Delaware |
000-50976 |
01-0666114 |
(State
or other jurisdiction |
(Commission |
(IRS
Employer |
of
incorporation or organization) |
File
Number) |
Identification
Number) |
Huron
Consulting Group Inc. | |||
(Registrant) | |||
Date: |
August 10,
2005 |
/s/
Gary L. Burge | |
Gary
L. Burge | |||
Vice
President, | |||
Chief
Financial Officer and Treasurer |
Exhibit
Number |
Description | |
99.1
|
Press
Release, dated August 10, 2005
|
· |
Revenues
of $50.5 million for Q2 2005 increased 21.7% from $41.5 million in Q2
2004. |
· |
Earnings
for the
quarter were 28 cents per diluted share, compared to 32 cents per diluted
share in the same period last year, reflecting a 28.6% increase in diluted
shares outstanding due to the Company’s initial public offering
(IPO). |
· |
Utilization
rate increased to 76.1% during Q2 2005 from 71.8% during the same period
last year. |
Three
months ended
June 30, |
Six
months ended
June 30, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Revenues
and reimbursable expenses: |
|||||||||||||
Revenues |
$ |
50,517 |
$ |
41,503 |
$ |
97,277 |
$ |
81,604 |
|||||
Reimbursable
expenses |
4,691 |
3,647 |
9,061 |
7,090 |
|||||||||
Total
revenues and reimbursable expenses |
55,208 |
45,150 |
106,338 |
88,694 |
|||||||||
Direct
costs and reimbursable expenses
(exclusive of depreciation and
amortization
shown in operating expenses): |
|||||||||||||
Direct
costs |
27,514 |
22,549 |
52,459 |
47,405 |
|||||||||
Stock-based
compensation |
1,240 |
174 |
2,239 |
186 |
|||||||||
Intangible
assets amortization |
385 |
¾ |
385 |
¾ |
|||||||||
Reimbursable
expenses |
4,704 |
3,542 |
9,091 |
7,065 |
|||||||||
Total
direct costs and reimbursable expenses |
33,843 |
26,265 |
64,174 |
54,656 |
|||||||||
Operating
expenses: |
|||||||||||||
Selling,
general and administrative |
11,650 |
9,624 |
22,962 |
17,780 |
|||||||||
Stock-based
compensation |
456 |
58 |
867 |
60 |
|||||||||
Depreciation
and amortization |
1,109 |
472 |
1,956 |
1,075 |
|||||||||
Restructuring
charges |
¾ |
¾ |
¾ |
2,139 |
|||||||||
Total
operating expenses |
13,215 |
10,154 |
25,785 |
21,054 |
|||||||||
Operating
income |
8,150 |
8,731 |
16,379 |
12,984 |
|||||||||
Other
(income) expense: |
|||||||||||||
Interest
(income) expense, net |
(64 |
) |
271 |
(229 |
) |
516 |
|||||||
Other
(income) expense |
¾ |
(1 |
) |
(1 |
) |
(1 |
) | ||||||
Total
other (income) expense |
(64 |
) |
270 |
(230 |
) |
515 |
|||||||
Income
before provision for income taxes |
8,214 |
8,461 |
16,609 |
12,469 |
|||||||||
Provision
for income taxes |
3,557 |
3,576 |
7,125 |
5,237 |
|||||||||
Net
income |
4,657 |
4,885 |
9,484 |
7,232 |
|||||||||
Accrued
dividends on 8% preferred stock |
¾ |
285 |
¾ |
558 |
|||||||||
Net
income attributable to common stockholders |
$ |
4,657 |
$ |
4,600 |
$ |
9,484 |
$ |
6,674 |
|||||
|
|||||||||||||
Net
income attributable to common stockholders
per
share: |
|||||||||||||
Basic |
$ |
0.30 |
$ |
0.35 |
$ |
0.61 |
$ |
0.50 |
|||||
Diluted |
$ |
0.28 |
$ |
0.32 |
$ |
0.57 |
$ |
0.47 |
|||||
Weighted
average shares used in calculating net income
attributable
to common stockholders per share: |
|||||||||||||
Basic |
15,646 |
12,050 |
15,597 |
12,011 |
|||||||||
Diluted |
16,773 |
13,044 |
16,725 |
13,005 |
|||||||||
June
30,
2005
(Unaudited) |
December 31,
2004
(Audited) |
||||||
Assets |
|||||||
Current
assets: |
|||||||
Cash
and cash equivalents |
|
$
15,099 |
|
$
28,092 |
|||
Receivables
from clients, net |
25,682 |
21,750 |
|||||
Unbilled
services, net |
14,626 |
10,830 |
|||||
Income
tax receivable |
803 |
494 |
|||||
Deferred
income taxes |
9,664 |
7,919 |
|||||
Other
current assets |
3,305 |
3,053 |
|||||
Total
current assets |
69,179 |
72,138 |
|||||
Property
and equipment, net |
11,413 |
8,975 |
|||||
Deferred
income taxes |
2,246 |
1,450 |
|||||
Deposits |
641 |
656 |
|||||
Intangible
assets, net |
2,123 |
¾ |
|||||
Goodwill |
14,554 |
¾ |
|||||
Total
assets |
$
100,156 |
$
83,219 |
|||||
Liabilities
and stockholders’ equity |
|||||||
Current
liabilities: |
|||||||
Accounts
payable |
|
$ 2,221 |
|
$
2,809 |
|||
Accrued
expenses |
3,364 |
2,384 |
|||||
Accrued
payroll and related benefits |
18,877 |
20,494 |
|||||
Income
tax payable |
230 |
950 |
|||||
Deferred
revenue |
4,524 |
2,603 |
|||||
Current
portion of notes payable |
1,000 |
¾ |
|||||
Total
current liabilities |
30,216 |
29,240 |
|||||
Non-current
liabilities: |
|||||||
Accrued
expenses |
444 |
598 |
|||||
Deferred
lease incentives |
4,200 |
4,148 |
|||||
Notes
payable, net of current portion |
2,000 |
¾ |
|||||
Total
non-current liabilities |
6,644 |
4,746 |
|||||
Commitments
and contingencies |
|||||||
Stockholders’
equity |
|||||||
Common
stock; $0.01 par value; 500,000,000 shares authorized; 17,122,661 shares
issued at June 30, 2005 (unaudited)
and 16,364,574
shares issued and outstanding at December 31, 2004 |
171 |
164 |
|||||
Treasury
stock, 45,450 shares at June 30, 2005, at cost |
(750 |
) |
¾ |
||||
Additional
paid-in capital |
73,166 |
59,608 |
|||||
Deferred
stock-based compensation |
(20,517 |
) |
(12,281 |
) | |||
Retained
earnings |
11,226 |
1,742 |
|||||
Total
stockholders’ equity |
63,296 |
49,233 |
|||||
Total
liabilities and stockholders equity |
$
100,156 |
$
83,219 |
Three
Months Ended
June 30, |
Six
Months Ended
June 30, |
||||||||||||
Segment
Operating Results (in thousands): |
2005 |
2004 |
2005 |
2004 |
|||||||||
Revenues
and reimbursable expenses: |
|||||||||||||
Financial
Consulting |
$ |
29,890 |
$ |
25,442 |
$ |
54,443 |
$ |
48,999 |
|||||
Operational
Consulting |
20,627 |
16,061 |
42,834 |
32,605 |
|||||||||
Total
revenues |
50,517 |
41,503 |
97,277 |
81,604 |
|||||||||
Total
reimbursable expenses |
4,691 |
3,647 |
9,061 |
7,090 |
|||||||||
Total
revenues and reimbursable expenses |
$ |
55,208 |
$ |
45,150 |
$ |
106,338 |
$ |
88,694 |
|||||
Operating
income: |
|||||||||||||
Financial
Consulting |
$ |
12,457 |
$ |
11,421 |
$ |
22,444 |
$ |
19,182 |
|||||
Operational
Consulting |
7,237 |
5,521 |
15,988 |
11,344 |
|||||||||
Total
segment operating income |
$ |
19,694 |
$ |
16,942 |
$ |
38,432 |
$ |
30,526 |
|||||
Other
Operating Data: |
|||||||||||||
Number
of consultants (at period end)
(2): |
|||||||||||||
Financial
Consulting |
284 |
276 |
|||||||||||
Operational
Consulting |
273 |
212 |
|||||||||||
Total |
557 |
488 |
|||||||||||
Average
number of consultants (for the period): |
|||||||||||||
Financial
Consulting |
270 |
277 |
270 |
281 |
|||||||||
Operational
Consulting |
256 |
202 |
243 |
199 |
|||||||||
Total |
526 |
479 |
513 |
480 |
|||||||||
Utilization
rate (3): |
|||||||||||||
Financial
Consulting |
80.4 |
% |
73.4 |
% |
77.5 |
% |
72.7 |
% | |||||
Operational
Consulting |
71.6 |
% |
69.7 |
% |
75.0 |
% |
72.5 |
% | |||||
Total |
76.1 |
% |
71.8 |
% |
76.3 |
% |
72.6 |
% | |||||
Average
billing rate per hour (4): |
|||||||||||||
Financial
Consulting (5) |
$ |
282 |
$ |
267 |
$ |
278 |
$ |
256 |
|||||
Operational
Consulting |
$ |
223 |
$ |
223 |
$ |
226 |
$ |
216 |
|||||
Total
(5) |
$ |
254 |
$ |
248 |
$ |
252 |
$ |
238 |
(1) |
The
Company periodically reclassifies certain revenues and expenses among the
segments to align them with the changes in the Company’s internal
organizational structure. Beginning January 1, 2005, the Forensic
Technology and Discovery Services group within the Financial Consulting
segment was moved into the Operational Consulting segment to improve
marketing synergies with our Legal Business Consulting practice.
Previously reported segment information has been revised to reflect this
change. |
(2) |
Consultants
consist of our billable professionals, excluding interns and independent
contractors. |
(3) |
We
calculate the utilization rate for our consultants by dividing the number
of hours all our consultants worked on client assignments during a period
by the total available working hours for all of our consultants during the
same period, assuming a forty-hour work week, less paid holidays and
vacation days. |
(4) |
Average
billing rate per hour is calculated by dividing revenues for a period by
the number of hours worked on client assignments during the same
period. |
(5) |
Included
in the three and six months ended June 30, 2004 was a
$1.6 million success fee related to the completion of a series of
asset sales transactions managed on behalf of a single Financial
Consulting segment client over a two-year period. Excluding this success
fee, Financial Consulting average billing rate for the three and six
months ended June 30, 2004 would have been $250 and $247,
respectively. Total average billing rate for the three and six months
ended June 30, 2004 would have been $239 and $234,
respectively. |
|
Three
months ended
June 30, |
Six
months ended
June 30, |
|||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Revenues |
$ |
50,517 |
$ |
41,503 |
$ |
97,277 |
$ |
81,604 |
|||||
Operating
income |
$ |
8,150 |
$ |
8,731 |
$ |
16,379 |
$ |
12,984 |
|||||
Add
back: |
|||||||||||||
Depreciation
and amortization |
1,494 |
472 |
2,341 |
1,075 |
|||||||||
Earnings
before interest, taxes, depreciation
and
amortization (EBITDA) (6) |
9,644 |
9,203 |
18,720 |
14,059 |
|||||||||
Add
back: |
|||||||||||||
Stock-based
compensation expense |
1,696 |
232 |
3,106 |
246 |
|||||||||
Restructuring
charges |
¾ |
¾ |
¾ |
2,139 |
|||||||||
Severance
charges |
¾ |
408 |
¾ |
604 |
|||||||||
Total
adjusted items |
1,696 |
640 |
3,106 |
2,989 |
|||||||||
Adjusted
EBITDA (6) |
$ |
11,340 |
$ |
9,843 |
$ |
21,826 |
$ |
17,048 |
|||||
Adjusted
EBITDA as a percentage of revenues |
22.4 |
% |
23.7 |
% |
22.4 |
% |
20.9 |
% |
Three
months ended
June
30, |
Six
months ended
June
30, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Net
income attributable to common stockholders |
$ |
4,657 |
$ |
4,600 |
$ |
9,484 |
$ |
6,674 |
|||||
Diluted
earnings per share |
$ |
0.28 |
$ |
0.32 |
$ |
0.57 |
$ |
0.47 |
|||||
Add
back: |
|||||||||||||
Amortization
of intangible assets |
477 |
¾ |
477 |
¾ |
|||||||||
Total
adjusted items (see above) |
1,696 |
640 |
3,106 |
2,989 |
|||||||||
Tax
effect |
(874 |
) |
(257 |
) |
(1,440 |
) |
(1,202 |
) | |||||
Total
adjusted items, net of tax |
1,299 |
383 |
|
2,143 |
1,787 |
||||||||
Adjusted
net income attributable to
common stockholders
(6) |
$ |
5,956 |
$ |
4,983 |
$ |
11,627 |
$ |
8,461 |
|||||
Adjusted
diluted earnings per share (6) |
$ |
0.36 |
$ |
0.35 |
$ |
0.70 |
$ |
0.59 |
(6) |
In
evaluating the Company’s financial performance, management uses earnings
before interest, taxes, depreciation and amortization (“EBITDA”), adjusted
EBITDA and adjusted net income attributable to common stockholders, which
are non-GAAP measures. Management believes that the use of such measures,
as supplements to operating income, net income attributable to common
stockholders and other GAAP measures, are useful indicators of the
Company’s financial performance and its ability to generate cash flows
from operations that are available for taxes and capital expenditures.
Additionally, these measures exclude certain items to provide better
comparability from period to period. 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 State |