XML 45 R29.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segments and Geographic Areas
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Segments and Geographic Areas

Note 20. 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. The Company has two reportable segments, CEB and CEB Talent Assessment. The CEB segment includes the legacy CEB business, PDRI, and Evanta. The CEB Talent Assessment segment includes the legacy SHL business. The Company’s segment profit measure is Adjusted EBITDA.

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

 

 

 

Year Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

CEB segment

 

$

761,648

 

 

$

731,834

 

 

$

701,573

 

CEB Talent Assessment segment

 

 

188,146

 

 

 

196,600

 

 

 

207,401

 

Total revenue

 

$

949,794

 

 

$

928,434

 

 

$

908,974

 

Adjusted revenue

 

 

 

 

 

 

 

 

 

 

 

 

CEB segment

 

$

774,725

 

 

$

732,972

 

 

$

705,110

 

CEB Talent Assessment segment

 

 

188,146

 

 

 

198,951

 

 

 

209,870

 

Total Adjusted revenue

 

$

962,871

 

 

$

931,923

 

 

$

914,980

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

CEB segment

 

$

206,335

 

 

$

203,085

 

 

$

194,572

 

CEB Talent Assessment segment

 

 

42,465

 

 

 

39,959

 

 

 

34,515

 

Total Adjusted EBITDA

 

$

248,800

 

 

$

243,044

 

 

$

229,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

 

25.8

%

 

 

26.1

%

 

 

25.0

%

CEB segment

 

 

26.6

%

 

 

27.7

%

 

 

27.6

%

CEB Talent Assessment segment

 

 

22.6

%

 

 

20.1

%

 

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

CEB segment

 

$

45,684

 

 

$

34,377

 

 

$

33,707

 

CEB Talent Assessment segment

 

 

56,492

 

 

 

39,650

 

 

 

34,579

 

Total depreciation and amortization

 

$

102,176

 

 

$

74,027

 

 

$

68,286

 

 

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

 

 

 

Year Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Revenue

 

$

949,794

 

 

$

928,434

 

 

$

908,974

 

Impact of the deferred revenue fair value adjustment

 

 

13,077

 

 

 

3,489

 

 

 

6,006

 

Adjusted revenue

 

$

962,871

 

 

$

931,923

 

 

$

914,980

 

 

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

 

 

 

Year Ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Net (loss) income

 

$

(34,658

)

 

$

92,528

 

 

$

51,172

 

Provision for income taxes

 

 

18,003

 

 

 

25,004

 

 

 

40,678

 

Interest expense, net

 

 

28,922

 

 

 

20,179

 

 

 

18,046

 

Debt modification costs

 

 

1,656

 

 

 

4,775

 

 

 

 

Gain on cost method investment

 

 

 

 

 

 

 

 

(6,585

)

Net non-operating foreign currency (gain) loss

 

 

(6,890

)

 

 

(5,649

)

 

 

(8,642

)

Loss on other investments, net

 

 

797

 

 

 

 

 

 

 

Equity method investment loss

 

 

640

 

 

 

1,437

 

 

 

 

Depreciation and amortization

 

 

102,176

 

 

 

74,027

 

 

 

68,286

 

Business transformation costs

 

 

24,035

 

 

 

 

 

 

 

Impact of the deferred revenue fair value adjustment

 

 

13,077

 

 

 

3,489

 

 

 

6,006

 

Acquisition related costs

 

 

7,694

 

 

 

3,027

 

 

 

2,964

 

CEO non-competition obligation

 

 

3,000

 

 

 

 

 

 

 

Restructuring costs

 

 

1,084

 

 

 

6,361

 

 

 

1,830

 

Impairment loss

 

 

69,441

 

 

 

 

 

 

39,700

 

Share-based compensation

 

 

19,823

 

 

 

17,866

 

 

 

15,632

 

Adjusted EBITDA

 

$

248,800

 

 

$

243,044

 

 

$

229,087

 

 

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

 

 

 

December 31,

 

 

 

2016

 

 

2015

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

CEB segment

 

$

67,154

 

 

$

92,493

 

CEB Talent Assessment segment

 

 

67,775

 

 

 

20,836

 

Total cash and cash equivalents

 

$

134,929

 

 

$

113,329

 

Accounts receivable, net

 

 

 

 

 

 

 

 

CEB segment

 

$

223,812

 

 

$

220,678

 

CEB Talent Assessment segment

 

 

60,230

 

 

 

64,370

 

Total accounts receivable, net

 

$

284,042

 

 

$

285,048

 

Goodwill

 

 

 

 

 

 

 

 

CEB segment

 

$

293,136

 

 

$

129,386

 

CEB Talent Assessment segment

 

 

271,900

 

 

 

329,023

 

Total goodwill

 

$

565,036

 

 

$

458,409

 

Intangible assets, net

 

 

 

 

 

 

 

 

CEB segment

 

$

74,937

 

 

$

47,051

 

CEB Talent Assessment segment

 

 

109,247

 

 

 

183,629

 

Total intangible assets, net

 

$

184,184

 

 

$

230,680

 

Property and equipment, net

 

 

 

 

 

 

 

 

CEB segment

 

$

81,753

 

 

$

86,661

 

CEB Talent Assessment segment

 

 

13,464

 

 

 

15,676

 

Total property and equipment, net

 

$

95,217

 

 

$

102,337

 

Total assets

 

 

 

 

 

 

 

 

CEB segment

 

$

888,892

 

 

$

722,806

 

CEB Talent Assessment segment

 

 

523,700

 

 

 

615,746

 

Total assets

 

$

1,412,592

 

 

$

1,338,552

 

 

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

 

 

 

United States

 

 

Europe

 

 

Other Countries

 

 

Total

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

611,536

 

 

$

180,522

 

 

$

157,736

 

 

$

949,794

 

Long-lived assets

 

 

380,661

 

 

 

440,777

 

 

 

22,999

 

 

 

844,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

579,685

 

 

$

184,129

 

 

$

164,620

 

 

$

928,434

 

Long-lived assets

 

 

195,623

 

 

 

546,565

 

 

 

49,238

 

 

 

791,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

559,030

 

 

$

187,274

 

 

$

162,670

 

 

$

908,974

 

Long-lived assets

 

 

210,367

 

 

 

594,316

 

 

 

9,431

 

 

 

814,114