SEC Filing | FTI Consulting, Inc.

View:

Download DOC

Download PDF

Download XLS

Amendment No. 3 to Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K/A

Amendment No. 3

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): October 3, 2006

FTI CONSULTING, INC.

(Exact Name of Registrant as Specified in its Charter)

Maryland

001-14875

52-1261113

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(I.R.S. Employer

Identification No.)

500 E. Pratt Street, Suite 1400, Baltimore, Maryland 21202

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code (410) 951-4800

Not applicable.

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

¨	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

This Amendment to Current Report on Form 8-K/A amends Item 9.01 of our Form 8-K filed on October 10, 2006 to provide the financial statements required by Items 9.01(a) and 9.01(b).

ITEM 9.01. Financial Statements and Exhibits

(a)	FINANCIAL STATEMENTS OF BUSINESSES ACQUIRED

The audited consolidated financial statements of FD International (Holdings) Limited as of December 31, 2005 and 2004 and for the years then ended, and the related Report of Independent Auditors thereon are included as Exhibit 99.1 of this Current Report on Form 8-K/A.

The unaudited consolidated financial statements of FD International (Holdings) Limited as of December 31, 2005 and September 30, 2006 and for the nine-month periods ended September 30, 2006 and 2005 and the Notes to the Unaudited Interim Financial Statements are included as Exhibit 99.2 of this Current Report on Form 8-K/A.

(b)	PRO FORMA FINANCIAL INFORMATION

The Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2006, the Unaudited Pro Forma Condensed Consolidated Income Statements for the year ended December 31, 2005 and for the nine months ended September 30, 2006 and the Notes to the Unaudited Pro Forma Condensed Consolidated Financial Information of FTI Consulting, Inc. reflecting the acquisition of FD International (Holdings) Limited are included as Exhibit 99.3 of this Current Report on Form 8-K/A.

(d)

EXHIBITS


23.1		Consent of KPMG LLP (United Kingdom)

99.1		The audited consolidated financial statements of FD International (Holdings) Limited as of December 31, 2005 and 2004 and for the years then ended, and the related Report of Independent Auditors thereon

99.2		The unaudited consolidated financial statements of FD International (Holdings) Limited as of December 31, 2005 and September 30, 2006 and for the nine-month periods ended September 30, 2006 and 2005 and the Notes to the Unaudited Interim Financial Statements

99.3		The Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2006, the Unaudited Pro Forma Condensed Consolidated Income Statements for the year ended December 31, 2005 and for the nine months ended September 30, 2006 and the Notes to the Unaudited Pro Forma Condensed Consolidated Financial Information of FTI Consulting, Inc. reflecting the acquisition of FD International (Holdings) Limited

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, FTI has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	FTI CONSULTING, INC.

Dated: December 15, 2006	By:	/s/ THEODORE I. PINCUS

		Theodore I. Pincus Executive Vice President and Chief Financial Officer

EXHIBIT INDEX


Exhibit No.		Description

23.1		Consent of KPMG LLP (United Kingdom)

99.1		The audited consolidated financial statements of FD International (Holdings) Limited as of December 31, 2005 and 2004 and for the years then ended, and the related Report of Independent Auditors thereon

99.2		The unaudited consolidated financial statements of FD International (Holdings) Limited as of December 31, 2005 and September 30, 2006 and for the nine-month periods ended September 30, 2006 and 2005 and the Notes to the Unaudited Interim Financial Statements

99.3		The Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2006, the Unaudited Pro Forma Condensed Consolidated Income Statements for the year ended December 31, 2005 and for the nine months ended September 30, 2006 and the Notes to the Unaudited Pro Forma Condensed Consolidated Financial Information of FTI Consulting, Inc. reflecting the acquisition of FD International (Holdings) Limited

Consent of KPMG LLP (United Kingdom)

Exhibit 23.1

Consent of Independent Auditors

The Board of Directors

FD International (Holdings) Limited

We consent to the incorporation by reference in the registration statements No. 333-30173, 333-30357, 333-32160, 333-64050, 333-92384, 333-105741, 333-115786, 333-115787, 333-125104, 333-134789, 333-134793, and 333-134790 on Form S-8 and registration statement No. 333-129715 on Form S-3 of FTI Consulting, Inc. of our report dated December 14, 2006, with respect to the consolidated balance sheets of FD International (Holdings) Limited as of December 31, 2005 and 2004, and the related consolidated profit and loss accounts, reconciliations of movements in shareholders funds, statements of cash flows and statements of total recognised gains and losses for each of the years in the two year period ended December 31, 2005, which report appears in the Form 8-K of FTI Consulting, Inc. dated December 15, 2006.

KPMG LLP

London, United Kingdom

Chartered Accountants

December 14, 2006

The Audited Consolidated Financial Statments of FD Intl. Ltd. (2005)(2004)

Exhibit 99.1

Independent Auditors’ Report

To the Board of Directors and Shareholders of FD International (Holdings) Limited:

We have audited the accompanying consolidated balance sheets of FD International (Holdings) Limited and its subsidiaries (“the Group”) as of 31 December 2005 and 2004, and the related consolidated profit and loss accounts, consolidated cash flow statements, consolidated statements of total recognised gains and losses and the related notes for the years then ended. These consolidated financial statements are the responsibility of the Group’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those Standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group’s internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Group as of 31 December 2005 and 2004, and of the results of its operations and its cash flows for the two years then ended in accordance with generally accepted accounting principles in the United Kingdom.

Accounting principles generally accepted in the United Kingdom vary in certain significant respects from accounting principles generally accepted in the United States of America. Information relating to the nature and effect of such differences is presented in the Note 25 to the consolidated financial statements.

KPMG LLP

London, United Kingdom

Chartered Accountants

December 14, 2006

FD International (Holdings) Limited Financial Statements

Consolidated profit and loss accounts

for the years ended 31 December 2005 and 2004


	Notes	Existing operations		Acquisitions		Continuing Operations 2005		Continuing Operations 2004
		£’000		£’000		£’000		£’000
Turnover: group and share of joint ventures		50,842		1,156		51,998		38,469
Less: share of joint venture’s turnover		(763	)	—		(763	)	(611	)

Group turnover	2	50,079		1,156		51,235		37,858
Cost of sales		(5,893	)	—		(5,893	)	(4,501	)

Gross profit		44,186		1,156		45,342		33,357

Administrative expenses		(37,086	)	(859	)	(37,945	)	(29,825	)

Operating profit		7,100		297		7,397		3,532
Share of operating profit in joint venture		254		—		254		127

Total operating profit		7,354		297		7,651		3,659

Profit/(loss) on sale of fixed assets						29		(5	)
Interest receivable and similar income
Group	6					25		136
Joint venture						—		1
Interest payable and similar charges
Group	7					(2,576	)	(2,255	)

Profit on ordinary activities before taxation	3					5,129		1,536
Tax on profit on ordinary activities	8					(2,030	)	(637	)

Retained profit for the year for group and its share of associates and joint ventures						3,099		899

Notes 1 to 25 are an integral part of these financial statements.

FD International (Holdings) Limited Financial Statements

Consolidated balance sheets

at 31 December 2005 and 2004


		2005		2005		2004		2004
	Notes	£’000		£’000		£’000		£’000
Fixed assets
Intangible assets
Goodwill	9			35,956				20,995

Tangible assets	10			3,003				2,626
Investments	11
Investments in joint venture
Goodwill		293				310
Share of gross assets		324				271
Share of gross liabilities		(97	)			(102	)

				520				479

				39,479				24,100
Current assets
Work in progress		539				381
Debtors	12	12,953				8,520
Cash at bank and in hand		11,231				4,730

		24,723				13,631

Creditors: amounts falling due within one year	13	(19,862	)			(8,178	)

Net current assets				4,861				5,453


Total assets less current liabilities				44,340				29,553

Creditors: amounts falling due after more than one year (including convertible debt)	14			(36,514	)			(25,733	)

Provisions for liabilities and charges	15			—				(239	)

Net assets				7,826				3,581

Capital and reserves
Called up share capital	16			421				351
Share premium account	17			3,844				2,986
Profit and loss account	17			3,561				244

Equity shareholders’ funds				7,826				3,581

Notes 1 to 25 are an integral part of these financial statements.

FD International (Holdings) Limited Financial Statements

Consolidated cash flow statements

for the years ended 31 December 2005 and 2004


		2005		2004
	Notes	£’000		£’000
Cash inflow from operating activities	20	10,167		4,618
Dividends from joint venture	11	97		—
Returns on investments and servicing of finance	21	(598	)	(555	)
Taxation	21	(1,186	)	(909	)
Capital expenditure and financial investment	21	(1,028	)	(1,038	)
Acquisitions and disposals	21	(10,623	)	—

Cash (outflow)/inflow before financing		(3,171	)	2,116
Financing	21	9,153		(1,515	)

Increase in cash in the year		5,982		601


		2005		2004
		£’000		£’000
Reconciliation of net cash flow to movement in net debt	22
Increase in cash in the year		5,982		601
Net cash acquired with subsidiaries	21	519		—
Cash (inflow)/outflow from increase in debt and lease financing		(8,371	)	1,670

Change in net debt resulting from cash flows		(1,870	)	2,271
Issue of loan notes	14	(2,265	)	—
Exchange movements on loans	22	(116	)	15

Movement in net debt in the year		(4,251	)	2,286
Net debt at the start of the year	22	(20,968	)	(23,254	)

Net debt at the end of the year	22	(25,219	)	(20,968	)

Notes 1 to 25 are an integral part of these financial statements.

FD International (Holdings) Limited Financial Statements

Consolidated statements of total recognised gains and losses

for the years ended 31 December 2005 and 2004


	2005	2004
	£’000	£’000
Profit for the financial year
Group	2,961	822
Share of joint venture (note 11)	138	77
Exchange differences on the retranslation of net investments and related borrowings	218	(66	)

Total recognised gains relating to the financial year	3,317	833

Reconciliations of movements in shareholders’ funds

for the years ended 31 December 2005 and 2004


	2005	2004
	£’000	£’000
Profit for the financial year	3,099	899
Other recognised gains/(losses) relating to the year (net)	218	(66	)
New share capital subscribed (net of issue costs)	928	155

Net addition to shareholders’ funds	4,245	988
Opening shareholders’ funds	3,581	2,593

Closing shareholders’ funds	7,826	3,581

Notes 1 to 25 are an integral part of these financial statements.

FD International (Holdings) Limited

Notes to the financial statements

1 Accounting policies

The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the Group’s financial statements.

Basis of preparation

The information set out in these financial statements does not constitute the Group’s statutory accounts for the years ended 31 December 2005 or 2004. Those accounts have been reported on by the Group’s auditors; their reports were unqualified and did not contain a statement under section 237(2) or (3) of the Companies Act 1985. The financial statements for the years ended 2005 and 2004 have been delivered to the registrar of companies.

Basis of consolidation

The consolidated financial statements include the financial statements of the Group made up to 31 December 2005. The acquisition method of accounting has been adopted. Under this method, the results of subsidiary undertakings acquired or disposed of in the period are included in the consolidated profit and loss account from the date of acquisition or up to the date of disposal.

Acquisitions during the year represent the results of LLM Communications Ltd for the five months from acquisition to 31 December 2005.

The results of the Tamesis Partnership and Westhill Partners are included in existing operations as their trade is no longer separately identifiable following full integration within the operations of the acquiring entity on the date of acquisition. Turnover generated from Westhill Partners in the year was approximately £0.8 million and from the Tamesis Partnership approximately £2.6 million.

The results of Dittus Communications Inc. in the period from date of acquisition (23 December 2005) to 31 December 2005 are immaterial to the Group and have not been included in the consolidated results.

A joint venture is an undertaking in which the Group has a long-term interest and over which it exercises joint control. The Group’s share of the profits less losses of associates and of joint ventures is included in the consolidated profit and loss account and its interest in their net assets, is included in investments in the consolidated balance sheet.

Goodwill

Purchased goodwill (representing the excess of the fair value of the consideration given over the fair value of the separable net assets acquired) arising on business combinations in respect of acquisitions is capitalised. Positive goodwill is amortised to nil by equal annual instalments over its estimated useful life being 20 years. Any impairment charge is included within operating profits.

On the subsequent disposal or termination, the profit or loss on disposal or termination is calculated after charging the unamortised amount of any related goodwill.

Tangible fixed assets and depreciation

Depreciation is provided to write off the cost of tangible fixed assets by equal instalments over their estimated useful economic lives as follows:


Leasehold improvements	-	life of lease
Furniture and equipment, computer equipment	-	15-33% per annum on a straight line basis
Motor vehicles	-	25% per annum on a straight line basis

FD International (Holdings) Limited

Notes to the financial statements (continued)

Foreign currencies

Transactions in foreign currencies are recorded using the rate of exchange ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated using the rate of exchange ruling at the balance sheet date and the gains or losses on translation are included in the profit and loss account.

The assets and liabilities of overseas subsidiary undertakings and associated undertakings are translated at the closing exchange rates. Profit and loss accounts of such undertakings are consolidated at the average rates of exchange during the year. Gains and losses arising on these translations are taken to the reserves, net of exchange differences arising on related foreign currency borrowings.

Leases

Assets acquired under finance leases are capitalised and the outstanding future lease obligations are shown in creditors. Operating lease rentals are charged to the profit and loss account on a straight line basis over the period of the lease.

Post retirement benefits

The Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The amount charged to the profit and loss account represents the contributions payable to the scheme in respect of the accounting period.

Taxation

The charge for taxation is based on the profit for the year and takes into account taxation deferred because of timing differences between the treatment of certain items for taxation and accounting purposes.

Deferred tax is recognised, without discounting, in respect of all timing differences between the treatment of certain items for taxation and accounting purposes which have arisen but not reversed by the balance sheet date, except as otherwise required by FRS 19.

Turnover

Turnover comprises the gross amounts billed to clients in respect of fee based income together with the total of other fees earned. Turnover is stated exclusive of VAT.

Turnover is derived from fees for services performed which are specific to the contract with the client. In such cases, turnover is recognised when the service has been performed, in accordance with the contractual arrangements and the stage of completion of the work.

Cost of Sales

Cost of sales comprises the costs incurred directly from the principal activity of the Group. Cost of sales is stated exclusive of VAT. To enact this policy a reclassification of costs has been necessary in the 2004 comparatives.

2 Turnover


	2005	2004
	£’000	£’000
By geographical market
UK	32,493	20,662
Europe	3,437	6,757
Rest of the world	15,305	10,439

	51,235	37,858

FD International (Holdings) Limited

Notes to the financial statements (continued)

Turnover is attributable to the principal activity of providing Financial, Consumer and Corporate Public Relations services.

3 Profit on ordinary activities before taxation

Profit on ordinary activities before taxation is stated after charging:


	2005	2004
	£’000	£’000
Auditor’s remuneration
Group audit	85	100
Other services	20	114
Depreciation of fixed assets	825	792
Amortisation of goodwill	1,451	1,099
Hire of plant and machinery rentals payable under operating leases	105	12
Land and buildings – operating leases	1,623	1,374

4 Remuneration of directors


	2005	2004
	£’000	£’000
Directors’ emoluments	913	650
Company contributions to personal pension schemes	61	62

	974	712

The emoluments of the highest paid director were £467,713 (2004:£422,000) and company pension contributions of £37,387 (2004:£43,800) were made to the director’s personal pension scheme on their behalf.

Contributions to the personal pension schemes were made for 2 directors.

5 Staff numbers and costs

The average number of persons employed by the Group (including directors) during the year, analysed by category, was as follows:


	Number of employees
	2005	2004
Administration	53	45
Account Handling	297	237

	350	282

The aggregate payroll costs of these persons were as follows:


	2005	2004
	£’000	£’000
Wages and salaries	24,209	18,269
Social security costs	2,423	1,989
Other pension costs	1,227	970

	27,859	21,228

FD International (Holdings) Limited

Notes to the financial statements (continued)

6 Other interest receivable and similar income


	2005	2004
	£’000	£’000
Interest receivable	25	136

	25	136

7 Interest payable and similar charges


	2005	2004
	£’000	£’000
On bank loans and overdrafts	623	588
Amortisation of finance fees	135	106
On preferred finance securities	1,818	1,561

	2,576	2,255

8 Taxation


	2005		2004
	£’000		£’000
UK corporation tax
Current tax on income for the year	1,251		551
Prior year adjustment	29		—
Foreign tax
Current tax on income for the year	1,058		422
Share of joint venture’s current tax	116		67

Total current tax charge	2,454		1,040
Deferred tax
Adjustments in respect of prior years	—		(4	)
UK deferred tax	(73	)	(5	)
Overseas deferred tax	(351	)	(394	)

Total tax charge	2,030		637

Factors affecting the tax charge for the current year

The current tax charge for the year is higher than the standard rate of corporation tax in the UK (30%) (2004:30%). The differences are explained below.


	2005		2004
	£’000		£’000
Current tax reconciliation
Profit on ordinary activities before tax	5,129		1,536

Current tax at 30%	1,538		461

Effects of:
Expenses not deductible for tax purposes (including goodwill amortisation)	645		540
Capital allowances in (surplus)/excess of depreciation	22		(15	)
Utilisation of available losses	(102	)	(207	)
Short term timing differences	127		19
Higher tax rates on overseas earnings	194		188
Prior year adjustment	29		—
Permanent differences	—		54

Total current tax charge (see above)	2,454		1,040

FD International (Holdings) Limited

Notes to the financial statements (continued)

9 Intangible fixed assets—Goodwill


	2005	2004
	£’000	£’000
*Cost*
At 1 January 2005	22,562	22,451
Additions	16,412	—
Fair value adjustment	—	111

At 31 December 2005	38,974	22,562

*Amortisation*
At 1 January 2005	1,567	468
Charge for the year	1,451	1,099

At 31 December 2005	3,018	1,567

Net book value at 31 December	35,956	20,995

The adjustment to provisional fair values in the prior year relates to an additional provision on rental deposits.

10 Tangible fixed assets


	Leasehold improvements	Motor vehicles		Computer equipment		Furniture and equipment		Total
	£’000	£’000		£’000		£’000		£’000
*Cost*
At 1 January 2005	1,330	353		854		541		3,078
Additions	433	44		412		187		1,076
On acquisition (note 24)	—	—		—		119		119
Disposals	—	(102	)	(22	)	(161	)	(285	)
Exchange movements	86	—		95		(73	)	108

At 31 December 2005	1,849	295		1,339		613		4,096

*Depreciation*
At 1 January 2005	98	51		135		168		452
Charge for year	206	109		208		302		825
On disposals	—	(94	)	(13	)	(160	)	(267	)
Exchange movements	42	—		72		(31	)	83

At 31 December 2005	346	66		402		279		1,093

*Net book value*
At 31 December 2005	1,503	229		937		334		3,003

At 31 December 2004	1,232	302		719		373		2,626

FD International (Holdings) Limited

Notes to the financial statements (continued)

11 Fixed asset investments


			Interests in Joint Ventures 2005
			£’000
At beginning of the year			479
Share of operating profit in joint venture	254
Share of joint venture’s current tax	(116	)
Dividend received	(97	)

Share of joint venture’s profit for financial year			41

At end of the year			520

The principal undertakings in which the ultimate parent company’s interest at the year end is more than 20% are as follows:


Subsidiary undertakings	Country of incorporation	Principal activity	Class and percentage of shares held
FD International 2 Ltd	England and Wales	Holding company	Ordinary shares–100%
FD International 3 Ltd	England and Wales	Holding company	Ordinary shares–100%*
FD International 4 Ltd	England and Wales	Holding company	Ordinary shares–100%*
Financial Dynamics Ltd	England and Wales	Public relations	Ordinary shares–100%*
85 Four Ltd	England and Wales	Public relations	Ordinary shares–100%*
Financial Dynamics Ireland Ltd	Republic of Ireland	Public relations	Ordinary shares–100%*
FD MWA Holdings, Inc.	United States	Holding company	Ordinary shares–100%*
Dittus Communications, Inc.	United States	Public relations	Ordinary shares–100%*
FD US Communications, Inc.	United Sates	Public relations	Ordinary shares–100%*
Financial Dynamics S.A.	France	Public relations	Ordinary shares–100%*
LLM Communications Ltd	England and Wales	Public relations	Ordinary shares–100%*
Financial Dynamics Asia Ltd	Hong Kong	Public relations	Ordinary shares–100%*
Financial Dynamics Russia Ltd	England and Wales	Public relations	Ordinary shares–100%*^

Joint venture
Ahrens & Bimboese Financial Dynamics GmBH	Germany	Public relations	Ordinary shares–50%*

*	Indirectly held

^	Country of operation is Russia

FD International (Holdings) Limited

Notes to the financial statements (continued)

12 Debtors


	2005	2004
	£’000	£’000
Trade debtors	9,118	6,327
Prepayments and accrued income	1,483	607
Other debtors	1,375	1,033
Deferred tax assets	977	553

	12,953	8,520

The elements of deferred taxation are:


	2005	2004
	£’000	£’000
Prior year adjustment	—	4
Other timing differences	424	399

Credit to profit and loss account (note 8)	424	403
Deferred tax assets at start of year	553	150

Deferred tax assets at end of year	977	553

13 Creditors: amount falling due within one year


	2005		2004
	£’000		£’000
Bank loans (note 14)	3,228		1,304
Deferred finance fees (note 14)	(160	)	(160	)
Amounts owed to Group undertakings	—		—
Trade creditors	1,995		1,182
Taxation and social security	2,951		899
Other creditors	5,056		104
Accruals and deferred income	6,792		4,849

	19,862		8,178

14 Creditors: amount falling due after more than one year (including convertible debt)


	2005		2004
	£’000		£’000
Bank loans	12,435		5,872
Deferred finance fees	(699	)	(834	)
Preferred finance securities	16,336		16,336
Loan notes	4,451		2,186
Accrued interest	3,991		2,173

	36,514		25,733

The Preferred Finance Securities (‘PFS’) are redeemable on 24 July 2018 in cash or at the option of FD International 2 Limited, by allotment of preference shares in FD International 3 Ltd. If the Group is privately or publicly sold, the PFS will be redeemed for cash. On insolvency of the Group the PFS is redeemable for preference shares in FD International 3 Limited. PFS accrues interest at 8% p.a. The rights of the holders of the PFS are intended to be identical to the rights of the loan note holders.

FD International (Holdings) Limited

Notes to the financial statements (continued)

The original issue of loan notes (£2,185,431) is unsecured and redeemable at the earlier of 24 July 2018 or the sale of the ultimate parent company’s shares in public or private offering. Interest is accrued at a rate of 8% per annum. Early repayment is permitted but is subject to the same proportion of the PFS being redeemed at the same time.

In 2005, additional loan notes were issued of £2,265,911. £880,000 were issued in relation to the purchase of the Tamesis Partnership and £1,320,000 in relation to the purchase of LLM (Holdings) Limited. Further loan notes were issued of £65,911 as part of the normal course of business. The terms of these issues are as those of the original issue.

The principal amount of the Term A bank loan is £8,062,000 which is repayable in instalments over a period of 7 years to 2010.

The principal amount of the US Dollar Term A bank loan was US$1,500,000 which was repayable in instalments over a period of 7 years to 2010. In 2004 an amount of US$830,769 (including accrued interest) was repaid leaving a principal amount to be paid over the remaining period of US$669,231.

During the year, further bank loans were drawn of £4,600,000 and US$9,100,000 they are repayable by instalments over the remaining period of the original term loans.

All bank loans are secured by a debenture creating fixed and floating charges over the assets of the Group.

Historic deferred finance fees of £630,919 are amortised on a straight line basis over the term of the PFS period, being 15 years to 2018.

Historic deferred finance fees of £406,327 are amortised on a straight line basis over the period of the Term A Loan, being 7 years to 2010.

Historic deferred finance fees of US$141,550 are amortised on a straight line basis over the period of the US Dollar Term Loan, being 7 years to 2010.

Analysis of debt:


	2005	2004
	£’000	£’000
Debt can be analysed as falling due:
Within one year	3,068	1,144
In one to five years	12,435	4,577
In five years or more	24,079	21,156

	39,582	26,877

15 Provisions for liabilities and charges


	2005		2004
	£’000		£’000
As at beginning of year	239		—
Arising in year	—		239
Provision utilised in year	(239	)

As at end of year	—		239

This provision related to a litigation claim.

FD International (Holdings) Limited

Notes to the financial statements (continued)

16 Called up share capital


		2005	2004
		£’000	£’000
*Authorised*
Equity:	2,704,055 (2004: 2,614,055) ordinary A shares of 10p each	271	261
	1,500,000 (2004: 1,500,000) ordinary B shares of 10p each	150	150
	1,000,000 (2004: 1,000,000) ordinary C shares of 10p each	100	100

		521	511

*Allotted, called up and fully paid*
Equity:	2,704,055 (2004: 2,554,055) ordinary A shares of 10p each	271	256
	1,421,167 (2004: 951,304) ordinary B shares of 10p each	142	95
	83,143 (2004: nil) ordinary C Shares of 10p each	8	—

		421	351

By special resolution passed on 30 June 2005 the authorised share capital of the ultimate parent company was increased by 90,000 A ordinary shares with a nominal value of £0.10 each.

A comparison of the principal rights of each class of share is set out below:

the A, B and C shares all rank pari passu in respect of income;

on liquidation or a capital reduction of the company payment is made first to the A shareholders, then to the B shareholders and finally to the C shareholders. Any balance to then be distributed evenly pro rata between all the shareholders as if they were members of a single class;

on a poll the A shareholders shall be entitled to cast 9,300 votes irrespective of the number of shares in issue and all these votes are deemed to be cast in the same way as that cast by the majority. The B and C shareholders together are entitled to cast 700 votes.

17 Share premium and reserves


	Share premium account		Profit and loss account
	2005	2004	2005	2004
	£’000	£’000	£’000	£’000
At start of year	2,986	2,844	244	(589	)
Retained profit for the year	—	—	3,099	899
Premium on share issues, less expenses	858	142	—	—
Gain/(loss) on translation of foreign subsidiaries	—	—	218	(66	)

At end of year	3,844	2,986	3,561	244

18 Commitments

Annual commitments under non-cancellable operating leases are as follows:


	Land & Buildings		Other
	2005	2004	2005	2004
	£’000	£’000	£’000	£’000
Operating leases which expire:
Within one year	69	264	9	—
In the second to fifth years inclusive	286	338	43	12
Over five years	1,784	1,131	—	—

	2,139	1,733	52	12

FD International (Holdings) Limited

Notes to the financial statements (continued)

19 Pension scheme

The Group operates several defined contribution pension schemes.

There were no outstanding or prepaid contributions either at the beginning or end of the financial year.

20 Reconciliation of operating profit to operating cash flows


	2005		2004
	£’000		£’000
Total operating profit	7,397		3,516
Amortisation of goodwill	1,451		1,099
Depreciation	825		792
Amortisation of finance fees	135		82
(Increase) in work in progress	(158	)	(126	)
(Increase) in debtors	(2,130	)	(1,702	)
Increase in creditors	2,886		718
(Decrease)/Increase in provisions	(239	)	239

Net cash inflow from operating activities	10,167		4,618

21 Analysis of cash flows


	2005		2005		2004		2004
	£’000		£’000		£’000		£’000
Returns on investment and servicing of finance
Net interest paid	(623	)			(692	)
Net interest received	25				137

			(598	)			(555	)

Tax
Tax paid	(1,186	)			(909	)

			(1,186	)			(909	)

Capital expenditure and financial investment
Purchase of tangible fixed assets	(1,075	)			(1,131	)
Sale of plant and machinery	47				93

			(1,028	)			(1,038	)

Acquisitions and disposals
Purchase of subsidiary undertaking	(11,141	)			—
Net cash acquired with subsidiary	518				—

			(10,623	)			—

Financing
Issue of ordinary share capital (net of equity issue costs)	782				155
New bank loans	9,787				—
Repayment of loans	(1,416	)			(1,679	)
Issue of loan notes and finance securities	—				12
Capital element of finance lease rental payments	—				(3	)

			9,153				(1,515	)

FD International (Holdings) Limited

Notes to the financial statements (continued)

22 Analysis of net debt


	At start of year		Cash flow		Other		At end of year
	£’000		£’000		£’000		£’000
Cash in hand and at bank	4,730		5,982		519		11,231
Overdrafts	—		—		—

	4,730		5,982		519		11,231
Bank loan due in one year	(1,304	)	(1,924	)	—		(3,228	)
Debt due after one year
Bank loan	(5,872	)	(6,447	)	(116	)	(12,435	)
Preferred finance securities	(16,336	)	—		—		(16,336	)
Loan notes	(2,186	)	—		(2,265	)	(4,451	)

Total	(20,968	)	(2,389	)	(1,862	)	(25,219	)

23 Related party disclosures

The Group has taken advantage of the exemption under the Financial Reporting Standard 8—Related Party Disclosures (FRS 8) not to disclose related party transactions between wholly owned Group undertakings.

24 Acquisitions

The Group acquired the trade and net assets of the Tamesis Partnership on the 31 January 2005 for a consideration of £3,272,000 before acquisition costs. The fair value table is presented below:


	Book value prior to acquisition		Fair value adjustment		Fair value
	£’000		£’000		£’000
Fixed assets	83		(83	)	—
Debtors	530		(29	)	501
Cash	102		—		102
Creditors	(495	)	(195	)	(690	)

Net assets/(liabilities) acquired	220		(307	)	(87	)

Goodwill					3,521

Consideration					3,434

Consideration satisfied by:
Cash					2,332
Share Capital					60
Loan notes (see note 14)					880
Acquisition costs					162

					3,434

The acquisition of the trade and assets of Tamesis Partnership was made by Financial Dynamics Ltd.

The trade of the Tamesis Partnership has been fully integrated within Financial Dynamics Ltd and therefore is not separately identifiable from the date of acquisition.

FD International (Holdings) Limited

Notes to the financial statements (continued)

The fair value adjustments represent the director’s valuation of the assets/(liabilities) at the date of acquisition, this includes the write off of old fixed assets. The adjustment to debtors represents a review of the bad debts position and the fair value adjustment to creditors represents a provision for the fair value of an acquired lease at the acquisition date.

The acquired undertaking made a profit of £362,000 from the beginning of its financial year to the date of acquisition. In its previous financial year the profit was £550,000.

The Group acquired LLM Holdings Ltd on the 22^nd July 2005 for a consideration of £5,008,000 before acquisition costs. The fair value table is presented below:


	Book value prior to acquisition		Fair value adjustment		Fair value
	£’000		£’000		£’000
Goodwill	1,767		(1,767	)	—
Fixed assets	24		(24	)	—
Debtors	847		—		847
Cash	123		—		123
Creditors	(854	)	(25	)	(879	)
Deferred consideration	(50	)	—		(50	)

Net assets acquired	1,857		(1,816	)	41

Goodwill					5,092

Consideration					5,133

Consideration satisfied by:
Cash					2,600
Share Capital					88
Loan notes (see note 14)					1,320
Deferred consideration					1,000
Acquisition costs					125

					5,133

The Investment in LLM Holdings Ltd is held by FD International 4 Ltd.

The book value of the assets and liabilities have been taken from the management accounts of LLM Holdings Ltd as of 22^nd July 2005 (being the date of acquisition).

From the date of acquisition to 31^st December 2005, the acquisition contributed £1,156,000 to turnover and £297,000 profit to profit before tax and interest.

The fair value adjustments represent the director’s valuation of the assets/(liabilities) at the date of acquisition, this includes the write off of old fixed assets. The fair value adjustment to creditors represents a previously unaccrued liability.

Deferred consideration will be paid, in cash, one year after the completion date.

The acquired undertaking made a profit of £549,000 from the beginning of its financial year to the date of acquisition. In its previous financial year the profit was £757,000.

FD International (Holdings) Limited

Notes to the financial statements (continued)

The Group acquired Dittus Communications Inc on 23^rd December 2005 for a consideration of £5,378,000 before acquisition costs. The fair value table is presented below:


	Book value prior to acquisition		Fair value adjustment	Fair value
	£’000		£’000	£’000
Fixed assets	52		—	52
Debtors	1,464		—	1,464
Cash	294		—	294
Creditors	(1,010	)	—	(1,010	)

Net assets acquired	800		—	800

Goodwill				4,903
Consideration				5,703

Consideration satisfied by:
Cash				2,607
Share Capital				143
Deferred consideration				2,628
Acquisition costs				325

				5,703

In 2005, £2,607,184 was paid in cash for this acquisition, a further £1,300,000 of cash consideration and £1,328,000 of loan notes is payable over a period of 3 years to 2008 based on an earn-out clause relating to EBITA.

The Investment in Dittus Communications Inc is held by FD MWA Holdings Inc.

The post acquisition results of Dittus Communications, Inc. are not material to the Group and have not been included in the consolidated profit and loss statement.

The acquired undertaking made a profit of £1,335,000 from the beginning of its financial year to the date of acquisition. In its previous financial year the profit was £357,000.

The Group acquired the trade and net assets of Westhill Partners on the 17^th August 2005 for a consideration of £2,670,000 before acquisition costs. The fair value table is presented below:


	Book value prior to acquisition	Fair value adjustment	Fair value
	£’000	£’000	£’000
Fixed assets	82	—	82
Debtors	14	—	14

Net assets acquired	96	—	96

Goodwill			2,894

Consideration			2,990

Consideration satisfied by:
Cash			2,787
Acquisition costs			203

			2,990

FD International (Holdings) Limited

Notes to the financial statements (continued)

The acquisition of the trade and net assets of Westhill Partners was made by FD US Communications Inc.

The trade of the entity has been fully integrated within FD US Communications Inc and therefore is not separately identifiable from the date of acquisition.

The acquired undertaking made a profit of £297,000 from the beginning of its financial year to the date of acquisition. In its previous financial year the profit was £527,000.

25 Summary of differences between accounting principles generally accepted in the United Kingdom and the United States of America

The Group’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United Kingdom (‘UK GAAP’), which differs in certain respects from accounting principles generally accepted in the United States of America (‘US GAAP’). Reconciliations of profit after taxation (or net income) and equity shareholders’ funds (or shareholders’ equity) under UK GAAP and those under US GAAP are set out below.

Effect on net income of differences between UK and US GAAP


			For the year ended 31 December
	Note		2005		2004
			£’000s		£’000s
Net income in accordance with UK GAAP			3,099		899
US GAAP adjustments:
- Goodwill	(i	)	1,451		1,099
- Business combinations	(ii	)	(1,263	)	(1,160	)
- Contingent consideration	(iii	)	(748	)	—
- Deferred Taxes	(iv	)	612		348

Net income in accordance with US GAAP			3,151		1,186

Cumulative effect on shareholders’ equity of differences between UK and US GAAP


			At 31 December
	Note		2005		2004
			£’000s		£’000s
Shareholders’ equity in accordance with UK GAAP			7,826		3,581
US GAAP adjustments:
- Goodwill	(i	)	3,018		1,567
- Business combinations	(ii	)	(3,036	)	(1,725	)
- Contingent consideration	(iii	)	(748	)	—
- Deferred Taxes	(iv	)	1,236		518

Shareholders’ equity in accordance with US GAAP			8,296		3,940

Goodwill

Under UK GAAP, goodwill arising on acquisitions after 1 April 1998 is accounted for in accordance with FRS 10, ‘Goodwill and Intangible Assets’, and capitalised and amortised. Where capitalised goodwill is regarded as having a limited useful economic life, FRS 10 requires the cost to be amortised on a straight-line basis over that life, which generally does not exceed 20 years.

Under US GAAP, the Group has adopted SFAS 142, ‘Goodwill and Other Intangible Assets’ under which it is no longer required to amortise goodwill but is required to subject these assets to at least annual testing for impairment. As a result of these impairment tests, no impairment charge was recorded in the year ended 31 December 2005 (2004 :£nil).

FD International (Holdings) Limited

Notes to the financial statements (continued)

Goodwill amortisation under UK GAAP in the years ended 31 December 2005 and 2004 was £1.5m and £1.1m respectively. Under US GAAP, goodwill amortisation was £nil in the years ended 31 December 2005 and 2004.

2.	Business Combinations

For business combinations, the purchase method of accounting is used for UK GAAP whereby the acquiring entity allocates consideration for the transaction to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition with the differences treated as goodwill. The Group accounts for these business combinations on a consistent basis under US GAAP with the following exceptions:

Under UK GAAP, the Group recognises intangible assets separately in a business combination only when they can be disposed of separately without disposing of the business of the entity. Under US GAAP, the Group recognises acquired intangible assets apart from goodwill if they arise from contractual or other legal rights even if the assets are not transferable or separable from the acquired entity or from other rights and obligations. In connection with the acquisition of FD International, occurring in the year ended 31 December 2003, the Group recognised intangible assets of £7.1m under US GAAP, comprising customer relationships, trademarks and non-compete contracts which are amortised over the their estimated useful lives of 1 to 8 years. In connection with the further business combinations occurring in the year ended 31 December 2005, the Group recognised intangible assets of £4.1m, also comprising customer relationships, trademarks and non-compete contracts which are being amortised over their estimated useful lives of 1 to 10 years. As at 31 December 2005, the net book value of intangible assets under US GAAP was £8.2m, net of £3.0m of accumulated amortisation, with an amortisation charge in the year of £1.3m. (2004: £5.4m, net of £1.7m accumulated amortisation, with an amortisation charge in the year of £1.2m).

3.	Contingent Consideration

In business combinations, under UK GAAP, the fair value of the consideration payable includes an estimate of amounts that are deferred or that are contingent upon the future revenues of the acquired entity. Under US GAAP, the contractual terms relating to the determination and payment of deferred and contingent consideration may cause elements of the total expected consideration to be treated as compensation cost for post acquisition services. This element is accrued over the relevant service period. In connection with business combinations occurring in the year ended 31 December 2005, the Group recognised £4.1m of contingent consideration as part of the purchase price of the acquired companies under UK GAAP. Under US GAAP, this is recognised as compensation expense in periods subsequent to the acquisition. In the year ended 31 December 2005, £0.7m (2004: £nil) was recognised as compensation expense under US GAAP.

4.	Deferred Taxes

Under UK GAAP, the Group provides for deferred tax in respect of timing differences that have originated but not reversed at the balance sheet date, where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date. A net deferred tax asset is regarded as recoverable and therefore recognised only when, on the basis of available evidence, it is regarded as more likely than not that there will be suitable taxable profits against which to recover carried forward tax losses and from which the future reversal of underlying timing differences can be deducted.

Under US GAAP, deferred taxation is provided for all temporary differences (differences between the carrying value of assets and liabilities and their corresponding tax bases) on a full liability basis. Deferred tax assets are also recognised (net of a valuation allowance) to the extent that it is more likely than not that the benefit will be realised.

5.	Reconciliation of consolidated statement of cash flows

FD International (Holdings) Limited

Notes to the financial statements (continued)

difference between the two standards is in respect of classification. Under FRS 1 (Revised), the Group presents its cash flows for (a) operating activities; (b) returns on investments and servicing of finance; (c) taxation; (d) capital expenditure and financial investment; (e) acquisitions and disposals; (f) equity dividends paid; (g) management of liquid resources; and (h) financing activities. SFAS 95 is less prescriptive and recognises only three categories of cash flow activity: (a) operating; (b) investing; and (c) financing.

Cash flows arising from taxation and returns on investments and servicing of finance under FRS 1 (Revised) would be included as operating activities under SFAS 95; dividend payments would be included as a financing activity under SFAS 95 and cash flows from capital expenditure, long-term investments, acquisitions and disposals would be included as investing activities under SFAS 95. In addition, under FRS 1 (Revised), cash represents cash at bank and in hand, less bank overdrafts; cash equivalents (i.e. liquid resources) are not included with cash. Movements of liquid resources are included under a separate heading. Bank overdrafts are classified within financing activities under US GAAP. Set out below is a summary consolidated statement of cash flows under US GAAP:


	For the year ended 31 December
	2005		2004
	£’000s		£’000s
Net cash provided by operating activities	8,480		3,154
Net cash used in investing	(11,132	)	(1,038	)
Net cash provided by financing activities	9,153		(2,063	)

Net increase in cash	6,501		53
Cash at beginning of year	4,730		4,677
Cash at end of year	11,231		4,730

The Unaudited Consolidated Financial Statments of FD Intl. Ltd. (2005)(2006)

Exhibit 99.2

F D International (Holdings) Limited Financial Statements

Consolidated profit and loss account

for the 9 months ended 30 September


	Unaudited
	2006		2005
	£’000		£’000
Turnover: group and share of joint ventures	51,858		35,588
Less: share of joint ventures’ turnover	(827	)	(706	)

Group turnover	51,031		34,882
Cost of sales	(3,699	)	(2,403	)

Gross profit	47,332		32,479
Administrative expenses	(37,630	)	(27,776	)

Operating profit	9,702		4,703
Share of operating profit in joint venture	316		248

Total operating profit	10,018		4,951
Profit on sale of fixed assets—group	50		29
Interest receivable and similar income
Group	347		19
Joint venture	2		—
Interest payable and similar charges
Group	(2,176	)	(1,737	)

Profit on ordinary activities before taxation	8,241		3,262
Tax on profit on ordinary activities	(3,302	)	(1,291	)

Profit for the period	4,939		1,971
Dividends	(1,179	)	—

Retained profit for the period	3,760		1,971

FD I nternational (Holdings) Limited Financial Statements

Consolidated balance sheet

At 30 September 2006 and 31 December 2005

Unaudited

2006

2005

Notes

£’000

Fixed assets

Intangible assets

Goodwill

36,202

35,956

Tangible assets

2,874

3,003

Investments

Investments in joint ventures

Goodwill

293

Share of gross assets

577

324

Share of gross liabilities

(157

)

(97

)

713

520

39,789

39,479

Current assets

Work in progress

1,293

539

Debtors

14,558

12,953

Cash at bank and in hand

13,622

11,231

29,473

24,723

Creditors: amounts falling due within one year

(21,395

)

(19,862

)

Net current assets

8,078

4,861

Total assets less current liabilities

47,866

44,340

Creditors: amounts falling due after more than one year (including convertible debt)

(35,762

)

(36,514

)

Net assets

12,104

7,826

Capital and reserves

Called up share capital

427

421

Share premium account

4,251

3,844

Profit and loss account

7,426

3,561

Equity shareholders’ funds

12,104

7,826

F-2

FD Internat ional (Holdings) Limited Financial Statements

Consolidated cash flow statement

for the 9 months ended 30 September


	Unaudited
	2006		2005
	£’000		£’000
Cash inflow from operating activities	8,673		6,157
Dividends from joint ventures	—		—
Returns on investments and servicing of finance	(384	)	(449	)
Taxation	(2,581	)	(784	)
Capital expenditure and financial investment	(505	)	(771	)
Acquisitions and disposals	(180	)	(7,984	)
Equity dividends paid to shareholders	(1,179	)	—

Cash (outflow)/inflow before financing	3,844		(3,831	)
Financing	(1,453	)	6,993

Increase in cash in the year	2,391		3,162


	2006		2005
	£’000		£’000
Reconciliation of net cash flow to movement in net debt
Increase in cash in the year	2,391		3,162
Net cash acquired with subsidiaries	—		225
Cash (inflow)/outflow from increase in debt and lease financing	1,866		(6,282	)

Change in net debt resulting from cash flows	4,257		(2,895	)
Issue of loan notes	—		(2,200	)
Exchange movements on loans	372		(21	)

Movement in net debt in the period	4,629		(5,116	)
Net debt at the start of the period	(25,219	)	(20,968	)

Net debt at the end of the period	20,590		(26,084	)

F-3

FD International (Holdings) Limited

Notes to the financial statements

Note 1: Basis of preparation

The consolidated interim financial statements of FD lnternational (Holdings) Limited (“the Company”) for the 9 months ended 30 September 2006 comprise the Company and its subsidiaries (together “the Group”) and the Group’s interest in associates and joint ventures.

The accounting policies adopted by the Company in preparing the consolidated interim financial statements are consistent with those disclosed in the Company’s consolidated financial statements for the year ended 31 December 2005.

The consolidated interim financial statements do not include all of the information required for full annual financial statements and none of the financial information included has been subject to audit.

Note 2: Summary of differences between accounting principles generally accepted in the United Kingdom and the United States of America

The Group’s consolidated interim financial statements are prepared in accordance with accounting principles generally accepted in the United Kingdom (‘UK GAAP’), which differs in certain respects from accounting principles generally accepted in the United States of America (‘US GAAP’). Reconciliations of profit after taxation (or net income) and equity shareholders’ funds (or shareholders’ equity) under UK GAAP and those under US GAAP are set out below.

Effect on net income of differences between UK and US GAAP


	Note	Unaudited For the nine months ended 30 September 2006 £’000s		Unaudited For the nine months ended 30 September 2005 £’000s
Net income in accordance with UK GAAP		4,939		1,971

US GAAP adjustments:
- Goodwill	(i)	1,580		1,160
- Business combinations	(ii)	(1,190	)	(939	)
- Contingent consideration	(iii)	(2,375	)	(412	)
- Tax	(iv)	1,354		397


Net income in accordance with US GAAP		4,310		2,177

Cumulative effect on shareholders’ equity of differences between UK and US GAAP


	Note	Unaudited At 30 September 2006 £’000s		At 31 December 2005 £’000s
Shareholders’ equity in accordance with UK GAAP		12,104		7,826

US GAAP adjustments:
- Goodwill	(i)	4,598		3,018
- Business combinations	(ii)	(4,446	)	(3,036	)
- Contingent consideration	(iii)	(3,122	)	(748	)
- Deferred Taxes	(iv)	2,366		1,236


Shareholders’ equity in accordance with US GAAP		11,500		8,296

F-4

FD International (Holdings) Limited

Notes to the financial statements (continued)

(i)

Goodwill

(ii)	Business Combinations

(iii)

Contingent Consideration

(iv)	Deferred Taxes

F-5

FD International (Holdings) Limited

Notes to the financial statements (continued)

(v)	Reconciliation of consolidated statement of cash flows

Under UK GAAP, the Group complies with FRS 1 (Revised), ‘Cash Flow Statements’, the objective and principles of which are similar to those set out in SFAS 95, ‘Statement of Cash Flows’. The principal difference between the two standards is in respect of classification. Under FRS 1 (Revised), the Group presents its cash flows for (a) operating activities; (b) returns on investments and servicing of finance; (c) taxation; (d) capital expenditure and financial investment; (e) acquisitions and disposals; (f) equity dividends paid; (g) management of liquid resources; and (h) financing activities. SFAS 95 is less prescriptive and recognises only three categories of cash flow activity: (a) operating; (b) investing; and (c) financing.

Cash flows arising from taxation and returns on investments and servicing of finance under FRS 1 (Revised) would be included as operating activities under SFAS 95; dividend payments would be included as a financing activity under SFAS 95 and cash flows from capital expenditure, long-term investments, acquisitions and disposals would be included as investing activities under SFAS 95. In addition, under FRS 1 (Revised), cash represents cash at bank and in hand, less bank overdrafts; cash equivalents (i.e. liquid resources) are not included with cash. Movements of liquid resources are included under a separate heading. Under US GAAP, cash is not offset by bank overdrafts repayable within 24 hours from the date of the advance. Such overdrafts are classified within financing activities under US GAAP. Set out below is a summary consolidated statement of cash flows under US GAAP:


	Unaudited For the nine months ended 30 September 2006 £’000s		Unaudited For the nine months ended 30 September 2005 £’000s
Net cash provided by operating activities	5,708		4,924
Net cash used in investing	(685	)	(8,755	)
Net cash provided by financing activities	(2,632	)	6,993

Net increase in cash	2,391		3,162
Cash at beginning of year	11,231		4,730
Cash at end of year	13,622		7,892

F-6

The Unaudited Pro Forma Condensed Consolidated Balance Sheets

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

The following unaudited pro forma condensed consolidated financial statements have been derived by the application of pro forma adjustments to our historical consolidated financial statements. The unaudited pro forma condensed consolidated balance sheet as of September 30, 2006 gives effect to the Transactions as if they had occurred as of September 30, 2006. The unaudited pro forma condensed consolidated income statements for the year ended December 31, 2005 and the nine months ended September 30, 2006 give effect to the Transactions (as defined below) as if they had occurred as of January 1, 2005. The unaudited pro forma condensed consolidated financial statements do not purport to represent what our results of operations or financial position would have been as if the Transactions had occurred on the dates indicated and are not intended to project our results of operations or financial position for any future period or date.

The term “Financing Transactions” means, collectively:

•

the issuance of the $215.0 million of our 7³/4% senior notes due 2016;

•

the draw of $40.0 million under our amended and restated senior secured credit facility;

•

the issuance of $6.9 million of loan notes to FD shareholders; and

•

the assumed issuance of 1.2 million shares of our common stock to FD shareholders valued at $27.9 million.

The Financing Transactions, together with the Acquisition, are collectively referred to as the “Transactions.”

All historical FD financial data included in the pro forma condensed consolidated financial statements are presented in accordance with U.K. generally accepted accounting principles. With the exception of certain reclassifications to conform FD financial data to FTI’s historical presentation, the U.S. GAAP adjustments for 2005 have been audited in accordance with auditing standards generally accepted in the United States of America. The U.S. GAAP adjustments to the income statement for the nine months ended September 30, 2006 are unaudited. For purposes of the following unaudited pro forma condensed consolidated financial statements, the FD balance sheet as of September 30, 2006 has been converted at an exchange rate of $1.87/£1, the FD income statement for the year ended December 31, 2005 has been converted at an average exchange rate of $1.82/£1 and the FD income statement for the nine months ended September 30, 2006 has been converted at an average exchange rate of $1.82/£1.

The unaudited pro forma adjustments are based on estimates, available information and certain assumptions that we believe are reasonable. The pro forma adjustments and primary assumptions are described in the accompanying notes. You should read our unaudited pro forma condensed consolidated financial statements and the related notes hereto in conjunction with our historical consolidated financial statements and the related notes thereto and other information contained in “Use of Proceeds,” “Capitalization,” “Selected Financial Data,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and related notes thereto included elsewhere in this prospectus.

We expect to make 338G elections with respect to the Acquisition and therefore no deferred tax adjustments have been assumed for purposes of the pro forma financial statements.

FTI CONSULTING, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

AS OF SEPTEMBER 30, 2006


	Historical FTI		Historical FD		Adjustments to conform to U.S. GAAP			Historical FD as Adjusted		Pro Forma Adjustments			Pro Forma
	(in thousands)
Assets
Current assets
Cash and cash equivalents	$	22,491	$	25,473				$	25,473	245,800		(e)	$	42,513
										(225,800	)	(f)
										(25,451	)	(g)
Accounts receivable, net		178,112		23,521					23,521					201,633
Notes receivable		7,528		—					—					7,528
Deferred income taxes		9,816		1,766					1,766					11,582
Prepaid expenses and other current assets		27,215		4,355					4,355					31,570

Total current assets		245,162		55,115					55,115					294,826
Property and equipment, net		33,612		5,375					5,375					38,987
Goodwill		647,317		67,697	(14,713	)	(a)		44,923	138,554		(h)		830,794
					(8,061	)	(c)
Other intangible assets, net		33,442		—	14,997		(a)		14,997	50,685		(i)		99,124
Other assets		71,344		1,332	1,537		(b)		2,869	9,200		(e)		81,876
										(1,537	)	(j)

Total assets	$	1,030,877	$	129,519				$	123,279				$	1,345,607

Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable, accrued expenses and other	$	33,488	$	20,574	1,537		(b)		15,464				$	48,952
					(2,223	)	(c)
					(4,424	)	(d)
Accrued compensation		56,399		6,545					6,545					62,944
Current portion of long-term debt		42		9,943					9,943	(2,252	)	(j)		3,479
										3,437		(k)
										(7,691	)	(g)
Billings in excess of services provided		10,746		2,947					2,947					13,693

Total current liabilities		100,675		40,009					34,899					129,068

Revolving credit facility		—							—	40,000		(e)		40,000
Exchange notes offered hereby		—							—	215,000		(e)		215,000
Senior notes		198,018							—					198,018
Convertible notes		150,000							—					150,000
Other long term debt		343		56,632					56,632	(38,872	)	(j)		3,780
										3,437		(k)
										(17,760	)	(g)
Deferred rent, capital lease obligations and other, net of current portion		24,662		10,244					10,244	(10,244	)	(j)		24,662
Deferred income taxes		45,648							—					45,648
Stockholders’ equity		511,531		22,634	284		(a)		21,504	(21,504	)	(l)		539,431
					(5,838	)	(c)			27,900		(m)
					4,424		(d)

Total liabilities and stockholders’ equity	$	1,030,877	$	129,519				$	123,279				$	1,345,607

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

FTI CONSULTING, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENTS

FOR THE YEAR ENDED DECEMBER 31, 2005


	Historical FTI			Historical FD			Adjustments to conform to U.S. GAAP			Historical FD as Adjusted			Pro Forma Adjustments			Pro Forma
	(in thousands, except per share data)
INCOME STATEMENT DATA
Revenues	$	539,545		$	93,248					$	93,248					$	632,793
Direct cost of revenues		291,592			10,725		44,313		(n)		55,038						346,630
Selling, general and administrative expense		127,727			66,419		1,361		(o)		23,414		(1,361	)	(q)		150,391
							(44,366	)	(n)				611		(r)
Amortization of other intangibles		6,534			2,641		(342	)	(o)		2,299		3,644		(s)		12,477

Operating income		113,692			13,463						12,497						123,295
Interest and other expenses, net		(14,876	)		(4,128	)	(53	)	(n)		(4,181	)	(21,073	)	(t)		(35,442	)
											—		4,688		(u)
Litigation settlement gains (losses), net		(1,629	)		—						—						(1,629	)

Income from operations, before income tax provision		97,187			9,335						8,316						86,224
Income tax provision		40,819			3,695		(1,114	)	(p)		2,581		(7,185	)	(v)		36,215

Net income	$	56,368		$	5,640					$	5,735					$	50,009

Earnings per common share
Basic	$	1.38														$	1.19

Diluted	$	1.35														$	1.16

Weighted average number of common shares outstanding
Basic		40,947											1,202		(m)		42,149

Diluted		41,787											1,202		(m)		42,989

See accompanying notes to unaudited pro forma condensed consolidated financial statements

FTI CONSULTING, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED INCOME STATEMENTS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006


	Historical FTI			Historical FD			Adjustments to conform to U.S. GAAP			Historical FD as Adjusted			Pro Forma Adjustments				Pro Forma
	(in thousands, except per share data)
INCOME STATEMENT DATA
Revenues	$	491,092		$	92,876					$	92,876						$	583,968
Direct cost of revenues		276,896			6,732		44,153		(n)		50,885							327,781
Selling, general and administrative expense		121,547			65,520		4,323		(o)		25,690		(4,323	)	(q)			143,372
							(44,153	)	(n)				458		(r)
Special Charges		22,972																22,972
Amortization of other intangibles		8,310			2,876		(710	)	(o)		2,166		1,519		(s)			11,995

Operating income		61,367			17,748						14,135							77,848
Interest and other expenses, net		(16,105	)		(2,749	)					(2,749	)	(15,804	)	(t)			(30,709	)
													3,949		(u)
Litigation settlement gains (losses), net		419			—						—							419

Income from operations, before income tax provision		45,681			14,999						11,386							47,558
Income tax provision		21,013			6,010		(2,464	)	(p)		3,546		(2,683	)	(v)			21,876

Net income	$	24,668		$	8,989					$	7,840						$	25,682

Earnings per common share
Basic		0.63															$	0.63

Diluted		0.61															$	0.62

Weighted average number of common shares outstanding
Basic		39,338											1,202		(m	)		40,540

Diluted		40,112											1,202		(m	)		41,314

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Adjustments to the unaudited pro forma condensed consolidated balance sheet as of September 30, 2006 and income statements for the year ended December 31, 2005 and the nine months ended September 30, 2006 are presented below:

(a)	Adjustment to conform FD’s balance sheet and accounting for acquisitions to accounting principles generally accepted in the U.S. to reclassify $14.7 million from goodwill to other accounts as follows:

•

$22.8 million to other intangible assets, net of $7.8 million of amortization expense; and

•

$0.3 million to increase retained earnings representing the elimination of $8.1 million of goodwill amortization recognized under U.K. generally accepted accounting principles offset by $7.8 million of intangible asset amortization recognized in conformity with accounting principles generally accepted in the U.S.

(b)	Adjustment to reclassify $1.5 million of deferred financing costs from current liabilities to other assets in conformity with accounting principles generally accepted in the U.S.

(c)	Adjustment to reflect contingent consideration related to certain business combinations in conformity with accounting principles generally accepted in the U.S. including:

•

$5.8 million of compensation expense to be recognized under accounting principles generally accepted in the U.S.; and

•

$8.1 million to reduce current liabilities and goodwill related to contingent consideration liabilities recorded at the acquisition date.

(d)	Adjustment to reflect deferred taxes in conformity with accounting principles generally accepted in the U.S.

(e)	Adjustment to record the issuance of $215.0 million of our 7¾% senior notes due 2016 and $40.0 million of revolving line of credit borrowings under our amended and restated senior secured credit facility, net of the payment of related fees and expenses that we estimate will be $9.2 million.

(f)

Adjustment to reflect the use of $225.8 million of proceeds from the Financing Transactions, including $5.2 million of fees and expenses, to acquire FD and record the related purchase price allocation adjustments. The purchase price allocation adjustments include the adjustments listed in (h) through (m) below.

(g)	Adjustment to record the use of $25.4 million to repay bank debt of FD.

(h)	Adjustment to eliminate $44.9 million of goodwill on FD’s historical balance sheet and record $183.5 million of goodwill resulting from the Acquisition.

(i)	Adjustment to eliminate $15.0 million of other intangible assets on FD’s historical balance sheet and record $65.7 million of other intangible assets resulting from the Acquisition.

(j)	Adjustment to eliminate $41.1 million of long-term debt, including the current portion of $2.2 million and the long-term portion of $38.9 million, along with accrued interest of $10.2 million and $1.5 million of related deferred financing fees which we are not assuming as part of the Acquisition.

(k)	Adjustment to reflect the assumed issuance of $6.9 million of notes in connection with the Acquisition of which $3.44 million is recorded in the current portion of long-term debt and $3.44 million is recorded as long-term assuming the loan notes will be repaid over two years.

(l)	Adjustment to eliminate stockholders’ equity from FD’s historical balance sheet.

(m)	Adjustment to reflect the assumed issuance of 1.2 million shares of our common stock valued at $27.9 million in connection with the Acquisition.

(n)	Adjustment to reclassify FD’s expenses for the year ended December 31, 2005 and the nine months ended September 30, 2006, consistent with our presentation.

(o)	Adjustments to present FD’s income statement in conformity with accounting principles generally accepted in the U.S. related to the accounting for business combinations. For the year ended December 31, 2005, the

adjustments include (i) a $0.3 million adjustment to reduce amortization expense attributable to amortizable intangible assets and (ii) the accrual of $1.4 million of contingent consideration as compensation expense related to certain business combinations completed by FD. For the nine months ended September 30, 2006, the adjustments include (i) a $0.7 million adjustment to reduce amortization expense attributable to amortizable intangible assets and (ii) the accrual of $4.3 million of contingent consideration as compensation expense related to business combinations completed by FD.

(p)	Represents the income tax effect of the U.S. GAAP adjustments described in note (o).

(q)	In connection with the Acquisition, the terms of FD’s contingent consideration agreements were modified such that the consideration was no longer contingent on continued employment. As a result, this adjustment eliminates the compensation expense reflected in note (o).

(r)	Adjustment to record $0.6 million and $0.5 million of expense attributable to share-based awards we intend to grant to employees of FD in connection with the Acquisition for the year ended December 31, 2005 and the nine months ended September 30, 2006, respectively.

(s)

For the year ended December 31, 2005, the adjustment reflects additional amortization expense of $5.9 million attributable to amortizable intangibles acquired as a result of the Acquisition; offset by the reversal of $2.3 million associated with acquisitions completed by FD. For the nine months ended September 30, 2006, the adjustment reflects additional amortization expense of $3.7 million attributable to amortizable intangibles acquired as a result of the Acquisition; offset by the reversal of $2.2 million associated with acquisitions completed by FD.

(t)

Adjustment represents pro forma interest expense calculated using a 7.75% interest rate for the $215.0 million of Notes offered hereby, an assumed interest rate of 7.63% for the $40.0 million of borrowings under our amended and restated senior secured credit facility and an assumed interest rate of 4.1% on $6.9 million of loan notes issued to FD shareholders as a result of the Acquisition, all of which are considered outstanding for each period presented. For the year ended December 31, 2005, the adjustment also includes amortization of deferred financing costs of $0.8 million related to the notes over a ten-year period and $0.3 million related to the borrowings under our revolving line of credit over a five-year period. For the nine months ended September 30, 2006, the adjustment includes amortization of deferred financing costs of $0.6 million related to the notes over a ten-year period and $0.2 million related to the borrowings under our revolving line of credit over a five-year period.

(u)	Adjustment to reverse interest expense attributable to FD’s long-term debt which we are not assuming as part of the Acquisition.

(v)	Represents the income tax effect of the pro forma adjustments described in notes (n) through (u) calculated at our effective tax rate which was 42.0% for the year ended December 31, 2005 and 46.0% during the nine months ended September 30, 2006.