XML 102 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segments and Geographic Areas
12 Months Ended
Dec. 31, 2012
Segments and Geographic Areas

Note 19. Segments and Geographic Areas

Operating segments are components of an enterprise about which separate financial information is available and regularly evaluated by the chief operating decision maker of an enterprise. With the acquisition of SHL, the Company now has two reportable segments, CEB and SHL. The CEB segment, which includes the Company’s historical business operations prior to the acquisition of SHL, provides comprehensive data analysis, research, and advisory services that align to executive leadership roles and key recurring decisions. CEB’s products and services focus on several key corporate functions across a wide range of industries. Beginning with the fourth quarter of 2012, PDRI is included in the CEB segment. The Company’s segment disclosures for 2012 have been recast for comparative purposes to include PDRI in the CEB segment from the acquisition date. PDRI provides customized personnel assessment tools and services to various agencies of the US Government and was acquired with SHL.

The SHL segment, which includes the operations of SHL that the Company acquired on August 2, 2012, provides cloud-based solutions for talent assessment and decision support as well as professional services that support those solutions, enabling client access to data analytics and insights for assessing and managing employees and applicants. SHL provides assessments that assist customers in determining potential candidates for employment and career planning as well as consulting services that are customizations to the assessments.

The Company evaluates the performance of its operating segments based on Adjusted segment revenue, Adjusted segment EBITDA, and Adjusted segment EBITDA Margin. The Company defines Adjusted segment revenue as segment revenue before the impact of the deferred revenue fair value adjustment resulting from acquisitions. The Company defines Adjusted segment EBITDA as segment net income (loss) before loss from discontinued operations, net of provision for income taxes; interest expense, net; depreciation and amortization; provision for income taxes; the impact of the deferred revenue fair value adjustment; acquisition related costs; share-based compensation; costs associated with exit activities; restructuring costs; and gain on acquisition. Adjusted segment EBITDA margin refers to Adjusted segment EBITDA as a percentage of Adjusted segment revenue.

Although Adjusted segment revenue, Adjusted segment EBITDA, and Adjusted segment EBITDA margin are not measures of financial condition or performance determined in accordance with GAAP, management uses these non-GAAP financial measures to evaluate and compare the operating performance of its segments.

Information for the Company’s reportable segments is as follows (in thousands):

 

     Year Ended December 31,  
     2012     2011     2010  

Revenue

      

CEB segment

   $ 564,062      $ 484,663      $ 432,431   

SHL segment

     58,592        —         —    
  

 

 

   

 

 

   

 

 

 

Total revenue

   $ 622,654      $ 484,663      $ 432,431   
  

 

 

   

 

 

   

 

 

 

Adjusted revenue

      

CEB segment

   $ 564,062      $ 484,663      $ 432,431   

SHL segment

     75,726        —         —    
  

 

 

   

 

 

   

 

 

 

Total Adjusted revenue

   $ 639,788      $ 484,663      $ 432,431   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

      

CEB segment

   $ 154,600      $ 120,757      $ 110,058   

SHL segment

     19,589        —         —    
  

 

 

   

 

 

   

 

 

 

Total Adjusted EBITDA

   $ 174,189      $ 120,757      $ 110,058   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA margin

      

CEB segment

     27.4     24.9     25.5

SHL segment

     25.9     —         —    
  

 

 

   

 

 

   

 

 

 

Total Adjusted EBITDA margin

     27.2   $ 24.9   $ 25.5
  

 

 

   

 

 

   

 

 

 

Depreciation and amortization

      

CEB segment

   $ 24,371      $ 16,928      $ 18,039   

SHL segment

     13,487        —         —    
  

 

 

   

 

 

   

 

 

 

Total depreciation and amortization

   $ 37,858      $ 16,928      $ 18,039   
  

 

 

   

 

 

   

 

 

 

The table below reconciles total revenue to total Adjusted revenue (in thousands):

 

     Year Ended December 31,  
     2012      2011      2010  

Total revenue

   $ 622,654       $ 484,663       $ 432,431   

Impact of the deferred revenue fair value adjustment

     17,134         —          —    
  

 

 

    

 

 

    

 

 

 

Total Adjusted revenue

   $ 639,788       $ 484,663       $ 432,431   
  

 

 

    

 

 

    

 

 

 

 

The table below reconciles Net income to Adjusted EBITDA (in thousands):

 

     Year Ended December 31,  
     2012     2011     2010  

Net income

   $ 37,051      $ 52,655      $ 40,363   

Loss from discontinued operations, net of provision for income taxes

     —         4,792        11,736   
  

 

 

   

 

 

   

 

 

 

Income from continuing operations

     37,051        57,447        52,099   

Interest expense (income), net

     10,834        (596     (1,526

Depreciation and amortization

     37,858        16,928        18,039   

Provision for income taxes

     37,569        38,860        34,015   

Impact of the deferred revenue fair value adjustment

     17,134        —         —    

Acquisition related costs

     24,529        —         —    

Share-based compensation

     9,214        8,118        7,431   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 174,189      $ 120,757      $ 110,058   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin

     27.2     24.9 %     25.5 %
  

 

 

   

 

 

   

 

 

 

The following is a reconciliation of segment assets to total assets (in thousands):

 

     December 31,  
     2012      2011  

Cash and cash equivalents

     

CEB segment

   $ 37,715       $ 133,429   

SHL segment

     34,984         —    
  

 

 

    

 

 

 

Total cash and cash equivalents

   $ 72,699       $ 133,429   
  

 

 

    

 

 

 

Accounts receivable, net

     

CEB segment

   $ 194,276       $ 154,255   

SHL segment

     45,323         —    
  

 

 

    

 

 

 

Total accounts receivable, net

   $ 239,599       $ 154,255   
  

 

 

    

 

 

 

Goodwill

     

CEB segment

   $ 80,886       $ 29,492   

SHL segment

     390,413         —    
  

 

 

    

 

 

 

Total goodwill

   $ 471,299       $ 29,492   
  

 

 

    

 

 

 

Intangible assets, net

     

CEB segment

   $ 52,124       $ 13,581   

SHL segment

     283,067         —    
  

 

 

    

 

 

 

Total intangible assets

   $ 335,191       $ 13,581   
  

 

 

    

 

 

 

Property and equipment, net

     

CEB segment

   $ 84,360       $ 80,981   

SHL segment

     12,602         —    
  

 

 

    

 

 

 

Total property and equipment, net

   $ 96,962       $ 80,981   
  

 

 

    

 

 

 

Total assets

     

CEB segment

   $ 550,429       $ 533,692   

SHL segment

     771,820         —    
  

 

 

    

 

 

 

Total assets

   $ 1,322,249       $ 533,692   
  

 

 

    

 

 

 

The Company has revenue and long-lived assets, consisting of property, plant and equipment, goodwill and intangible assets, net of accumulated depreciation and amortization, in the following geographic areas (in thousands):

 

     United States (1)      Europe      Other Countries      Total  

2012

           

Revenue

   $ 408,022       $ 104,825       $ 109,807       $ 622,654   

Long-lived assets

     201,455         693,445         8,552         903,452   

2011

           

Revenue

   $ 326,864       $ 71,916       $ 85,883       $ 484,663   

Long-lived assets

     102,550         13,424         8,080         124,054   

2010

           

Revenue

   $ 290,905       $ 69,755       $ 71,771       $ 432,431   

Long-lived assets

     112,366         4,876         8,992         126,234   

 

(1) Excludes Toolbox.com revenue of $5.3 million and $6.5 million in 2011 and 2010, respectively, classified as discontinued operations.