within a specified time period. Our obligations change from period-to-period primarily as a result of payments made during the current period, changes in the acquired entities performance and changes in foreign currency exchange rates. In addition, certain acquisition-related restricted stock agreements contain common stock price guarantees that may result in cash payments in the future if our closing per share price falls below a specified per share price on the date the stock restrictions lapse. As of September 30, 2013, we had no accrued contingent consideration liabilities for business combinations consummated prior to January 1, 2009 and no remaining restricted stock agreements with common stock price guarantees.
For business combinations consummated on or after January 1, 2009, contingent consideration obligations are recorded as liabilities on our Condensed Consolidated Balance Sheets and remeasured to fair value at each subsequent reporting date with an offset to current period earnings. The fair value of future expected contingent purchase price obligations for these business combinations are $13.6 million at September 30, 2013 with payment dates extending through 2018.
For the last several years, our cash flows from operations have exceeded our cash needs for capital expenditures and debt service requirements. We believe that our cash flows from operations, supplemented by short-term borrowings under our bank credit facility, as necessary, will provide adequate cash to fund our long-term cash needs from normal operations for at least the next twelve months.
Our conclusion that we will be able to fund our cash requirements by using existing capital resources and cash generated from operations does not take into account the impact of any future acquisition transactions or any unexpected significant changes in the number of employees. The anticipated cash needs of our businesses could change significantly if we pursue and complete additional business acquisitions, if our business plans change, if economic conditions change from those currently prevailing or from those now anticipated, or if other unexpected circumstances arise that have a material effect on the cash flow or profitability of our business. Any of these events or circumstances, including any new business opportunities, could involve significant additional funding needs in excess of the identified currently available sources and could require us to raise additional debt or equity funding to meet those needs. Our ability to raise additional capital, if necessary, is subject to a variety of factors that we cannot predict with certainty, including:
| our future profitability; |
48
Table of Contents
| the quality of our accounts receivable; |
| our relative levels of debt and equity; |
| the volatility and overall condition of the capital markets; and |
| the market prices of our securities. |
Any new debt funding, if available, may be on terms less favorable to us than our bank credit facility or the indentures that govern our senior notes. See Forward-Looking Statements in this Quarterly Report on Form 10-Q and Risk Factors included in Part I Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC on February 28, 2013 and our Current Report on Form 8-K dated May 21, 2013.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements other than operating leases, and we have not entered into any transactions involving unconsolidated subsidiaries or special purpose entities.
Future Contractual Obligations
There have been no significant changes in our future contractual obligations since December 31, 2012.
Forward-Looking Statements
This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, that involve uncertainties and risks. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues, future results and performance, future capital expenditures, expectations, plans or intentions relating to acquisitions and other matters, business trends and other information that is not historical. Forward-looking statements often contain words such as estimates, expects, anticipates, projects, plans, intends, believes, forecasts and variations of such words or similar expressions. All forward-looking statements, including, without limitation, managements examination of historical operating trends, are based upon our historical performance and our current plans, estimates and expectations at the time we make them and various assumptions. There can be no assurance that managements expectations, beliefs and projections will result or be achieved. Our actual financial results, performance or achievements could differ materially from those expressed in, or implied by, any forward-looking statements. The inclusion of any forward-looking information should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. Given these risks, uncertainties and other factors, you should not place undue reliance on any forward-looking statements.
There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in, or implied by, this Quarterly Report on Form 10-Q. Important factors that could cause our actual results to differ materially from the forward-looking statements we make in this Quarterly Report on Form 10-Q are set forth under the heading Risk Factors included in Part I Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC on February 28, 2013 and our Current Report on Form 8-K dated May 21, 2013. Important factors that could cause our actual results to differ materially from the forward-looking statements we make in this Quarterly Report on Form 10-Q include the following:
| changes in demand for our services; |
| our ability to attract and retain qualified professionals and senior management; |
| conflicts resulting in our inability to represent certain clients; |
49
Table of Contents
| our former employees joining or forming competing businesses; |
| our ability to manage our professionals utilization and billing rates and maintain or increase the pricing of our services and products; |
| our ability to make acquisitions and integrate the operations of acquisitions as well as the costs of integration; |
| our ability to adapt to and manage the risks associated with operating in non-U.S. markets; |
| our ability to replace key personnel, including senior managers and practice and regional leaders who have highly specialized skills and experience; |
| our ability to identify suitable acquisition candidates, negotiate favorable terms and take advantage of opportunistic acquisition situations; |
| our ability to protect the confidentiality of internal and client data and proprietary and confidential information; |
| legislation or judicial rulings, including rulings regarding data privacy and the discovery process; |
| periodic fluctuations in revenues, operating income and cash flows; |
| damage to our reputation as a result of claims involving the quality of our services; |
| fee discounting or renegotiation, lower pricing, less advantageous contract terms and unexpected terminations of client engagements; |
| competition for clients and key personnel; |
| general economic factors, industry trends, restructuring and bankruptcy rates, legal or regulatory requirements, capital market conditions, merger and acquisition activity, major litigation activity and other events outside of our control; |
| our ability to manage growth; |
| risk of non-payment of receivables; |
| the amount and terms of our outstanding indebtedness; |
| changes in accounting principles; |
| risks relating to the obsolescence of, changes to, or the protection of, our proprietary software products and intellectual property rights; and |
| fluctuations in the mix of our services and the geographic locations in which our clients are located or our services are rendered. |
There may be other factors that may cause our actual results to differ materially from our forward-looking statements. All forward-looking statements attributable to us or persons acting on our behalf apply only as of the date of this Quarterly Report on Form 10-Q and are expressly qualified in their entirety by the cautionary statements included herein. We undertake no obligation to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances and do not intend to do so.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
For information regarding our exposure to certain market risks see Item 7A. Quantitative and Qualitative Disclosures about Market Risk, in our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC on February 28, 2013 and our Current Report on Form 8-K dated May 21, 2013. There have been no significant changes in our market risk exposure during the period covered by this Quarterly Report on Form 10-Q.
50
Table of Contents
Item 4. | Controls and Procedures |
Evaluation of Disclosure Controls and Procedures. An evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act), as of the end of the period covered by this Quarterly Report on Form 10-Q was made under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (a) were effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is timely recorded, processed, summarized and reported and (b) included, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting. There have not been any changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2013 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
51
Table of Contents
PART IIOTHER INFORMATION
Item 1. | Legal Proceedings |
From time to time in the ordinary course of business, we are subject to claims, asserted or unasserted, or named as a party to lawsuits or investigations. Litigation, in general, and intellectual property and securities litigation in particular, can be expensive and disruptive to normal business operations. Moreover, the results of legal proceedings cannot be predicted with any certainty and in the case of more complex legal proceedings such as intellectual property and securities litigation, the results are difficult to predict at all. We are not aware of any asserted or unasserted legal proceedings or claims that we believe would have a material adverse effect on our financial condition or results of our operations.
Item 1A. | Risk Factors |
There have been no material changes in any risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2012, filed with the SEC on February 28, 2013 and our Current Report on Form 8-K dated May 21, 2013. We may disclose changes to risk factors or disclose additional factors from time to time in our future filings with the SEC. Additional risks and uncertainties not presently known to us or that we currently deem immaterial also may impair our business operations.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
Unregistered sales of equity securities.
None
Repurchases of our common stock. The following table provides information with respect to purchases we made of our common stock during the third quarter ended September 30, 2013 (in thousands, except per share amounts).
Total Number of Shares Purchased |
Average Price Paid per Share |
Shares Purchased as Part of Publicly Announced Program |
Approximate Dollar Value that May Yet Be Purchased Under the Program(4) |
|||||||||||||
July 1 through July 31, 2013 |
3 | (1) | $ | 34.99 | | $ | 171,210 | |||||||||
August 1 through August 31, 2013 |
599 | (2) | $ | 33.65 | 595 | $ | 151,199 | |||||||||
September 1 through September 30, 2013 |
9 | (3) | $ | 36.39 | | $ | 151,199 | |||||||||
|
|
|
|
|||||||||||||
Total |
611 | 595 | ||||||||||||||
|
|
|
|
(1) | Represents 2,685 shares of common stock withheld to cover payroll tax withholdings related to the lapse of restrictions on restricted stock. |
(2) | Represents 595,225 shares of common stock repurchased pursuant to our common stock repurchase program announced in June 2012 and 3,726 shares of common stock withheld to cover payroll tax withholdings related to the lapse of restrictions on restricted stock. |
(3) | Represents 8,596 shares of common stock withheld to cover payroll tax withholdings related to the lapse of restrictions on restricted stock. |
(4) | In June 2012, our Board of Directors authorized a two-year stock repurchase program of up to $250.0 million. During the nine months ended September 30, 2013, we repurchased and retired 1,422,025 shares of our common stock for an average price per share of $34.30, with a value equivalent to approximately $48.8 million. At September 30, 2013, a balance of approximately $151.2 million remained available under the 2012 Repurchase Program. |
52
Table of Contents
Item 3. | Defaults Upon Senior Securities. |
None
Item 4. | Mine Safety Disclosures. |
Not applicable
Item 5. | Other Information. |
None
Item 6. | Exhibits |
(a) Exhibits.
Exhibit Number |
Exhibit Description | |
3.1 | Articles of Incorporation of FTI Consulting, Inc., as amended and restated. (Filed with the SEC on May 23, 2003 as an exhibit to FTI Consulting, Inc.s Current Report on Form 8-K dated May 21, 2003 and incorporated herein by reference.) | |
3.2 | Articles of Amendment of FTI Consulting, Inc. (Filed with the SEC on June 2, 2011 as an exhibit to FTI Consulting, Inc.s Current Report on Form 8-K dated June 1, 2011 and incorporated herein by reference.) | |
3.3 | Bylaws of FTI Consulting, Inc., as amended and restated on June 1, 2011. (Filed with the SEC on June 2, 2011 as an exhibit to FTI Consulting, Inc.s Current Report on Form 8-K dated June 1, 2011 and incorporated herein by reference.) | |
4.1 | Third Supplemental Indenture relating to the 6 3/4% Senior Notes due 2020, dated as of August 16, 2013, by and among FTI Consulting, Inc., FTI Consulting Acuity LLC and Wilmington Trust Company, as trustee. | |
4.2 | Second Supplemental Indenture relating to the 6.0% Senior Notes due 2022, dated as of August 16, 2013, by and among FTI Consulting, Inc., FTI Consulting Acuity LLC and U.S. Bank National Association, as trustee. | |
31.1 | Certification of Principal Executive Officer pursuant to Rule 13a-14(a) and 15D-14(a) under the Securities Exchange Act of 1934, as amended (Section 302 of the Sarbanes-Oxley Act of 2002). | |
31.2 | Certification of Principal Financial Officer pursuant to Rule 13a-14(a) and 15D-14(a) under the Securities Exchange Act of 1934, as amended (Section 302 of the Sarbanes-Oxley Act of 2002). | |
32.1 | Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350 (Section 906 of the Sarbanes-Oxley Act of 2002). | |
32.2 | Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350 (Section 906 of the Sarbanes-Oxley Act of 2002). | |
101 | The following financial information from the Quarterly Report on Form 10-Q of FTI Consulting, Inc. for the quarter ended September 30, 2013, furnished electronically herewith, and formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets; (ii) Condensed Consolidated Statements of Comprehensive Income (Loss); (iii) Condensed Consolidated Statement of Stockholders Equity; (iv) Condensed Consolidated Statements of Cash Flows; and (v) Notes to the Condensed Consolidated Financial Statements. |
| Filed herewith. |
53
Table of Contents
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.
Date: November 7, 2013
FTI CONSULTING, INC. | ||
By | /s/ Catherine M. Freeman | |
Catherine M. Freeman | ||
Senior Vice President, Controller and Chief Accounting Officer (principal accounting officer) |
54