Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - FTI CONSULTING, INC | d235702d8k.htm |
Exhibit 99.1
FTI Consulting, Inc.
1101 K Street NW
Washington, DC 20005
+1.202.312.9100
Investor & Media Contact:
Mollie Hawkes
+1.617.747.1791
mollie.hawkes@fticonsulting.com
FTI Consulting Reports Second Quarter 2016 Financial Results
• Second Quarter Revenues of $460.1 Million; Revenue Growth of 2.5% Over Prior Year Quarter
• Second Quarter Fully Diluted EPS of $0.64; Adjusted EPS of $0.66
Washington, D.C., July 28, 2016 — FTI Consulting, Inc. (NYSE: FCN) (the “Company”), the global business advisory firm dedicated to helping organizations protect and enhance their enterprise value, today released its financial results for the quarter ended June 30, 2016.
For the quarter, revenues increased 2.5 percent to $460.1 million compared to $449.1 million in the prior year quarter. Excluding the estimated negative impact of foreign currency translation (“FX”), revenues increased 3.7 percent compared to the prior year quarter. Net income increased 22.3 percent to $26.5 million compared to $21.7 million in the prior year quarter. Fully diluted earnings per share (“EPS”) were $0.64 compared to $0.52 in the prior year quarter. Second quarter 2016 EPS included a special charge of $1.7 million related to headcount reductions in the health solutions practice within the Forensic and Litigation Consulting segment, which reduced EPS by $0.02, and a $3.0 million FX revaluation gain, which benefitted EPS by $0.05. EPS in the prior year quarter included a reduction of contingent consideration liabilities, which increased EPS by $0.02. Adjusted EPS and Adjusted EBITDA, which exclude the contingent consideration gain and special charges, were $0.66 and $56.6 million, respectively, compared to $0.50 and $55.8 million, respectively, in the prior year quarter. Adjusted EBITDA was 12.3 percent of revenues compared to 12.4 percent of revenues in the prior year quarter.
Adjusted EPS and Adjusted EBITDA are non-GAAP measures defined elsewhere in this press release and are reconciled to GAAP measures in the accompanying financial tables.
Commenting on these results, Steven H. Gunby, President and Chief Executive Officer of FTI Consulting, said, “I am pleased to announce that we had another strong quarter. Together with our exceptional first quarter, these two quarters constitute the best first half ever in the history of the Company from a revenue, EPS and Adjusted EPS basis.”
Mr. Gunby added, “Our goal by the end of 2016 is to have each of our businesses in the position where we are confident that they are real engines for growth, on multi-year basis. I believe we are on track to achieving this goal, which gives us a lot of optimism about where the Company can continue to go over the next years.”
Cash Position
Net cash generated by operating activities for the quarter was $73.7 million compared to net cash generated by operating activities of $20.6 million in the prior year quarter. Cash and cash equivalents were $182.7 million at June 30, 2016 compared to $240.0 million at June 30, 2015.
Second Quarter Segment Results
Corporate Finance & Restructuring
Revenues in the Corporate Finance & Restructuring segment increased $23.0 million, or 21.1 percent to $132.1 million in the quarter, compared to $109.1 million in the prior year quarter. Excluding the estimated negative impact of FX, revenues increased $24.5 million, or 22.5 percent compared to the prior year quarter. The increase in revenues was driven primarily by higher demand for distressed services in North America and higher demand across all service offerings in the Europe, Middle East and Africa (“EMEA”) region. Adjusted Segment EBITDA was $32.0 million, or 24.2 percent of segment revenues, compared to $22.0 million, or 20.2 percent of segment revenues in the prior year quarter. The increase in Adjusted Segment EBITDA margin was driven by higher realized rates and improved utilization in EMEA, which was partially offset by lower utilization in non-distressed services in North America.
Forensic and Litigation Consulting
Revenues in the Forensic and Litigation Consulting segment decreased $7.9 million, or 6.3 percent to $118.2 million in the quarter, compared to $126.1 million in the prior year quarter. Excluding the estimated negative impact of FX, revenues decreased $6.7 million, or 5.3 percent compared to the prior year quarter. The decrease in revenues was driven by lower demand and success fees in the segment’s health solutions practice, which was partially offset by increased demand in the global risk and investigations practice (“GRIP”). Adjusted Segment EBITDA was $15.2 million, or 12.9 percent of segment revenues, compared to $20.0 million, or 15.8 percent of segment revenues in the prior year quarter. The decrease in Adjusted Segment EBITDA margin was due to lower utilization and success fees in the segment’s health solutions practice, which was partially offset by higher average realization in GRIP and lower selling, general and administrative (“SG&A”) expenses.
Economic Consulting
Revenues in the Economic Consulting segment increased $9.3 million, or 8.6 percent to $118.0 million in the quarter, compared to $108.7 million in the prior year quarter. Excluding the estimated negative impact of FX, revenues increased $10.4 million, or 9.6 percent compared to the prior year quarter. The increase in revenues was driven by higher demand for the segment’s financial economics services in North America and non-merger and acquisition (“M&A”)-related antitrust and intellectual property services in North America and EMEA. Adjusted Segment EBITDA was $15.4 million, or 13.0 percent of segment revenues, compared to $15.3 million, or 14.1 percent of segment revenues in the prior year quarter. The decrease in Adjusted Segment EBITDA margin was due to higher bad debt expense and overhead support costs.
Technology
Revenues in the Technology segment decreased $19.9 million, or 32.3 percent to $41.9 million in the quarter, compared to $61.8 million in the prior year quarter. The decrease in revenues was driven by declines in M&A-related “second request” activity and reduced demand for cross-border investigations. Adjusted Segment EBITDA was $5.0 million, or 12.0 percent of segment revenues, compared to $12.2 million, or 19.7 percent of segment revenues in the prior year quarter. The decrease in Adjusted Segment EBITDA margin was due to lower demand for managed review services, lower realized pricing for consulting services based on the mix of clients and higher SG&A, including increased research and development investment, as a percentage of revenues.
Strategic Communications
Revenues in the Strategic Communications segment increased $6.6 million, or 15.1 percent to $49.9 million in the quarter, compared to $43.4 million in the prior year quarter. Excluding the estimated negative impact of FX, revenues increased $7.6 million, or 17.6 percent compared to the prior year quarter. The increase in revenue was primarily driven by higher project-based revenues from public affairs and financial communications engagements in North America and EMEA. Adjusted Segment EBITDA was $8.4 million, or 16.9 percent of segment revenues, compared to $5.6 million, or 13.0 percent of segment revenues in the prior year quarter. The increase in Adjusted Segment EBITDA margin was due to the mix of higher margin large project engagements, improved utilization across North America and lower SG&A expenses as a percent of revenues.
Updated 2016 Guidance
The Company now estimates that revenues for 2016 will be between $1.80 billion and $1.87 billion. The Company reaffirmed its 2016 guidance for Adjusted EPS of between $2.15 and $2.45.
Second Quarter 2016 Conference Call
FTI Consulting will host a conference call for analysts and investors to discuss second quarter 2016 financial results at 9:00 a.m. Eastern Time on July 28, 2016. The call can be accessed live and will be available for replay over the Internet for 90 days on the Company’s website at www.fticonsulting.com.
About FTI Consulting
FTI Consulting, Inc. is a global business advisory firm dedicated to helping organizations protect and enhance enterprise value in an increasingly complex legal, regulatory and economic environment. With more than 4,600 employees located in 28 countries, FTI Consulting professionals work closely with clients to anticipate, illuminate and overcome complex business challenges in areas such as investigations, litigation, mergers and acquisitions, regulatory issues, reputation management, strategic communications and restructuring. The Company generated $1.78 billion in revenues during fiscal year 2015. More information can be found at www.fticonsulting.com.
Use of Certain GAAP and Non-GAAP Measures
We have included the definitions of Segment Operating Income (Loss), Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin, GAAP measures, below in order to more fully define the components of the certain non-GAAP measures presented in this earnings release. We define Segment Operating Income (Loss) as a segment’s 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 Segment EBITDA as a segment’s share of Consolidated Operating Income (Loss) before depreciation, amortization of intangible assets, remeasurement of acquisition-related contingent consideration, special charges and goodwill impairment charges. We define Adjusted Segment EBITDA Margin as Adjusted Segment EBITDA as a percentage of a segment’s revenues. 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 segment’s ability to generate cash.
We define, non-GAAP measures, Total Adjusted Segment EBITDA as the total of Adjusted Segment EBITDA for all segments, which excludes unallocated corporate expenses and Adjusted EBITDA as Consolidated Net Income (Loss) before income tax provision, other non-operating income (expense), depreciation, amortization of intangible assets, remeasurement of acquisition-related contingent consideration, special charges, goodwill impairment charges and losses on early extinguishment of debt. We believe that our non-GAAP financial measures, when considered together with our GAAP financial results and GAAP measures, provide management and investors with a more complete understanding of our operating results, including underlying trends, by excluding the effects of remeasurement of acquisition-related contingent consideration, special charges and goodwill impairment charges. In addition, EBITDA and Adjusted EBITDA are common alternative measures of
operating performance used by many of our competitors. They are 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 (“Adjusted EPS”) as net income (loss) and earnings per diluted share, respectively, excluding the impact of remeasurement of acquisition-related contingent consideration, special charges, goodwill impairment charges and losses on early extinguishment of debt. We use Adjusted Net Income for the purpose of calculating Adjusted EPS. Management uses Adjusted EPS 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 remeasurement of acquisition-related contingent consideration, 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. Reconciliations of GAAP to non-GAAP financial measures are included in the financial tables accompanying this press release.
The financial tables accompanying this press release do not include a reconciliation of the Company’s 2016 Adjusted EPS guidance to an estimate of GAAP EPS. It is difficult to predict and estimate future remeasurement of acquisition-related contingent consideration, special charges, goodwill impairment charges and/or losses on early extinguishment of debt, as these items are dependent on future events that are uncertain. Accordingly, a reconciliation of our non-GAAP financial measure guidance to the corresponding GAAP measure is not available without unreasonable effort.
Safe Harbor Statement
This press release 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, which involve uncertainties and risks. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues, future results and performance, expectations, plans or intentions relating to acquisitions and other matters, business trends and other information that is not historical, including statements regarding estimates of our future financial results. When used in this press release, words such as “estimates,” “expects,” “anticipates,” “projects,” “plans,” “intends,” “believes,” “forecasts” and variations of such words or similar expressions are intended to identify forward-looking statements. All forward-looking statements, including, without limitation, estimates of our future financial results, are based upon our expectations at the time we make them and various assumptions. Our expectations, beliefs and projections are expressed in good faith, and we believe there is a reasonable basis for them. However, there can be no assurance that management’s expectations, beliefs and estimates will be achieved, and the Company’s actual results may differ materially from our expectations, beliefs and estimates. Further, preliminary results are subject to normal year-end adjustments. The Company has experienced fluctuating revenues, operating income and cash flow in prior periods and expects that this will occur from time to time in the future. Other factors that could cause such differences include declines in demand for, or changes in, the mix of services and products that we offer, the mix of the geographic locations where our clients are located or where services are performed, adverse financial, real estate or other market and general economic conditions, which could impact each of our segments differently, the pace and timing of the consummation and integration of past and future acquisitions, the Company’s ability to realize cost savings and efficiencies, competitive and general economic conditions, retention of staff and clients and other risks described under the heading “Item
1A Risk Factors” in the Company’s most recent Form 10-K filed with the SEC and in the Company’s other filings with the SEC, including the risks set forth under “Risks Related to Our Reportable Segments” and “Risks Related to Our Operations”. We are under no duty to update any of the forward looking statements to conform such statements to actual results or events and do not intend to do so.
FINANCIAL TABLES FOLLOW
# # #
FTI CONSULTING, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands, except per share data)
(unaudited)
| Three Months Ended June 30, |
||||||||
| 2016 | 2015 | |||||||
| Revenues |
$ | 460,147 | $ | 449,137 | ||||
|
|
|
|
|
|||||
| Operating expenses |
||||||||
| Direct cost of revenues |
303,194 | 291,469 | ||||||
| Selling, general and administrative expenses |
108,245 | 109,045 | ||||||
| Special charges |
1,750 | — | ||||||
| Acquisition-related contingent consideration |
206 | (1,538 | ) | |||||
| Amortization of other intangible assets |
2,590 | 3,007 | ||||||
|
|
|
|
|
|||||
| 415,985 | 401,983 | |||||||
|
|
|
|
|
|||||
| Operating income |
44,162 | 47,154 | ||||||
|
|
|
|
|
|||||
| Other income (expense) |
||||||||
| Interest income and other |
4,125 | 950 | ||||||
| Interest expense |
(6,303 | ) | (12,473 | ) | ||||
|
|
|
|
|
|||||
| (2,178 | ) | (11,523 | ) | |||||
|
|
|
|
|
|||||
| Income before income tax provision |
41,984 | 35,631 | ||||||
| Income tax provision |
15,437 | 13,922 | ||||||
|
|
|
|
|
|||||
| Net income |
$ | 26,547 | $ | 21,709 | ||||
|
|
|
|
|
|||||
| Earnings per common share - basic |
$ | 0.65 | $ | 0.53 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding - basic |
40,820 | 40,792 | ||||||
|
|
|
|
|
|||||
| Earnings per common share - diluted |
$ | 0.64 | $ | 0.52 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding - diluted |
41,599 | 41,696 | ||||||
|
|
|
|
|
|||||
| Other comprehensive (loss) income, net of tax: |
||||||||
| Foreign currency translation adjustments, net of tax $0 |
$ | (18,809 | ) | $ | 13,298 | |||
|
|
|
|
|
|||||
| Total other comprehensive (loss) income, net of tax |
(18,809 | ) | 13,298 | |||||
|
|
|
|
|
|||||
| Comprehensive income |
$ | 7,738 | $ | 35,007 | ||||
|
|
|
|
|
|||||
FTI CONSULTING, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands, except per share data)
(unaudited)
| Six Months Ended June 30, |
||||||||
| 2016 | 2015 | |||||||
| Revenues |
$ | 930,432 | $ | 881,475 | ||||
|
|
|
|
|
|||||
| Operating expenses |
||||||||
| Direct cost of revenues |
608,830 | 570,499 | ||||||
| Selling, general and administrative expenses |
211,854 | 211,259 | ||||||
| Special charges |
6,811 | — | ||||||
| Acquisition-related contingent consideration |
1,340 | (1,304 | ) | |||||
| Amortization of other intangible assets |
5,196 | 6,019 | ||||||
|
|
|
|
|
|||||
| 834,031 | 786,473 | |||||||
|
|
|
|
|
|||||
| Operating income |
96,401 | 95,002 | ||||||
|
|
|
|
|
|||||
| Other income (expense) |
||||||||
| Interest income and other |
6,682 | 813 | ||||||
| Interest expense |
(12,532 | ) | (24,841 | ) | ||||
|
|
|
|
|
|||||
| (5,850 | ) | (24,028 | ) | |||||
|
|
|
|
|
|||||
| Income before income tax provision |
90,551 | 70,974 | ||||||
| Income tax provision |
33,823 | 25,579 | ||||||
|
|
|
|
|
|||||
| Net income |
$ | 56,728 | $ | 45,395 | ||||
|
|
|
|
|
|||||
| Earnings per common share - basic |
$ | 1.40 | $ | 1.12 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding - basic |
40,663 | 40,607 | ||||||
|
|
|
|
|
|||||
| Earnings per common share - diluted |
$ | 1.37 | $ | 1.09 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding - diluted |
41,373 | 41,529 | ||||||
|
|
|
|
|
|||||
| Other comprehensive loss, net of tax: |
||||||||
| Foreign currency translation adjustments, net of tax $0 |
$ | (19,167 | ) | $ | (7,184 | ) | ||
|
|
|
|
|
|||||
| Total other comprehensive loss, net of tax |
(19,167 | ) | (7,184 | ) | ||||
|
|
|
|
|
|||||
| Comprehensive income |
$ | 37,561 | $ | 38,211 | ||||
|
|
|
|
|
|||||
FTI CONSULTING, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in thousands, except per share data)
(unaudited)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| Net income |
$ | 26,547 | $ | 21,709 | $ | 56,728 | $ | 45,395 | ||||||||
| Add back: |
||||||||||||||||
| Special charges, net of tax (1) |
1,059 | — | 4,328 | — | ||||||||||||
| Remeasurement of acquisition-related contingent consideration, net of tax (2) |
— | (1,005 | ) | 600 | (1,005 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted Net Income |
$ | 27,606 | $ | 20,704 | $ | 61,656 | $ | 44,390 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings per common share – diluted |
$ | 0.64 | $ | 0.52 | $ | 1.37 | $ | 1.09 | ||||||||
| Add back: |
||||||||||||||||
| Special charges, net of tax (1) |
0.02 | — | 0.10 | — | ||||||||||||
| Remeasurement of acquisition-related contingent consideration, net of tax (2) |
— | (0.02 | ) | 0.02 | (0.02 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted earnings per common share – diluted |
$ | 0.66 | $ | 0.50 | $ | 1.49 | $ | 1.07 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of common shares outstanding – diluted |
41,599 | 41,696 | 41,373 | 41,529 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | The tax effect takes into account the tax treatment and related tax rates that apply to each adjustment in the applicable tax jurisdiction. As a result, the effective tax rates for the adjustments related to special charges for the three and six months ended June 30, 2016 were 39.5% and 36.5%, respectively. The tax expense related to the adjustments for special charges for the three and six months ended June 30, 2016 was $0.7 million, or $0.02 impact on Adjusted EPS, and $2.5 million, or $0.06 impact on Adjusted EPS, respectively. There were no special charges for the comparable period in 2015. |
| (2) | The tax effect takes into account the tax treatment and related tax rates that apply to each adjustment in the applicable tax jurisdiction. As a result, the effective tax rate for the adjustments related to the remeasurement of acquisition-related contingent consideration for the six months ended June 30, 2016 was 38.8%. The tax expense related to the adjustment for the remeasurement of acquisition-related contingent consideration for the six months ended June 30, 2016 was $0.4 million or $0.01 impact on Adjusted EPS. The effective tax rate for the adjustments related to the remeasurement of acquisition-related contingent consideration for the three and six months ended June 30, 2015 was 40.0%. The tax expense related to the remeasurement of acquisition-related contingent consideration for the three and six months ended June 30, 2015 was $0.7 million, or a $0.02 impact on Adjusted EPS. There were no adjustments related to the remeasurement of acquisition-related contingent consideration in the three months ended June 30, 2016. |
FTI CONSULTING, INC.
OPERATING RESULTS BY BUSINESS SEGMENT
(unaudited)
| Segment Revenues |
Adjusted EBITDA |
Adjusted EBITDA Margin |
Utilization | Average Billable Rate |
Revenue- Generating Headcount |
|||||||||||||||||||
| (in thousands) | (at period end) | |||||||||||||||||||||||
| Three Months Ended June 30, 2016 |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 132,142 | $ | 32,041 | 24.2 | % | 68 | % | $ | 422 | 853 | |||||||||||||
| Forensic and Litigation Consulting |
118,193 | 15,190 | 12.9 | % | 61 | % | $ | 333 | 1,117 | |||||||||||||||
| Economic Consulting |
118,006 | 15,381 | 13.0 | % | 71 | % | $ | 526 | 604 | |||||||||||||||
| Technology (1) |
41,882 | 5,035 | 12.0 | % | N/M | N/M | 301 | |||||||||||||||||
| Strategic Communications (1) |
49,924 | 8,440 | 16.9 | % | N/M | N/M | 606 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 460,147 | 76,087 | 16.5 | % | 3,481 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(19,507 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 56,580 | 12.3 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Six Months Ended June 30, 2016 |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 259,298 | $ | 63,644 | 24.5 | % | 71 | % | $ | 402 | 853 | |||||||||||||
| Forensic and Litigation Consulting |
237,197 | 34,998 | 14.8 | % | 62 | % | $ | 333 | 1,117 | |||||||||||||||
| Economic Consulting |
248,737 | 36,700 | 14.8 | % | 75 | % | $ | 529 | 604 | |||||||||||||||
| Technology (1) |
90,163 | 12,858 | 14.3 | % | N/M | N/M | 301 | |||||||||||||||||
| Strategic Communications (1) |
95,037 | 14,548 | 15.3 | % | N/M | N/M | 606 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 930,432 | 162,748 | 17.5 | % | 3,481 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(37,311 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 125,437 | 13.5 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Three Months Ended June 30, 2015 |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 109,113 | $ | 22,032 | 20.2 | % | 70 | % | $ | 394 | 775 | |||||||||||||
| Forensic and Litigation Consulting |
126,131 | 19,979 | 15.8 | % | 66 | % | $ | 318 | 1,169 | |||||||||||||||
| Economic Consulting |
108,698 | 15,292 | 14.1 | % | 71 | % | $ | 530 | 554 | |||||||||||||||
| Technology (1) |
61,826 | 12,166 | 19.7 | % | N/M | N/M | 364 | |||||||||||||||||
| Strategic Communications (1) |
43,369 | 5,631 | 13.0 | % | N/M | N/M | 551 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 449,137 | 75,100 | 16.7 | % | 3,413 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(19,311 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 55,789 | 12.4 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Six Months Ended June 30, 2015 |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 215,325 | $ | 44,512 | 20.7 | % | 72 | % | $ | 384 | 775 | |||||||||||||
| Forensic and Litigation Consulting |
249,396 | 42,050 | 16.9 | % | 67 | % | $ | 318 | 1,169 | |||||||||||||||
| Economic Consulting |
214,779 | 26,848 | 12.5 | % | 72 | % | $ | 515 | 554 | |||||||||||||||
| Technology (1) |
116,480 | 22,239 | 19.1 | % | N/M | N/M | 364 | |||||||||||||||||
| Strategic Communications (1) |
85,495 | 11,383 | 13.3 | % | N/M | N/M | 551 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 881,475 | 147,032 | 16.7 | % | 3,413 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(32,575 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 114,457 | 13.0 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| (1) | The majority of the Technology and Strategic Communications segments’ revenues are not generated based on billable hours. Accordingly, utilization and average billable rate metrics are not presented as they are not meaningful as a segment-wide metric. |
RECONCILIATION OF NET INCOME AND OPERATING INCOME TO ADJUSTED EBITDA
(in thousands)
(unaudited)
| Three Months Ended June 30, 2016 | Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Corp HQ | Total | |||||||||||||||||||||
| Net income |
$ | 26,547 | ||||||||||||||||||||||||||
| Interest income and other |
(4,125 | ) | ||||||||||||||||||||||||||
| Interest expense |
6,303 | |||||||||||||||||||||||||||
| Income tax provision |
15,437 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income |
$ | 30,482 | $ | 11,925 | $ | 14,291 | $ | 880 | $ | 6,990 | $ | (20,406 | ) | $ | 44,162 | |||||||||||||
| Depreciation and amortization |
755 | 996 | 935 | 3,996 | 497 | 899 | 8,078 | |||||||||||||||||||||
| Amortization of other intangible assets |
804 | 519 | 155 | 159 | 953 | — | 2,590 | |||||||||||||||||||||
| Special charges |
— | 1,750 | — | — | — | — | 1,750 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 32,041 | $ | 15,190 | $ | 15,381 | $ | 5,035 | $ | 8,440 | $ | (19,507 | ) | $ | 56,580 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Six Months Ended June 30, 2016 | Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Corp HQ | Total | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net income |
$ | 56,728 | ||||||||||||||||||||||||||
| Interest income and other |
(6,682 | ) | ||||||||||||||||||||||||||
| Interest expense |
12,532 | |||||||||||||||||||||||||||
| Income tax provision |
33,823 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income (loss) |
$ | 60,558 | $ | 30,138 | $ | 34,502 | $ | (300 | ) | $ | 10,655 | $ | (39,152 | ) | $ | 96,401 | ||||||||||||
| Depreciation and amortization |
1,477 | 2,075 | 1,860 | 7,780 | 1,016 | 1,841 | 16,049 | |||||||||||||||||||||
| Amortization of other intangible assets |
1,609 | 1,035 | 338 | 317 | 1,897 | — | 5,196 | |||||||||||||||||||||
| Special charges |
— | 1,750 | — | 5,061 | — | — | 6,811 | |||||||||||||||||||||
| Remeasurement of acquisition-related contingent consideration |
— | — | — | — | 980 | — | 980 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 63,644 | $ | 34,998 | $ | 36,700 | $ | 12,858 | $ | 14,548 | $ | (37,311 | ) | $ | 125,437 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Three Months Ended June 30, 2015 | Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Corp HQ | Total | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net income |
$ | 21,709 | ||||||||||||||||||||||||||
| Interest income and other |
(950 | ) | ||||||||||||||||||||||||||
| Interest expense |
12,473 | |||||||||||||||||||||||||||
| Income tax provision |
13,922 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income |
$ | 21,906 | $ | 18,476 | $ | 14,282 | $ | 8,465 | $ | 4,126 | $ | (20,101 | ) | $ | 47,154 | |||||||||||||
| Depreciation and amortization |
682 | 922 | 886 | 3,508 | 515 | 790 | 7,303 | |||||||||||||||||||||
| Amortization of other intangible assets |
935 | 581 | 308 | 193 | 990 | — | 3,007 | |||||||||||||||||||||
| Remeasurement of acquisition-related contingent consideration |
(1,491 | ) | — | (184 | ) | — | — | — | (1,675 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 22,032 | $ | 19,979 | $ | 15,292 | $ | 12,166 | $ | 5,631 | $ | (19,311 | ) | $ | 55,789 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Six Months Ended June 30, 2015 | Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Corp HQ | Total | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net income |
$ | 45,395 | ||||||||||||||||||||||||||
| Interest income and other |
(813 | ) | ||||||||||||||||||||||||||
| Interest expense |
24,841 | |||||||||||||||||||||||||||
| Income tax provision |
25,579 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income |
$ | 42,670 | $ | 38,950 | $ | 24,578 | $ | 14,663 | $ | 8,323 | $ | (34,182 | ) | $ | 95,002 | |||||||||||||
| Depreciation and amortization |
1,464 | 1,937 | 1,838 | 7,185 | 1,080 | 1,607 | 15,111 | |||||||||||||||||||||
| Amortization of other intangible assets |
1,869 | 1,163 | 616 | 391 | 1,980 | — | 6,019 | |||||||||||||||||||||
| Remeasurement of acquisition-related contingent consideration |
(1,491 | ) | — | (184 | ) | — | — | — | (1,675 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 44,512 | $ | 42,050 | $ | 26,848 | $ | 22,239 | $ | 11,383 | $ | (32,575 | ) | $ | 114,457 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
FTI CONSULTING, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| Six Months Ended June 30, |
||||||||
| 2016 | 2015 | |||||||
| Operating activities |
||||||||
| Net income |
$ | 56,728 | $ | 45,395 | ||||
| Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
| Depreciation and amortization |
16,049 | 15,111 | ||||||
| Amortization of other intangible assets |
5,196 | 6,019 | ||||||
| Acquisition-related contingent consideration |
1,340 | (1,304 | ) | |||||
| Provision for doubtful accounts |
4,344 | 6,571 | ||||||
| Non-cash share-based compensation |
9,667 | 10,581 | ||||||
| Non-cash interest expense |
992 | 1,343 | ||||||
| Other |
(639 | ) | (223 | ) | ||||
| Changes in operating assets and liabilities, net of effects from acquisitions: |
||||||||
| Accounts receivable, billed and unbilled |
(57,501 | ) | (70,710 | ) | ||||
| Notes receivable |
(4,640 | ) | (6,626 | ) | ||||
| Prepaid expenses and other assets |
(943 | ) | (5,120 | ) | ||||
| Accounts payable, accrued expenses and other |
1,932 | (2,435 | ) | |||||
| Income taxes |
29,329 | 16,458 | ||||||
| Accrued compensation |
(28,518 | ) | (40,587 | ) | ||||
| Billings in excess of services provided |
7,297 | (5,204 | ) | |||||
|
|
|
|
|
|||||
| Net cash provided by (used in) operating activities |
40,633 | (30,731 | ) | |||||
|
|
|
|
|
|||||
| Investing activities |
||||||||
| Payments for acquisition of businesses, net of cash received |
(56 | ) | (576 | ) | ||||
| Purchases of property and equipment |
(11,983 | ) | (17,533 | ) | ||||
| Other |
96 | 64 | ||||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(11,943 | ) | (18,045 | ) | ||||
|
|
|
|
|
|||||
| Financing activities |
||||||||
| Payments of debt issue costs |
— | (3,090 | ) | |||||
| Deposits |
2,557 | 2,423 | ||||||
| Purchase and retirement of common stock |
(2,903 | ) | — | |||||
| Net issuance of common stock under equity compensation plans |
9,353 | 8,662 | ||||||
| Other |
(154 | ) | (326 | ) | ||||
|
|
|
|
|
|||||
| Net cash provided by financing activities |
8,853 | 7,669 | ||||||
|
|
|
|
|
|||||
| Effect of exchange rate changes on cash and cash equivalents |
(4,638 | ) | (2,585 | ) | ||||
|
|
|
|
|
|||||
| Net increase (decrease) in cash and cash equivalents |
32,905 | (43,692 | ) | |||||
| Cash and cash equivalents, beginning of period |
149,760 | 283,680 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents, end of period |
$ | 182,665 | $ | 239,988 | ||||
|
|
|
|
|
|||||
FTI CONSULTING, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
(unaudited)
| June 30, 2016 |
December 31, 2015 |
|||||||
| Assets | ||||||||
| Current assets |
||||||||
| Cash and cash equivalents |
$ | 182,665 | $ | 149,760 | ||||
| Accounts receivable: |
||||||||
| Billed receivables |
415,750 | 405,000 | ||||||
| Unbilled receivables |
330,730 | 280,538 | ||||||
| Allowance for doubtful accounts and unbilled services |
(199,182 | ) | (185,754 | ) | ||||
|
|
|
|
|
|||||
| Accounts receivable, net |
547,298 | 499,784 | ||||||
| Current portion of notes receivable |
34,418 | 36,115 | ||||||
| Prepaid expenses and other current assets |
47,361 | 55,966 | ||||||
|
|
|
|
|
|||||
| Total current assets |
811,742 | 741,625 | ||||||
| Property and equipment, net of accumulated depreciation |
68,764 | 74,760 | ||||||
| Goodwill |
1,189,602 | 1,198,298 | ||||||
| Other intangible assets, net of amortization |
57,568 | 63,935 | ||||||
| Notes receivable, net of current portion |
112,095 | 106,882 | ||||||
| Other assets |
47,693 | 43,518 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 2,287,464 | $ | 2,229,018 | ||||
|
|
|
|
|
|||||
| Liabilities and Stockholders’ Equity | ||||||||
| Current liabilities |
||||||||
| Accounts payable, accrued expenses and other |
$ | 94,782 | $ | 89,845 | ||||
| Accrued compensation |
193,826 | 227,783 | ||||||
| Billings in excess of services provided |
36,434 | 29,449 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
325,042 | 347,077 | ||||||
| Long-term debt, net |
495,150 | 494,772 | ||||||
| Deferred income taxes |
161,433 | 139,787 | ||||||
| Other liabilities |
102,596 | 99,779 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
1,084,221 | 1,081,415 | ||||||
|
|
|
|
|
|||||
| Stockholders’ equity |
||||||||
| Preferred stock, $0.01 par value; shares authorized — 5,000; none outstanding |
— | — | ||||||
| Common stock, $0.01 par value; shares authorized — 75,000; shares issued and outstanding — 42,083 (2016) and 41,234 (2015) |
420 | 412 | ||||||
| Additional paid-in capital |
418,776 | 400,705 | ||||||
| Retained earnings |
912,209 | 855,481 | ||||||
| Accumulated other comprehensive loss |
(128,162 | ) | (108,995 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
1,203,243 | 1,147,603 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 2,287,464 | $ | 2,229,018 | ||||
|
|
|
|
|
|||||