CHICAGO--(BUSINESS WIRE)--Global professional services firm Huron (NASDAQ: HURN) today announced financial results from continuing operations for the first quarter ended March 31, 2017.
"As we expected, our Education and Life Sciences and Business Advisory segments achieved strong results in the first quarter, while our Healthcare segment remained challenged," said James H. Roth, chief executive officer and president of Huron.
"We are confident that the foundation we have built to serve our clients, rooted in diverse capabilities and deep industry expertise, supports their need to respond to the market disruption and regulatory changes they face and will result in sustained growth over time," added Roth.
FIRST QUARTER 2017 RESULTS FROM CONTINUING OPERATIONS
Revenues increased 4.6% to $188.8 million for the first quarter of 2017 compared to $180.5 million for the first quarter of 2016. First quarter 2017 revenues included $12.8 million from Huron's acquisitions of Healthcare Services Management, Inc., Pope Woodhead and Associates ("Pope Woodhead"), and Innosight Holdings LLC ("Innosight"), all of which were completed subsequent to the first quarter of 2016, and $0.3 million of incremental revenues due to the full quarter impact of the acquisition of MyRounding Solutions, LLC. First quarter 2017 revenues also included revenues from the acquisition of the U.S. assets of ADI Strategies, Inc. ("ADI Strategies"), which was completed subsequent to the first quarter of 2016 and has since been fully integrated into the Business Advisory segment. Net income from continuing operations was $5.2 million, or $0.24 per diluted share, for the first quarter of 2017 compared to $6.9 million, or $0.32 per diluted share, for the same period last year.
First quarter 2017 earnings before interest, taxes, depreciation and amortization ("EBITDA")(5) increased 4.5% to $26.8 million, or 14.2% of revenues, compared to $25.6 million, or 14.2% of revenues, in the comparable quarter last year.
In addition to using EBITDA to evaluate the company’s financial performance, management uses other non-GAAP financial measures, which exclude the effect of the following items (in thousands):
| Three Months Ended | ||||||||||||
| March 31, | ||||||||||||
| 2017 | 2016 | |||||||||||
| Restructuring charges | $ | 279 | $ | 1,333 | ||||||||
| Other non-operating expense (income), net | $ | 17 | $ | (347 | ) | |||||||
| Amortization of intangible assets | $ | 8,652 | $ | 7,445 | ||||||||
| Non-cash interest on convertible notes | $ | 1,928 | $ | 1,839 | ||||||||
| Tax effect | $ | (4,192 | ) | $ | (4,172 | ) | ||||||
Adjusted EBITDA(5) was $27.1 million, or 14.4% of revenues, in the first quarter of 2017, compared to $26.6 million, or 14.8% of revenues, in the comparable quarter last year. Adjusted net income from continuing operations(5) was $11.8 million, or $0.55 per diluted share, for the first quarter of 2017, compared to $13.3 million, or $0.62 per diluted share, for the comparable period in 2016.
The average number of full-time billable consultants(1) increased 7.4% to 1,965 in the first quarter of 2017 compared to 1,829 in the same quarter last year. Full-time billable consultant utilization rate(2) was 73.9% during the first quarter of 2017 compared to 76.6% during the same period last year. Average billing rate per hour for full-time billable consultants(3) was $216 for the first quarter of 2017 compared to $214 for the first quarter of 2016. The average number of full-time equivalent professionals(4) was 276 in the first quarter of 2017 compared to 245 for the comparable period in 2016.
OPERATING SEGMENTS
Huron’s results reflect a portfolio of service offerings focused on helping clients address complex business challenges.
The company’s year-to-date 2017 revenues by operating segment as a percentage of total company revenues are as follows: Healthcare (52%); Education and Life Sciences (28%); and Business Advisory (20%). Financial results by segment are included in the attached schedules and in Huron's forthcoming Quarterly Report on Form 10-Q filing for the quarter ended March 31, 2017.
ACQUISITIONS
On Jan. 9, 2017, Huron completed its acquisition of Pope Woodhead, a U.K.-based consulting firm providing market access capabilities to assist clients in developing value propositions for innovative medicines and technologies. The acquisition expands Huron's life sciences strategy expertise and strengthens its ability to lead clients through complex payer and regulatory environments. Pope Woodhead's results of operations have been included in Huron's consolidated financial statements and the results of operations of the Education and Life Sciences segment from the date of acquisition.
On March 1, 2017, Huron completed its acquisition of Innosight, a growth strategy firm focused on helping companies navigate disruptive change, enable innovation, and manage strategic transformation. Together with Innosight, Huron will use its strategic, operational, and technology capabilities to help clients across multiple industries develop pioneering solutions to address disruption and achieve sustained growth. Innosight's results of operations have been included in Huron's consolidated financial statements and the results of operations of the Business Advisory segment from the date of acquisition.
On April 1, 2017, Huron completed its acquisition of the international assets of ADI Strategies in Dubai and India. Huron acquired the U.S. assets of ADI Strategies in the second quarter of 2016. ADI Strategies is a leading enterprise performance management, risk management and business intelligence firm. The acquisition strengthens Huron's technology and analytics competencies and expands its global reach. The international results of operations of ADI Strategies will be included in Huron's consolidated financial statements and the results of operations of the Business Advisory segment from the date of acquisition.
OUTLOOK FOR 2017(6)
Based on currently available information, the company affirmed its revenue, adjusted EBITDA, and non-GAAP adjusted earnings guidance, which was previously announced on Feb. 16, 2017. However, the company updated its EBITDA and GAAP earnings guidance to adjust for amortization expense associated with the acquisitions that were completed during the first quarter of 2017 and to reflect the estimated costs of restructuring activities.
As such, the company's guidance for full year 2017 is as follows: revenues before reimbursable expenses in a range of $750.0 million to $790.0 million, net income in a range of $24.0 million to $31.0 million, EBITDA in a range of $110.0 million to $122.0 million, adjusted EBITDA in a range $112.5 million to $124.5 million, GAAP diluted earnings per share in a range of $1.10 to $1.40, and non-GAAP adjusted diluted earnings per share in a range of $2.40 to $2.70.
Management will provide a more detailed discussion of its outlook during the company’s earnings conference call webcast.
FIRST QUARTER 2017 WEBCAST
The company will host a webcast to discuss its financial results today, May 1, 2017, at 7:30 a.m. Eastern Time (6:30 a.m. Central Time). The conference call is being webcast by NASDAQ OMX and can be accessed at Huron's website at http://ir.huronconsultinggroup.com. A replay will be available approximately two hours after the conclusion of the webcast and for 90 days thereafter.
USE OF NON-GAAP FINANCIAL MEASURES(5)
In evaluating the company’s financial performance and outlook, management uses earnings before interest, taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA, adjusted EBITDA as a percentage of revenues, adjusted net income from continuing operations, and adjusted diluted earnings per share from continuing operations, which are non-GAAP measures. Our management uses these non-GAAP financial measures to gain an understanding of our comparative operating performance (when comparing such results with previous periods or forecasts). These non-GAAP financial measures are used by management in their financial and operating decision making because management believes they reflect our ongoing business in a manner that allows for meaningful period-to-period comparisons. Management also uses these non-GAAP financial measures when publicly providing our business outlook, for internal management purposes, and as a basis for evaluating potential acquisitions and dispositions. We believe that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating Huron’s current operating performance and future prospects in the same manner as management does, if they so choose, and in comparing in a consistent manner Huron’s current financial results with Huron’s past financial results. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States.
ABOUT HURON
Huron is a global professional services firm committed to achieving sustainable results in partnership with its clients. The company brings depth of expertise in strategy, technology, operations, advisory services and analytics to drive lasting and measurable results in the healthcare, higher education, life sciences and commercial sectors. Through focus, passion and collaboration, Huron provides guidance to support organizations as they contend with the change transforming their industries and businesses. Learn more at www.huronconsultinggroup.com.
Statements in this press release that are not historical in nature, including those concerning the company’s current expectations about its future requirements and needs, are “forward-looking” statements as defined in Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Forward-looking statements are identified by words such as “may,” “should,” “expects,” “provides,” “anticipates,” “assumes,” “can,” “will,” “meets,” “could,” “likely,” “intends,” “might,” “predicts,” “seeks,” “would,” “believes,” “estimates,” “plans,” “continues,” or “outlook” or similar expressions. These forward-looking statements reflect our current expectations about our future requirements and needs, results, levels of activity, performance, or achievements. Some of the factors that could cause actual results to differ materially from the forward-looking statements contained herein include, without limitation: failure to achieve expected utilization rates, billing rates and the number of revenue-generating professionals; inability to expand or adjust our service offerings in response to market demands; our dependence on renewal of client-based services; dependence on new business and retention of current clients and qualified personnel; failure to maintain third-party provider relationships and strategic alliances; inability to license technology to and from third parties; the impairment of goodwill; various factors related to income and other taxes; difficulties in successfully integrating the businesses we acquire and achieving expected benefits from such acquisitions; risks relating to privacy, information security, and related laws and standards; and a general downturn in market conditions. These forward-looking statements involve known and unknown risks, uncertainties, and other factors, including, among others, those described under “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2016, that may cause actual results, levels of activity, performance or achievements to be materially different from any anticipated results, levels of activity, performance, or achievements expressed or implied by these forward-looking statements. We disclaim any obligation to update or revise any forward-looking statements as a result of new information or future events, or for any other reason.
| HURON CONSULTING GROUP INC. | ||||||||
| CONSOLIDATED STATEMENTS OF EARNINGS AND OTHER COMPREHENSIVE INCOME | ||||||||
| (In thousands, except per share amounts) | ||||||||
| (Unaudited) | ||||||||
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2017 | 2016 | |||||||
| Revenues and reimbursable expenses: | ||||||||
| Revenues | $ | 188,849 | $ | 180,489 | ||||
| Reimbursable expenses | 16,950 | 16,561 | ||||||
| Total revenues and reimbursable expenses | 205,799 | 197,050 | ||||||
| Direct costs and reimbursable expenses (exclusive of depreciation and amortization shown in operating expenses): | ||||||||
| Direct costs | 115,741 | 111,857 | ||||||
| Amortization of intangible assets and software development costs | 2,986 | 3,386 | ||||||
| Reimbursable expenses | 16,869 | 16,627 | ||||||
| Total direct costs and reimbursable expenses | 135,596 | 131,870 | ||||||
| Operating expenses: | ||||||||
| Selling, general and administrative expenses | 46,856 | 42,057 | ||||||
| Restructuring charges | 279 | 1,333 | ||||||
| Depreciation and amortization | 8,919 | 7,414 | ||||||
| Total operating expenses | 56,054 | 50,804 | ||||||
| Operating income | 14,149 | 14,376 | ||||||
| Other income (expense), net: | ||||||||
| Interest expense, net of interest income | (4,004 | ) | (3,971 | ) | ||||
| Other income, net | 758 | 471 | ||||||
| Total other expense, net | (3,246 | ) | (3,500 | ) | ||||
| Income from continuing operations before income tax expense | 10,903 | 10,876 | ||||||
| Income tax expense | 5,748 | 4,010 | ||||||
| Net income from continuing operations | 5,155 | 6,866 | ||||||
| Income (loss) from discontinued operations, net of tax | 143 | (864 | ) | |||||
| Net income | $ | 5,298 | $ | 6,002 | ||||
| Net earnings per basic share: | ||||||||
| Net income from continuing operations | $ | 0.24 | $ | 0.33 | ||||
| Income (loss) from discontinued operations, net of tax | 0.01 | (0.05 | ) | |||||
| Net income | $ | 0.25 | $ | 0.28 | ||||
| Net earnings per diluted share: | ||||||||
| Net income from continuing operations | $ | 0.24 | $ | 0.32 | ||||
| Income (loss) from discontinued operations, net of tax | 0.01 | (0.04 | ) | |||||
| Net income | $ | 0.25 | $ | 0.28 | ||||
| Weighted average shares used in calculating earnings per share: | ||||||||
| Basic | 21,239 | 21,114 | ||||||
| Diluted | 21,474 | 21,460 | ||||||
| Comprehensive income: | ||||||||
| Net income | $ | 5,298 | $ | 6,002 | ||||
| Foreign currency translation adjustments, net of tax | 424 | 21 | ||||||
| Unrealized gain on investment, net of tax | 1,777 | 1,472 | ||||||
| Unrealized gain (loss) on cash flow hedging instruments, net of tax | 45 | (114 | ) | |||||
| Other comprehensive income | 2,246 | 1,379 | ||||||
| Comprehensive income | $ | 7,544 | $ | 7,381 | ||||
|
HURON CONSULTING GROUP INC. |
||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (In thousands, except share and per share amounts) | ||||||||
| (Unaudited) | ||||||||
| March 31, | December 31, | |||||||
| 2017 | 2016 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 12,667 | $ | 17,027 | ||||
| Receivables from clients, net | 96,262 | 94,246 | ||||||
| Unbilled services, net | 67,540 | 51,290 | ||||||
| Income tax receivable | 5,626 | 4,211 | ||||||
| Prepaid expenses and other current assets | 14,690 | 13,308 | ||||||
| Total current assets | 196,785 | 180,082 | ||||||
| Property and equipment, net | 36,067 | 32,434 | ||||||
| Long-term investment | 37,569 | 34,675 | ||||||
| Other non-current assets | 26,652 | 24,814 | ||||||
| Intangible assets, net | 97,469 | 81,348 | ||||||
| Goodwill | 897,752 | 799,862 | ||||||
| Total assets | $ | 1,292,294 | $ | 1,153,215 | ||||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 9,426 | $ | 7,273 | ||||
| Accrued expenses | 24,342 | 19,788 | ||||||
| Accrued payroll and related benefits | 39,988 | 82,669 | ||||||
| Accrued contingent consideration for business acquisitions | 8,263 | 1,985 | ||||||
| Deferred revenues | 24,005 | 24,053 | ||||||
| Total current liabilities | 106,024 | 135,768 | ||||||
| Non-current liabilities: | ||||||||
| Deferred compensation and other liabilities | 25,379 | 24,171 | ||||||
| Accrued contingent consideration for business acquisitions, net of current portion | 15,101 | 6,842 | ||||||
| Long-term debt | 422,297 | 292,065 | ||||||
| Deferred lease incentives | 12,477 | 10,703 | ||||||
| Deferred income taxes, net | 45,359 | 35,633 | ||||||
| Total non-current liabilities | 520,613 | 369,414 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders’ equity | ||||||||
| Common stock; $0.01 par value; 500,000,000 shares authorized; 24,487,820 and 24,126,118 shares issued at March 31, 2017 and December 31, 2016, respectively | 240 | 235 | ||||||
| Treasury stock, at cost, 2,364,699 and 2,408,343 shares at March 31, 2017 and December 31, 2016, respectively | (117,813 | ) | (113,195 | ) | ||||
| Additional paid-in capital | 421,023 | 405,895 | ||||||
| Retained earnings | 356,346 | 351,483 | ||||||
| Accumulated other comprehensive income | 5,861 | 3,615 | ||||||
| Total stockholders’ equity | 665,657 | 648,033 | ||||||
| Total liabilities and stockholders’ equity | $ | 1,292,294 | $ | 1,153,215 | ||||
| HURON CONSULTING GROUP INC. | ||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (In thousands) | ||||||||
| (Unaudited) | ||||||||
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2017 | 2016 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 5,298 | $ | 6,002 | ||||
| Adjustments to reconcile net income to net cash used in operating activities: | ||||||||
| Depreciation and amortization | 11,931 | 10,799 | ||||||
| Share-based compensation | 3,939 | 5,208 | ||||||
| Amortization of debt discount and issuance costs | 2,482 | 2,367 | ||||||
| Allowances for doubtful accounts and unbilled services | 1,346 | 2,418 | ||||||
| Deferred income taxes | 7,316 | 7,191 | ||||||
| Changes in operating assets and liabilities, net of acquisitions: | ||||||||
| (Increase) decrease in receivables from clients | 6,663 | 14,834 | ||||||
| (Increase) decrease in unbilled services | (14,282 | ) | (19,363 | ) | ||||
| (Increase) decrease in current income tax receivable / payable, net | (2,026 | ) | (8,247 | ) | ||||
| (Increase) decrease in other assets | (828 | ) | 10,983 | |||||
| Increase (decrease) in accounts payable and accrued liabilities | 4,701 | (3,960 | ) | |||||
| Increase (decrease) in accrued payroll and related benefits | (43,317 | ) | (37,451 | ) | ||||
| Increase (decrease) in deferred revenues | (1,615 | ) | 198 | |||||
| Net cash used in operating activities | (18,392 | ) | (9,021 | ) | ||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment, net | (6,503 | ) | (1,980 | ) | ||||
| Investment in life insurance policies | (133 | ) | (866 | ) | ||||
| Purchases of businesses, net of cash acquired | (101,817 | ) | (14,000 | ) | ||||
| Capitalization of internally developed software costs | (265 | ) | (252 | ) | ||||
| Proceeds from note receivable | 177 | — | ||||||
| Net cash used in investing activities | (108,541 | ) | (17,098 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from exercise of stock options | — | 123 | ||||||
| Shares redeemed for employee tax withholdings | (4,181 | ) | (4,377 | ) | ||||
| Share repurchases | — | (55,265 | ) | |||||
| Proceeds from borrowings under credit facility | 179,000 | 70,500 | ||||||
| Repayments on credit facility | (51,000 | ) | (30,000 | ) | ||||
| Payments for debt issuance costs | (395 | ) | — | |||||
| Payment of contingent consideration liabilities | (873 | ) | — | |||||
| Net cash provided by (used in) financing activities | 122,551 | (19,019 | ) | |||||
| Effect of exchange rate changes on cash | 22 | 158 | ||||||
| Net decrease in cash and cash equivalents | (4,360 | ) | (44,980 | ) | ||||
| Cash and cash equivalents at beginning of the period | 17,027 | 58,437 | ||||||
| Cash and cash equivalents at end of the period | $ | 12,667 | $ | 13,457 | ||||
|
HURON CONSULTING GROUP INC. |
|||||||||||
| SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA | |||||||||||
| (Unaudited) | |||||||||||
|
Three Months Ended March 31, |
Percent
Increase (Decrease) |
||||||||||
| Segment and Consolidated Operating Results (in thousands): | 2017 | 2016 | |||||||||
| Healthcare: | |||||||||||
| Revenues | $ | 98,452 | $ | 114,018 | (13.7 | )% | |||||
| Operating income | $ | 34,150 | $ | 39,006 | (12.4 | )% | |||||
| Segment operating income as a percentage of segment revenues | 34.7 | % | 34.2 | % | |||||||
| Education and Life Sciences: | |||||||||||
| Revenues | $ | 52,485 | $ | 43,238 | 21.4 | % | |||||
| Operating income | $ | 15,579 | $ | 10,208 | 52.6 | % | |||||
| Segment operating income as a percentage of segment revenues | 29.7 | % | 23.6 | % | |||||||
| Business Advisory: | |||||||||||
| Revenues | $ | 37,912 | $ | 23,233 | 63.2 | % | |||||
| Operating income | $ | 5,802 | $ | 2,699 | 115.0 | % | |||||
| Segment operating income as a percentage of segment revenues | 15.3 | % | 11.6 | % | |||||||
| Total Company: | |||||||||||
| Revenues | $ | 188,849 | $ | 180,489 | 4.6 | % | |||||
| Reimbursable expenses | 16,950 | 16,561 | 2.3 | % | |||||||
| Total revenues and reimbursable expenses | $ | 205,799 | $ | 197,050 | 4.4 | % | |||||
| Statements of Earnings reconciliation: | |||||||||||
| Segment operating income | $ | 55,531 | $ | 51,913 | 7.0 | % | |||||
| Items not allocated at the segment level: | |||||||||||
| Other operating expenses | 32,463 | 30,123 | 7.8 | % | |||||||
| Depreciation and amortization | 8,919 | 7,414 | 20.3 | % | |||||||
| Total operating income | 14,149 | 14,376 | (1.6 | )% | |||||||
| Other expense, net | 3,246 | 3,500 | (7.3 | )% | |||||||
| Income from continuing operations before income tax expense | $ | 10,903 | $ | 10,876 | 0.2 | % | |||||
| Other Operating Data (excluding All Other): | |||||||||||
| Number of full-time billable consultants (at period end) (1): | |||||||||||
| Healthcare | 857 | 1,023 | (16.2 | )% | |||||||
| Education and Life Sciences | 604 | 497 | 21.5 | % | |||||||
| Business Advisory | 554 | 322 | 72.0 | % | |||||||
| Total | 2,015 | 1,842 | 9.4 | % | |||||||
| Average number of full-time billable consultants (for the period) (1): | |||||||||||
| Healthcare | 867 | 1,026 | |||||||||
| Education and Life Sciences | 595 | 487 | |||||||||
| Business Advisory | 503 | 316 | |||||||||
| Total | 1,965 | 1,829 | |||||||||
| HURON CONSULTING GROUP INC. | ||||||||
| SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA (CONTINUED) | ||||||||
| (Unaudited) | ||||||||
| Three Months Ended | ||||||||
| March 31, | ||||||||
| Other Operating Data (continued): | 2017 | 2016 | ||||||
| Full-time billable consultant utilization rate (2): | ||||||||
| Healthcare | 72.3 | % | 80.5 | % | ||||
| Education and Life Sciences | 73.3 | % | 71.4 | % | ||||
| Business Advisory | 77.0 | % | 72.0 | % | ||||
| Total | 73.9 | % | 76.6 | % | ||||
| Full-time billable consultant average billing rate per hour (3): | ||||||||
| Healthcare | $ | 228 | $ | 213 | ||||
| Education and Life Sciences | $ | 228 | $ | 227 | ||||
| Business Advisory | $ | 184 | $ | 199 | ||||
| Total | $ | 216 | $ | 214 | ||||
| Revenue per full-time billable consultant (in thousands): | ||||||||
| Healthcare | $ | 76 | $ | 82 | ||||
| Education and Life Sciences | $ | 78 | $ | 79 | ||||
| Business Advisory | $ | 72 | $ | 71 | ||||
| Total | $ | 76 | $ | 79 | ||||
| Average number of full-time equivalents (for the period) (4): | ||||||||
| Healthcare | 216 | 199 | ||||||
| Education and Life Sciences | 41 | 39 | ||||||
| Business Advisory | 19 | 7 | ||||||
| Total | 276 | 245 | ||||||
| Revenue per full-time equivalent (in thousands): | ||||||||
| Healthcare | $ | 150 | $ | 151 | ||||
| Education and Life Sciences | $ | 145 | $ | 123 | ||||
| Business Advisory | $ | 104 | $ | 126 | ||||
| Total | $ | 146 | $ | 146 | ||||
|
________________ |
||||||||
| (1) | Consists of our full-time professionals who provide consulting services and generate revenues based on the number of hours worked. | |||
| (2) | Utilization rate for our full-time billable consultants is calculated by dividing the number of hours all of our full-time billable consultants worked on client assignments during a period by the total available working hours for all of these consultants during the same period, assuming a forty-hour work week, less paid holidays and vacation days. | |||
| (3) | Average billing rate per hour for our full-time billable consultants is calculated by dividing revenues for a period by the number of hours worked on client assignments during the same period. | |||
| (4) | Consists of cultural transformation consultants within our Studer Group solution, which include coaches and their support staff, consultants who work variable schedules as needed by our clients, and full-time employees who provide software support and maintenance services to our clients. | |||
| HURON CONSULTING GROUP INC. | ||||||||||
| RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS | ||||||||||
|
TO ADJUSTED EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (5) |
||||||||||
| (In thousands) | ||||||||||
| (Unaudited) | ||||||||||
| Three Months Ended | ||||||||||
| March 31, | ||||||||||
| 2017 | 2016 | |||||||||
| Revenues | $ | 188,849 | $ | 180,489 | ||||||
| Net income from continuing operations | $ | 5,155 | $ | 6,866 | ||||||
| Add back: | ||||||||||
| Income tax expense | 5,748 | 4,010 | ||||||||
| Interest expense, net of interest income | 4,004 | 3,971 | ||||||||
| Depreciation and amortization | 11,905 | 10,800 | ||||||||
| Earnings before interest, taxes, depreciation and amortization (EBITDA) (5) | 26,812 | 25,647 | ||||||||
| Add back: | ||||||||||
| Restructuring charges | 279 | 1,333 | ||||||||
| Other non-operating expense (income), net | 17 | (347 | ) | |||||||
| Adjusted EBITDA (5) | $ | 27,108 | $ | 26,633 | ||||||
| Adjusted EBITDA as a percentage of revenues (5) | 14.4 | % | 14.8 | % | ||||||
| RECONCILIATION OF NET INCOME FROM CONTINUING OPERATIONS | ||||||||
|
TO ADJUSTED NET INCOME FROM CONTINUING OPERATIONS (5) |
||||||||
| (In thousands, except per share amounts) | ||||||||
| (Unaudited) | ||||||||
| Three Months Ended | ||||||||
| March 31, | ||||||||
| 2017 | 2016 | |||||||
| Net income from continuing operations | $ | 5,155 | $ | 6,866 | ||||
| Weighted average shares – diluted | 21,474 | 21,460 | ||||||
| Diluted earnings per share from continuing operations | $ | 0.24 | $ | 0.32 | ||||
| Add back: | ||||||||
| Amortization of intangible assets | 8,652 | 7,445 | ||||||
| Restructuring charges | 279 | 1,333 | ||||||
| Non-cash interest on convertible notes | 1,928 | 1,839 | ||||||
| Tax effect | (4,192 | ) | (4,172 | ) | ||||
| Total adjustments, net of tax | 6,667 | 6,445 | ||||||
| Adjusted net income from continuing operations (5) | $ | 11,822 | $ | 13,311 | ||||
| Adjusted diluted earnings per share from continuing operations (5) | $ | 0.55 | $ | 0.62 | ||||
|
________________ |
||||||||
| (5) | In evaluating the company’s financial performance and outlook, management uses earnings before interest, taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA, adjusted EBITDA as a percentage of revenues, adjusted net income from continuing operations, and adjusted diluted earnings per share from continuing operations, which are non-GAAP measures. Our management uses these non-GAAP financial measures to gain an understanding of our comparative operating performance (when comparing such results with previous periods or forecasts). These non-GAAP financial measures are used by management in their financial and operating decision making because management believes they reflect our ongoing business in a manner that allows for meaningful period-to-period comparisons. Management also uses these non-GAAP financial measures when publicly providing our business outlook, for internal management purposes, and as a basis for evaluating potential acquisitions and dispositions. We believe that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating Huron’s current operating performance and future prospects in the same manner as management does, if they so choose, and in comparing in a consistent manner Huron’s current financial results with Huron’s past financial results. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States. |
| HURON CONSULTING GROUP INC. | ||||||||
| RECONCILIATION OF NON-GAAP MEASURES FOR FULL YEAR 2017 OUTLOOK | ||||||||
| RECONCILIATION OF NET INCOME | ||||||||
|
TO ADJUSTED EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (6) |
||||||||
| (In millions) | ||||||||
| (Unaudited) | ||||||||
| Year Ending | ||||||||
| December 31, 2017 | ||||||||
| Guidance Range | ||||||||
| Low | High | |||||||
| Projected revenues - GAAP | $ | 750.0 | $ | 790.0 | ||||
| Projected net income - GAAP | $ | 24.0 | $ | 31.0 | ||||
| Add back: | ||||||||
| Income tax expense | 17.5 | 22.5 | ||||||
| Interest expense, net of interest income | 18.5 | 18.5 | ||||||
| Depreciation and amortization | 50.0 | 50.0 | ||||||
| Projected earnings before interest, taxes, depreciation and amortization (EBITDA) (6) | 110.0 | 122.0 | ||||||
| Add back: | ||||||||
| Restructuring charges | 3.0 | 3.0 | ||||||
| Other non-operating income, net | (0.5 | ) | (0.5 | ) | ||||
| Projected adjusted EBITDA (6) | $ | 112.5 | $ | 124.5 | ||||
| Projected adjusted EBITDA as a percentage of projected revenues (6) | 15.0 | % | 15.8 | % | ||||
| RECONCILIATION OF NET INCOME | ||||||||||
|
TO ADJUSTED NET INCOME (6) |
||||||||||
| (In millions, except per share amounts) | ||||||||||
| (Unaudited) | ||||||||||
| Year Ending | ||||||||||
| December 31, 2017 | ||||||||||
| Guidance Range | ||||||||||
| Low | High | |||||||||
| Projected net income - GAAP | $ | 24.0 | $ | 31.0 | ||||||
| Projected diluted earnings per share - GAAP | $ | 1.10 | $ | 1.40 | ||||||
| Add back: | ||||||||||
| Amortization of intangible assets | 35.0 | 35.0 | ||||||||
| Restructuring charges | 3.0 | 3.0 | ||||||||
| Non-cash interest on convertible notes | 8.0 | 8.0 | ||||||||
| Tax effect | (18.0 | ) | (18.0 | ) | ||||||
| Total adjustments, net of tax | 28.0 | 28.0 | ||||||||
| Projected adjusted net income (6) | $ | 52.0 | $ | 59.0 | ||||||
| Projected adjusted diluted earnings per share (6) | $ | 2.40 | $ | 2.70 | ||||||
|
________________ |
||||||||||
| (6) | In evaluating the company’s outlook, management uses projected EBITDA, projected adjusted EBITDA, projected adjusted EBITDA as a percentage of revenues, projected adjusted net income, and projected adjusted diluted earnings per share, which are non-GAAP measures. Management believes that the use of such measures, as supplements to projected net income and projected diluted earnings per share, and other GAAP measures, are useful indicators for investors. These useful indicators can help readers gain a meaningful understanding of the company’s core operating results and future prospects without the effect of non-cash or other one-time items. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States. | |
