SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact Name of Registrant as Specified in Charter)
| (State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
| (Address of principal executive offices) (Zip Code) |
Registrant’s telephone number, including area code:
(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:
| Written communication 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)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class |
Trading symbol(s) |
Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| ITEM 2.02. | Results of Operations and Financial Condition |
On July 28, 2022, FTI Consulting, Inc. (“FTI Consulting”) announced financial results for the three-months and six-months ended June 30, 2022. A copy of the press release (including accompanying financial tables) (the “Press Release”) is attached as Exhibit 99.1 to this Current Report on Form 8-K and hereby is incorporated by reference herein.
| ITEM 7.01. | Regulation FD Disclosure |
In the Press Release, FTI Consulting uses information derived from consolidated and segment financial information that may not be presented in its financial statements or prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Certain of these measures are considered “non-GAAP financial measures” under rules promulgated by the Securities and Exchange Commission. Specifically, FTI Consulting has referred to the following non-GAAP financial measures:
| • | Total Segment Operating Income |
| • | Adjusted EBITDA |
| • | Total Adjusted Segment EBITDA |
| • | Adjusted EBITDA Margin |
| • | Adjusted Net Income |
| • | Adjusted Earnings per Diluted Share |
| • | Free Cash Flow |
FTI Consulting has included the definitions of “Segment Operating Income” and “Adjusted Segment EBITDA,” which are financial measures presented in accordance with GAAP, in order to more fully define the components of certain non-GAAP financial measures. FTI Consulting evaluates the performance of its operating segments based on Adjusted Segment EBITDA, and Segment Operating Income is a component of the definition of Adjusted Segment EBITDA. FTI Consulting defines “Segment Operating Income” as a segment’s share of consolidated operating income. FTI Consulting defines “Total Segment Operating Income,” which is a non-GAAP financial measure, as the total of Segment Operating Income for all segments, which excludes unallocated corporate expenses. FTI Consulting uses Segment Operating Income for the purpose of calculating Adjusted Segment EBITDA. FTI Consulting defines “Adjusted Segment EBITDA” as a segment’s share of consolidated operating income before depreciation, amortization of intangible assets, remeasurement of acquisition-related contingent consideration, special charges and goodwill impairment charges. FTI Consulting uses Adjusted Segment EBITDA as a basis to internally evaluate the financial performance of its segments because FTI Consulting believes it reflects current core operating performance and provides an indicator of the segment’s ability to generate cash.
FTI Consulting defines “Total Adjusted Segment EBITDA,” which is a non-GAAP financial measure, as the total of Adjusted Segment EBITDA for all segments, which excludes unallocated corporate expenses. FTI Consulting defines “Adjusted EBITDA,” which is a non-GAAP financial measure, as consolidated net income 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, gain or loss on sale of a business, and losses on early extinguishment of debt. FTI Consulting defines Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of total revenues. FTI Consulting believes that the non-GAAP financial measures, which exclude the effects of remeasurement of acquisition-related contingent consideration, special charges and goodwill impairment charges, when considered together with its GAAP financial results and GAAP financial measures, provide management and investors with a more complete understanding of FTI Consulting’s operating results, including underlying trends. In addition, EBITDA is a common alternative measure of operating performance used by many of FTI Consulting’s competitors. It is used by investors, financial analysts, rating agencies and others to value and compare the financial performance of companies in FTI Consulting’s industry. Therefore, FTI Consulting also believes that these measures, considered along with corresponding GAAP financial measures, provide management and investors with additional information for comparison of its operating results with the operating results of other companies.
1
FTI Consulting defines “Adjusted Net Income” and “Adjusted Earnings per Diluted Share” (“Adjusted EPS”), which are non-GAAP financial measures, as net income and earnings per diluted share, respectively, excluding the impact of remeasurement of acquisition-related contingent consideration, special charges, goodwill impairment charges, losses on early extinguishment of debt, non-cash interest expense on convertible notes and gain or loss on sale of a business. FTI Consulting uses Adjusted Net Income for the purpose of calculating Adjusted EPS. Management of FTI Consulting uses Adjusted EPS to assess total company operating performance on a consistent basis. FTI Consulting believes that these non-GAAP financial measures, when considered together with its corresponding GAAP financial results and GAAP financial measures, provides management and investors with an additional understanding of its business operating results, including underlying trends.
FTI Consulting defines “Free Cash Flow” as net cash provided by operating activities less cash payments for purchases of property and equipment. We believe this non-GAAP financial measure, when considered together with our GAAP financial results, provides management and investors with an additional understanding of FTI Consulting’s ability to generate cash for ongoing business operations and other capital deployment.
Non-GAAP financial measures are not defined in the same manner by all companies and may not be comparable with 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 FTI Consulting’s Consolidated Statements of Comprehensive Income. Reconciliations of Non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the accompanying tables to the Press Release.
The information included herein, including Exhibit 99.1 furnished herewith, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into any filing pursuant to the Securities Act of 1933, as amended, or the Exchange Act, regardless of any incorporation by reference language in any such filing, except as expressly set forth by specific reference in such filing.
| ITEM 9.01. | Financial Statements and Exhibits |
(d) Exhibits
| 99.1 | Press Release dated July 28, 2022 of FTI Consulting, Inc. | |
| 104 | The Cover Page from FTI Consulting’s Current Report on Form 8-K dated July 28, 2022, formatted in Inline XBRL | |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, FTI Consulting, Inc. has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| FTI CONSULTING, INC. | ||||||
| Dated: July 29, 2022 | By: | /s/ CURTIS P. LU | ||||
| Curtis P. Lu | ||||||
| General Counsel | ||||||
3
Exhibit 99.1
FTI Consulting, Inc.
555 12th Street NW
Washington, DC 20004
+1.202.312.9100
Investor & Media Contact:
Mollie Hawkes
+1.617.747.1791
mollie.hawkes@fticonsulting.com
FTI Consulting Reports Second Quarter 2022 Financial Results
| • | Second Quarter 2022 Revenues of $755.0 Million, Up 6% Compared to $711.5 Million in Prior Year Quarter |
| • | Second Quarter 2022 EPS of $1.43, Down 19% Compared to $1.77 in Prior Year Quarter; Second Quarter 2022 Adjusted EPS of $1.43, Down 18% Compared to $1.74 in Prior Year Quarter |
| • | Reaffirms 2022 Guidance |
Washington, D.C., July 28, 2022 — FTI Consulting, Inc. (NYSE: FCN) today released financial results for the quarter ended June 30, 2022.
Second quarter 2022 revenues of $755.0 million increased $43.5 million, or 6.1%, compared to revenues of $711.5 million in the prior year quarter. Excluding the estimated negative impact from foreign currency translation (“FX”), revenues increased $65.5 million, or 9.2%, compared to the prior year quarter. Acquisition-related revenues contributed $4.7 million during the quarter. The increase in revenues was primarily due to higher demand and realized rates in Corporate Finance & Restructuring and higher realized rates in Forensic and Litigation Consulting, which was partially offset by lower realization and demand in Economic Consulting. Net income of $51.4 million compared to $62.8 million in the prior year quarter. Net income declined compared to the prior year quarter, as the increase in revenues was more than offset by higher selling, general and administrative (“SG&A”) and compensation expenses, which included the impact of a 9.4% increase in billable headcount. Adjusted EBITDA of $76.2 million, or 10.1% of revenues, compared to $92.3 million, or 13.0% of revenues, in the prior year quarter.
Second quarter 2022 earnings per diluted share (“EPS”) of $1.43 compared to $1.77 in the prior year quarter. Second quarter 2021 EPS included a $3.1 million fair value remeasurement of acquisition-related contingent consideration, which increased EPS by $0.09 and $2.4 million of non-cash interest expense related to the Company’s 2.0% convertible senior notes due 2023, which decreased EPS by $0.06. Second quarter 2022 Adjusted EPS of $1.43 compared to Adjusted EPS of $1.74 in the prior year quarter. Second quarter 2021 Adjusted EPS excluded the fair value remeasurement and non-cash interest expense.
Steven H. Gunby, President and Chief Executive Officer of FTI Consulting, commented, “Our solid results this quarter reflect the strength of our underlying business, together with our commitment to invest heavily to attract and support talented professionals to extend our global footprint and ensure we are able to continuously deliver on our clients’ ever-evolving needs.”
Cash Position and Capital Allocation
Net cash provided by operating activities of $35.0 million for the quarter ended June 30, 2022 compared to $125.6 million for the quarter ended June 30, 2021. The year-over-year decrease in net cash provided by operating activities was largely due to an increase in compensation, primarily related to headcount growth, higher operating expenses and income tax payments, as well as a decrease in cash collections compared to the same period in the prior year.
Cash and cash equivalents of $255.7 million at June 30, 2022 compared to $256.9 million at June 30, 2021 and $271.1 million at March 31, 2022. Total debt, net of cash, of $60.5 million at June 30, 2022 compared to $159.4 million at June 30, 2021 and $60.1 million at March 31, 2022.
There were no share repurchases during the quarter ended June 30, 2022. As of June 30, 2022, approximately $164.0 million remained available for common stock repurchases under the Company’s stock repurchase authorization.
Second Quarter 2022 Segment Results
Corporate Finance & Restructuring
Revenues in the Corporate Finance & Restructuring segment increased $46.1 million, or 20.0%, to
$277.1 million in the quarter compared to $231.0 million in the prior year quarter. Excluding the estimated negative impact from FX, revenues increased $52.3 million, or 22.7%, compared to the prior year quarter. Acquisition-related revenues contributed $3.6 million in the quarter. The increase in revenues was primarily due to higher demand and realized rates for transactions, business transformation and restructuring services compared to the prior year quarter. Adjusted Segment EBITDA of $55.0 million, or 19.8% of segment revenues, compared to $40.2 million, or 17.4% of segment revenues, in the prior year quarter. The increase in Adjusted Segment EBITDA was due to higher revenues, which was partially offset by an increase in compensation, which includes the impact of an 8.4% increase in billable headcount, and higher SG&A expenses compared to the prior year quarter.
Forensic and Litigation Consulting
Revenues in the Forensic and Litigation Consulting segment increased $13.5 million, or 9.0%, to $164.2 million in the quarter compared to $150.7 million in the prior year quarter. Excluding the estimated negative impact from FX, revenues increased $16.3 million, or 10.8%, compared to the prior year quarter. Acquisition-related revenues contributed $1.1 million in the quarter. The increase in revenues was primarily due to higher demand for health solutions services and higher realized rates for investigations services compared to the prior year quarter. Adjusted Segment EBITDA of $16.7 million, or 10.2% of segment revenues, compared to $18.0 million, or 11.9% of segment revenues, in the prior year quarter. The decrease in Adjusted Segment EBITDA was primarily due to higher compensation, which includes the impact of a 7.9% increase in billable headcount, and higher SG&A expenses compared to the prior year quarter.
Economic Consulting
Revenues in the Economic Consulting segment decreased $19.3 million, or 10.5%, to $164.0 million in the quarter compared to $183.3 million in the prior year quarter. Excluding the estimated negative impact from FX, revenues decreased $12.2 million, or 6.6%, compared to the prior year quarter. The decrease in revenues was primarily due to lower demand for merger and acquisition (“M&A”)-related antitrust services and lower realization for non-M&A-related antitrust services, primarily related to revenue deferrals, which was partially offset by higher demand for non-M&A-related antitrust services compared to the prior year quarter. Adjusted Segment EBITDA of $21.6 million, or 13.2% of segment revenues, compared to $30.7 million, or 16.7% of segment revenues, in the prior year quarter. The decrease in Adjusted Segment EBITDA was due to lower revenues and higher SG&A expenses, which was partially offset by lower variable compensation expenses compared to the prior year quarter.
Technology
Revenues in the Technology segment decreased $0.9 million, or 1.1%, to $77.8 million in the quarter compared to $78.6 million in the prior year quarter. Excluding the estimated negative impact from FX, revenues increased $1.1 million, or 1.4%, compared to the prior year quarter. The increase in revenues was primarily due to increased demand for information governance, privacy and security and investigations services, which was partially offset by lower demand for litigation and M&A-related “second request” services compared to the prior year quarter. Adjusted Segment EBITDA of $8.4 million, or 10.8% of segment revenues, compared to $18.5 million, or 23.5% of segment revenues, in the prior year quarter. The decrease in Adjusted Segment EBITDA was primarily due to higher compensation, which includes the impact of an 18.2% increase in billable headcount and an increase in as-needed contractors, as well as higher SG&A expenses compared to the prior year quarter.
Strategic Communications
Revenues in the Strategic Communications segment increased $4.0 million, or 6.0%, to $71.9 million in the quarter compared to $67.8 million in the prior year quarter. Excluding the estimated negative impact from FX, revenues increased $7.9 million, or 11.7%, compared to the prior year quarter. The increase in revenues was primarily due to higher demand for corporate reputation services compared to the prior year quarter. Adjusted Segment EBITDA of $11.5 million, or 16.0% of segment revenues, compared to $13.5 million, or 19.9% of segment revenues, in the prior year quarter. The decrease in Adjusted Segment EBITDA was primarily due to higher compensation, which includes the impact of a 13.7% increase in billable headcount, and higher SG&A expenses compared to the prior year quarter.
2022 Guidance
The Company is reaffirming its full year 2022 revenue guidance of between $2.920 billion and $3.045 billion. The Company is also reaffirming its full year 2022 EPS guidance of between $6.40 and $7.20. The Company does not currently expect Adjusted EPS to differ from EPS.
Second Quarter 2022 Conference Call
FTI Consulting will host a conference call for analysts and investors to discuss second quarter 2022 financial results at 9:00 a.m. Eastern Time on Thursday, July 28, 2022. The call can be accessed live and will be available for replay over the internet for 90 days by logging onto the Company’s investor relations website here.
About FTI Consulting
FTI Consulting, Inc. is a global business advisory firm dedicated to helping organizations manage change, mitigate risk and resolve disputes: financial, legal, operational, political & regulatory, reputational and transactional. With more than 7,000 employees located in 30 countries, FTI Consulting professionals work closely with clients to anticipate, illuminate and overcome complex business challenges and make the most of opportunities. The Company generated $2.78 billion in revenues during fiscal year 2021. More information can be found at www.fticonsulting.com.
Non-GAAP Financial Measures
In the accompanying analysis of financial information, we sometimes use information derived from consolidated and segment financial information that may not be presented in our financial statements or prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Certain of these financial measures are considered not in conformity with GAAP (“non-GAAP financial measures”) under the United States Securities and Exchange Commission (“SEC”) rules. Specifically, we have referred to the following non-GAAP financial measures:
| • | Total Segment Operating Income |
| • | Adjusted EBITDA |
| • | Total Adjusted Segment EBITDA |
| • | Adjusted EBITDA Margin |
| • | Adjusted Net Income |
| • | Adjusted Earnings per Diluted Share |
| • | Free Cash Flow |
We have included the definitions of Segment Operating Income and Adjusted Segment EBITDA, which are GAAP financial measures, below in order to more fully define the components of certain non-GAAP financial measures presented in this press release. We define Segment Operating Income as a segment’s share of consolidated operating income. We define Total Segment Operating Income, which is a non-GAAP financial measure, as the total of Segment Operating Income for all segments, which excludes unallocated corporate expenses. We use Segment Operating Income for the purpose of calculating Adjusted Segment EBITDA. We define Adjusted Segment EBITDA as a segment’s share of consolidated operating income before depreciation, amortization of intangible assets, remeasurement of acquisition-related contingent consideration, special charges and goodwill impairment charges. We use Adjusted Segment EBITDA as a basis to internally evaluate the financial performance of our segments because we believe it reflects current core operating performance and provides an indicator of the segment’s ability to generate cash.
We define Total Adjusted Segment EBITDA, which is a non-GAAP financial measure, as the total of Adjusted Segment EBITDA for all segments, which excludes unallocated corporate expenses. We define Adjusted EBITDA, which is a non-GAAP financial measure, as consolidated net income 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, gain or loss on sale of a business and losses on early extinguishment of debt. We believe that these non-GAAP financial measures, when considered together with our GAAP financial results and GAAP financial measures, provide management and investors with a more complete understanding of our operating results, including underlying trends. In addition, EBITDA is a common alternative measure of operating performance used by many of our competitors. It is used by investors, financial analysts, rating agencies and others to value and compare the financial performance of companies in our industry. Therefore, we also believe that these non-GAAP financial measures, considered along with corresponding GAAP financial measures, provide management and investors with additional information for comparison of our operating results with the operating results of other companies. We define Adjusted EBITDA Margin, which is a non-GAAP financial measure, as Adjusted EBITDA as a percentage of total revenues.
We define Adjusted Net Income and Adjusted Earnings per Diluted Share (“Adjusted EPS”), which are non-GAAP financial measures, as net income and EPS, respectively, excluding the impact of remeasurement of acquisition-related contingent consideration, special charges, goodwill impairment charges, losses on early extinguishment of debt, non-cash interest expense on convertible notes and the gain or loss on sale of a business. 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 these non-GAAP financial measures, when considered together with our GAAP financial results and GAAP financial measures, provide management and investors with an additional understanding of our business operating results, including underlying trends.
We define Free Cash Flow, which is a non-GAAP financial measure, as net cash provided by (used in) operating activities less cash payments for purchases of property and equipment. We believe this non-GAAP financial measure, when considered together with our GAAP financial results, provides management and investors with an additional understanding of the Company’s ability to generate cash for ongoing business operations and other capital deployment.
Non-GAAP financial measures are not defined in the same manner by all companies and may not be comparable with 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 Condensed Consolidated Statements of Comprehensive Income and Condensed Consolidated Statements of Cash Flows. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the financial tables accompanying this press release.
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, initiatives, projections, prospects, policies and practices, objectives, goals, commitments, strategies, future events, future revenues, future results and performance, expectations, plans or intentions relating to acquisitions, share repurchases and other matters, business trends, new or changes to laws and regulations, including U.S. and foreign tax laws, environmental, social and governance (“ESG”)-related issues, climate change-related matters, scientific and technological developments, 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,” “commits,” “aspires,” “forecasts,” “future,” “goal,” “seeks” 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 plans, expectations, intentions, aspirations, beliefs, goals, estimates, forecasts and projections will result or be achieved. Our actual financial results, performance or achievements and outcomes could differ materially from those expressed in, or implied by, any forward-looking statements. Further, unaudited quarterly results are subject to normal year-end adjustments. The Company has experienced fluctuating revenues, operating income and cash flows 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; fluctuations in the price per share of our common stock; adverse financial, real estate or other market and general economic conditions; the impact of the COVID-19 pandemic and related events that are beyond our control, which could affect our segments, practices and the geographic regions in which we conduct business differently and adversely; and other future events, which could impact each of our segments, practices and the geographic regions in which we conduct business differently and could be outside of our control; the pace and timing of the consummation and integration of future acquisitions; the Company’s ability to realize cost savings and efficiencies; competitive and general economic conditions; retention of staff and clients; new laws and regulations or changes thereto; and other risks described under the heading “Item 1A, Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 filed with the SEC on February 24, 2022 and in the Company’s other filings with the SEC. 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.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
| June 30, | December 31, | |||||||
| 2022 | 2021 | |||||||
| (Unaudited) | ||||||||
| Assets |
||||||||
| Current assets |
||||||||
| Cash and cash equivalents |
$ | 255,730 | $ | 494,485 | ||||
| Accounts receivable, net |
905,548 | 754,120 | ||||||
| Current portion of notes receivable |
29,773 | 30,256 | ||||||
| Prepaid expenses and other current assets |
100,668 | 91,166 | ||||||
|
|
|
|
|
|||||
| Total current assets |
1,291,719 | 1,370,027 | ||||||
| Property and equipment, net |
144,053 | 142,163 | ||||||
| Operating lease assets |
198,893 | 215,995 | ||||||
| Goodwill |
1,227,837 | 1,232,791 | ||||||
| Intangible assets, net |
28,613 | 31,990 | ||||||
| Notes receivable, net |
55,230 | 53,539 | ||||||
| Other assets |
56,823 | 54,404 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 3,003,168 | $ | 3,100,909 | ||||
|
|
|
|
|
|||||
| Liabilities and Stockholders’ Equity |
||||||||
| Current liabilities |
||||||||
| Accounts payable, accrued expenses and other |
$ | 165,455 | $ | 165,025 | ||||
| Accrued compensation |
357,222 | 507,556 | ||||||
| Billings in excess of services provided |
48,217 | 45,535 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
570,894 | 718,116 | ||||||
| Long-term debt, net |
314,337 | 297,158 | ||||||
| Noncurrent operating lease liabilities |
218,001 | 236,026 | ||||||
| Deferred income taxes |
167,797 | 170,612 | ||||||
| Other liabilities |
101,520 | 95,676 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
1,372,549 | 1,517,588 | ||||||
|
|
|
|
|
|||||
| 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 34,540 (2022) and 34,333 (2021) |
345 | 343 | ||||||
| Additional paid-in capital |
499 | 13,662 | ||||||
| Retained earnings |
1,805,485 | 1,698,156 | ||||||
| Accumulated other comprehensive loss |
(175,710 | ) | (128,840 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
1,630,619 | 1,583,321 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 3,003,168 | $ | 3,100,909 | ||||
|
|
|
|
|
|||||
FTI CONSULTING, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands, except per share data)
| Three Months Ended June 30, |
||||||||
| 2022 | 2021 | |||||||
| (Unaudited) | ||||||||
| Revenues |
$ | 754,992 | $ | 711,486 | ||||
|
|
|
|
|
|||||
| Operating expenses |
||||||||
| Direct cost of revenues |
520,080 | 490,722 | ||||||
| Selling, general and administrative expenses |
167,940 | 133,930 | ||||||
| Amortization of intangible assets |
2,737 | 2,854 | ||||||
|
|
|
|
|
|||||
| 690,757 | 627,506 | |||||||
|
|
|
|
|
|||||
| Operating income |
64,235 | 83,980 | ||||||
|
|
|
|
|
|||||
| Other income (expense) |
||||||||
| Interest income and other |
2,994 | (912 | ) | |||||
| Interest expense |
(2,448 | ) | (5,294 | ) | ||||
|
|
|
|
|
|||||
| 546 | (6,206 | ) | ||||||
|
|
|
|
|
|||||
| Income before income tax provision |
64,781 | 77,774 | ||||||
| Income tax provision |
13,353 | 14,992 | ||||||
|
|
|
|
|
|||||
| Net income |
$ | 51,428 | $ | 62,782 | ||||
|
|
|
|
|
|||||
| Earnings per common share—basic |
$ | 1.52 | $ | 1.88 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding—basic |
33,790 | 33,458 | ||||||
|
|
|
|
|
|||||
| Earnings per common share—diluted |
$ | 1.43 | $ | 1.77 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding—diluted |
35,909 | 35,374 | ||||||
|
|
|
|
|
|||||
| Other comprehensive income (loss), net of tax |
||||||||
| Foreign currency translation adjustments, net of tax expense of $0 |
$ | (40,679 | ) | $ | 5,807 | |||
|
|
|
|
|
|||||
| Total other comprehensive income (loss), net of tax |
(40,679 | ) | 5,807 | |||||
|
|
|
|
|
|||||
| Comprehensive income |
$ | 10,749 | $ | 68,589 | ||||
|
|
|
|
|
|||||
FTI CONSULTING, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands, except per share data)
| Six Months Ended June 30, |
||||||||
| 2022 | 2021 | |||||||
| (Unaudited) | ||||||||
| Revenues |
$ | 1,478,612 | $ | 1,397,763 | ||||
|
|
|
|
|
|||||
| Operating expenses |
||||||||
| Direct cost of revenues |
1,013,184 | 959,146 | ||||||
| Selling, general and administrative expenses |
316,911 | 260,476 | ||||||
| Amortization of intangible assets |
5,005 | 5,655 | ||||||
|
|
|
|
|
|||||
| 1,335,100 | 1,225,277 | |||||||
|
|
|
|
|
|||||
| Operating income |
143,512 | 172,486 | ||||||
|
|
|
|
|
|||||
| Other income (expense) |
||||||||
| Interest income and other |
2,647 | 122 | ||||||
| Interest expense |
(5,090 | ) | (10,091 | ) | ||||
|
|
|
|
|
|||||
| (2,443 | ) | (9,969 | ) | |||||
|
|
|
|
|
|||||
| Income before income tax provision |
141,069 | 162,517 | ||||||
| Income tax provision |
30,320 | 35,239 | ||||||
|
|
|
|
|
|||||
| Net income |
$ | 110,749 | $ | 127,278 | ||||
|
|
|
|
|
|||||
| Earnings per common share—basic |
$ | 3.29 | $ | 3.80 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding—basic |
33,705 | 33,470 | ||||||
|
|
|
|
|
|||||
| Earnings per common share—diluted |
$ | 3.10 | $ | 3.61 | ||||
|
|
|
|
|
|||||
| Weighted average common shares outstanding—diluted |
35,778 | 35,218 | ||||||
|
|
|
|
|
|||||
| Other comprehensive income (loss), net of tax |
||||||||
| Foreign currency translation adjustments, net of tax expense of $0 |
$ | (46,870 | ) | $ | 565 | |||
|
|
|
|
|
|||||
| Total other comprehensive income (loss), net of tax |
(46,870 | ) | 565 | |||||
|
|
|
|
|
|||||
| Comprehensive income |
$ | 63,879 | $ | 127,843 | ||||
|
|
|
|
|
|||||
FTI CONSULTING, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in thousands, except per share data)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Net income |
$ | 51,428 | $ | 62,782 | $ | 110,749 | $ | 127,278 | ||||||||
| Add back: |
||||||||||||||||
| Remeasurement of acquisition-related contingent consideration |
— | (3,130 | ) | — | (3,130 | ) | ||||||||||
| Non-cash interest expense on convertible notes |
— | 2,380 | — | 4,728 | ||||||||||||
| Tax impact of non-cash interest expense on convertible notes |
— | (619 | ) | — | (1,229 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted Net Income |
$ | 51,428 | $ | 61,413 | $ | 110,749 | $ | 127,647 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings per common share — diluted |
$ | 1.43 | $ | 1.77 | $ | 3.10 | $ | 3.61 | ||||||||
| Add back: |
||||||||||||||||
| Remeasurement of acquisition-related contingent consideration |
— | (0.09 | ) | — | (0.09 | ) | ||||||||||
| Non-cash interest expense on convertible notes |
— | 0.07 | — | 0.13 | ||||||||||||
| Tax impact of non-cash interest expense on convertible notes |
— | (0.01 | ) | — | (0.03 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted earnings per common share — diluted |
$ | 1.43 | $ | 1.74 | $ | 3.10 | $ | 3.62 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average number of common shares outstanding—diluted |
35,909 | 35,374 | 35,778 | 35,218 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
FTI CONSULTING, INC.
RECONCILIATION OF NET INCOME AND OPERATING INCOME TO ADJUSTED EBITDA
(in thousands)
| Three Months Ended June 30, 2022 (Unaudited) |
Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Unallocated Corporate |
Total | |||||||||||||||||||||
| Net income |
$ | 51,428 | ||||||||||||||||||||||||||
| Interest income and other |
(2,994 | ) | ||||||||||||||||||||||||||
| Interest expense |
2,448 | |||||||||||||||||||||||||||
| Income tax provision |
13,353 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income |
$ | 50,935 | $ | 15,014 | $ | 20,439 | $ | 4,930 | $ | 10,633 | $ | (37,716 | ) | $ | 64,235 | |||||||||||||
| Depreciation and amortization |
1,708 | 1,448 | 1,207 | 3,435 | 654 | 736 | 9,188 | |||||||||||||||||||||
| Amortization of intangible assets |
2,307 | 245 | — | — | 185 | — | 2,737 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 54,950 | $ | 16,707 | $ | 21,646 | $ | 8,365 | $ | 11,472 | $ | (36,980 | ) | $ | 76,160 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Six Months Ended June 30, 2022 (Unaudited) |
Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Unallocated Corporate |
Total | |||||||||||||||||||||
| Net income |
$ | 110,749 | ||||||||||||||||||||||||||
| Interest income and other |
(2,647 | ) | ||||||||||||||||||||||||||
| Interest expense |
5,090 | |||||||||||||||||||||||||||
| Income tax provision |
30,320 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income |
$ | 100,989 | $ | 30,556 | $ | 40,382 | $ | 15,173 | $ | 25,467 | $ | (69,055 | ) | $ | 143,512 | |||||||||||||
| Depreciation and amortization |
3,374 | 2,915 | 2,459 | 6,555 | 1,333 | 1,459 | 18,095 | |||||||||||||||||||||
| Amortization of intangible assets |
4,127 | 493 | — | — | 385 | — | 5,005 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 108,490 | $ | 33,964 | $ | 42,841 | $ | 21,728 | $ | 27,185 | $ | (67,596 | ) | $ | 166,612 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
FTI CONSULTING, INC.
RECONCILIATION OF NET INCOME AND OPERATING INCOME TO ADJUSTED EBITDA
(in thousands)
| Three Months Ended June 30, 2021 (Unaudited) |
Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Unallocated Corporate |
Total | |||||||||||||||||||||
| Net income |
$ | 62,782 | ||||||||||||||||||||||||||
| Interest income and other |
912 | |||||||||||||||||||||||||||
| Interest expense |
5,294 | |||||||||||||||||||||||||||
| Income tax provision |
14,992 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income |
$ | 40,103 | $ | 16,492 | $ | 29,204 | $ | 15,340 | $ | 12,198 | $ | (29,357 | ) | $ | 83,980 | |||||||||||||
| Depreciation and amortization |
1,317 | 1,286 | 1,495 | 3,178 | 558 | 770 | 8,604 | |||||||||||||||||||||
| Amortization of intangible assets |
1,884 | 224 | — | — | 745 | 1 | 2,854 | |||||||||||||||||||||
| Remeasurement of acquisition-related contingent consideration |
(3,130 | ) | — | — | — | — | — | (3,130 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 40,174 | $ | 18,002 | $ | 30,699 | $ | 18,518 | $ | 13,501 | $ | (28,586 | ) | $ | 92,308 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Six Months Ended June 30, 2021 (Unaudited) |
Corporate Finance & Restructuring |
Forensic and Litigation Consulting |
Economic Consulting |
Technology | Strategic Communications |
Unallocated Corporate |
Total | |||||||||||||||||||||
| Net income |
$ | 127,278 | ||||||||||||||||||||||||||
| Interest income and other |
(122 | ) | ||||||||||||||||||||||||||
| Interest expense |
10,091 | |||||||||||||||||||||||||||
| Income tax provision |
35,239 | |||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
| Operating income |
$ | 74,402 | $ | 44,498 | $ | 54,436 | $ | 33,899 | $ | 21,318 | $ | (56,067 | ) | $ | 172,486 | |||||||||||||
| Depreciation and amortization |
2,570 | 2,538 | 2,842 | 6,217 | 1,097 | 1,501 | 16,765 | |||||||||||||||||||||
| Amortization of intangible assets |
3,771 | 398 | — | — | 1,484 | 2 | 5,655 | |||||||||||||||||||||
| Remeasurement of acquisition-related contingent consideration |
(3,130 | ) | — | — | — | — | — | (3,130 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 77,613 | $ | 47,434 | $ | 57,278 | $ | 40,116 | $ | 23,899 | $ | (54,564 | ) | $ | 191,776 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
FTI CONSULTING, INC.
OPERATING RESULTS BY BUSINESS SEGMENT
| Segment Revenues |
Adjusted EBITDA |
Adjusted EBITDA Margin |
Utilization | Average Billable Rate |
Revenue- Generating Headcount |
|||||||||||||||||||
| (in thousands) | (at period end) | |||||||||||||||||||||||
| Three Months Ended June 30, 2022 (Unaudited) |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 277,067 | $ | 54,950 | 19.8 | % | 62 | % | $ | 471 | 1,769 | |||||||||||||
| Forensic and Litigation Consulting |
164,248 | 16,707 | 10.2 | % | 56 | % | $ | 360 | 1,509 | |||||||||||||||
| Economic Consulting |
164,041 | 21,646 | 13.2 | % | 70 | % | $ | 477 | 935 | |||||||||||||||
| Technology (1) |
77,782 | 8,365 | 10.8 | % | N/M | N/M | 507 | |||||||||||||||||
| Strategic Communications (1) |
71,854 | 11,472 | 16.0 | % | N/M | N/M | 877 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 754,992 | $ | 113,140 | 15.0 | % | 5,597 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(36,980 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 76,160 | 10.1 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Six Months Ended June 30, 2022 (Unaudited) |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 530,396 | $ | 108,490 | 20.5 | % | 62 | % | $ | 458 | 1,769 | |||||||||||||
| Forensic and Litigation Consulting |
318,144 | 33,964 | 10.7 | % | 56 | % | $ | 357 | 1,509 | |||||||||||||||
| Economic Consulting |
330,018 | 42,841 | 13.0 | % | 71 | % | $ | 476 | 935 | |||||||||||||||
| Technology (1) |
158,266 | 21,728 | 13.7 | % | N/M | N/M | 507 | |||||||||||||||||
| Strategic Communications (1) |
141,788 | 27,185 | 19.2 | % | N/M | N/M | 877 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 1,478,612 | $ | 234,208 | 15.8 | % | 5,597 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(67,596 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 166,612 | 11.3 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Three Months Ended June 30, 2021 (Unaudited) |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 230,971 | $ | 40,174 | 17.4 | % | 59 | % | $ | 456 | 1,632 | |||||||||||||
| Forensic and Litigation Consulting |
150,746 | 18,002 | 11.9 | % | 60 | % | $ | 344 | 1,399 | |||||||||||||||
| Economic Consulting |
183,306 | 30,699 | 16.7 | % | 75 | % | $ | 524 | 884 | |||||||||||||||
| Technology (1) |
78,646 | 18,518 | 23.5 | % | N/M | N/M | 429 | |||||||||||||||||
| Strategic Communications (1) |
67,817 | 13,501 | 19.9 | % | N/M | N/M | 771 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 711,486 | $ | 120,894 | 17.0 | % | 5,115 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(28,586 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 92,308 | 13.0 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Six Months Ended June 30, 2021 (Unaudited) |
||||||||||||||||||||||||
| Corporate Finance & Restructuring |
$ | 457,174 | $ | 77,613 | 17.0 | % | 59 | % | $ | 456 | 1,632 | |||||||||||||
| Forensic and Litigation Consulting |
301,567 | 47,434 | 15.7 | % | 60 | % | $ | 350 | 1,399 | |||||||||||||||
| Economic Consulting |
352,579 | 57,278 | 16.2 | % | 75 | % | $ | 504 | 884 | |||||||||||||||
| Technology (1) |
158,105 | 40,116 | 25.4 | % | N/M | N/M | 429 | |||||||||||||||||
| Strategic Communications (1) |
128,338 | 23,899 | 18.6 | % | N/M | N/M | 771 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| $ | 1,397,763 | $ | 246,340 | 17.6 | % | 5,115 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Unallocated Corporate |
(54,564 | ) | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Adjusted EBITDA |
$ | 191,776 | 13.7 | % | ||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| N/M | Not meaningful |
| (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. |
FTI CONSULTING, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| Six Months Ended June 30, |
||||||||
| 2022 | 2021 | |||||||
| (Unaudited) | ||||||||
| Operating activities |
||||||||
| Net income |
$ | 110,749 | $ | 127,278 | ||||
| Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
| Depreciation and amortization |
18,095 | 16,765 | ||||||
| Amortization and impairment of intangible assets |
5,005 | 5,655 | ||||||
| Acquisition-related contingent consideration |
133 | (1,130 | ) | |||||
| Provision for expected credit losses |
8,752 | 8,236 | ||||||
| Share-based compensation |
12,050 | 12,190 | ||||||
| Amortization of debt discount and issuance costs and other |
1,068 | 5,685 | ||||||
| Deferred income taxes |
2,713 | 9,802 | ||||||
| Changes in operating assets and liabilities, net of effects from acquisitions: |
||||||||
| Accounts receivable, billed and unbilled |
(180,737 | ) | (138,838 | ) | ||||
| Notes receivable |
(1,985 | ) | 8,921 | |||||
| Prepaid expenses and other assets |
(810 | ) | 6,728 | |||||
| Accounts payable, accrued expenses and other |
13,854 | (13,518 | ) | |||||
| Income taxes |
(14,834 | ) | 6,695 | |||||
| Accrued compensation |
(147,209 | ) | (88,024 | ) | ||||
| Billings in excess of services provided |
4,425 | (7,471 | ) | |||||
|
|
|
|
|
|||||
| Net cash used in operating activities |
(168,731 | ) | (41,026 | ) | ||||
|
|
|
|
|
|||||
| Investing activities |
||||||||
| Payments for acquisition of businesses, net of cash received |
(6,698 | ) | (9,833 | ) | ||||
| Purchases of property and equipment and other |
(25,637 | ) | (27,696 | ) | ||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(32,335 | ) | (37,529 | ) | ||||
|
|
|
|
|
|||||
| Financing activities |
||||||||
| Borrowings under revolving line of credit |
165,000 | 292,500 | ||||||
| Repayments under revolving line of credit |
(165,000 | ) | (192,500 | ) | ||||
| Purchase and retirement of common stock |
(3,098 | ) | (46,133 | ) | ||||
| Share-based compensation tax withholdings and other |
(14,827 | ) | (7,475 | ) | ||||
| Payments for business acquisition liabilities |
(4,161 | ) | (7,496 | ) | ||||
| Deposits and other |
4,887 | 602 | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used in) financing activities |
(17,199 | ) | 39,498 | |||||
|
|
|
|
|
|||||
| Effect of exchange rate changes on cash and cash equivalents |
(20,490 | ) | 979 | |||||
|
|
|
|
|
|||||
| Net decrease in cash and cash equivalents |
(238,755 | ) | (38,078 | ) | ||||
| Cash and cash equivalents, beginning of period |
494,485 | 294,953 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents, end of period |
$ | 255,730 | $ | 256,875 | ||||
|
|
|
|
|
|||||
FTI CONSULTING, INC.
RECONCILIATION OF NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO FREE CASH FLOW
(in thousands)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net cash provided by (used in) operating activities |
$ | 35,047 | $ | 125,558 | $ | (168,731 | ) | $ | (41,026 | ) | ||||||
| Purchases of property and equipment |
(13,028 | ) | (19,724 | ) | (25,635 | ) | (27,725 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Free Cash Flow |
$ | 22,019 | $ | 105,834 | $ | (194,366 | ) | $ | (68,751 | ) | ||||||
|
|
|
|
|
|
|
|
|
|||||||||