FTI Consulting, Inc. (NYSE: FCN) today released financial results
for the second quarter ended June 30, 2024.
Second quarter 2024 revenues of $949.2 million
increased $84.6 million, or 9.8%, compared to revenues of $864.6
million in the prior year quarter. The increase in revenues was
primarily due to higher demand in the Corporate Finance &
Restructuring, Economic Consulting and Technology segments. Net
income of $83.9 million compared to $62.4 million in the prior year
quarter. The increase in net income was primarily due to higher
revenues, a lower effective tax rate and a foreign currency
remeasurement gain compared to a loss in the prior year quarter,
which was partially offset by an increase in compensation and
selling, general and administrative (“SG&A”) expenses compared
to the prior year quarter. Adjusted EBITDA of $115.9 million, or
12.2% of revenues, compared to $100.2 million, or 11.6% of
revenues, in the prior year quarter. Second quarter 2024 earnings
per diluted share (“EPS”) of $2.34 compared to $1.75 in the prior
year quarter.
Steven H. Gunby, President and Chief Executive
Officer of FTI Consulting, commented, "Our terrific results this
quarter and in the first quarter together delivered an exceptional
first half of the year. To us, these results, in the face of
complicated economic times, show the power of our multiyear
commitment to continue to attract and support talented
professionals who are committed to making a difference for our
clients."
Cash Position and Capital
Allocation
Net cash provided by operating activities of $135.2
million for the quarter ended June 30, 2024 compared to net cash
used in operating activities of $11.0 million for the quarter ended
June 30, 2023. The year-over-year increase in net cash provided by
operating activities was primarily due to an increase in cash
collections resulting from higher revenues, which was partially
offset by higher operating expenses and an increase in compensation
payments primarily related to higher variable compensation, annual
salary increases and headcount growth compared to the prior year
quarter.
Cash and cash equivalents of $226.4 million at June
30, 2024 compared to $203.5 million at June 30, 2023 and $244.0
million at March 31, 2024. Total debt, net of cash, of ($166.4)
million at June 30, 2024 compared to $137.2 million at June 30,
2023 and ($39.0) million at March 31, 2024.
There were no share repurchases during the quarter
ended June 30, 2024. As of June 30, 2024, approximately
$460.7 million remained available for common stock repurchases
under the Company’s stock repurchase program.
Second Quarter
2024 Segment Results
Corporate Finance &
RestructuringRevenues in the Corporate Finance &
Restructuring segment increased $30.1 million, or 9.5%, to $348.0
million in the quarter compared to $317.9 million in the prior year
quarter. The increase in revenues was primarily due to higher
demand and realized bill rates for business transformation &
strategy and transactions services, which was partially offset by
lower restructuring revenues. Adjusted Segment EBITDA of $66.5
million, or 19.1% of segment revenues, compared to $45.5 million,
or 14.3% of segment revenues, in the prior year quarter. The
increase in Adjusted Segment EBITDA was primarily due to higher
revenues, which was partially offset by an increase in variable
compensation compared to the prior year quarter.
Forensic and Litigation
ConsultingRevenues in the Forensic and Litigation
Consulting segment increased $4.7 million, or 2.9%, to $169.5
million in the quarter compared to $164.8 million in the prior year
quarter. Acquisition-related revenues contributed $1.9 million in
the quarter. The increase in revenues was primarily due to higher
demand for disputes services and higher realized bill rates for
construction solutions services, which was partially offset by
lower demand for investigations services. Adjusted Segment EBITDA
of $15.0 million, or 8.8% of segment revenues, compared to $25.6
million, or 15.5% of segment revenues, in the prior year quarter.
The decrease in Adjusted Segment EBITDA was primarily due to an
increase in compensation and SG&A expenses, which more than
offset the increase in revenues compared to the prior year
quarter.
Economic ConsultingRevenues in the
Economic Consulting segment increased $29.1 million, or 14.4%, to
$230.9 million in the quarter compared to $201.8 million in the
prior year quarter. The increase in revenues was primarily due to
higher demand and realized bill rates for merger and acquisition
(“M&A”)-related antitrust and financial economics services,
which was partially offset by lower demand and realized bill rates
for non-M&A-related antitrust services. Adjusted Segment EBITDA
of $44.3 million, or 19.2% of segment revenues, compared to $35.5
million, or 17.6% of segment revenues, in the prior year quarter.
The increase in Adjusted Segment EBITDA was primarily due to higher
revenues, which was partially offset by an increase in
compensation, which includes the impact of a 3.6% increase in
billable headcount and higher variable compensation, as well as
higher SG&A expenses compared to the prior year quarter.
TechnologyRevenues in the
Technology segment increased $18.4 million, or 18.9%, to $115.9
million in the quarter compared to $97.4 million in the prior year
quarter. The increase in revenues was primarily due to higher
demand for M&A-related “second request” services, which was
partially offset by lower demand for investigations services.
Adjusted Segment EBITDA of $20.9 million, or 18.1% of segment
revenues, compared to $20.1 million, or 20.6% of segment revenues,
in the prior year quarter. The increase in Adjusted Segment EBITDA
was primarily due to higher revenues, which was largely offset by
an increase in compensation, which includes higher as-needed
consultant costs and the impact of a 12.4% increase in billable
headcount, as well as higher SG&A expenses compared to the
prior year quarter.
Strategic CommunicationsRevenues
in the Strategic Communications segment increased $2.3 million, or
2.8%, to $84.9 million in the quarter compared to $82.7 million in
the prior year quarter. The increase in revenues was primarily
driven by a $1.7 million increase in pass-through revenues.
Excluding pass-through revenues, revenues increased $0.6 million,
or 0.7%, primarily driven by an increase in public affairs
revenues, which was partially offset by lower corporate reputation
revenues. Adjusted Segment EBITDA of $11.6 million, or 13.7% of
segment revenues, compared to $12.3 million, or 14.8% of segment
revenues, in the prior year quarter. The decrease in Adjusted
Segment EBITDA was primarily due to an increase in SG&A
expenses, which more than offset the increase in revenues compared
to the prior year quarter.
2024 GuidanceAfter a record first
half of 2024, the Company is raising its full year 2024 guidance
ranges for revenues and EPS. The Company now estimates that
revenues for full year 2024 will range between $3.700 billion and
$3.790 billion, which compares to the prior range of between $3.650
billion and $3.790 billion. The Company now estimates EPS for full
year 2024 will range between $8.10 and $8.60, which compares to the
prior range of between $7.75 and $8.50. The Company does not
currently expect Adjusted EPS to differ from EPS.
Second Quarter
2024 Conference CallFTI
Consulting will host a conference call for analysts and investors
to discuss second quarter 2024 financial results at 9:00 a.m.
Eastern Time on Thursday, July 25, 2024. 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 ConsultingFTI
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 8,000
employees located in 33 countries and territories, FTI Consulting
professionals work closely with clients to anticipate, illuminate
and overcome complex business challenges and make the most of
opportunities. In certain jurisdictions, FTI Consulting’s services
are provided through distinct legal entities that are separately
capitalized and independently managed. The Company generated $3.49
billion in revenues during fiscal year 2023. More information can
be found at www.fticonsulting.com.
Non-GAAP Financial MeasuresIn 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
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.
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, processes 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, including relating to new and emerging technologies,
such as Artificial Intelligence and machine learning, 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 public health crises 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, 2023 filed with the SEC
on February 22, 2024 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.
FTI Consulting, Inc. 555 12th Street NW
Washington, DC 20004+1.202.312.9100
Investor & Media
Contact:Mollie
Hawkes+1.617.747.1791mollie.hawkes@fticonsulting.com
FINANCIAL TABLES FOLLOW
FTI CONSULTING, INC.CONDENSED CONSOLIDATED
BALANCE SHEETS (in thousands, except per share
amounts) |
|
|
June 30, |
|
December 31, |
|
|
2024 |
|
|
|
2023 |
|
|
(Unaudited) |
|
|
Assets |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
$ |
226,428 |
|
|
$ |
303,222 |
|
Accounts receivable, net |
|
1,190,521 |
|
|
|
1,102,142 |
|
Current portion of notes receivable |
|
45,145 |
|
|
|
30,997 |
|
Prepaid expenses and other current assets |
|
107,117 |
|
|
|
119,092 |
|
Total current assets |
|
1,569,211 |
|
|
|
1,555,453 |
|
Property and equipment, net |
|
152,307 |
|
|
|
159,662 |
|
Operating lease assets |
|
202,511 |
|
|
|
208,910 |
|
Goodwill |
|
1,230,932 |
|
|
|
1,234,569 |
|
Intangible assets, net |
|
18,377 |
|
|
|
18,285 |
|
Notes receivable, net |
|
106,201 |
|
|
|
75,431 |
|
Other assets |
|
78,105 |
|
|
|
73,568 |
|
Total assets |
$ |
3,357,644 |
|
|
$ |
3,325,878 |
|
Liabilities and Stockholders’ Equity |
|
|
|
Current liabilities |
|
|
|
Accounts payable, accrued expenses and other |
$ |
182,667 |
|
|
$ |
223,758 |
|
Accrued compensation |
|
463,669 |
|
|
|
601,074 |
|
Billings in excess of services provided |
|
67,558 |
|
|
|
67,937 |
|
Total current liabilities |
|
713,894 |
|
|
|
892,769 |
|
Long-term debt |
|
60,000 |
|
|
|
— |
|
Noncurrent operating lease liabilities |
|
214,517 |
|
|
|
223,774 |
|
Deferred income taxes |
|
136,374 |
|
|
|
140,976 |
|
Other liabilities |
|
83,479 |
|
|
|
86,939 |
|
Total liabilities |
|
1,208,264 |
|
|
|
1,344,458 |
|
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 — 35,902 (2024) and 35,521 (2023) |
|
359 |
|
|
|
355 |
|
Additional paid-in capital |
|
33,955 |
|
|
|
16,760 |
|
Retained earnings |
|
2,278,677 |
|
|
|
2,114,765 |
|
Accumulated other comprehensive loss |
|
(163,611 |
) |
|
|
(150,460 |
) |
Total stockholders’ equity |
|
2,149,380 |
|
|
|
1,981,420 |
|
Total liabilities and stockholders’ equity |
$ |
3,357,644 |
|
|
$ |
3,325,878 |
|
|
FTI CONSULTING, INC.CONDENSED CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME(in thousands,
except per share data) |
|
|
Three Months EndedJune 30, |
|
|
2024 |
|
|
|
2023 |
|
|
(Unaudited) |
Revenues |
$ |
949,156 |
|
|
$ |
864,591 |
|
Operating expenses |
|
|
|
Direct cost of revenues |
|
637,749 |
|
|
|
588,094 |
|
Selling, general and administrative expenses |
|
206,235 |
|
|
|
186,371 |
|
Amortization of intangible assets |
|
1,080 |
|
|
|
1,417 |
|
|
|
845,064 |
|
|
|
775,882 |
|
Operating income |
|
104,092 |
|
|
|
88,709 |
|
Other income (expense) |
|
|
|
Interest income and other |
|
1,909 |
|
|
|
(584 |
) |
Interest expense |
|
(3,319 |
) |
|
|
(3,022 |
) |
|
|
(1,410 |
) |
|
|
(3,606 |
) |
Income before income tax provision |
|
102,682 |
|
|
|
85,103 |
|
Income tax provision |
|
18,735 |
|
|
|
22,708 |
|
Net income |
$ |
83,947 |
|
|
$ |
62,395 |
|
Earnings per common share ― basic |
$ |
2.38 |
|
|
$ |
1.87 |
|
Weighted average common shares outstanding ―
basic |
|
35,221 |
|
|
|
33,359 |
|
Earnings per common share ― diluted |
$ |
2.34 |
|
|
$ |
1.75 |
|
Weighted average common shares outstanding ―
diluted |
|
35,845 |
|
|
|
35,650 |
|
Other comprehensive income (loss), net of tax |
|
|
|
Foreign currency translation adjustments, net of tax expense of
$— |
$ |
(1,718 |
) |
|
$ |
6,396 |
|
Total other comprehensive income (loss), net of
tax |
|
(1,718 |
) |
|
|
6,396 |
|
Comprehensive income |
$ |
82,229 |
|
|
$ |
68,791 |
|
|
FTI CONSULTING, INC.CONDENSED CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME(in thousands,
except per share data) |
|
|
Six Months EndedJune 30, |
|
|
2024 |
|
|
|
2023 |
|
|
(Unaudited) |
Revenues |
$ |
1,877,709 |
|
|
$ |
1,671,297 |
|
Operating expenses |
|
|
|
Direct cost of revenues |
|
1,263,783 |
|
|
|
1,141,603 |
|
Selling, general and administrative expenses |
|
408,105 |
|
|
|
370,584 |
|
Amortization of intangible assets |
|
2,096 |
|
|
|
3,599 |
|
|
|
1,673,984 |
|
|
|
1,515,786 |
|
Operating income |
|
203,725 |
|
|
|
155,511 |
|
Other income (expense) |
|
|
|
Interest income and other |
|
3,490 |
|
|
|
(1,926 |
) |
Interest expense |
|
(5,038 |
) |
|
|
(5,961 |
) |
|
|
(1,548 |
) |
|
|
(7,887 |
) |
Income before income tax provision |
|
202,177 |
|
|
|
147,624 |
|
Income tax provision |
|
38,265 |
|
|
|
37,682 |
|
Net income |
$ |
163,912 |
|
|
$ |
109,942 |
|
Earnings per common share ― basic |
$ |
4.67 |
|
|
$ |
3.30 |
|
Weighted average common shares outstanding ―
basic |
|
35,099 |
|
|
|
33,331 |
|
Earnings per common share ― diluted |
$ |
4.58 |
|
|
$ |
3.09 |
|
Weighted average common shares outstanding ―
diluted |
|
35,816 |
|
|
|
35,566 |
|
Other comprehensive income (loss), net of tax |
|
|
|
Foreign currency translation adjustments, net of tax expense of
$— |
$ |
(13,151 |
) |
|
$ |
16,246 |
|
Total other comprehensive income (loss), net of
tax |
|
(13,151 |
) |
|
|
16,246 |
|
Comprehensive income |
$ |
150,761 |
|
|
$ |
126,188 |
|
|
FTI CONSULTING, INC.RECONCILIATION OF NET
INCOME AND OPERATING INCOME TO ADJUSTED EBITDA(in
thousands) |
|
Three Months Ended June 30,
2024(Unaudited) |
|
Corporate Finance & Restructuring |
|
Forensic and Litigation Consulting |
|
Economic Consulting |
|
Technology |
|
Strategic Communications |
|
Unallocated Corporate |
|
Total |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
83,947 |
|
Interest income and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,909 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,319 |
|
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,735 |
|
Operating income |
|
$ |
63,193 |
|
$ |
13,100 |
|
$ |
42,952 |
|
$ |
17,137 |
|
$ |
10,594 |
|
$ |
(42,884 |
) |
|
$ |
104,092 |
|
Depreciation and amortization |
|
|
2,560 |
|
|
1,627 |
|
|
1,344 |
|
|
3,793 |
|
|
918 |
|
|
507 |
|
|
|
10,749 |
|
Amortization of intangible assets |
|
|
714 |
|
|
267 |
|
|
— |
|
|
— |
|
|
99 |
|
|
— |
|
|
|
1,080 |
|
Adjusted EBITDA |
|
$ |
66,467 |
|
$ |
14,994 |
|
$ |
44,296 |
|
$ |
20,930 |
|
$ |
11,611 |
|
$ |
(42,377 |
) |
|
$ |
115,921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
2024(Unaudited) |
|
Corporate Finance & Restructuring |
|
Forensic and Litigation Consulting |
|
Economic Consulting |
|
Technology |
|
Strategic Communications |
|
Unallocated Corporate |
|
Total |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
163,912 |
|
Interest income and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,490 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,038 |
|
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,265 |
|
Operating income |
|
$ |
135,112 |
|
$ |
45,067 |
|
$ |
55,817 |
|
$ |
28,076 |
|
$ |
22,068 |
|
$ |
(82,415 |
) |
|
$ |
203,725 |
|
Depreciation and amortization |
|
|
5,033 |
|
|
3,256 |
|
|
2,629 |
|
|
7,435 |
|
|
1,800 |
|
|
1,020 |
|
|
|
21,173 |
|
Amortization of intangible assets |
|
|
1,547 |
|
|
380 |
|
|
— |
|
|
— |
|
|
169 |
|
|
— |
|
|
|
2,096 |
|
Adjusted EBITDA |
|
$ |
141,692 |
|
$ |
48,703 |
|
$ |
58,446 |
|
$ |
35,511 |
|
$ |
24,037 |
|
$ |
(81,395 |
) |
|
$ |
226,994 |
|
|
FTI CONSULTING, INC.RECONCILIATION OF NET
INCOME AND OPERATING INCOME TO ADJUSTED EBITDA(in
thousands) |
|
Three Months Ended June 30,
2023(Unaudited) |
|
Corporate Finance & Restructuring
(1) |
|
Forensic and Litigation Consulting
(1) |
|
Economic Consulting |
|
Technology |
|
Strategic Communications |
|
Unallocated Corporate |
|
Total |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
62,395 |
|
Interest income and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
584 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,022 |
|
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,708 |
|
Operating income |
|
$ |
42,116 |
|
$ |
23,885 |
|
$ |
34,024 |
|
$ |
16,432 |
|
$ |
11,278 |
|
$ |
(39,026 |
) |
|
$ |
88,709 |
|
Depreciation and amortization |
|
|
2,284 |
|
|
1,490 |
|
|
1,499 |
|
|
3,655 |
|
|
901 |
|
|
275 |
|
|
|
10,104 |
|
Amortization of intangible assets |
|
|
1,110 |
|
|
223 |
|
|
— |
|
|
— |
|
|
84 |
|
|
— |
|
|
|
1,417 |
|
Adjusted EBITDA |
|
$ |
45,510 |
|
$ |
25,598 |
|
$ |
35,523 |
|
$ |
20,087 |
|
$ |
12,263 |
|
$ |
(38,751 |
) |
|
$ |
100,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
2023(Unaudited) |
|
Corporate Finance & Restructuring
(1) |
|
Forensic and Litigation Consulting
(1) |
|
Economic Consulting |
|
Technology |
|
Strategic Communications |
|
Unallocated Corporate |
|
Total |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
109,942 |
|
Interest income and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,926 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,961 |
|
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,682 |
|
Operating income |
|
$ |
90,092 |
|
$ |
44,173 |
|
$ |
46,724 |
|
$ |
28,322 |
|
$ |
19,961 |
|
$ |
(73,761 |
) |
|
$ |
155,511 |
|
Depreciation and amortization |
|
|
4,243 |
|
|
2,802 |
|
|
2,992 |
|
|
7,131 |
|
|
1,688 |
|
|
691 |
|
|
|
19,547 |
|
Amortization of intangible assets |
|
|
3,022 |
|
|
407 |
|
|
— |
|
|
— |
|
|
170 |
|
|
— |
|
|
|
3,599 |
|
Adjusted EBITDA |
|
$ |
97,357 |
|
$ |
47,382 |
|
$ |
49,716 |
|
$ |
35,453 |
|
$ |
21,819 |
|
$ |
(73,070 |
) |
|
$ |
178,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Effective July 1, 2023, prior period segment information
for the Corporate Finance & Restructuring and Forensic and
Litigation Consulting segments has been recast in this press
release to include the reclassification of the portion of the
Company’s health solutions practice in the Forensic and Litigation
Consulting segment to the Company’s business transformation &
strategy practice within the Corporate Finance & Restructuring
segment. |
|
FTI CONSULTING, INC.OPERATING RESULTS BY
BUSINESS SEGMENT |
|
|
Segment Revenues |
|
AdjustedEBITDA |
|
Adjusted EBITDAMargin |
|
Utilization |
|
Average
BillableRate |
|
Revenue-GeneratingHeadcount |
|
|
(in thousands) |
|
|
|
|
|
|
|
(at period end) |
|
Three Months Ended June 30, 2024
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Finance & Restructuring |
$ |
347,971 |
|
$ |
66,467 |
|
|
19.1 |
% |
|
60 |
% |
|
$ |
496 |
|
2,167 |
|
Forensic and Litigation Consulting |
|
169,496 |
|
|
14,994 |
|
|
8.8 |
% |
|
58 |
% |
|
$ |
390 |
|
1,457 |
|
Economic Consulting |
|
230,873 |
|
|
44,296 |
|
|
19.2 |
% |
|
70 |
% |
|
$ |
599 |
|
1,076 |
|
Technology (1) |
|
115,875 |
|
|
20,930 |
|
|
18.1 |
% |
|
N/M |
|
N/M |
|
662 |
|
Strategic Communications (1) |
|
84,941 |
|
|
11,611 |
|
|
13.7 |
% |
|
N/M |
|
N/M |
|
972 |
|
|
$ |
949,156 |
|
$ |
158,298 |
|
|
16.7 |
% |
|
|
|
|
|
6,334 |
|
Unallocated Corporate |
|
|
|
(42,377 |
) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
$ |
115,921 |
|
|
12.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
2024(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Finance & Restructuring |
$ |
713,981 |
|
$ |
141,692 |
|
|
19.8 |
% |
|
61 |
% |
|
$ |
505 |
|
2,167 |
|
Forensic and Litigation Consulting |
|
345,570 |
|
|
48,703 |
|
|
14.1 |
% |
|
58 |
% |
|
$ |
398 |
|
1,457 |
|
Economic Consulting |
|
435,421 |
|
|
58,446 |
|
|
13.4 |
% |
|
69 |
% |
|
$ |
566 |
|
1,076 |
|
Technology (1) |
|
216,588 |
|
|
35,511 |
|
|
16.4 |
% |
|
N/M |
|
N/M |
|
662 |
|
Strategic Communications (1) |
|
166,149 |
|
|
24,037 |
|
|
14.5 |
% |
|
N/M |
|
N/M |
|
972 |
|
|
$ |
1,877,709 |
|
$ |
308,389 |
|
|
16.4 |
% |
|
|
|
|
|
6,334 |
|
Unallocated Corporate |
|
|
|
(81,395 |
) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
$ |
226,994 |
|
|
12.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2023
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Finance & Restructuring (2) |
$ |
317,912 |
|
$ |
45,510 |
|
|
14.3 |
% |
|
58 |
% |
|
$ |
482 |
|
2,170 |
|
Forensic and Litigation Consulting (2) |
|
164,760 |
|
|
25,598 |
|
|
15.5 |
% |
|
58 |
% |
|
$ |
388 |
|
1,441 |
|
Economic Consulting |
|
201,822 |
|
|
35,523 |
|
|
17.6 |
% |
|
69 |
% |
|
$ |
557 |
|
1,039 |
|
Technology (1) |
|
97,444 |
|
|
20,087 |
|
|
20.6 |
% |
|
N/M |
|
N/M |
|
589 |
|
Strategic Communications (1) |
|
82,653 |
|
|
12,263 |
|
|
14.8 |
% |
|
N/M |
|
N/M |
|
992 |
|
|
$ |
864,591 |
|
$ |
138,981 |
|
|
16.1 |
% |
|
|
|
|
|
6,231 |
|
Unallocated Corporate |
|
|
|
(38,751 |
) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
$ |
100,230 |
|
|
11.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
2023(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Finance & Restructuring (2) |
$ |
633,564 |
|
$ |
97,357 |
|
|
15.4 |
% |
|
59 |
% |
|
$ |
480 |
|
2,170 |
|
Forensic and Litigation Consulting (2) |
|
322,499 |
|
|
47,382 |
|
|
14.7 |
% |
|
58 |
% |
|
$ |
382 |
|
1,441 |
|
Economic Consulting |
|
371,417 |
|
|
49,716 |
|
|
13.4 |
% |
|
68 |
% |
|
$ |
520 |
|
1,039 |
|
Technology (1) |
|
188,062 |
|
|
35,453 |
|
|
18.9 |
% |
|
N/M |
|
N/M |
|
589 |
|
Strategic Communications (1) |
|
155,755 |
|
|
21,819 |
|
|
14.0 |
% |
|
N/M |
|
N/M |
|
992 |
|
|
$ |
1,671,297 |
|
$ |
251,727 |
|
|
15.1 |
% |
|
|
|
|
|
6,231 |
|
Unallocated Corporate |
|
|
|
(73,070 |
) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
$ |
178,657 |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
(2)
Effective July 1, 2023, prior period segment information for
the Corporate Finance & Restructuring and Forensic and
Litigation Consulting segments has been recast in this press
release to include the reclassification of a portion of the
Company’s health solutions practice in the Forensic and Litigation
Consulting segment to the Company’s business transformation &
strategy practice within the Corporate Finance & Restructuring
segment. |
|
FTI CONSULTING, INC.CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS(in
thousands) |
|
|
Six Months Ended June 30, |
|
|
2024 |
|
|
|
2023 |
|
|
(Unaudited) |
Operating activities |
|
|
|
Net income |
$ |
163,912 |
|
|
$ |
109,942 |
|
Adjustments to reconcile net income to net cash used in operating
activities: |
|
|
|
Depreciation and amortization |
|
21,173 |
|
|
|
19,547 |
|
Amortization of intangible assets |
|
2,096 |
|
|
|
3,599 |
|
Provision for expected credit losses |
|
19,923 |
|
|
|
11,188 |
|
Share-based compensation |
|
18,101 |
|
|
|
13,903 |
|
Deferred income taxes |
|
(6,840 |
) |
|
|
(6,571 |
) |
Acquisition-related contingent consideration |
|
(1,157 |
) |
|
|
3,543 |
|
Amortization of debt issuance costs and other |
|
387 |
|
|
|
1,296 |
|
Changes in operating assets and liabilities, net of effects from
acquisitions: |
|
|
|
Accounts receivable, billed and unbilled |
|
(115,106 |
) |
|
|
(245,999 |
) |
Notes receivable |
|
(45,197 |
) |
|
|
(22,539 |
) |
Prepaid expenses and other assets |
|
(12,630 |
) |
|
|
(6,718 |
) |
Accounts payable, accrued expenses and other |
|
(8,934 |
) |
|
|
(159 |
) |
Income taxes |
|
(29,727 |
) |
|
|
(13,122 |
) |
Accrued compensation |
|
(145,509 |
) |
|
|
(130,625 |
) |
Billings in excess of services provided |
|
(84 |
) |
|
|
(2,485 |
) |
Net cash used in operating activities |
|
(139,592 |
) |
|
|
(265,200 |
) |
Investing activities |
|
|
|
Purchases of property and equipment and other |
|
(14,700 |
) |
|
|
(29,027 |
) |
Maturity of short-term investment |
|
25,246 |
|
|
|
— |
|
Net cash provided by (used in) investing
activities |
|
10,546 |
|
|
|
(29,027 |
) |
Financing activities |
|
|
|
Borrowings under revolving line of credit |
|
520,000 |
|
|
|
245,000 |
|
Repayments under revolving line of credit |
|
(460,000 |
) |
|
|
(220,000 |
) |
Purchase and retirement of common stock |
|
— |
|
|
|
(20,982 |
) |
Share-based compensation tax withholdings |
|
(14,320 |
) |
|
|
(11,922 |
) |
Proceeds on stock option exercises |
|
10,614 |
|
|
|
1,167 |
|
Deposits and other |
|
2,023 |
|
|
|
(2,206 |
) |
Net cash provided by (used in) financing
activities |
|
58,317 |
|
|
|
(8,943 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(6,065 |
) |
|
|
15,021 |
|
Net decrease in cash and cash equivalents |
|
(76,794 |
) |
|
|
(288,149 |
) |
Cash and cash equivalents, beginning of period |
|
303,222 |
|
|
|
491,688 |
|
Cash and cash equivalents, end of period |
$ |
226,428 |
|
|
$ |
203,539 |
|
|
FTI Consulting (NYSE:FCN)
Gráfico Histórico do Ativo
De Dez 2024 até Jan 2025
FTI Consulting (NYSE:FCN)
Gráfico Histórico do Ativo
De Jan 2024 até Jan 2025