Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Huron Consulting Group Inc. | d383942d8k.htm |
EXHIBIT 99.1
FOR IMMEDIATE RELEASE
July 25, 2012
Huron Consulting Group Announces
Second Quarter 2012 Financial Results
| • | Revenues were $144.7 million for Q2 2012 compared to $153.1 million in Q2 2011, and increased sequentially from $138.6 million in Q1 2012. |
| • | Diluted earnings per share from continuing operations for Q2 2012 was $0.28 compared to $0.43 in Q2 2011. |
| • | Adjusted diluted earnings per share from continuing operations(6), a non-GAAP measure, was $0.37 in Q2 2012 compared to $0.56 in Q2 2011. |
| • | Average number of full-time billable consultants(2) rose 13.3% to 1,302 for Q2 2012 compared to 1,149 for Q2 2011. |
| • | Company updated full year 2012 revenue guidance to a range of $630.0 million to $650.0 million, including approximately $10.0 million for the recent acquisition of AdamsGrayson. |
CHICAGO – July 25, 2012 – Huron Consulting Group Inc. (NASDAQ: HURN), a leading provider of business consulting services, today announced financial results for the second quarter ended June 30, 2012.
“Huron’s two largest business segments continued to benefit from attractive market conditions,” said James H. Roth, chief executive officer and president, Huron Consulting Group. “Our Health and Education Consulting segment again had solid utilization in the second quarter, and we continue to be successful in hiring new personnel to meet market demand. As expected, performance-based fees in the healthcare practice were lower in Q2 2012 compared to second quarter last year, when performance-based revenue was the highest of any quarter. Our Legal Consulting segment continues to benefit from e-discovery needs among global corporations resulting from large-scale litigation and investigations. We expect this segment to be further strengthened by the recently announced acquisitions of AdamsGrayson and Ascertus. The market for Huron’s services remains vibrant, and we are looking forward to a strong second half as we assist our clients with the complexities and challenges stemming from this uncertain economy.”
Second Quarter 2012 Results
The following information is reported on a “continuing operations” basis unless otherwise noted.
Revenues for the second quarter of 2012 were $144.7 million compared to $153.1 million for the second quarter of 2011. The Company’s second quarter 2012 operating income was $14.7 million compared to $22.3 million in the second quarter of 2011. Net income from continuing operations was $6.3 million, or diluted earnings per share of $0.28, for the second quarter of 2012 compared to $9.2 million, or $0.43 per diluted share, for the same period last year. Net income was $6.5 million, or $0.29 per diluted share, for the second quarter of 2012 compared to $9.5 million, or $0.44 per diluted share, for the same period last year.
Second quarter 2012 earnings before interest, taxes, depreciation and amortization (“EBITDA”)(6) was $19.9 million, or 13.8% of revenues, compared to $28.0 million, or 18.3% of revenues, in the comparable quarter last year.
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 June 30, |
||||||||
| 2012 | 2011 | |||||||
| Amortization of intangible assets |
$ | 1,607 | $ | 2,067 | ||||
| Restatement related expenses |
$ | 212 | $ | 1,785 | ||||
| Restructuring charges |
$ | 229 | $ | 461 | ||||
| Litigation settlements, net |
$ | 1,150 | $ | 508 | ||||
| Tax effect |
$ | (1,279 | ) | $ | (1,928 | ) | ||
Adjusted EBITDA(6) was $21.5 million, or 14.9% of revenues, in the second quarter of 2012 compared to $30.8 million, or 20.1% of revenues, in the comparable quarter last year. Adjusted Net Income from continuing operations(6) was $8.2 million, or $0.37 per diluted share, for the second quarter of 2012 compared to $12.1 million, or $0.56 per diluted share, for the comparable period in 2011.
Reconciliations of the aforementioned non-GAAP financial measures to comparable GAAP measures are provided in the financial schedules accompanying this news release.
The average number of full-time billable consultants(2) rose 13.3% to 1,302 in the second quarter of 2012 compared to 1,149 in the same quarter last year. Full-time billable consultant utilization rate(3) increased to 74.5% during the second quarter of 2012 compared with 71.9% during the same period last year. Average billing rate per hour for full-time billable consultants(4) was $210 for the second quarter of 2012 compared to $270 for the second quarter of 2011. The average number of full-time equivalent professionals(5) totaled 1,097 in the second quarter of 2012 compared to 1,120 for the comparable period in 2011.
Year-to-Date Results
The following information is reported on a “continuing operations” basis unless otherwise noted.
Revenues for the first six months of 2012 were $283.3 million compared to $289.7 million for the first half of 2011. The Company’s operating income for the first six months of 2012 was $18.3 million compared to $33.1 million in the first six months of 2011. Net income from continuing operations was $6.9 million, or $0.31 per diluted share, for the first six months of 2012 compared to $12.6 million, or $0.59 per diluted share, for the same period last year. Net income was $7.4 million, or $0.33 per diluted share, for the first half of 2012 compared to $13.5 million, or $0.63 per diluted share, for the same period last year.
EBITDA( 6) was $29.3 million, or 10.4% of revenues, for the first half of 2012 compared to $44.5 million, or 15.4% of revenues, for the same period in 2011.
In evaluating the Company’s financial performance, management uses non-GAAP financial measures, which exclude the effect of the following items (in thousands):
| Six Months Ended June 30, |
||||||||
| 2012 | 2011 | |||||||
| Amortization of intangible assets |
$ | 3,226 | $ | 4,284 | ||||
| Restatement related expenses |
$ | 1,717 | $ | 3,025 | ||||
| Restructuring charges |
$ | 1,059 | $ | 985 | ||||
| Litigation settlements, net |
$ | 1,150 | $ | 1,096 | ||||
| Tax effect |
$ | (2,861 | ) | $ | (3,756 | ) | ||
Adjusted EBITDA(6) was $33.3 million, or 11.7% of revenues, in the first six months of 2012 compared to $49.6 million, or 17.1% of revenues, in the comparable period last year.
Adjusted net income from continuing operations(6) was $11.2 million, or $0.50 per diluted share, for the first half of 2012 compared to $18.3 million, or $0.86 per diluted share, for the comparable period in 2011.
Reconciliations of the aforementioned non-GAAP financial measures to comparable GAAP measures are provided in the financial schedules accompanying this news release.
The average number of full-time billable consultants(2) was 1,279 in the first half of 2012 compared to 1,129 in the same period last year. Full-time billable consultant utilization rate(3) was 76.0% during the first half of 2012 compared with 75.0% during the same period last year. Average billing rate per hour for full-time billable consultants(4) was $208 for the first half of 2012 compared to $246 for the first half of 2011. The average number of full-time equivalent professionals(5) was 1,070 in the first half of 2012 compared to 1,068 in the same period in 2011.
Acquisitions
In June, the Company announced the acquisitions of AdamsGrayson, a managed review and legal staffing firm based in Washington, D.C., and Ascertus Ltd., a London-based source of software solutions and professional services for corporate legal departments and law firms, within the Company’s Legal Consulting segment. The AdamsGrayson transaction closed on July 2, 2012.
Securities and Exchange Commission (“SEC”) Settlement
On July 19, 2012, the Company reached a final settlement with the SEC resolving the previously disclosed investigation into the Company’s August 2009 restatement. In connection with the settlement, the SEC considered remedial acts promptly undertaken by the Company and the Company’s cooperation with the SEC staff during the course of the investigation. The Company agreed to the settlement without admitting or denying the SEC’s factual findings. The SEC imposed a monetary penalty of $1 million on the Company. In the fourth quarter of 2011, the Company established a reserve in that amount for the potential settlement of this matter. The SEC also reached settlements with two former employees of the Company with respect to the restatement. The Company is obligated to indemnify its former employees for their defense costs in connection with this matter, but is not obligated to reimburse them for the monetary penalties imposed on them by the SEC in connection with the settlements. Following the settlements reached with these two former employees, the Company does not expect to incur additional material indemnity costs for former employees in connection with the restatement.
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 66%, 31%, and 3% 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 June 30, 2012.
Outlook for 2012
Based on currently available information, the Company updated guidance for full year 2012 revenues before reimbursable expenses in a range of $630.0 million to $650.0 million, including approximately $10.0 million for the recent acquisition of AdamsGrayson. The Company also anticipates EBITDA in a range of $107.0 million to $112.5 million, Adjusted EBITDA in a range of $116.0 million to $121.5 million, GAAP diluted earnings per share in a range of $1.90 to $2.05, and non-GAAP adjusted diluted earnings per share in a range of $2.30 to $2.45.
Management will provide a more detailed discussion of its outlook during the Company’s earnings conference call webcast.
Second Quarter 2012 Webcast
The Company will host a webcast to discuss its financial results today, July 25, 2012, at 5:00 p.m. Eastern Time (4:00 p.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(6)
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 future indemnity costs for former employees with respect to the restatement. 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; and that existing market conditions continue to trend upward. 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 year ended December 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:
C. Mark Hussey
or
Ellen Wong
312-583-8722
investor@huronconsultinggroup.com
###
HURON CONSULTING GROUP INC.
CONSOLIDATED STATEMENTS OF EARNINGS
(In thousands, except per share amounts)
(Unaudited)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Revenues and reimbursable expenses: |
||||||||||||||||
| Revenues |
$ | 144,671 | $ | 153,070 | $ | 283,308 | $ | 289,691 | ||||||||
| Reimbursable expenses |
14,554 | 13,216 | 28,350 | 25,140 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues and reimbursable expenses |
159,225 | 166,286 | 311,658 | 314,831 | ||||||||||||
| Direct costs and reimbursable expenses (exclusive of depreciation and amortization shown in operating expenses): |
||||||||||||||||
| Direct costs |
91,878 | 91,132 | 188,659 | 179,207 | ||||||||||||
| Intangible assets amortization |
1,142 | 1,369 | 2,284 | 2,802 | ||||||||||||
| Reimbursable expenses |
14,585 | 13,326 | 28,403 | 25,381 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total direct costs and reimbursable expenses |
107,605 | 105,827 | 219,346 | 207,390 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating expenses: |
||||||||||||||||
| Selling, general and administrative |
31,275 | 31,070 | 61,342 | 60,639 | ||||||||||||
| Restructuring charges |
229 | 461 | 1,059 | 985 | ||||||||||||
| Restatement related expenses |
212 | 1,785 | 1,717 | 3,025 | ||||||||||||
| Litigation settlements, net |
1,150 | 508 | 1,150 | 1,096 | ||||||||||||
| Depreciation and amortization |
4,053 | 4,336 | 8,706 | 8,582 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
36,919 | 38,160 | 73,974 | 74,327 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income |
14,701 | 22,299 | 18,338 | 33,114 | ||||||||||||
| Other income (expense): |
||||||||||||||||
| Interest (expense), net of interest income |
(2,015 | ) | (3,535 | ) | (3,881 | ) | (7,107 | ) | ||||||||
| Other (expense) income |
(163 | ) | (65 | ) | 170 | 39 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other expense |
(2,178 | ) | (3,600 | ) | (3,711 | ) | (7,068 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income from continuing operations before income tax expense |
12,523 | 18,699 | 14,627 | 26,046 | ||||||||||||
| Income tax expense |
6,218 | 9,535 | 7,735 | 13,408 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income from continuing operations |
6,305 | 9,164 | 6,892 | 12,638 | ||||||||||||
| Income from discontinued operations, net of tax |
202 | 305 | 471 | 887 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 6,507 | $ | 9,469 | $ | 7,363 | $ | 13,525 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net earnings per basic share: |
||||||||||||||||
| Net income from continuing operations |
$ | 0.29 | $ | 0.43 | $ | 0.32 | $ | 0.60 | ||||||||
| Income from discontinued operations, net of tax |
$ | 0.01 | $ | 0.02 | $ | 0.02 | $ | 0.04 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 0.30 | $ | 0.45 | $ | 0.34 | $ | 0.64 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net earnings per diluted share: |
||||||||||||||||
| Net income from continuing operations |
$ | 0.28 | $ | 0.43 | $ | 0.31 | $ | 0.59 | ||||||||
| Income from discontinued operations, net of tax |
$ | 0.01 | $ | 0.01 | $ | 0.02 | $ | 0.04 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 0.29 | $ | 0.44 | $ | 0.33 | $ | 0.63 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average shares used in calculating earnings per share: |
||||||||||||||||
| Basic |
21,918 | 21,190 | 21,847 | 21,058 | ||||||||||||
| Diluted |
22,248 | 21,476 | 22,206 | 21,316 | ||||||||||||
HURON CONSULTING GROUP INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
(Unaudited)
| June 30, 2012 |
December 31, 2011 |
|||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 5,772 | $ | 5,080 | ||||
| Receivables from clients, net |
86,066 | 107,820 | ||||||
| Unbilled services, net |
48,568 | 49,056 | ||||||
| Income tax receivable |
7,419 | 19,501 | ||||||
| Deferred income taxes, net |
10,697 | 12,531 | ||||||
| Prepaid expenses and other current assets |
15,610 | 14,191 | ||||||
| Current assets of discontinued operations |
435 | 3,345 | ||||||
|
|
|
|
|
|||||
| Total current assets |
174,567 | 211,524 | ||||||
| Property and equipment, net |
33,545 | 31,176 | ||||||
| Other non-current assets |
13,191 | 14,892 | ||||||
| Intangible assets, net |
14,173 | 16,867 | ||||||
| Goodwill |
512,830 | 512,185 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 748,306 | $ | 786,644 | ||||
|
|
|
|
|
|||||
| Liabilities and stockholders’ equity |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 11,591 | $ | 8,084 | ||||
| Accrued expenses |
17,065 | 22,505 | ||||||
| Accrued payroll and related benefits |
37,837 | 66,464 | ||||||
| Accrued consideration for business acquisitions, current portion |
3,500 | 35,062 | ||||||
| Income tax payable |
186 | 101 | ||||||
| Deferred revenues |
25,213 | 36,721 | ||||||
| Current liabilities of discontinued operations |
103 | 765 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
95,495 | 169,702 | ||||||
| Non-current liabilities: |
||||||||
| Deferred compensation and other liabilities |
7,732 | 7,856 | ||||||
| Bank borrowings |
213,500 | 193,500 | ||||||
| Deferred lease incentives |
6,905 | 6,670 | ||||||
| Deferred income taxes |
14,179 | 12,078 | ||||||
| Non-current liabilities of discontinued operations |
— | 49 | ||||||
|
|
|
|
|
|||||
| Total non-current liabilities |
242,316 | 220,153 | ||||||
| Commitments and Contingencies |
||||||||
| Stockholders’ equity |
||||||||
| Common stock; $0.01 par value; 500,000,000 shares authorized; 24,738,777 and 24,208,549 shares issued at June 30, 2012 and December 31, 2011, respectively |
237 | 234 | ||||||
| Treasury stock, at cost, 1,788,117 and 1,642,018 shares at June 30, 2012 and December 31, 2011, respectively |
(80,820 | ) | (75,735 | ) | ||||
| Additional paid-in capital |
412,352 | 400,597 | ||||||
| Retained earnings |
80,265 | 72,902 | ||||||
| Accumulated other comprehensive loss |
(1,539 | ) | (1,209 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
410,495 | 396,789 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 748,306 | $ | 786,644 | ||||
|
|
|
|
|
|||||
HURON CONSULTING GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
| Six Months Ended June 30, |
||||||||
| 2012 | 2011 | |||||||
| Cash flows from operating activities: |
||||||||
| Net income |
$ | 7,363 | $ | 13,525 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
12,644 | 11,501 | ||||||
| Share-based compensation |
8,591 | 9,694 | ||||||
| Allowances for doubtful accounts and unbilled services |
(2,488 | ) | 1,685 | |||||
| Deferred income taxes |
3,184 | 13,023 | ||||||
| Gain on disposal of property and equipment |
— | (46 | ) | |||||
| Non-cash portion of litigation settlement |
— | 1,096 | ||||||
| Changes in operating assets and liabilities, net of businesses acquired: |
||||||||
| Decrease in receivables from clients |
27,881 | 7,941 | ||||||
| Decrease (increase) in unbilled services |
226 | (18,933 | ) | |||||
| Decrease (increase) in current income tax receivable, net |
12,167 | (4,247 | ) | |||||
| Decrease in other assets |
921 | 717 | ||||||
| (Decrease) increase in accounts payable and accrued liabilities |
(2,638 | ) | 516 | |||||
| Decrease in accrued payroll and related benefits |
(28,058 | ) | (9,122 | ) | ||||
| (Decrease) increase in deferred revenues |
(11,271 | ) | 4,700 | |||||
|
|
|
|
|
|||||
| Net cash provided by operating activities |
28,522 | 32,050 | ||||||
|
|
|
|
|
|||||
| Cash flows from investing activities: |
||||||||
| Purchases of property and equipment, net |
(11,760 | ) | (6,193 | ) | ||||
| Net investment in life insurance policies |
(264 | ) | (618 | ) | ||||
| Purchases of businesses |
(33,136 | ) | (23,881 | ) | ||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(45,160 | ) | (30,692 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from financing activities: |
||||||||
| Proceeds from exercise of stock options |
29 | 219 | ||||||
| Shares redeemed for employee tax withholdings |
(3,825 | ) | (2,531 | ) | ||||
| Tax benefit from share-based compensation |
1,253 | 200 | ||||||
| Proceeds from borrowings under credit facility |
138,500 | 168,500 | ||||||
| Repayments on credit facility |
(118,500 | ) | (171,500 | ) | ||||
| Payments of capital lease obligations |
(6 | ) | (45 | ) | ||||
|
|
|
|
|
|||||
| Net cash provided by financing activities |
17,451 | (5,157 | ) | |||||
|
|
|
|
|
|||||
| Effect of exchange rate changes on cash |
(121 | ) | 710 | |||||
| Net decrease in cash and cash equivalents |
692 | (3,089 | ) | |||||
| Cash and cash equivalents at beginning of the period (*) |
5,080 | 6,347 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of the period |
$ | 5,772 | $ | 3,258 | ||||
|
|
|
|
|
|||||
| (*) | Cash and cash equivalents presented herein includes $0.1 million of cash and cash equivalents classified as discontinued operations as of December 31, 2010. |
HURON CONSULTING GROUP INC.
SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA
(Unaudited)
| Three Months Ended June 30, |
Percent Increase (Decrease) |
|||||||||||
| 2012 | 2011 | |||||||||||
| Segment and Consolidated Operating Results (in thousands): |
||||||||||||
| Health and Education Consulting (1): |
||||||||||||
| Revenues |
$ | 94,481 | $ | 104,100 | (9.2 | )% | ||||||
| Operating income |
$ | 28,515 | $ | 36,863 | (22.6 | )% | ||||||
| Segment operating income as a percent of segment revenues |
30.2 | % | 35.4 | % | ||||||||
| Legal Consulting: |
||||||||||||
| Revenues |
$ | 45,907 | $ | 39,972 | 14.8 | % | ||||||
| Operating income |
$ | 12,499 | $ | 9,629 | 29.8 | % | ||||||
| Segment operating income as a percent of segment revenues |
27.2 | % | 24.1 | % | ||||||||
| Financial Consulting (1): |
||||||||||||
| Revenues |
$ | 4,283 | $ | 8,998 | (52.4 | )% | ||||||
| Operating income |
$ | (337 | ) | $ | 2,768 | (112.2 | )% | |||||
| Segment operating income as a percent of segment revenues |
(7.9 | )% | 30.8 | % | ||||||||
| Total Company: |
||||||||||||
| Revenues |
$ | 144,671 | $ | 153,070 | (5.5 | )% | ||||||
| Reimbursable expenses |
14,554 | 13,216 | 10.1 | % | ||||||||
|
|
|
|
|
|||||||||
| Total revenues and reimbursable expenses |
$ | 159,225 | $ | 166,286 | (4.2 | )% | ||||||
|
|
|
|
|
|||||||||
| Statement of Earnings reconciliation: |
||||||||||||
| Segment operating income |
$ | 40,677 | $ | 49,260 | (17.4 | )% | ||||||
| Charges not allocated at the segment level: |
||||||||||||
| Other selling, general and administrative expenses |
21,923 | 22,625 | (3.1 | )% | ||||||||
| Depreciation and amortization expense |
4,053 | 4,336 | (6.5 | )% | ||||||||
|
|
|
|
|
|||||||||
| Total operating income |
14,701 | 22,299 | (34.1 | )% | ||||||||
| Other expense, net |
2,178 | 3,600 | (39.5 | )% | ||||||||
|
|
|
|
|
|||||||||
| Income from continuing operations before income tax expense |
$ | 12,523 | $ | 18,699 | (33.0 | )% | ||||||
|
|
|
|
|
|||||||||
| Other Operating Data: |
||||||||||||
| Number of full-time billable consultants (at period end) (2): |
||||||||||||
| Health and Education Consulting (1) |
1,139 | 962 | 18.4 | % | ||||||||
| Legal Consulting |
129 | 115 | 12.2 | % | ||||||||
| Financial Consulting (1) |
69 | 75 | (8.0 | )% | ||||||||
|
|
|
|
|
|||||||||
| Total |
1,337 | 1,152 | 16.1 | % | ||||||||
| Average number of full-time billable consultants (for the period) (2): |
||||||||||||
| Health and Education Consulting (1) |
1,110 | 951 | ||||||||||
| Legal Consulting |
123 | 123 | ||||||||||
| Financial Consulting (1) |
69 | 75 | ||||||||||
|
|
|
|
|
|||||||||
| Total |
1,302 | 1,149 | ||||||||||
| Full-time billable consultant utilization rate (3): |
||||||||||||
| Health and Education Consulting (1) |
76.6 | % | 73.6 | % | ||||||||
| Legal Consulting |
68.7 | % | 54.9 | % | ||||||||
| Financial Consulting (1) |
49.3 | % | 76.3 | % | ||||||||
| Total |
74.5 | % | 71.9 | % | ||||||||
HURON CONSULTING GROUP INC.
SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA (CONTINUED)
(Unaudited)
| Three Months Ended June 30, |
||||||||
| 2012 | 2011 | |||||||
| Other Operating Data: |
||||||||
| Full-time billable consultant average billing rate per hour (4): |
||||||||
| Health and Education Consulting (1) |
$ | 205 | $ | 269 | ||||
| Legal Consulting |
$ | 239 | $ | 231 | ||||
| Financial Consulting (1) |
$ | 275 | $ | 315 | ||||
| Total |
$ | 210 | $ | 270 | ||||
| Revenue per full-time billable consultant (in thousands): |
||||||||
| Health and Education Consulting (1) |
$ | 74 | $ | 97 | ||||
| Legal Consulting |
$ | 78 | $ | 55 | ||||
| Financial Consulting (1) |
$ | 61 | $ | 115 | ||||
| Total |
$ | 73 | $ | 94 | ||||
| Average number of full-time equivalents (for the period) (5): |
||||||||
| Health and Education Consulting (1) |
142 | 144 | ||||||
| Legal Consulting |
954 | 973 | ||||||
| Financial Consulting (1) |
1 | 3 | ||||||
|
|
|
|
|
|||||
| Total |
1,097 | 1,120 | ||||||
| Revenue per full-time equivalents (in thousands): |
||||||||
| Health and Education Consulting (1) |
$ | 91 | $ | 82 | ||||
| Legal Consulting |
$ | 38 | $ | 34 | ||||
| Financial Consulting (1) |
$ | 41 | $ | 134 | ||||
| Total |
$ | 45 | $ | 41 | ||||
HURON CONSULTING GROUP INC.
SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA
(Unaudited)
| Six Months Ended June 30, |
Percent Increase (Decrease) |
|||||||||||
| 2012 | 2011 | |||||||||||
| Segment and Consolidated Operating Results (in thousands): |
||||||||||||
| Health and Education Consulting (1): |
||||||||||||
| Revenues |
$ | 185,886 | $ | 193,758 | (4.1 | )% | ||||||
| Operating income |
$ | 50,012 | $ | 62,754 | (20.3 | )% | ||||||
| Segment operating income as a percent of segment revenues |
26.9 | % | 32.4 | % | ||||||||
| Legal Consulting: |
||||||||||||
| Revenues |
$ | 87,290 | $ | 77,289 | 12.9 | % | ||||||
| Operating income |
$ | 22,010 | $ | 19,224 | 14.5 | % | ||||||
| Segment operating income as a percent of segment revenues |
25.2 | % | 24.9 | % | ||||||||
| Financial Consulting (1): |
||||||||||||
| Revenues |
$ | 10,132 | $ | 18,644 | (45.7 | )% | ||||||
| Operating income |
$ | (104 | ) | $ | 5,738 | (101.8 | )% | |||||
| Segment operating income as a percent of segment revenues |
(1.0 | )% | 30.8 | % | ||||||||
| Total Company: |
||||||||||||
| Revenues |
$ | 283,308 | $ | 289,691 | (2.2 | )% | ||||||
| Reimbursable expenses |
28,350 | 25,140 | 12.8 | % | ||||||||
|
|
|
|
|
|||||||||
| Total revenues and reimbursable expenses |
$ | 311,658 | $ | 314,831 | (1.0 | )% | ||||||
|
|
|
|
|
|||||||||
| Statement of Earnings reconciliation: |
||||||||||||
| Segment operating income |
$ | 71,918 | $ | 87,716 | (18.0 | )% | ||||||
| Charges not allocated at the segment level: |
||||||||||||
| Other selling, general and administrative expenses |
44,874 | 46,020 | (2.5 | )% | ||||||||
| Depreciation and amortization expense |
8,706 | 8,582 | 1.4 | % | ||||||||
|
|
|
|
|
|||||||||
| Total operating income |
18,338 | 33,114 | (44.6 | )% | ||||||||
| Other expense, net |
3,711 | 7,068 | (47.5 | )% | ||||||||
|
|
|
|
|
|||||||||
| Income from continuing operations before income tax expense |
$ | 14,627 | $ | 26,046 | (43.8 | )% | ||||||
|
|
|
|
|
|||||||||
| Other Operating Data: |
||||||||||||
| Number of full-time billable consultants (at period end) (2): |
||||||||||||
| Health and Education Consulting (1) |
1,139 | 962 | 18.4 | % | ||||||||
| Legal Consulting |
129 | 115 | 12.2 | % | ||||||||
| Financial Consulting (1) |
69 | 75 | (8.0 | )% | ||||||||
|
|
|
|
|
|||||||||
| Total |
1,337 | 1,152 | 16.1 | % | ||||||||
| Average number of full-time billable consultants (for the period) (2): |
||||||||||||
| Health and Education Consulting (1) |
1,090 | 934 | ||||||||||
| Legal Consulting |
120 | 120 | ||||||||||
| Financial Consulting (1) |
69 | 75 | ||||||||||
|
|
|
|
|
|||||||||
| Total |
1,279 | 1,129 | ||||||||||
| Full-time billable consultant utilization rate (3): |
||||||||||||
| Health and Education Consulting (1) |
78.0 | % | 77.3 | % | ||||||||
| Legal Consulting |
69.7 | % | 55.4 | % | ||||||||
| Financial Consulting (1) |
54.5 | % | 75.6 | % | ||||||||
| Total |
76.0 | % | 75.0 | % | ||||||||
HURON CONSULTING GROUP INC.
SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA (CONTINUED)
(Unaudited)
| Six Months Ended June 30, |
||||||||
| 2012 | 2011 | |||||||
| Other Operating Data: |
||||||||
| Full-time billable consultant average billing rate per hour (4): |
||||||||
| Health and Education Consulting (1) |
$ | 202 | $ | 241 | ||||
| Legal Consulting |
$ | 237 | $ | 233 | ||||
| Financial Consulting (1) |
$ | 275 | $ | 328 | ||||
| Total |
$ | 208 | $ | 246 | ||||
| Revenue per full-time billable consultant (in thousands): |
||||||||
| Health and Education Consulting (1) |
$ | 148 | $ | 181 | ||||
| Legal Consulting |
$ | 157 | $ | 110 | ||||
| Financial Consulting (1) |
$ | 140 | $ | 242 | ||||
| Total |
$ | 149 | $ | 177 | ||||
| Average number of full-time equivalents (for the period) (5): |
||||||||
| Health and Education Consulting (1) |
142 | 147 | ||||||
| Legal Consulting |
926 | 919 | ||||||
| Financial Consulting (1) |
2 | 2 | ||||||
|
|
|
|
|
|||||
| Total |
1,070 | 1,068 | ||||||
| Revenue per full-time equivalents (in thousands): |
||||||||
| Health and Education Consulting (1) |
$ | 173 | $ | 168 | ||||
| Legal Consulting |
$ | 74 | $ | 70 | ||||
| Financial Consulting (1) |
$ | 208 | $ | 257 | ||||
| Total |
$ | 87 | $ | 84 | ||||
| (1) | Reflects the reclassification of our healthcare valuation consulting practice from our Health and Education Consulting segment to our Financial Consulting segment in conjunction with an internal reorganization during the first quarter of 2012. |
| (2) | Consists of our full-time professionals who provide consulting services and generate revenues based on the number of hours worked. |
| (3) | 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. |
| (4) | 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. |
| (5) | 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 (6)
(In thousands)
(Unaudited)
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Revenues |
$ | 144,671 | $ | 153,070 | $ | 283,308 | $ | 289,691 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income from continuing operations |
$ | 6,305 | $ | 9,164 | $ | 6,892 | $ | 12,638 | ||||||||
| Add back: |
||||||||||||||||
| Income tax expense |
6,218 | 9,535 | 7,735 | 13,408 | ||||||||||||
| Interest and other expenses |
2,178 | 3,600 | 3,711 | 7,068 | ||||||||||||
| Depreciation and amortization |
5,195 | 5,705 | 10,990 | 11,384 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings before interest, taxes, depreciation and amortization (EBITDA) (6) |
19,896 | 28,004 | 29,328 | 44,498 | ||||||||||||
| Add back: |
||||||||||||||||
| Restatement related expenses |
212 | 1,785 | 1,717 | 3,025 | ||||||||||||
| Restructuring charges |
229 | 461 | 1,059 | 985 | ||||||||||||
| Litigation settlements, net |
1,150 | 508 | 1,150 | 1,096 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA (6) |
$ | 21,487 | $ | 30,758 | $ | 33,254 | $ | 49,604 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA as a percentage of revenues (6) |
14.9 | % | 20.1 | % | 11.7 | % | 17.1 | % | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
HURON CONSULTING GROUP INC.
RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS
TO ADJUSTED NET INCOME FROM CONTINUING OPERATIONS (6)
(In thousands)
(Unaudited)
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Net income from continuing operations |
$ | 6,305 | $ | 9,164 | $ | 6,892 | $ | 12,638 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average shares - diluted |
22,248 | 21,476 | 22,206 | 21,316 | ||||||||||||
| Diluted earnings per share from continuing operations |
$ | 0.28 | $ | 0.43 | $ | 0.31 | $ | 0.59 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Add back: |
||||||||||||||||
| Amortization of intangible assets |
1,607 | 2,067 | 3,226 | 4,284 | ||||||||||||
| Restatement related expenses |
212 | 1,785 | 1,717 | 3,025 | ||||||||||||
| Restructuring charges |
229 | 461 | 1,059 | 985 | ||||||||||||
| Litigation settlements, net |
1,150 | 508 | 1,150 | 1,096 | ||||||||||||
| Tax effect |
(1,279 | ) | (1,928 | ) | (2,861 | ) | (3,756 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total adjustments, net of tax |
1,919 | 2,893 | 4,291 | 5,634 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted net income from continuing operations (6) |
$ | 8,224 | $ | 12,057 | $ | 11,183 | $ | 18,272 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted diluted earnings per share from continuing operations (6) |
$ | 0.37 | $ | 0.56 | $ | 0.50 | $ | 0.86 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (6) | 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. |
HURON CONSULTING GROUP INC.
RECONCILIATION OF NON-GAAP MEASURES FOR FULL YEAR 2012 OUTLOOK
RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS TO
ADJUSTED EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (8)
(In millions)
(Unaudited)
| Year
Ending December 31, 2012 |
||||||||
| Guidance Range | ||||||||
| Low | High | |||||||
| Projected revenues – GAAP |
$ | 630.0 | $ | 650.0 | ||||
|
|
|
|
|
|||||
| Projected net income from continuing operations – GAAP |
$ | 42.5 | $ | 46.0 | ||||
| Add back: |
||||||||
| Income tax expense |
35.0 | 37.0 | ||||||
| Interest and other expenses |
7.5 | 7.5 | ||||||
| Depreciation and amortization |
22.0 | 22.0 | ||||||
|
|
|
|
|
|||||
| Projected earnings before interest, taxes, depreciation and amortization (EBITDA) (8) |
107.0 | 112.5 | ||||||
| Add back: |
||||||||
| Restructuring charges, restatement related expenses, and litigation settlement (7) |
9.0 | 9.0 | ||||||
|
|
|
|
|
|||||
| Projected adjusted EBITDA (8) |
$ | 116.0 | $ | 121.5 | ||||
|
|
|
|
|
|||||
| Projected adjusted EBITDA as a percentage of projected revenues (8) |
18.4 | % | 18.7 | % | ||||
|
|
|
|
|
|||||
RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS
TO ADJUSTED NET INCOME FROM CONTINUING OPERATIONS (8)
(In millions)
(Unaudited)
| Year
Ending December 31, 2012 |
||||||||
| Guidance Range | ||||||||
| Low | High | |||||||
| Projected net income from continuing operations – GAAP |
$ | 42.5 | $ | 46.0 | ||||
|
|
|
|
|
|||||
| Projected diluted earnings per share from continuing operations – GAAP |
$ | 1.90 | $ | 2.05 | ||||
|
|
|
|
|
|||||
| Add back: |
||||||||
| Amortization of intangible assets |
6.5 | 6.5 | ||||||
| Restructuring charges, restatement related expenses, and litigation settlement (7) |
9.0 | 9.0 | ||||||
| Tax effect |
(6.0 | ) | (6.0 | ) | ||||
|
|
|
|
|
|||||
| Total adjustments, net of tax |
9.5 | 9.5 | ||||||
| Projected adjusted net income from continuing operations (8) |
$ | 52.0 | $ | 55.5 | ||||
|
|
|
|
|
|||||
| Projected adjusted diluted earnings per share from continuing operations (8) |
$ | 2.30 | $ | 2.45 | ||||
|
|
|
|
|
|||||
| (7) | Restatement related expenses reflect estimated legal fees, indemnity obligations to former employees, and other costs expected to be incurred in connection with the restatement, the Company’s inquiries into the facts and circumstances underlying the restatement, the SEC investigation, the SEC settlement, and the derivative lawsuits. On July 19, 2012, the Company reached a final settlement with the SEC resolving the SEC investigation into the restatement. The SEC imposed a monetary penalty of $1 million on the Company. In the fourth quarter of 2011, the Company established a reserve in that amount for the potential settlement of this matter. The SEC also reached settlements with two former employees of the Company with respect to the restatement. The Company is obligated to indemnify its former employees for their defense costs in connection with this matter, but is not obligated to reimburse them for the monetary penalties imposed on them by the SEC in connection with the settlements. Following the settlements reached with these two former employees, the Company does not expect to incur additional material indemnity costs for former employees in connection with the restatement. See the Company’s Form 10-K for the year ended December 31, 2011 and Form 10-Q for the quarter ended March 31, 2012, filed on February 23, 2012 and April 26, 2012, respectively, as well as the Company’s forthcoming Form 10-Q for the quarter ended June 30, 2012, for additional information about the SEC investigation, the SEC settlement, and the derivative lawsuits. |
| (8) | In evaluating the Company’s outlook, management uses projected EBITDA, projected adjusted EBITDA, projected adjusted EBITDA as a percentage of revenues, projected adjusted net income from continuing operations and projected adjusted diluted earnings per share from continuing operations, which are non-GAAP measures. Management believes that the use of such measures, as supplements to projected net income from continuing operations and projected 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 the Company’s 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 GAAP. |