Attached files

file filename
8-K - FORM 8-K - Huron Consulting Group Inc.c64290e8vk.htm
EXHIBIT 99.1
(HURON LOGO)
News
FOR IMMEDIATE RELEASE
April 25, 2011
Huron Consulting Group Announces
First Quarter 2011 Financial Results
    Revenues increased 11.9% to $143.0 million for Q1 2011 compared to $127.7 million in Q1 2010.
 
    Diluted earnings per share from continuing operations for Q1 2011 rose 46.2% to $0.19 compared to $0.13 in Q1 2010.
 
    Adjusted diluted earnings per share from continuing operations, a non-GAAP measure, rose 52.4% to $0.32 in Q1 2011 compared to $0.21 in Q1 2010.
 
    Average number of full-time billable consultants(1) totaled 1,148 for Q1 2011 compared to 1,080 for Q1 2010. Average number of full-time equivalent professionals(4) totaled 1,078 for Q1 2011 compared to 992 in the same period last year.
 
    Company affirms full year 2011 revenue guidance in a range of $580.0 million to $620.0 million.
CHICAGO — April 25, 2011 — Huron Consulting Group Inc. (NASDAQ: HURN), a leading provider of business consulting services, today announced financial results for the first quarter ended March 31, 2011.
“Huron’s performance in the first quarter of 2011 reflects improved strength in our Health and Education Consulting segment and the continued solid performance of our Legal Consulting segment,” said James H. Roth, chief executive officer and president, Huron Consulting Group. “The financial, political, and regulatory challenges that are on the front page each day continue to create an environment that is favorable to our business. We remain confident that we are well-positioned to strategically and operationally help our clients navigate through the uncertainties impacting their businesses.”
“We are also seeing the early benefits of the many steps we took over the last several quarters to focus the Company on the growth of our business. As a result, Huron’s performance metrics have improved, our utilization rates are higher, and we are aggressively hiring in areas where we have strong indications of demand for our services. We remain optimistic about the opportunities across all of our businesses,” added Roth.
First Quarter 2011 Results
The following information is reported on a “continuing operations” basis unless otherwise noted.
Revenues for the first quarter of 2011 were $143.0 million, an increase of 11.9% compared to $127.7 million for the first quarter of 2010. The Company’s first quarter 2011 operating income was $11.6 million, an increase of 56.5% compared to $7.4 million in the first quarter of 2010. Net

 


 

income from continuing operations rose 47.7% to $4.0 million, or $0.19 per diluted share, for the first quarter of 2011 compared to $2.7 million, or $0.13 per diluted share, for the same period last year. Net income was $4.1 million, or $0.19 per diluted share, for the first quarter of 2011, an increase of 61.3% compared to $2.5 million, or $0.12 per diluted share, for the same period last year.
First quarter 2011 earnings before interest, taxes, depreciation and amortization (“EBITDA”)(5) rose 34.2% to $17.4 million, or 12.2% of revenues, compared to $13.0 million, or 10.1% of revenues, in the comparable quarter last year.
In addition to EBITDA in evaluating the Company’s financial performance, management uses non-GAAP financial measures, which exclude the effect of the following items (in thousands):
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Amortization of intangible assets
  $ 2,276     $ 1,878  
Restatement related expenses
  $ 1,240     $ 759  
Restructuring charge
  $ 524     $  
Litigation settlement, net
  $ 588     $  
Tax effect
  $ (1,851 )   $ (1,055 )
Adjusted EBITDA(5) rose 43.9% to $19.7 million, or 13.8% of revenues, in the first quarter of 2011, compared to $13.7 million, or 10.7% of revenues, in the comparable quarter last year. Adjusted Net Income(5) from continuing operations was $6.7 million, or $0.32 per diluted share for the first quarter of 2011 compared to $4.3 million, or $0.21 per diluted share, for the comparable period in 2010.
The average number of full-time billable consultants(1) was 1,148 in the first quarter of 2011 compared to 1,080 in the same quarter last year. Full-time billable consultant utilization rate was 78.0% during the first quarter of 2011 compared with 66.4% during the same period last year. Average billing rate per hour for full-time billable consultants was $224 for the first quarter of 2011 compared to $238 for the first quarter of 2010. The average number of full-time equivalent professionals(4) totaled 1,078 in the first quarter of 2011 compared to 992 for the comparable period in 2010.
Operating Segments
Huron’s results reflect a portfolio of service offerings focused on helping clients address complex business challenges. The Company has three operating segments: Health and Education Consulting; Legal Consulting; and Financial Consulting, representing 63.7%, 26.1%, and 10.2% of year-to-date total revenues, respectively.
Financial results by segment are included in the attached schedules and in Huron’s forthcoming Form 10-Q filing for the quarter ended March 31, 2011.
Credit Facility
On April 19, 2011, Huron announced it has entered into a new five-year $350 million senior secured credit facility consisting of a $200 million term loan and a $150 million revolving line of credit. The new credit facility, which has a maturity date of April 14, 2016, refinances the Company’s existing credit facility previously set to mature in February 2012. In addition, the new credit facility allows for an option to increase the revolving line of credit by up to $50 million.

 


 

Interest on borrowings under the new credit facility is payable, at the option of the Company, at either a “Base Rate” or a “Eurocurrency Rate” as those terms are defined in the credit agreement, in each case plus an applicable margin based on the Company’s financial covenant ratios. Borrowings under the new credit facility may be used for general corporate purposes, including working capital requirements, capital expenditures and acquisitions, subject to limitations.
Outlook for 2011
Based on currently available information, the Company affirms guidance for full year 2011 revenues before reimbursable expenses in a range of $580.0 million to $620.0 million. The Company also anticipates EBITDA in a range of $94.5 million to $104.5 million, Adjusted EBITDA in a range of $101.5 million to $111.5 million, GAAP diluted earnings per share in a range of $1.45 to $1.70, and non-GAAP adjusted diluted earnings per share in a range of $1.85 to $2.10.
First Quarter 2011 Webcast
The Company will host a webcast to discuss its financial results tomorrow, April 26, 2011, at 9:00 a.m. Eastern Time (8:00 a.m. Central Time). The conference call is being webcast by Thomson and can be accessed at Huron Consulting Group’s website at http://ir.huronconsultinggroup.com. A replay will be available approximately two hours after the conclusion of the webcast and for 90 days thereafter.
About Huron Consulting Group
Huron Consulting Group helps clients in diverse industries improve performance, comply with complex regulations, reduce costs, recover from distress, leverage technology, and stimulate growth. The Company teams with its clients to deliver sustainable and measurable results. Huron provides services to a wide variety of both financially sound and distressed organizations, including leading academic institutions, healthcare organizations, Fortune 500 companies, medium-sized businesses, and the law firms that represent these various organizations. Learn more at www.huronconsultinggroup.com.
Use of Non-GAAP Financial Measures(5)
In evaluating the Company’s financial performance and outlook, management uses EBITDA, Adjusted EBITDA, Adjusted EBITDA as a percentage of revenues, adjusted net income from continuing operations and adjusted diluted earnings per share from continuing operations, which are non-GAAP measures. Management believes that such measures, as supplements to operating income, net income from continuing operations and diluted earnings per share from continuing operations and other GAAP measures are useful indicators for investors. These useful indicators can help readers gain a meaningful understanding of our core operating results and future prospects without the effect of non-cash or other one-time items and the Company’s ability to generate cash flows from operations that are available for taxes, capital expenditures, and to repay debt. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States.
Statements in this press release, including the information incorporated by reference herein, that are not historical in nature, including those concerning the Company’s current expectations about its future requirements and needs, are “forward-looking” statements as defined in Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and the Private Securities Litigation Reform Act

 


 

of 1995. Forward-looking statements are identified by words such as “may,” “should,” “expects,” “provides,” “anticipates,” “assumes,” “can,” “meets,” “could,” “intends,” “might,” “predicts,” “seeks,” “would,” “believes,” “estimates” or “continues”. Risks, uncertainties and assumptions that could impact the Company’s forward-looking statements relate, among other things, to (i) the restatement, (ii) the Securities and Exchange Commission investigation with respect to the restatement and the related purported private shareholder class action lawsuit and derivative lawsuits, (iii) the request by the United States Attorney’s Office for the Northern District of Illinois for certain documents, (iv) final approval of the proposed settlement of the purported class action lawsuit related to the restatement, and (v) the share price of the shares of our common stock included as a portion of the settlement consideration at the time of issuance. In addition, these forward-looking statements reflect our current expectation about our future requirements and needs, results, levels of activity, performance, or achievements, including, without limitation, that our business continues to grow at the current expectations with respect to, among other factors, utilization rates, billing rates, and the number of revenue-generating professionals; that we are able to expand our service offerings; that we successfully integrate the businesses we acquire; that existing market conditions continue to trend upward; that we will receive final approval of the proposed settlement of the purported class action lawsuit related to the restatement; and the share price of the shares of our common stock included as a portion of the settlement consideration at the time of issuance. These statements involve known and unknown risks, uncertainties and other factors, including, among others, those described under “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the full year ended December 31, 2010 and in our Quarterly Report on Form 10-Q for the period ended March 31, 2011 that may cause actual results, levels of activity, performance or achievements to be materially different from any anticipated results, levels of activity, performance or achievements expressed or implied by these forward-looking statements.
Media Contact:
Jennifer Frost Hennagir
312-880-3260
jfrost-hennagir@huronconsultinggroup.com
Investor Contact:
James K. Rojas
or
Ellen Wong
312-583-8722
investor@huronconsultinggroup.com
###

 


 

HURON CONSULTING GROUP INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Revenues and reimbursable expenses:
               
Revenues
  $ 142,985     $ 127,742  
Reimbursable expenses
    13,102       11,499  
 
           
Total revenues and reimbursable expenses
    156,087       139,241  
Direct costs and reimbursable expenses (exclusive of depreciation and amortization shown in operating expenses):
               
Direct costs
    93,059       84,911  
Intangible assets amortization
    1,433       886  
Reimbursable expenses
    13,242       11,552  
 
           
Total direct costs and reimbursable expenses
    107,734       97,349  
 
           
Operating expenses:
               
Selling, general and administrative
    30,058       29,068  
Restructuring charge
    524        
Restatement related expenses
    1,240       759  
Litigation settlement, net
    588        
Depreciation and amortization
    4,305       4,627  
 
           
Total operating expenses
    36,715       34,454  
 
           
Operating income
    11,638       7,438  
Other income (expense):
               
Interest expense, net of interest income
    (3,572 )     (2,955 )
Other income
    104       246  
 
           
Total other expense
    (3,468 )     (2,709 )
 
           
Income from continuing operations before income tax expense
    8,170       4,729  
Income tax expense
    4,209       2,048  
 
           
Net income from continuing operations
    3,961       2,681  
Income (loss) from discontinued operations, net of tax
    95       (167 )
 
           
Net income
  $ 4,056     $ 2,514  
 
           
 
               
Net earnings (loss) per basic share:
               
Income from continuing operations
  $ 0.19     $ 0.13  
Income (loss) from discontinued operations, net of tax
  $     $ (0.01 )
 
           
Net income
  $ 0.19     $ 0.12  
 
           
 
               
Net earnings (loss) per diluted share:
               
Income from continuing operations
  $ 0.19     $ 0.13  
Income (loss) from discontinued operations, net of tax
  $     $ (0.01 )
 
           
Net income
  $ 0.19     $ 0.12  
 
           
 
               
Weighted average shares used in calculating earnings (loss) per share:
               
Basic
    20,925       20,296  
Diluted
    21,157       20,496  

 


 

HURON CONSULTING GROUP INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
(Unaudited)
                 
    March 31,     December 31,  
    2011     2010  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 4,413     $ 6,271  
Receivables from clients, net
    74,184       91,389  
Unbilled services, net
    58,867       33,076  
Income tax receivable
    7,661       4,896  
Deferred income taxes
    17,783       19,853  
Insurance recovery receivable
    27,000       27,000  
Prepaid expenses and other current assets
    15,535       15,653  
Current assets of discontinued operations
          2,476  
 
           
Total current assets
    205,443       200,614  
Property and equipment, net
    33,003       32,935  
Deferred income taxes
    10,221       12,440  
Other non-current assets
    9,553       10,575  
Intangible assets, net
    24,014       26,205  
Goodwill
    506,771       506,214  
 
           
Total assets
  $ 789,005     $ 788,983  
 
           
 
               
Liabilities and stockholders’ equity
               
Current liabilities:
               
Accounts payable
  $ 8,902     $ 8,310  
Accrued expenses
    31,472       28,849  
Accrued payroll and related benefits
    24,416       45,184  
Accrued consideration for business acquisitions, current portion
    3,914       25,013  
Accrued litigation settlement
    40,140       39,552  
Income tax payable
    1,305       451  
Deferred revenues
    21,827       18,069  
Current portion of capital lease obligations
    47       32  
Current liabilities of discontinued operations
          699  
 
           
Total current liabilities
    132,023       166,159  
Non-current liabilities:
               
Deferred compensation and other liabilities
    5,390       6,282  
Accrued consideration for business acquisitions, net of current portion
    2,914       3,847  
Capital lease obligations, net of current portion
    5        
Bank borrowings
    286,500       257,000  
Deferred lease incentives
    6,947       7,323  
 
           
Total non-current liabilities
    301,756       274,452  
 
               
Stockholders’ equity
               
Common stock; $0.01 par value; 500,000,000 shares authorized;
               
23,651,313 and 23,221,287 shares issued at March 31, 2011 and December 31, 2010, respectively
    225       222  
Treasury stock, at cost, 1,445,655 and 1,343,201 shares at March 31, 2011 and December 31, 2010, respectively
    (68,651 )     (65,675 )
Additional paid-in capital
    368,729       363,402  
Retained earnings
    56,439       52,383  
Accumulated other comprehensive loss
    (1,516 )     (1,960 )
 
           
Total stockholders’ equity
    355,226       348,372  
 
           
Total liabilities and stockholders’ equity
  $ 789,005     $ 788,983  
 
           

 


 

HURON CONSULTING GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Cash flows from operating activities:
               
Net income
  $ 4,056     $ 2,514  
Adjustments to reconcile net income to net cash used by operating activities:
               
Depreciation and amortization
    5,738       5,597  
Share-based compensation
    5,236       5,965  
Allowances for doubtful accounts and unbilled services
    182       (1,078 )
Deferred income taxes
    2,581       7,872  
Gain on disposal of property and equipment
    (46 )      
Non-cash portion of litigation settlement
    588        
Changes in operating assets and liabilities, net of businesses acquired:
               
Decrease in receivables from clients
    19,266       15,342  
Increase in unbilled services
    (26,402 )     (8,703 )
Increase in current income tax receivable, net
    (2,201 )     (7,014 )
Decrease (increase) in other assets
    2,748       (2,445 )
Increase in accounts payable and accrued liabilities
    1,165       9,213  
Decrease in accrued payroll and related benefits
    (20,058 )     (52,784 )
Increase in deferred revenues
    3,755       966  
 
           
Net cash used in operating activities
    (3,392 )     (24,555 )
 
           
 
               
Cash flows from investing activities:
               
Purchases of property and equipment, net
    (3,337 )     (566 )
Net investment in life insurance policies
    (143 )     (171 )
Purchases of businesses
    (22,886 )     (63,277 )
Sale of business
          3,692  
 
           
Net cash used in investing activities
    (26,366 )     (60,322 )
 
           
 
               
Cash flows from financing activities:
               
Proceeds from exercise of stock options
    206       17  
Shares redeemed for employee tax withholdings
    (2,437 )     (1,111 )
Tax benefit from share-based compensation
    156       245  
Proceeds from borrowings under credit facility
    107,000       162,000  
Repayments on credit facility
    (77,500 )     (80,000 )
Payments of capital lease obligations
    (29 )     (76 )
 
           
Net cash provided by financing activities
    27,396       81,075  
 
           
 
               
Effect of exchange rate changes on cash
    428       (789 )
 
               
Net decrease in cash and cash equivalents
    (1,934 )     (4,591 )
Cash and cash equivalents at beginning of the period
    6,347       6,459  
 
           
Cash and cash equivalents at end of the period (*)
  $ 4,413     $ 1,868  
 
           
 
(*)   Cash and cash equivalents presented herein includes $1.0 million of cash and cash equivalents classified as discontinued operations as of March 31, 2010.

 


 

HURON CONSULTING GROUP INC.
SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA
(Unaudited)
                         
    Three Months Ended     Percent  
    March 31,     Increase  
Segment and Consolidated Operating Results (in thousands):   2011     2010     (Decrease)  
Health and Education Consulting:
                       
Revenues
  $ 91,031     $ 76,914       18.4 %
Operating income
  $ 26,367     $ 21,066       25.2 %
Segment operating income as a percent of segment revenues
    29.0 %     27.4 %        
Legal Consulting:
                       
Revenues
  $ 37,317     $ 33,105       12.7 %
Operating income
  $ 9,595     $ 7,419       29.3 %
Segment operating income as a percent of segment revenues
    25.7 %     22.4 %        
Financial Consulting:
                       
Revenues
  $ 14,637     $ 17,723       (17.4 %)
Operating income
  $ 3,375     $ 4,518       (25.3 %)
Segment operating income as a percent of segment revenues
    23.1 %     25.5 %        
Total Company:
                       
Revenues
  $ 142,985     $ 127,742       11.9 %
Reimbursable expenses
    13,102       11,499       13.9 %
 
                   
Total revenues and reimbursable expenses
  $ 156,087     $ 139,241       12.1 %
 
                   
 
                       
Statement of operations reconciliation:
                       
Segment operating income
  $ 39,337     $ 33,003       19.2 %
Charges not allocated at the segment level:
                       
Other selling, general and administrative expenses
    23,394       20,938       11.7 %
Depreciation and amortization expense
    4,305       4,627       (7.0 %)
 
                   
Total operating income
    11,638       7,438       56.5 %
Other expense, net
    3,468       2,709       28.0 %
 
                   
Income from continuing operations before income tax expense
  $ 8,170     $ 4,729       72.8 %
 
                   
 
                       
Other Operating Data:
                       
Number of full-time billable consultants (at period end) (1):
                       
Health and Education Consulting
    960       847       13.3 %
Legal Consulting
    131       127       3.1 %
Financial Consulting
    87       82       6.1 %
 
                   
Total
    1,178       1,056       11.6 %
Average number of full-time billable consultants (for the period) (1):
                       
Health and Education Consulting
    938       861          
Legal Consulting
    121       137          
Financial Consulting
    89       82          
 
                   
Total
    1,148       1,080          
Full-time billable consultant utilization rate (2):
                       
Health and Education Consulting
    81.1 %     68.1 %        
Legal Consulting
    55.9 %     55.2 %        
Financial Consulting
    73.3 %     67.8 %        
Total
    78.0 %     66.4 %        

 


 

HURON CONSULTING GROUP INC.
SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA (CONTINUED)
(Unaudited)
                 
    Three Months Ended  
    March 31,  
Other Operating Data:   2011     2010  
Full-time billable consultant average billing rate per hour (3):
               
Health and Education Consulting
  $ 215     $ 237  
Legal Consulting
  $ 236     $ 190  
Financial Consulting
  $ 327     $ 296  
Total
  $ 224     $ 238  
Revenue per full-time billable consultant (in thousands):
               
Health and Education Consulting
  $ 83     $ 76  
Legal Consulting
  $ 53     $ 46  
Financial Consulting
  $ 117     $ 115  
Total
  $ 83     $ 75  
Average number of full-time equivalents (for the period) (4):
               
Health and Education Consulting
    150       141  
Legal Consulting
    863       727  
Financial Consulting
    65       124  
 
           
Total
    1,078       992  
Revenue per full-time equivalents (in thousands):
               
Health and Education Consulting
  $ 87     $ 84  
Legal Consulting
  $ 36     $ 37  
Financial Consulting
  $ 64     $ 67  
Total
  $ 45     $ 47  
 
(1)   Consists of our full-time professionals who provide consulting services and generate revenues based on the number of hours worked.
 
(2)   Utilization rate for our full-time billable consultants is calculated by dividing the number of hours all our full-time billable consultants worked on client assignments during a period by the total available working hours for all of these consultants during the same period, assuming a forty-hour work week, less paid holidays and vacation days.
 
(3)   Average billing rate per hour for our full-time billable consultants is calculated by dividing revenues for a period by the number of hours worked on client assignments during the same period.
 
(4)   Consists of consultants who work variable schedules as needed by our clients, as well as contract reviewers and other professionals who generate revenues primarily based on number of hours worked and units produced, such as pages reviewed and data processed. Also includes full-time employees who provide software support and maintenance services to our clients.

 


 

HURON CONSULTING GROUP INC.
RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS TO
ADJUSTED EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION
(5)
(In thousands)
(Unaudited)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Revenues
  $ 142,985     $ 127,742  
 
           
Net income from continuing operations
  $ 3,961     $ 2,681  
Add back:
               
Income tax expense
    4,209       2,048  
Interest and other expenses
    3,468       2,709  
Depreciation and amortization
    5,738       5,513  
 
           
Earnings before interest, taxes, depreciation and amortization (EBITDA) (5)
    17,376       12,951  
Add back:
               
Restatement related expenses
    1,240       759  
Restructuring charge
    524        
Litigation settlement, net
    588        
 
           
Adjusted EBITDA (5)
  $ 19,728     $ 13,710  
 
           
Adjusted EBITDA as a percentage of revenues (5)
    13.8 %     10.7 %
 
           

 


 

HURON CONSULTING GROUP INC.
RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS
TO ADJUSTED NET INCOME FROM CONTINUING OPERATIONS
(5)
(In thousands)
(Unaudited)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Net income from continuing operations
  $ 3,961     $ 2,681  
 
           
Diluted earnings per share from continuing operations
  $ 0.19     $ 0.13  
 
           
Add back:
               
Amortization of intangible assets
    2,276       1,878  
Restatement related expenses
    1,240       759  
Restructuring charge
    524        
Litigation settlement, net
    588        
Tax effect
    (1,851 )     (1,055 )
 
           
Total adjustments, net of tax
    2,777       1,582  
 
           
Adjusted net income from continuing operations (5)
  $ 6,738     $ 4,263  
 
           
Adjusted diluted earnings per share from continuing operations (5)
  $ 0.32     $ 0.21  
 
           
 
(5)   In evaluating the Company’s financial performance, management uses earnings before interest, taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA, adjusted EBITDA as a percentage of revenues, adjusted net income from continuing operations, and adjusted diluted earnings per share from continuing operations, which are non-GAAP measures. Our management uses these non-GAAP financial measures to gain an understanding of our comparative operating performance (when comparing such results with previous periods or forecasts). These non-GAAP financial measures are used by management in their financial and operating decision-making because management believes they reflect our ongoing business in a manner that allows for meaningful period-to-period comparisons. Management also uses these non-GAAP financial measures when publicly providing our business outlook, for internal management purposes, and as a basis for evaluating potential acquisitions and dispositions. We believe that these non-GAAP financial measures provide useful information to investors and others (a) in understanding and evaluating Huron’s current operating performance and future prospects in the same manner as management does, if they so choose, (b) in comparing in a consistent manner Huron’s current financial results with Huron’s past financial results and (c) in understanding the Company’s ability to generate cash flows from operations that are available for taxes, capital expenditures, and debt repayment. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States.