QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | ||||||||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
☒ | Accelerated filer | ☐ | |||||||||
Non-accelerated filer | ☐ | Smaller reporting company | |||||||||
Emerging growth company |
Class | Outstanding at July 20, 2023 | ||||
Common Stock, $0.01 par value |
Page | ||||||||
Item 1. | Financial Statements |
June 30, | December 31, | ||||||||||
2023 | 2022 | ||||||||||
(Unaudited) | |||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | $ | |||||||||
Accounts receivable, net | |||||||||||
Current portion of notes receivable | |||||||||||
Prepaid expenses and other current assets | |||||||||||
Total current assets | |||||||||||
Property and equipment, net | |||||||||||
Operating lease assets | |||||||||||
Goodwill | |||||||||||
Intangible assets, net | |||||||||||
Notes receivable, net | |||||||||||
Other assets | |||||||||||
Total assets | $ | $ | |||||||||
Liabilities and Stockholders’ Equity | |||||||||||
Current liabilities | |||||||||||
Accounts payable, accrued expenses and other | $ | $ | |||||||||
Accrued compensation | |||||||||||
Billings in excess of services provided | |||||||||||
Total current liabilities | |||||||||||
Long-term debt, net | |||||||||||
Noncurrent operating lease liabilities | |||||||||||
Deferred income taxes | |||||||||||
Other liabilities | |||||||||||
Total liabilities | |||||||||||
Commitments and contingencies (Note 10) | |||||||||||
Stockholders’ equity | |||||||||||
Preferred stock, $ outstanding | |||||||||||
Common stock, $ issued and outstanding | |||||||||||
Additional paid-in capital | |||||||||||
Retained earnings | |||||||||||
Accumulated other comprehensive loss | ( | ( | |||||||||
Total stockholders’ equity | |||||||||||
Total liabilities and stockholders’ equity | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenues | $ | $ | $ | $ | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||
Direct cost of revenues | |||||||||||||||||||||||
Selling, general and administrative expenses | |||||||||||||||||||||||
Amortization of intangible assets | |||||||||||||||||||||||
Operating income | |||||||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||
Interest income and other | ( | ( | |||||||||||||||||||||
Interest expense | ( | ( | ( | ( | |||||||||||||||||||
( | ( | ( | |||||||||||||||||||||
Income before income tax provision | |||||||||||||||||||||||
Income tax provision | |||||||||||||||||||||||
Net income | $ | $ | $ | $ | |||||||||||||||||||
Earnings per common share — basic | $ | $ | $ | $ | |||||||||||||||||||
Earnings per common share — diluted | $ | $ | $ | $ | |||||||||||||||||||
Other comprehensive income (loss), net of tax | |||||||||||||||||||||||
Foreign currency translation adjustments, net of tax expense of $ | $ | $ | ( | $ | $ | ( | |||||||||||||||||
Total other comprehensive income (loss), net of tax | ( | ( | |||||||||||||||||||||
Comprehensive income | $ | $ | $ | $ |
Accumulated Other Comprehensive Loss | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Retained Earnings | |||||||||||||||||||||||||||||||||
Shares | Amount | Total | |||||||||||||||||||||||||||||||||
Balance at December 31, 2022 | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||
Net income | — | $ | — | $ | — | $ | $ | — | $ | ||||||||||||||||||||||||||
Other comprehensive income: | |||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | — | — | |||||||||||||||||||||||||||||||
Issuance of common stock in connection with: | |||||||||||||||||||||||||||||||||||
Exercise of options | — | — | — | ||||||||||||||||||||||||||||||||
Restricted share grants, less net settled shares of | ( | — | — | ( | |||||||||||||||||||||||||||||||
Stock units issued under incentive compensation plan | — | — | — | — | |||||||||||||||||||||||||||||||
Purchase and retirement of common stock | ( | ( | ( | — | — | ( | |||||||||||||||||||||||||||||
Conversion of convertible senior notes due 2023 | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | |||||||||||||||||||||||||||||||
Reclassification of negative additional paid-in capital | — | — | ( | — | |||||||||||||||||||||||||||||||
Balance at March 31, 2023 | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||
Net income | — | $ | — | $ | — | $ | $ | — | $ | ||||||||||||||||||||||||||
Other comprehensive income: | |||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | — | — | |||||||||||||||||||||||||||||||
Issuance of common stock in connection with: | |||||||||||||||||||||||||||||||||||
Exercise of options | — | — | — | ||||||||||||||||||||||||||||||||
Restricted share grants, less net settled shares of | — | ( | — | — | ( | ||||||||||||||||||||||||||||||
Conversion of convertible senior notes due 2023 | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | |||||||||||||||||||||||||||||||
Balance at June 30, 2023 | $ | $ | $ | $ | ( | $ |
Accumulated Other Comprehensive Loss | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Retained Earnings | |||||||||||||||||||||||||||||||||
Shares | Amount | Total | |||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||
Net income | — | $ | — | $ | — | $ | $ | — | $ | ||||||||||||||||||||||||||
Other comprehensive loss: | |||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
Issuance of common stock in connection with: | |||||||||||||||||||||||||||||||||||
Exercise of options | — | — | — | ||||||||||||||||||||||||||||||||
Restricted share grants, less net settled shares of | ( | — | — | ( | |||||||||||||||||||||||||||||||
Stock units issued under incentive compensation plan | — | — | — | — | |||||||||||||||||||||||||||||||
Purchase and retirement of common stock | ( | — | ( | — | — | ( | |||||||||||||||||||||||||||||
Cumulative effect due to adoption of new accounting standard | — | — | ( | — | ( | ||||||||||||||||||||||||||||||
Conversion of convertible senior notes due 2023 | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | |||||||||||||||||||||||||||||||
Reclassification of negative additional paid-in capital | — | — | ( | — | |||||||||||||||||||||||||||||||
Balance at March 31, 2022 | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||
Net income | — | $ | — | $ | — | $ | $ | — | $ | ||||||||||||||||||||||||||
Other comprehensive loss: | |||||||||||||||||||||||||||||||||||
Cumulative translation adjustment | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
Issuance of common stock in connection with: | |||||||||||||||||||||||||||||||||||
Exercise of options | — | — | — | ||||||||||||||||||||||||||||||||
Restricted share grants, less net settled shares of | — | ( | — | — | ( | ||||||||||||||||||||||||||||||
Conversion of convertible senior notes due 2023 | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | |||||||||||||||||||||||||||||||
Reclassification of negative additional paid-in capital | — | — | ( | — | |||||||||||||||||||||||||||||||
Balance at June 30, 2022 | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
Operating activities | |||||||||||
Net income | $ | $ | |||||||||
Adjustments to reconcile net income to net cash used in operating activities: | |||||||||||
Depreciation and amortization | |||||||||||
Amortization of intangible assets | |||||||||||
Acquisition-related contingent consideration | |||||||||||
Provision for expected credit losses | |||||||||||
Share-based compensation | |||||||||||
Amortization of debt issuance costs and other | |||||||||||
Deferred income taxes | ( | ||||||||||
Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||
Accounts receivable, billed and unbilled | ( | ( | |||||||||
Notes receivable | ( | ( | |||||||||
Prepaid expenses and other assets | ( | ( | |||||||||
Accounts payable, accrued expenses and other | ( | ||||||||||
Income taxes | ( | ( | |||||||||
Accrued compensation | ( | ( | |||||||||
Billings in excess of services provided | ( | ||||||||||
Net cash used in operating activities | ( | ( | |||||||||
Investing activities | |||||||||||
Payments for acquisition of businesses, net of cash received | ( | ||||||||||
Purchases of property and equipment and other | ( | ( | |||||||||
Net cash used in investing activities | ( | ( | |||||||||
Financing activities | |||||||||||
Borrowings under revolving line of credit | |||||||||||
Repayments under revolving line of credit | ( | ( | |||||||||
Purchase and retirement of common stock | ( | ( | |||||||||
Share-based compensation tax withholdings and other | ( | ( | |||||||||
Payments for business acquisition liabilities | ( | ( | |||||||||
Deposits and other | |||||||||||
Net cash used in financing activities | ( | ( | |||||||||
Effect of exchange rate changes on cash and cash equivalents | ( | ||||||||||
Net decrease in cash and cash equivalents | ( | ( | |||||||||
Cash and cash equivalents, beginning of period | |||||||||||
Cash and cash equivalents, end of period | $ | $ | |||||||||
Supplemental cash flow disclosures | |||||||||||
Cash paid for interest | $ | $ | |||||||||
Cash paid for income taxes, net of refunds | $ | $ | |||||||||
Non-cash investing and financing activities: | |||||||||||
Issuance of stock units under incentive compensation plans | $ | $ | |||||||||
Business acquisition liabilities not yet paid | $ | $ | |||||||||
Non-cash additions to property and equipment | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Numerator — basic and diluted | |||||||||||||||||||||||
Net income | $ | $ | $ | $ | |||||||||||||||||||
Denominator | |||||||||||||||||||||||
Weighted average number of common shares outstanding — basic | |||||||||||||||||||||||
Effect of dilutive share-based awards | |||||||||||||||||||||||
Effect of dilutive stock options | |||||||||||||||||||||||
Effect of dilutive convertible notes | |||||||||||||||||||||||
Weighted average number of common shares outstanding — diluted | |||||||||||||||||||||||
Earnings per common share — basic | $ | $ | $ | $ | |||||||||||||||||||
Earnings per common share — diluted | $ | $ | $ | $ | |||||||||||||||||||
Antidilutive stock options and share-based awards |
June 30, 2023 | December 31, 2022 | ||||||||||
Accounts receivable: | |||||||||||
Billed receivables | $ | $ | |||||||||
Unbilled receivables | |||||||||||
Allowance for expected credit losses | ( | ( | |||||||||
Accounts receivable, net | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Provision for expected credit losses | $ | $ | $ | $ | |||||||||||||||||||
Write-offs | $ | $ | $ | $ |
Corporate Finance & Restructuring (1) | Forensic and Litigation Consulting (1) | Economic Consulting (1) | Technology (1) | Strategic Communications (2) | Total | ||||||||||||||||||||||||||||||
Balance at December 31, 2022 | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Foreign currency translation adjustment and other | ( | ||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | $ | $ | $ | $ | $ | $ |
June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||||||||||||||||
Amortizing intangible assets | ||||||||||||||||||||||||||||||||||||||
Customer relationships | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||
Trademarks | ||||||||||||||||||||||||||||||||||||||
Acquired software and other | ||||||||||||||||||||||||||||||||||||||
Non-amortizing intangible assets | ||||||||||||||||||||||||||||||||||||||
Trademarks | — | — | ||||||||||||||||||||||||||||||||||||
Total | $ | $ | $ | $ | $ | $ |
Year | As of June 30, 2023 (1) | |||||||
2023 (remaining) | $ | |||||||
2024 | ||||||||
2025 | ||||||||
2026 | ||||||||
2027 | ||||||||
Thereafter | ||||||||
$ |
June 30, 2023 | |||||||||||||||||||||||
Hierarchy Level (Fair Value) | |||||||||||||||||||||||
Carrying Amount | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Acquisition-related contingent consideration (1) | $ | $ | $ | $ | |||||||||||||||||||
2023 Convertible Notes (2) | |||||||||||||||||||||||
Total | $ | $ | $ | $ |
December 31, 2022 | |||||||||||||||||||||||
Hierarchy Level (Fair Value) | |||||||||||||||||||||||
Carrying Amount | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Acquisition-related contingent consideration (1) | $ | $ | $ | $ | |||||||||||||||||||
2023 Convertible Notes (2) | |||||||||||||||||||||||
Total | $ | $ | $ | $ |
Contingent Consideration | |||||
Balance at December 31, 2022 | $ | ||||
Accretion expense (1) | $ | ||||
Payments | ( | ||||
Foreign currency translation adjustment (2) | |||||
Balance at March 31, 2023 | $ | ||||
Accretion expense (1) | |||||
Payments | ( | ||||
Foreign currency translation adjustment (2) | |||||
Balance at June 30, 2023 | $ | ||||
Contingent Consideration | |||||
Balance at December 31, 2021 | $ | ||||
Additions | $ | ||||
Accretion expense (1) | ( | ||||
Payments | ( | ||||
Foreign currency translation adjustment (2) | ( | ||||
Balance at March 31, 2022 | $ | ||||
Accretion expense (1) | |||||
Payments | ( | ||||
Foreign currency translation adjustment (2) | ( | ||||
Balance at June 30, 2022 | $ | ||||
June 30, 2023 | December 31, 2022 | ||||||||||
2023 Convertible Notes | $ | $ | |||||||||
Credit Facility | |||||||||||
Total debt | |||||||||||
Less: deferred debt issuance costs | ( | ( | |||||||||
Long-term debt, net (1) | $ | $ | |||||||||
Leases | Classification | June 30, 2023 | December 31, 2022 | |||||||||||||||||
Assets | ||||||||||||||||||||
Operating lease assets | Operating lease assets | $ | $ | |||||||||||||||||
Total lease assets | $ | $ | ||||||||||||||||||
Liabilities | ||||||||||||||||||||
Current | ||||||||||||||||||||
Operating lease liabilities | $ | $ | ||||||||||||||||||
Noncurrent | ||||||||||||||||||||
Operating lease liabilities | Noncurrent operating lease liabilities | |||||||||||||||||||
Total lease liabilities | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
Lease Cost | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Operating lease costs | $ | $ | $ | $ | ||||||||||||||||||||||
Short-term lease costs | ||||||||||||||||||||||||||
Variable lease costs | ||||||||||||||||||||||||||
Sublease income | ( | ( | ( | ( | ||||||||||||||||||||||
Total lease cost, net | $ | $ | $ | $ |
As of June 30, 2023 | |||||
2023 (remaining) | $ | ||||
2024 | |||||
2025 | |||||
2026 | |||||
2027 | |||||
Thereafter | |||||
Total future lease payments | |||||
Less: imputed interest | ( | ||||
Total | $ |
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
Cash paid for amounts included in the measurement of operating lease liabilities | $ | $ | |||||||||
Operating lease assets obtained in exchange for lease liabilities | $ | $ | |||||||||
Weighted average remaining lease term (years) | |||||||||||
Operating leases | |||||||||||
Weighted average discount rate | |||||||||||
Operating leases | % | % |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
Income Statement Classification | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Direct cost of revenues | $ | $ | $ | $ | ||||||||||||||||||||||
Selling, general and administrative expenses | ||||||||||||||||||||||||||
Total share-based compensation expense | $ | $ | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Shares of common stock repurchased and retired | |||||||||||||||||||||||
Average price paid per share | $ | $ | $ | $ | |||||||||||||||||||
Total cost | $ | $ | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Corporate Finance | $ | $ | $ | $ | |||||||||||||||||||
FLC | |||||||||||||||||||||||
Economic Consulting | |||||||||||||||||||||||
Technology | |||||||||||||||||||||||
Strategic Communications | |||||||||||||||||||||||
Total revenues | $ | $ | $ | $ | |||||||||||||||||||
Adjusted Segment EBITDA | |||||||||||||||||||||||
Corporate Finance | $ | $ | $ | $ | |||||||||||||||||||
FLC | |||||||||||||||||||||||
Economic Consulting | |||||||||||||||||||||||
Technology | |||||||||||||||||||||||
Strategic Communications | |||||||||||||||||||||||
Total Adjusted Segment EBITDA | $ | $ | $ | $ |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Net income | $ | $ | $ | $ | |||||||||||||||||||
Add back: | |||||||||||||||||||||||
Income tax provision | |||||||||||||||||||||||
Interest income and other | ( | ( | |||||||||||||||||||||
Interest expense | |||||||||||||||||||||||
Unallocated corporate expenses | |||||||||||||||||||||||
Segment depreciation expense | |||||||||||||||||||||||
Amortization of intangible assets | |||||||||||||||||||||||
Total Adjusted Segment EBITDA | $ | $ | $ | $ |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(dollar amounts in thousands, except per share data) | (dollar amounts in thousands, except per share data) | ||||||||||||||||||||||
Revenues | $ | 864,591 | $ | 754,992 | $ | 1,671,297 | $ | 1,478,612 | |||||||||||||||
Net income | $ | 62,395 | $ | 51,428 | $ | 109,942 | $ | 110,749 | |||||||||||||||
Adjusted EBITDA | $ | 100,230 | $ | 76,160 | $ | 178,657 | $ | 166,612 | |||||||||||||||
Earnings per common share — diluted | $ | 1.75 | $ | 1.43 | $ | 3.09 | $ | 3.10 | |||||||||||||||
Adjusted earnings per common share — diluted | $ | 1.75 | $ | 1.43 | $ | 3.09 | $ | 3.10 | |||||||||||||||
Net cash provided by (used in) operating activities | $ | (10,994) | $ | 35,047 | $ | (265,200) | $ | (168,731) | |||||||||||||||
Total number of employees | 7,853 | 7,048 | 7,853 | 7,048 |
Billable Headcount | ||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate Finance | FLC | Economic Consulting | Technology | Strategic Communications | Total | Non-Billable Headcount | Total Headcount | |||||||||||||||||||||||||||||||||||||||||||
December 31, 2022 | 1,946 | 1,584 | 1,007 | 556 | 970 | 6,063 | 1,572 | 7,635 | ||||||||||||||||||||||||||||||||||||||||||
Additions (reductions), net | 56 | (7) | 24 | 25 | 25 | 123 | 36 | 159 | ||||||||||||||||||||||||||||||||||||||||||
March 31, 2023 | 2,002 | 1,577 | 1,031 | 581 | 995 | 6,186 | 1,608 | 7,794 | ||||||||||||||||||||||||||||||||||||||||||
Additions (reductions), net | 41 | (9) | 8 | 8 | (3) | 45 | 14 | 59 | ||||||||||||||||||||||||||||||||||||||||||
June 30, 2023 | 2,043 | 1,568 | 1,039 | 589 | 992 | 6,231 | 1,622 | 7,853 | ||||||||||||||||||||||||||||||||||||||||||
Percentage change in headcount from December 31, 2022 | 5.0% | (1.0)% | 3.2% | 5.9% | 2.3% | 2.8% | 3.2% | 2.9% | ||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(in thousands, except per share data) | (in thousands, except per share data) | ||||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Corporate Finance | $ | 300,449 | $ | 277,067 | $ | 600,436 | $ | 530,396 | |||||||||||||||
FLC | 182,223 | 164,248 | 355,627 | 318,144 | |||||||||||||||||||
Economic Consulting | 201,822 | 164,041 | 371,417 | 330,018 | |||||||||||||||||||
Technology | 97,444 | 77,782 | 188,062 | 158,266 | |||||||||||||||||||
Strategic Communications | 82,653 | 71,854 | 155,755 | 141,788 | |||||||||||||||||||
Total revenues | $ | 864,591 | $ | 754,992 | $ | 1,671,297 | $ | 1,478,612 | |||||||||||||||
Segment operating income | |||||||||||||||||||||||
Corporate Finance | $ | 46,727 | $ | 50,935 | $ | 97,943 | $ | 100,989 | |||||||||||||||
FLC | 19,274 | 15,014 | 36,322 | 30,556 | |||||||||||||||||||
Economic Consulting | 34,024 | 20,439 | 46,724 | 40,382 | |||||||||||||||||||
Technology | 16,432 | 4,930 | 28,322 | 15,173 | |||||||||||||||||||
Strategic Communications | 11,278 | 10,633 | 19,961 | 25,467 | |||||||||||||||||||
Total segment operating income | 127,735 | 101,951 | 229,272 | 212,567 | |||||||||||||||||||
Unallocated corporate expenses | (39,026) | (37,716) | (73,761) | (69,055) | |||||||||||||||||||
Operating income | 88,709 | 64,235 | 155,511 | 143,512 | |||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||
Interest income and other | (584) | 2,994 | (1,926) | 2,647 | |||||||||||||||||||
Interest expense | (3,022) | (2,448) | (5,961) | (5,090) | |||||||||||||||||||
(3,606) | 546 | (7,887) | (2,443) | ||||||||||||||||||||
Income before income tax provision | 85,103 | 64,781 | 147,624 | 141,069 | |||||||||||||||||||
Income tax provision | 22,708 | 13,353 | 37,682 | 30,320 | |||||||||||||||||||
Net income | $ | 62,395 | $ | 51,428 | $ | 109,942 | $ | 110,749 | |||||||||||||||
Earnings per common share — basic | $ | 1.87 | $ | 1.52 | $ | 3.30 | $ | 3.29 | |||||||||||||||
Earnings per common share — diluted | $ | 1.75 | $ | 1.43 | $ | 3.09 | $ | 3.10 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Net income | $ | 62,395 | $ | 51,428 | $ | 109,942 | $ | 110,749 | |||||||||||||||
Add back: | |||||||||||||||||||||||
Income tax provision | 22,708 | 13,353 | 37,682 | 30,320 | |||||||||||||||||||
Interest income and other | 584 | (2,994) | 1,926 | (2,647) | |||||||||||||||||||
Interest expense | 3,022 | 2,448 | 5,961 | 5,090 | |||||||||||||||||||
Depreciation and amortization | 10,104 | 9,188 | 19,547 | 18,095 | |||||||||||||||||||
Amortization of intangible assets | 1,417 | 2,737 | 3,599 | 5,005 | |||||||||||||||||||
Adjusted EBITDA | $ | 100,230 | $ | 76,160 | $ | 178,657 | $ | 166,612 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (10,994) | $ | 35,047 | $ | (265,200) | $ | (168,731) | |||||||||||||||
Purchases of property and equipment | (11,052) | (13,028) | (29,085) | (25,635) | |||||||||||||||||||
Free Cash Flow | $ | (22,046) | $ | 22,019 | $ | (294,285) | $ | (194,366) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Net income | $ | 62,395 | $ | 51,428 | $ | 109,942 | $ | 110,749 | |||||||||||||||
Add back: | |||||||||||||||||||||||
Income tax provision | 22,708 | 13,353 | 37,682 | 30,320 | |||||||||||||||||||
Interest income and other | 584 | (2,994) | 1,926 | (2,647) | |||||||||||||||||||
Interest expense | 3,022 | 2,448 | 5,961 | 5,090 | |||||||||||||||||||
Unallocated corporate expenses | 39,026 | 37,716 | 73,761 | 69,055 | |||||||||||||||||||
Total segment operating income | 127,735 | 101,951 | 229,272 | 212,567 | |||||||||||||||||||
Add back: | |||||||||||||||||||||||
Segment depreciation expense | 9,829 | 8,452 | 18,856 | 16,636 | |||||||||||||||||||
Amortization of intangible assets | 1,417 | 2,737 | 3,599 | 5,005 | |||||||||||||||||||
Total Adjusted Segment EBITDA | $ | 138,981 | $ | 113,140 | $ | 251,727 | $ | 234,208 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Number of revenue-generating professionals (at period end): | |||||||||||||||||||||||
Corporate Finance | 2,043 | 1,769 | 2,043 | 1,769 | |||||||||||||||||||
FLC | 1,568 | 1,509 | 1,568 | 1,509 | |||||||||||||||||||
Economic Consulting | 1,039 | 935 | 1,039 | 935 | |||||||||||||||||||
Technology (1) | 589 | 507 | 589 | 507 | |||||||||||||||||||
Strategic Communications | 992 | 877 | 992 | 877 | |||||||||||||||||||
Total revenue-generating professionals | 6,231 | 5,597 | 6,231 | 5,597 | |||||||||||||||||||
Utilization rates of billable professionals: (2) | |||||||||||||||||||||||
Corporate Finance | 59 | % | 62 | % | 60 | % | 62 | % | |||||||||||||||
FLC | 57 | % | 56 | % | 56 | % | 56 | % | |||||||||||||||
Economic Consulting | 69 | % | 70 | % | 68 | % | 71 | % | |||||||||||||||
Average billable rate per hour: (3) | |||||||||||||||||||||||
Corporate Finance | $ | 488 | $ | 471 | $ | 483 | $ | 458 | |||||||||||||||
FLC | $ | 386 | $ | 360 | $ | 384 | $ | 357 | |||||||||||||||
Economic Consulting | $ | 557 | $ | 477 | $ | 520 | $ | 476 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(dollars in thousands, except rate per hour) | (dollars in thousands, except rate per hour) | ||||||||||||||||||||||
Revenues | $ | 300,449 | $ | 277,067 | $ | 600,436 | $ | 530,396 | |||||||||||||||
Percentage change in revenues from prior year | 8.4 | % | 20.0 | % | 13.2 | % | 16.0 | % | |||||||||||||||
Operating expenses | |||||||||||||||||||||||
Direct cost of revenues | 204,922 | 181,221 | 402,750 | 347,467 | |||||||||||||||||||
Selling, general and administrative expenses | 47,690 | 42,604 | 96,721 | 77,813 | |||||||||||||||||||
Amortization of intangible assets | 1,110 | 2,307 | 3,022 | 4,127 | |||||||||||||||||||
253,722 | 226,132 | 502,493 | 429,407 | ||||||||||||||||||||
Segment operating income | 46,727 | 50,935 | 97,943 | 100,989 | |||||||||||||||||||
Percentage change in segment operating income from prior year | -8.3 | % | 27.0 | % | -3.0 | % | 35.7 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Depreciation and amortization of intangible assets | 3,301 | 4,015 | 7,105 | 7,501 | |||||||||||||||||||
Adjusted Segment EBITDA | $ | 50,028 | $ | 54,950 | $ | 105,048 | $ | 108,490 | |||||||||||||||
Gross profit (1) | $ | 95,527 | $ | 95,846 | $ | 197,686 | $ | 182,929 | |||||||||||||||
Percentage change in gross profit from prior year | -0.3 | % | 32.4 | % | 8.1 | % | 31.1 | % | |||||||||||||||
Gross profit margin (2) | 31.8 | % | 34.6 | % | 32.9 | % | 34.5 | % | |||||||||||||||
Adjusted Segment EBITDA as a percentage of revenues | 16.7 | % | 19.8 | % | 17.5 | % | 20.5 | % | |||||||||||||||
Number of revenue-generating professionals (at period end) | 2,043 | 1,769 | 2,043 | 1,769 | |||||||||||||||||||
Percentage change in number of revenue-generating professionals from prior year | 15.5 | % | 8.4 | % | 15.5 | % | 8.4 | % | |||||||||||||||
Utilization rate of billable professionals | 59 | % | 62 | % | 60 | % | 62 | % | |||||||||||||||
Average billable rate per hour | $ | 488 | $ | 471 | $ | 483 | $ | 458 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(dollars in thousands, except rate per hour) | (dollars in thousands, except rate per hour) | ||||||||||||||||||||||
Revenues | $ | 182,223 | $ | 164,248 | $ | 355,627 | $ | 318,144 | |||||||||||||||
Percentage change in revenues from prior year | 10.9 | % | 9.0 | % | 11.8 | % | 5.5 | % | |||||||||||||||
Operating expenses | |||||||||||||||||||||||
Direct cost of revenues | 127,258 | 117,551 | 249,319 | 228,029 | |||||||||||||||||||
Selling, general and administrative expenses | 35,468 | 31,438 | 69,579 | 59,066 | |||||||||||||||||||
Amortization of intangible assets | 223 | 245 | 407 | 493 | |||||||||||||||||||
162,949 | 149,234 | 319,305 | 287,588 | ||||||||||||||||||||
Segment operating income | 19,274 | 15,014 | 36,322 | 30,556 | |||||||||||||||||||
Percentage change in segment operating income from prior year | 28.4 | % | -9.0 | % | 18.9 | % | -31.3 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Depreciation and amortization of intangible assets | 1,806 | 1,693 | 3,369 | 3,408 | |||||||||||||||||||
Adjusted Segment EBITDA | $ | 21,080 | $ | 16,707 | $ | 39,691 | $ | 33,964 | |||||||||||||||
Gross profit (1) | $ | 54,965 | $ | 46,697 | $ | 106,308 | $ | 90,115 | |||||||||||||||
Percentage change in gross profit from prior year | 17.7 | % | 10.8 | % | 18.0 | % | -3.8 | % | |||||||||||||||
Gross profit margin (2) | 30.2 | % | 28.4 | % | 29.9 | % | 28.3 | % | |||||||||||||||
Adjusted Segment EBITDA as a percentage of revenues | 11.6 | % | 10.2 | % | 11.2 | % | 10.7 | % | |||||||||||||||
Number of revenue-generating professionals (at period end) | 1,568 | 1,509 | 1,568 | 1,509 | |||||||||||||||||||
Percentage change in number of revenue-generating professionals from prior year | 3.9 | % | 7.9 | % | 3.9 | % | 7.9 | % | |||||||||||||||
Utilization rate of billable professionals | 57 | % | 56 | % | 56 | % | 56 | % | |||||||||||||||
Average billable rate per hour | $ | 386 | $ | 360 | $ | 384 | $ | 357 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(dollars in thousands, except rate per hour) | (dollars in thousands, except rate per hour) | ||||||||||||||||||||||
Revenues | $ | 201,822 | $ | 164,041 | $ | 371,417 | $ | 330,018 | |||||||||||||||
Percentage change in revenues from prior year | 23.0 | % | -10.5 | % | 12.5 | % | -6.4 | % | |||||||||||||||
Operating expenses | |||||||||||||||||||||||
Direct cost of revenues | 142,278 | 122,006 | 274,124 | 246,476 | |||||||||||||||||||
Selling, general and administrative expenses | 25,520 | 21,596 | 50,569 | 43,160 | |||||||||||||||||||
167,798 | 143,602 | 324,693 | 289,636 | ||||||||||||||||||||
Segment operating income | 34,024 | 20,439 | 46,724 | 40,382 | |||||||||||||||||||
Percentage change in segment operating income from prior year | 66.5 | % | -30.0 | % | 15.7 | % | -25.8 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Depreciation and amortization | 1,499 | 1,207 | 2,992 | 2,459 | |||||||||||||||||||
Adjusted Segment EBITDA | $ | 35,523 | $ | 21,646 | $ | 49,716 | $ | 42,841 | |||||||||||||||
Gross profit (1) | $ | 59,544 | $ | 42,035 | $ | 97,293 | $ | 83,542 | |||||||||||||||
Percentage change in gross profit from prior year | 41.7 | % | -11.9 | % | 16.5 | % | -9.1 | % | |||||||||||||||
Gross profit margin (2) | 29.5 | % | 25.6 | % | 26.2 | % | 25.3 | % | |||||||||||||||
Adjusted Segment EBITDA as a percentage of revenues | 17.6 | % | 13.2 | % | 13.4 | % | 13.0 | % | |||||||||||||||
Number of revenue-generating professionals (at period end) | 1,039 | 935 | 1,039 | 935 | |||||||||||||||||||
Percentage change in number of revenue-generating professionals from prior year | 11.1 | % | 5.8 | % | 11.1 | % | 5.8 | % | |||||||||||||||
Utilization rate of billable professionals | 69 | % | 70 | % | 68 | % | 71 | % | |||||||||||||||
Average billable rate per hour | $ | 557 | $ | 477 | $ | 520 | $ | 476 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | ||||||||||||||||||||||
Revenues | $ | 97,444 | $ | 77,782 | $ | 188,062 | $ | 158,266 | |||||||||||||||
Percentage change in revenues from prior year | 25.3 | % | -1.1 | % | 18.8 | % | 0.1 | % | |||||||||||||||
Operating expenses | |||||||||||||||||||||||
Direct cost of revenues | 60,550 | 53,556 | 114,528 | 104,471 | |||||||||||||||||||
Selling, general and administrative expenses | 20,462 | 19,296 | 45,212 | 38,622 | |||||||||||||||||||
81,012 | 72,852 | 159,740 | 143,093 | ||||||||||||||||||||
Segment operating income | 16,432 | 4,930 | 28,322 | 15,173 | |||||||||||||||||||
Percentage change in segment operating income from prior year | 233.3 | % | -67.9 | % | 86.7 | % | -55.2 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Depreciation and amortization | 3,655 | 3,435 | 7,131 | 6,555 | |||||||||||||||||||
Adjusted Segment EBITDA | $ | 20,087 | $ | 8,365 | $ | 35,453 | $ | 21,728 | |||||||||||||||
Gross profit (1) | $ | 36,894 | $ | 24,226 | $ | 73,534 | $ | 53,795 | |||||||||||||||
Percentage change in gross profit from prior year | 52.3 | % | -26.5 | % | 36.7 | % | -19.6 | % | |||||||||||||||
Gross profit margin (2) | 37.9 | % | 31.1 | % | 39.1 | % | 34.0 | % | |||||||||||||||
Adjusted Segment EBITDA as a percentage of revenues | 20.6 | % | 10.8 | % | 18.9 | % | 13.7 | % | |||||||||||||||
Number of revenue-generating professionals (at period end) (3) | 589 | 507 | 589 | 507 | |||||||||||||||||||
Percentage change in number of revenue-generating professionals from prior year | 16.2 | % | 18.2 | % | 16.2 | % | 18.2 | % |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | ||||||||||||||||||||||
Revenues | $ | 82,653 | $ | 71,854 | $ | 155,755 | $ | 141,788 | |||||||||||||||
Percentage change in revenues from prior year | 15.0 | % | 6.0 | % | 9.9 | % | 10.5 | % | |||||||||||||||
Operating expenses | |||||||||||||||||||||||
Direct cost of revenues | 53,078 | 45,747 | 100,882 | 86,741 | |||||||||||||||||||
Selling, general and administrative expenses | 18,213 | 15,289 | 34,742 | 29,195 | |||||||||||||||||||
Amortization of intangible assets | 84 | 185 | 170 | 385 | |||||||||||||||||||
71,375 | 61,221 | 135,794 | 116,321 | ||||||||||||||||||||
Segment operating income | 11,278 | 10,633 | 19,961 | 25,467 | |||||||||||||||||||
Percentage change in segment operating income from prior year | 6.1 | % | -12.8 | % | -21.6 | % | 19.5 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Depreciation and amortization of intangible assets | 985 | 839 | 1,858 | 1,718 | |||||||||||||||||||
Adjusted Segment EBITDA | $ | 12,263 | $ | 11,472 | $ | 21,819 | $ | 27,185 | |||||||||||||||
Gross profit (1) | $ | 29,575 | $ | 26,107 | $ | 54,873 | $ | 55,047 | |||||||||||||||
Percentage change in gross profit from prior year | 13.3 | % | 2.3 | % | -0.3 | % | 17.8 | % | |||||||||||||||
Gross profit margin (2) | 35.8 | % | 36.3 | % | 35.2 | % | 38.8 | % | |||||||||||||||
Adjusted Segment EBITDA as a percentage of revenues | 14.8 | % | 16.0 | % | 14.0 | % | 19.2 | % | |||||||||||||||
Number of revenue-generating professionals (at period end) | 992 | 877 | 992 | 877 | |||||||||||||||||||
Percentage change in number of revenue-generating professionals from prior year | 13.1 | % | 13.7 | % | 13.1 | % | 13.7 | % |
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
Cash Flows | (dollars in thousands) | ||||||||||
Net cash used in operating activities | $ | (265,200) | $ | (168,731) | |||||||
Net cash used in investing activities | $ | (29,027) | $ | (32,335) | |||||||
Net cash used in financing activities | $ | (8,943) | $ | (17,199) | |||||||
Effect of exchange rate changes on cash and cash equivalents | $ | 15,021 | $ | (20,490) | |||||||
DSO (1) | 111 | 102 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
Item 4. | Controls and Procedures |
Item 1. | Legal Proceedings |
Item 1A. | Risk Factors |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Program (1) | Approximate Dollar Value That May Yet Be Purchased Under the Program | ||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||
April 1 through April 30, 2023 | 2 | (2) | $ | 204.07 | — | $ | 460,653 | ||||||||||||||||
May 1 through May 31, 2023 | 1 | (3) | $ | 177.11 | — | $ | 460,653 | ||||||||||||||||
June 1 through June 30, 2023 | 10 | (4) | $ | 188.07 | — | $ | 460,653 | ||||||||||||||||
13 | — |
Item 3. | Defaults Upon Senior Securities |
Item 4. | Mine Safety Disclosures |
Item 5. | Other Information |
Item 6. | Exhibits |
Exhibit Number | Description | |||||||
3.1 | ||||||||
3.2 | ||||||||
3.3 | ||||||||
31.1† | ||||||||
31.2† | ||||||||
32.1†** | ||||||||
32.2†** | ||||||||
101 | The following financial information from the Quarterly Report on Form 10-Q of FTI Consulting, Inc., included herewith, and formatted in Inline XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of June 30, 2023 and December 31, 2022; (ii) Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2023 and 2022; (iii) Condensed Consolidated Statements of Stockholders’ Equity for the three and six months ended June 30, 2023 and 2022; (iv) Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and 2022; and (v) Notes to the Condensed Consolidated Financial Statements, tagged as blocks of text. | |||||||
104 | The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2023, formatted in Inline XBRL (included as Exhibit 101). |
† | Filed herewith. |
** | This certification is deemed not filed for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act. |
FTI CONSULTING, INC. | ||||||||
By: | /s/ Brendan Keating | |||||||
Brendan Keating | ||||||||
Chief Accounting Officer and Controller | ||||||||
(principal accounting officer) |
1. | I have reviewed this Quarterly Report on Form 10-Q of FTI Consulting, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
By: | /S/ STEVEN H. GUNBY | |||||||
Steven H. Gunby | ||||||||
President and Chief Executive Officer | ||||||||
(principal executive officer) |
1. | I have reviewed this Quarterly Report on Form 10-Q of FTI Consulting, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
By: | /S/ AJAY SABHERWAL | |||||||
Ajay Sabherwal | ||||||||
Chief Financial Officer | ||||||||
(principal financial officer) |
1. | the Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and |
2. | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
By: | /S/ STEVEN H. GUNBY | |||||||
Steven H. Gunby | ||||||||
President and Chief Executive Officer | ||||||||
(principal executive officer) |
1. | the Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and |
2. | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
By: | /S/ AJAY SABHERWAL | |||||||
Ajay Sabherwal | ||||||||
Chief Financial Officer | ||||||||
(principal financial officer) |
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares |
Jun. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 5,000,000 | 5,000,000 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 75,000,000 | 75,000,000 |
Common stock, shares issued (in shares) | 34,034,000 | 34,026,000 |
Common stock, shares outstanding (in shares) | 34,034,000 | 34,026,000 |
Condensed Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Income Statement [Abstract] | ||||
Revenues | $ 864,591 | $ 754,992 | $ 1,671,297 | $ 1,478,612 |
Operating expenses | ||||
Direct cost of revenues | 588,094 | 520,080 | 1,141,603 | 1,013,184 |
Selling, general and administrative expenses | 186,371 | 167,940 | 370,584 | 316,911 |
Amortization of intangible assets | 1,417 | 2,737 | 3,599 | 5,005 |
Costs and expenses | 775,882 | 690,757 | 1,515,786 | 1,335,100 |
Operating income | 88,709 | 64,235 | 155,511 | 143,512 |
Other income (expense) | ||||
Interest income and other | (584) | 2,994 | (1,926) | 2,647 |
Interest expense | (3,022) | (2,448) | (5,961) | (5,090) |
Other income (expense) | (3,606) | 546 | (7,887) | (2,443) |
Income before income tax provision | 85,103 | 64,781 | 147,624 | 141,069 |
Income tax provision | 22,708 | 13,353 | 37,682 | 30,320 |
Net income | $ 62,395 | $ 51,428 | $ 109,942 | $ 110,749 |
Earnings per common share — basic (in dollars per share) | $ 1.87 | $ 1.52 | $ 3.30 | $ 3.29 |
Earnings per common share — diluted (in dollars per share) | $ 1.75 | $ 1.43 | $ 3.09 | $ 3.10 |
Other comprehensive income (loss), net of tax | ||||
Foreign currency translation adjustments, net of tax expense of $0 | $ 6,396 | $ (40,679) | $ 16,246 | $ (46,870) |
Total other comprehensive income (loss), net of tax | 6,396 | (40,679) | 16,246 | (46,870) |
Comprehensive income | $ 68,791 | $ 10,749 | $ 126,188 | $ 63,879 |
Condensed Consolidated Statements of Comprehensive Income (Parenthetical) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Income Statement [Abstract] | ||||
Foreign currency translation adjustment, tax | $ 0 | $ 0 | $ 0 | $ 0 |
Condensed Consolidated Statements of Stockholders' Equity (Parenthetical) - shares shares in Thousands |
3 Months Ended | |||
---|---|---|---|---|
Jun. 30, 2023 |
Mar. 31, 2023 |
Jun. 30, 2022 |
Mar. 31, 2022 |
|
Statement of Stockholders' Equity [Abstract] | ||||
Restricted share grants, net settled shares (in shares) | 13 | 55 | 55 | 54 |
Basis of Presentation |
6 Months Ended |
---|---|
Jun. 30, 2023 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of PresentationThe unaudited condensed consolidated financial statements of FTI Consulting, Inc., including its consolidated subsidiaries (collectively, the “Company,” “we,” “our” or “FTI Consulting”), presented herein, have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) and under the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information. Some of the information and footnote disclosures normally included in annual financial statements have been condensed or omitted pursuant to those rules and regulations. Certain prior period amounts have been reclassified to conform to the current period presentation. In management’s opinion, the interim financial statements reflect all adjustments that are necessary for a fair presentation of the results for the interim periods presented. All adjustments made were normal recurring accruals. Results of operations for the interim periods presented herein are not necessarily indicative of results of operations for a full year. These financial statements should be read in conjunction with the consolidated financial statements and the notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC. |
Significant Accounting Policies |
6 Months Ended |
---|---|
Jun. 30, 2023 | |
Accounting Changes and Error Corrections [Abstract] | |
Significant Accounting Policies | Significant Accounting PoliciesNote 1 to the Consolidated Financial Statements included in Part II, Item 8, of our Annual Report on Form 10-K for the year ended December 31, 2022 describes the significant accounting policies and methods used in preparation of the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
Earnings per Common Share |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings per Common Share | Earnings per Common Share Basic earnings per common share is calculated by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per common share adjusts basic earnings per common share for the effects of potentially dilutive common shares. Potentially dilutive common shares include the dilutive effects of shares issuable under our equity compensation plans, including stock options and share-based awards (restricted share awards, restricted stock units and performance stock units), each using the treasury stock method. We use the if-converted method for calculating the potential dilutive effect of the conversion feature of the principal amount of our 2.0% convertible senior notes due 2023 (“2023 Convertible Notes”) on earnings per common share. The conversion feature had a dilutive impact on earnings per common share for the three and six months ended June 30, 2023 and 2022, as the average market price per share of our common stock for the periods exceeded the conversion price of $101.38 per share. See Note 8, “Debt” for additional information about the 2023 Convertible Notes.
|
Revenues |
6 Months Ended |
---|---|
Jun. 30, 2023 | |
Revenue from Contract with Customer [Abstract] | |
Revenues | Revenues We generate the majority of our revenues by providing consulting services to our clients. Revenues are recognized when we satisfy a performance obligation by transferring services promised in a contract to a customer and in an amount that reflects the consideration that we expect to receive in exchange for those services. Performance obligations in our contracts represent distinct or separate services that we provide to our customers. If, at the outset of an arrangement, we determine that a contract with enforceable rights and obligations does not exist, revenues are deferred until all criteria for an enforceable contract are met. Revenues recognized during the current period may include revenues from performance obligations satisfied or partially satisfied in previous periods. This primarily occurs when the estimated transaction price has changed based on our current probability assessment over whether the agreed-upon outcome for our performance-based and contingent arrangements will be achieved. The aggregate amount of revenues recognized related to a change in the transaction price in the current period, which related to performance obligations satisfied or partially satisfied in a prior period, was $7.8 million and $5.4 million for the three and six months ended June 30, 2023, respectively, and $11.6 million and $13.1 million for the three and six months ended June 30, 2022, respectively. Unfulfilled performance obligations primarily consist of fees not yet recognized on certain fixed-fee arrangements and performance-based and contingent arrangements. As of June 30, 2023 and December 31, 2022, the aggregate amount of the remaining contract transaction price allocated to unfulfilled performance obligations was $6.5 million and $3.6 million, respectively. We expect to recognize the majority of the related revenues over the next 18 months. We elected to utilize the optional exemption to exclude from this disclosure fixed-fee and performance-based and contingent arrangements with an original expected duration of one year or less and to exclude our time and expense arrangements for which revenues are recognized using the right-to-invoice practical expedient. Contract assets are defined as assets for which we have recorded revenues but are not yet entitled to receive our fees because certain events, such as completion of the measurement period or client approval, must occur. The contract asset balance was immaterial as of June 30, 2023 and December 31, 2022. Contract liabilities are defined as liabilities incurred when we have received consideration but have not yet performed the agreed-upon services. This may occur when clients pay fees before work begins. The contract liability balance was immaterial as of June 30, 2023 and December 31, 2022.
|
Accounts Receivable and Allowance for Expected Credit Losses |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Doubtful Accounts and Unbilled Services [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts Receivable and Allowance for Expected Credit Losses | Accounts Receivable and Allowance for Expected Credit Losses The following table summarizes the components of “Accounts receivable, net” as presented on the Condensed Consolidated Balance Sheets:
The following table summarizes the total provision for expected credit losses and write-offs:
Our provision for expected credit losses includes recoveries, direct write-offs and charges to other accounts. Billed accounts receivables are written off when the potential for recovery is considered remote.
|
Goodwill and Intangible Assets |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets | Goodwill and Intangible Assets Goodwill The table below summarizes the changes in the carrying amount of goodwill by reportable segment:
(1) There were no accumulated impairment losses for the Corporate Finance & Restructuring (“Corporate Finance”), Forensic and Litigation Consulting (“FLC”), Economic Consulting or Technology segments as of June 30, 2023 and December 31, 2022. (2) Amounts for our Strategic Communications segment include gross carrying values of $308.3 million and $305.6 million as of June 30, 2023 and December 31, 2022, respectively, and accumulated impairment losses of $194.1 million as of June 30, 2023 and December 31, 2022. Intangible Assets Intangible assets were as follows:
Intangible assets with finite lives are amortized over their estimated useful lives. We recorded amortization expense of $1.4 million and $3.6 million during the three and six months ended June 30, 2023, respectively, and $2.7 million and $5.0 million for the three and six months ended June 30, 2022, respectively. We estimate our future amortization expense for our intangible assets with finite lives to be as follows:
(1)Actual amortization expense to be reported in future periods could differ from these estimates as a result of new intangible asset acquisitions, impairments, changes in useful lives, or other relevant factors or changes.
|
Financial Instruments |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial Instruments | Financial Instruments The following tables present the carrying amounts and estimated fair values of our financial instruments by hierarchy level as of June 30, 2023 and December 31, 2022:
(1)The short-term portion is included in “Accounts payable, accrued expenses and other” and the long-term portion is included in “Other liabilities” on the Condensed Consolidated Balance Sheets. (2)The carrying amount includes unamortized deferred debt issuance costs. The fair values of financial instruments not included in the tables above are estimated to be equal to their carrying values as of June 30, 2023 and December 31, 2022. We estimate the fair value of our 2023 Convertible Notes based on their last actively traded prices. The fair value of our 2023 Convertible Notes is classified within Level 2 of the fair value hierarchy because it is traded in less active markets. We estimate the fair value of acquisition-related contingent consideration using either a probability-weighted discounted cash flow model or a Monte Carlo pricing model. These fair value estimates represent Level 3 measurements as they are based on significant inputs not observed in the market and reflect our own assumptions. Significant increases (or decreases) in these unobservable inputs in isolation would result in significantly lower (or higher) fair values. We reassess the fair value of our acquisition-related contingent consideration at each reporting period based on additional information as it becomes available. The change in our liability for our Level 3 financial instruments is as follows:
(1)Accretion expense is included in SG&A expenses on the Condensed Consolidated Statements of Comprehensive Income. (2)Foreign currency translation adjustments are included in “Other comprehensive income (loss), net of tax” on the Condensed Consolidated Statements of Comprehensive Income.
|
Debt |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt | Debt The table below presents the components of the Company’s debt:
(1)There were no current portions of long-term debt as of June 30, 2023 and December 31, 2022. The 2023 Convertible Notes due on August 15, 2023 are classified as long-term debt as of June 30, 2023 because we have the ability and intent to refinance the outstanding principal amount of the 2023 Convertible Notes on a long-term basis utilizing borrowings under our Credit Facility, which matures on November 21, 2027. 2023 Convertible Notes On August 20, 2018, we issued the 2023 Convertible Notes in an aggregate principal amount of $316.3 million. The 2023 Convertible Notes bear interest at a fixed rate of 2.0% per year, payable semiannually in arrears on February 15 and August 15 of each year. The 2023 Convertible Notes will mature on August 15, 2023, unless earlier converted or repurchased. The 2023 Convertible Notes are currently convertible through the close of business on August 14, 2023 at a conversion rate of 9.8643 shares of our common stock per $1,000 principal amount of the 2023 Convertible Notes (equivalent to a conversion price of approximately $101.38 per share of common stock). Upon conversion, the principal amount of the 2023 Convertible Notes being converted is required to be paid in cash. We have elected to settle the premium, if any, due upon conversion, in shares of FTI Consulting’s common stock. The 2023 Convertible Notes are senior unsecured obligations of the Company. Based on the Company’s stock price on June 30, 2023, the if-converted value of the 2023 Convertible Notes exceeded the principal amount by $276.7 million. The 2023 Convertible Notes were convertible in each of the quarters ended September 30, 2021 through June 30, 2023. The number of conversions in each quarter was immaterial. We may not redeem the 2023 Convertible Notes prior to the maturity date. If we undergo a fundamental change (as defined in the Indenture), subject to certain conditions, holders may require us to repurchase for cash all or part of their 2023 Convertible Notes in principal amounts of $1,000 or a multiple thereof. The fundamental change repurchase price will be equal to 100% of the principal amount of the 2023 Convertible Notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the fundamental change repurchase date. In addition, in certain circumstances, we may be required to increase the conversion rate for any 2023 Convertible Notes converted in connection with a make-whole fundamental change (as defined in the Indenture). Contractual interest expense for the 2023 Convertible Notes was $1.6 million and $3.2 million for the three and six months ended June 30, 2023 and 2022. Credit Facility In November 2022, we amended and restated our credit agreement for our senior secured bank revolving credit facility (“Credit Facility”), to, among other things, (i) extend the maturity to November 21, 2027, (ii) increase the revolving line of credit limit from $550.0 million to $900.0 million and (iii) increase the incremental facility from $150.0 million to a maximum of $300.0 million, subject to certain conditions, and incurred an additional $4.0 million of debt issuance costs. The Credit Facility is guaranteed by substantially all of our wholly owned domestic subsidiaries and is secured by a first priority security interest in substantially all of the assets of FTI Consulting and such domestic subsidiaries. Borrowings under the Credit Facility bear interest at a rate equal to, in the case of: (i) U.S. Dollars (“USD”), at our option, Adjusted Term Secured Overnight Financing Rate (“SOFR”) or Adjusted Daily Simple SOFR, (ii) euro, Euro Interbank Offered Rate, (iii) British pound, Sterling Overnight Index Average Reference Rate, (iv) Australian dollars, Bank Bill Swap Reference Bid Rate, (v) Canadian dollars, Canadian Dollar Offered Rate, (vi) Swiss franc, Swiss Average Rate Overnight and (vii) Japanese yen, Tokyo Interbank Offered Rate, in each case, plus an applicable margin that will fluctuate between 1.25% per annum and 2.00% per annum based upon the Company’s Consolidated Total Net Leverage Ratio (as defined in the Credit Facility) at such time or, in the case of USD borrowings, an alternative base rate plus an applicable margin that will fluctuate between 0.25% per annum and 1.00% per annum based upon the Company’s Consolidated Total Net Leverage Ratio at such time. The alternative base rate is a fluctuating rate per annum equal to the highest of (1) the federal funds rate plus the sum of 50 basis points, (2) the rate of interest in effect for such day as the prime rate announced by Bank of America, and (3) the one-month Term SOFR plus 100 basis points. Under the Credit Facility, we are required to pay a commitment fee rate that fluctuates between 0.20% and 0.35% per annum and a letter of credit fee rate that fluctuates between 1.25% and 2.00% per annum, in each case, based upon the Company’s Consolidated Total Net Leverage Ratio. The Company classified the borrowings under the Credit Facility as long-term debt in the accompanying Condensed Consolidated Balance Sheets, as amounts due under the Credit Facility are not contractually required or expected to be liquidated for more than one year from the applicable balance sheet date. As of June 30, 2023, $0.4 million of the borrowing limit under the Credit Facility was utilized (and, therefore, unavailable) for letters of credit. There were $3.9 million and $4.3 million of unamortized debt issuance costs related to the Credit Facility as of June 30, 2023 and December 31, 2022, respectively. These amounts are included in “Other assets” on our Condensed Consolidated Balance Sheets.
|
Leases |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases | LeasesWe lease office space and equipment under non-cancelable operating leases. We recognize operating lease expense on a straight-line basis over the lease term, which may include renewal or termination options that are reasonably certain of exercise. Most leases include one or more options to renew, with renewal terms that can extend the lease term up to seven years. The exercise of lease renewal options is at our sole discretion. Certain of our lease agreements include rental payments that are adjusted periodically for inflation. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants. The table below summarizes the carrying amount of our operating lease assets and liabilities:
The table below summarizes total lease costs:
The maturity analysis below summarizes the remaining future undiscounted cash flows for our operating leases and includes a reconciliation to operating lease liabilities reported on the Condensed Consolidated Balance Sheets:
The table below includes cash paid for our operating lease liabilities, other non-cash information, our weighted average remaining lease term and weighted average discount rate:
|
Commitments and Contingencies |
6 Months Ended |
---|---|
Jun. 30, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and ContingenciesWe are subject to legal actions arising in the ordinary course of business. In management’s opinion, we believe we have adequate legal defenses and/or insurance coverage with respect to the eventuality of such actions. We are not aware of any asserted or unasserted legal proceedings or claims that we believe would have a material adverse effect on our financial condition or results of our operations. |
Share-Based Compensation |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Payment Arrangement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Compensation | Share-Based Compensation During the six months ended June 30, 2023, we granted 63,741 restricted share awards, 91,434 restricted stock units and 79,682 performance stock units under the FTI Consulting, Inc. 2017 Omnibus Incentive Compensation Plan, our employee equity compensation plan. Our performance stock units are presented at the maximum potential payout percentage of 150% of target shares granted. These awards are recorded as equity on the Condensed Consolidated Balance Sheets. During the six months ended June 30, 2023, 830 shares of restricted stock, 1,609 restricted stock units and no stock options were forfeited prior to the completion of the applicable vesting requirements. Additionally, 7,815 performance stock units were forfeited during the six months ended June 30, 2023 as the award targets were not achieved. Total share-based compensation expense, net of forfeitures is detailed in the following table:
|
Stockholders' Equity |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity | Stockholders’ EquityOn June 2, 2016, our Board of Directors authorized a stock repurchase program of up to $100.0 million (the “Repurchase Program”). On each of May 18, 2017, December 1, 2017, February 21, 2019 and February 20, 2020, our Board of Directors authorized an additional $100.0 million. On each of July 28, 2020 and December 3, 2020, our Board of Directors authorized an additional $200.0 million. On December 1, 2022, our Board of Directors authorized an additional $400.0 million, increasing the Repurchase Program to an aggregate authorization of $1.3 billion. No time limit has been established for the completion of the Repurchase Program, and the Repurchase Program may be suspended, discontinued or replaced by the Board of Directors at any time without prior notice. As of June 30, 2023, we had $460.7 million available under the Repurchase Program to repurchase additional shares. The following table details our stock repurchases under the Repurchase Program:
As we repurchase our common shares, we reduce stated capital on our Condensed Consolidated Balance Sheets for the $0.01 of par value of the shares repurchased, with the excess purchase price over par value recorded as a reduction to additional paid-in capital. If additional paid-in capital is reduced to zero, we record the remainder of the excess purchase price over par value as a reduction of retained earnings. Common stock outstanding was approximately 34.0 million shares as of June 30, 2023 and December 31, 2022, respectively. Common stock outstanding includes unvested restricted stock awards, which are considered issued and outstanding under the terms of the restricted stock award agreements.
|
Segment Reporting |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting | Segment Reporting We manage our business in five reportable segments: Corporate Finance, FLC, Economic Consulting, Technology and Strategic Communications. Our Corporate Finance segment focuses on the strategic, operational, financial, transactional and capital needs of our clients around the world. Our clients include companies, boards of directors, investors, private equity sponsors, lenders, and other financing sources and creditor groups, as well as other parties-in-interest. We deliver a wide range of services centered around three core offerings: Business Transformation & Strategy, Transactions and Turnaround & Restructuring. Our FLC segment provides law firms, companies, boards of directors, government entities, private equity firms and other interested parties with a multidisciplinary and independent range of services in risk and investigations and disputes, including cybersecurity, and a focus on highly regulated industries such as our Construction & Environmental Solutions and Health Solutions services. These services are supported by our data & analytics technology-enabled solutions, which help our clients analyze large, disparate sets of data related to their business operations and support our clients during regulatory inquiries and commercial disputes. We deliver a wide range of services centered around five core offerings: Construction & Environmental Solutions, Data & Analytics, Disputes, Health Solutions and Risk and Investigations. Our Economic Consulting segment, including subsidiary Compass Lexecon LLC, provides law firms, companies, government entities and other interested parties with analyses of complex economic issues for use in international arbitration, legal and regulatory proceedings, and strategic decision making and public policy debates around the world. We deliver a wide range of services centered around three core offerings: Antitrust & Competition Economics, Financial Economics and International Arbitration. Our Technology segment provides companies, law firms, private equity firms and government entities with a comprehensive global portfolio of digital insights and risk management consulting services. Our professionals help organizations better address risk as the growing volume and variety of enterprise data intersects with legal, regulatory and compliance needs. We deliver a wide range of expert solutions driven by investigations, litigation, mergers & acquisitions, antitrust and competition, and compliance and risk through three core offerings: Corporate Legal Department Consulting, E-discovery Services and Expertise, and Information Governance, Privacy & Security services. Our Strategic Communications segment develops and executes communications strategies to help management teams, boards of directors, law firms, governments and regulators manage change and mitigate risk surrounding transformational and disruptive events, including transactions, investigations, disputes, crises, regulation and legislation. We deliver a wide range of services centered around three core offerings: Corporate Reputation, Financial Communications and Public Affairs. We evaluate the performance of our operating segments based on Adjusted Segment EBITDA, a GAAP financial measure. 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 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 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. The table below presents revenues and Adjusted Segment EBITDA for our reportable segments:
The table below reconciles net income to Total Adjusted Segment EBITDA:
|
Pay vs Performance Disclosure - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2023 |
Mar. 31, 2023 |
Jun. 30, 2022 |
Mar. 31, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Pay vs Performance Disclosure | ||||||
Net income | $ 62,395 | $ 47,547 | $ 51,428 | $ 59,321 | $ 109,942 | $ 110,749 |
Insider Trading Arrangements |
3 Months Ended |
---|---|
Jun. 30, 2023 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Significant Accounting Policies (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2023 | |
Accounting Changes and Error Corrections [Abstract] | |
Basis of Presentation | The unaudited condensed consolidated financial statements of FTI Consulting, Inc., including its consolidated subsidiaries (collectively, the “Company,” “we,” “our” or “FTI Consulting”), presented herein, have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) and under the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information. Some of the information and footnote disclosures normally included in annual financial statements have been condensed or omitted pursuant to those rules and regulations. Certain prior period amounts have been reclassified to conform to the current period presentation. In management’s opinion, the interim financial statements reflect all adjustments that are necessary for a fair presentation of the results for the interim periods presented. All adjustments made were normal recurring accruals. Results of operations for the interim periods presented herein are not necessarily indicative of results of operations for a full year. These financial statements should be read in conjunction with the consolidated financial statements and the notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC. |
Earnings per Common Share (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Earnings Per Share Basic and Diluted |
|
Accounts Receivable and Allowance for Expected Credit Losses (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Doubtful Accounts and Unbilled Services [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Accounts Receivable | The following table summarizes the components of “Accounts receivable, net” as presented on the Condensed Consolidated Balance Sheets:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Accounts Receivable, Writeoff | The following table summarizes the total provision for expected credit losses and write-offs:
|
Goodwill and Intangible Assets (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Changes in Carrying Amounts of Goodwill by Operating Segment | The table below summarizes the changes in the carrying amount of goodwill by reportable segment:
(1) There were no accumulated impairment losses for the Corporate Finance & Restructuring (“Corporate Finance”), Forensic and Litigation Consulting (“FLC”), Economic Consulting or Technology segments as of June 30, 2023 and December 31, 2022. (2) Amounts for our Strategic Communications segment include gross carrying values of $308.3 million and $305.6 million as of June 30, 2023 and December 31, 2022, respectively, and accumulated impairment losses of $194.1 million as of June 30, 2023 and December 31, 2022.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Other Intangible Assets Amortized Intangibles | Intangible assets were as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Other Intangible Assets Unamortized Intangibles | Intangible assets were as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Future Amortization Expense Intangible Assets | We estimate our future amortization expense for our intangible assets with finite lives to be as follows:
(1)Actual amortization expense to be reported in future periods could differ from these estimates as a result of new intangible asset acquisitions, impairments, changes in useful lives, or other relevant factors or changes.
|
Financial Instruments (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Carrying and Estimated Fair Value of Other Financial Instruments | The following tables present the carrying amounts and estimated fair values of our financial instruments by hierarchy level as of June 30, 2023 and December 31, 2022:
(1)The short-term portion is included in “Accounts payable, accrued expenses and other” and the long-term portion is included in “Other liabilities” on the Condensed Consolidated Balance Sheets. (2)The carrying amount includes unamortized deferred debt issuance costs.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Change in Liability for our Level 3 Financial Instruments | The change in our liability for our Level 3 financial instruments is as follows:
(1)Accretion expense is included in SG&A expenses on the Condensed Consolidated Statements of Comprehensive Income. (2)Foreign currency translation adjustments are included in “Other comprehensive income (loss), net of tax” on the Condensed Consolidated Statements of Comprehensive Income.
|
Debt (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Components of Debt Obligations | The table below presents the components of the Company’s debt:
(1)There were no current portions of long-term debt as of June 30, 2023 and December 31, 2022. The 2023 Convertible Notes due on August 15, 2023 are classified as long-term debt as of June 30, 2023 because we have the ability and intent to refinance the outstanding principal amount of the 2023 Convertible Notes on a long-term basis utilizing borrowings under our Credit Facility, which matures on November 21, 2027.
|
Leases (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Carrying Amount of Operating Lease Assets and Liabilities | The table below summarizes the carrying amount of our operating lease assets and liabilities:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Lease Cost | The table below summarizes total lease costs:
The table below includes cash paid for our operating lease liabilities, other non-cash information, our weighted average remaining lease term and weighted average discount rate:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Future Minimum Lease Payments | The maturity analysis below summarizes the remaining future undiscounted cash flows for our operating leases and includes a reconciliation to operating lease liabilities reported on the Condensed Consolidated Balance Sheets:
|
Share-Based Compensation (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Payment Arrangement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Share-Based Compensation Expense | Total share-based compensation expense, net of forfeitures is detailed in the following table:
|
Stockholders' Equity (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Stock Repurchases | The following table details our stock repurchases under the Repurchase Program:
|
Segment Reporting (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues and Adjusted Segment Earnings before Interest, Taxes, Depreciation and Amortization for Reportable Segments | The table below presents revenues and Adjusted Segment EBITDA for our reportable segments:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Net Income to Adjusted Segment Earnings Before Interest, Taxes, Depreciation and Amortization | The table below reconciles net income to Total Adjusted Segment EBITDA:
|
Revenues (Details) - USD ($) $ in Millions |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
Dec. 31, 2022 |
|
Disaggregation of Revenue [Line Items] | |||||
Performance obligations satisfied or partially satisfied in previous periods | $ 7.8 | $ 11.6 | $ 5.4 | $ 13.1 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2023-01-01 | |||||
Disaggregation of Revenue [Line Items] | |||||
Unfulfilled performance obligations | $ 3.6 | ||||
Performance obligation expected duration | 18 months | ||||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2023-07-01 | |||||
Disaggregation of Revenue [Line Items] | |||||
Unfulfilled performance obligations | $ 6.5 | $ 6.5 | |||
Performance obligation expected duration | 18 months | 18 months |
Accounts Receivable and Allowance for Expected Credit Losses - Accounts Receivable, Net (Details) - USD ($) $ in Thousands |
Jun. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Accounts receivable: | ||
Billed receivables | $ 705,316 | $ 633,055 |
Unbilled receivables | 483,711 | 308,873 |
Allowance for expected credit losses | (50,966) | (45,775) |
Accounts receivable, net | $ 1,138,061 | $ 896,153 |
Accounts Receivable and Allowance for Expected Credit Losses - Writeoff (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Allowance for Doubtful Accounts and Unbilled Services [Abstract] | ||||
Provision for expected credit losses | $ 4,176 | $ 3,894 | $ 11,188 | $ 8,752 |
Write-offs | $ 1,665 | $ 3,249 | $ 9,553 | $ 6,040 |
Goodwill and Intangible Assets - Additional Information (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Goodwill and Intangible Assets Disclosure [Abstract] | ||||
Amortization of other intangible assets | $ 1,417 | $ 2,737 | $ 3,599 | $ 5,005 |
Goodwill and Intangible Assets - Future Amortization Expense (Details) - USD ($) $ in Thousands |
Jun. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Goodwill and Intangible Assets Disclosure [Abstract] | ||
2023 (remaining) | $ 2,563 | |
2024 | 3,788 | |
2025 | 2,968 | |
2026 | 1,742 | |
2027 | 1,670 | |
Thereafter | 2,910 | |
Net Carrying Amount | $ 15,641 | $ 20,414 |
Financial Instruments - Fair Value Rollforward (Details) - USD ($) $ in Thousands |
3 Months Ended | |||
---|---|---|---|---|
Jun. 30, 2023 |
Mar. 31, 2023 |
Jun. 30, 2022 |
Mar. 31, 2022 |
|
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Roll Forward] | ||||
Beginning balance | $ 13,080 | $ 14,988 | $ 14,956 | $ 15,110 |
Additions | 5,370 | |||
Accretion expense | 2,259 | 1,284 | 1,112 | (979) |
Payments | (2,423) | (3,430) | (2,240) | (4,430) |
Foreign currency translation adjustment | 67 | 238 | (465) | (115) |
Ending balance | $ 12,983 | $ 13,080 | $ 13,363 | $ 14,956 |
Debt - Summary of Components of Debt Obligations (Details) - USD ($) |
Jun. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Debt Instrument [Line Items] | ||
Total debt | $ 340,757,000 | $ 316,219,000 |
Less: deferred debt issuance costs | (209,000) | (1,047,000) |
Long-term debt, net | 340,548,000 | 315,172,000 |
Current portion of long-term debt, net | 0 | 0 |
2023 Convertible Notes | ||
Debt Instrument [Line Items] | ||
Total debt | 315,757,000 | 316,219,000 |
Credit Facility | ||
Debt Instrument [Line Items] | ||
Total debt | $ 25,000,000 | $ 0 |
Leases - Additional Information (Details) |
6 Months Ended |
---|---|
Jun. 30, 2023
lease_option
| |
Lessee, Lease, Description [Line Items] | |
Number of renewal options | 1 |
Maximum | |
Lessee, Lease, Description [Line Items] | |
Renewal term | 7 years |
Leases - Lease Assets and Liabilities (Details) - USD ($) $ in Thousands |
Jun. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Leases [Abstract] | ||
Operating lease assets | $ 206,819 | $ 203,764 |
Current operating lease liabilities | 31,042 | 31,922 |
Noncurrent operating lease liabilities | 223,403 | 221,604 |
Total lease liabilities | $ 254,445 | $ 253,526 |
Operating Lease, Liability, Current, Statement of Financial Position [Extensible List] | Accounts payable, accrued expenses and other | Accounts payable, accrued expenses and other |
Leases - Lease Cost (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Lease Cost | ||||
Operating lease costs | $ 12,965 | $ 12,092 | $ 25,948 | $ 24,453 |
Short-term lease costs | 708 | 727 | 1,400 | 1,132 |
Variable lease costs | 3,305 | 2,749 | 6,416 | 5,977 |
Sublease income | (320) | (196) | (638) | (386) |
Total lease cost, net | $ 16,658 | $ 15,372 | $ 33,126 | $ 31,176 |
Leases - Maturity Analysis (Details) - USD ($) $ in Thousands |
Jun. 30, 2023 |
Dec. 31, 2022 |
---|---|---|
Leases [Abstract] | ||
2023 (remaining) | $ 24,491 | |
2024 | 51,048 | |
2025 | 42,832 | |
2026 | 38,566 | |
2027 | 38,205 | |
Thereafter | 128,717 | |
Total future lease payments | 323,859 | |
Less: imputed interest | (69,414) | |
Total lease liabilities | $ 254,445 | $ 253,526 |
Leases - Cash Paid For Operating Leases and Noncash Information (Details) - USD ($) $ in Thousands |
6 Months Ended | |
---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Leases [Abstract] | ||
Cash paid for amounts included in the measurement of operating lease liabilities | $ 28,039 | $ 24,831 |
Operating lease assets obtained in exchange for lease liabilities | $ 19,671 | $ 5,756 |
Weighted average remaining lease term (years), Operating leases | 8 years 1 month 6 days | 8 years 10 months 24 days |
Weighted average discount rate, Operating leases | 5.70% | 5.40% |
Share-Based Compensation - Schedule Compensation Expense (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Total share-based compensation expense | $ 8,425 | $ 8,123 | $ 18,168 | $ 15,169 |
Direct cost of revenues | ||||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Total share-based compensation expense | 4,562 | 3,977 | 9,261 | 7,946 |
Selling, general and administrative expenses | ||||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||||
Total share-based compensation expense | $ 3,863 | $ 4,146 | $ 8,907 | $ 7,223 |
Stockholders' Equity - Additional Information (Details) - USD ($) $ / shares in Units, shares in Thousands |
Jun. 30, 2023 |
Dec. 31, 2022 |
Dec. 01, 2022 |
Dec. 03, 2020 |
Jul. 28, 2020 |
Feb. 20, 2020 |
Feb. 21, 2019 |
Dec. 01, 2017 |
May 18, 2017 |
Jun. 02, 2016 |
---|---|---|---|---|---|---|---|---|---|---|
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 | ||||||||
Common stock, shares outstanding (in shares) | 34,034 | 34,026 | ||||||||
2016 Stock Repurchase Program | ||||||||||
Equity, Class of Treasury Stock [Line Items] | ||||||||||
Stock repurchase program authorized amount | $ 1,300,000,000 | $ 100,000,000 | ||||||||
Stock repurchase program additional amount authorized | $ 400,000,000 | $ 200,000,000 | $ 200,000,000 | $ 100,000,000 | $ 100,000,000 | $ 100,000,000 | $ 100,000,000 | |||
Available amount under repurchase program | $ 460,700,000 |
Stockholders' Equity - Schedule of Stock Repurchases (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2023 |
Mar. 31, 2023 |
Jun. 30, 2022 |
Mar. 31, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Stockholders Equity [Line Items] | ||||||
Total cost | $ 17,799 | $ 3,098 | ||||
2016 Stock Repurchase Program | ||||||
Stockholders Equity [Line Items] | ||||||
Shares of common stock repurchased and retired (in shares) | 0 | 0 | 112 | 22 | ||
Average price paid per share (in dollars per share) | $ 0 | $ 0 | $ 158.70 | $ 143.36 | ||
Total cost | $ 0 | $ 0 | $ 17,797 | $ 3,098 |
Segment Reporting - Additional Information (Details) |
6 Months Ended |
---|---|
Jun. 30, 2023
segment
| |
Segment Reporting [Abstract] | |
Number of reportable segments | 5 |
Segment Reporting - Revenues and Adjusted Segment Earnings before Interest, Taxes, Depreciation and Amortization for Reportable Segments (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Segment Reporting Information [Line Items] | ||||
Revenues | $ 864,591 | $ 754,992 | $ 1,671,297 | $ 1,478,612 |
Adjusted Segment EBITDA | 138,981 | 113,140 | 251,727 | 234,208 |
Corporate Finance | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 300,449 | 277,067 | 600,436 | 530,396 |
Adjusted Segment EBITDA | 50,028 | 54,950 | 105,048 | 108,490 |
FLC | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 182,223 | 164,248 | 355,627 | 318,144 |
Adjusted Segment EBITDA | 21,080 | 16,707 | 39,691 | 33,964 |
Economic Consulting | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 201,822 | 164,041 | 371,417 | 330,018 |
Adjusted Segment EBITDA | 35,523 | 21,646 | 49,716 | 42,841 |
Technology | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 97,444 | 77,782 | 188,062 | 158,266 |
Adjusted Segment EBITDA | 20,087 | 8,365 | 35,453 | 21,728 |
Strategic Communications | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 82,653 | 71,854 | 155,755 | 141,788 |
Adjusted Segment EBITDA | $ 12,263 | $ 11,472 | $ 21,819 | $ 27,185 |
Segment Reporting - Reconciliation of Net Income To Adjusted Segment Earnings before Interest, Taxes, Depreciation and Amortization (Details) - USD ($) $ in Thousands |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Jun. 30, 2023 |
Mar. 31, 2023 |
Jun. 30, 2022 |
Mar. 31, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
|
Segment Reporting, Other Significant Reconciling Item [Line Items] | ||||||
Net income | $ 62,395 | $ 47,547 | $ 51,428 | $ 59,321 | $ 109,942 | $ 110,749 |
Income tax provision | 22,708 | 13,353 | 37,682 | 30,320 | ||
Interest income and other | 584 | (2,994) | 1,926 | (2,647) | ||
Interest expense | 3,022 | 2,448 | 5,961 | 5,090 | ||
Total Adjusted Segment EBITDA | 138,981 | 113,140 | 251,727 | 234,208 | ||
Segment Reconciling Items | ||||||
Segment Reporting, Other Significant Reconciling Item [Line Items] | ||||||
Net income | 62,395 | 51,428 | 109,942 | 110,749 | ||
Income tax provision | 22,708 | 13,353 | 37,682 | 30,320 | ||
Interest income and other | 584 | (2,994) | 1,926 | (2,647) | ||
Interest expense | 3,022 | 2,448 | 5,961 | 5,090 | ||
Unallocated corporate expenses | 39,026 | 37,716 | 73,761 | 69,055 | ||
Segment depreciation expense | 9,829 | 8,452 | 18,856 | 16,636 | ||
Amortization of intangible assets | 1,417 | 2,737 | 3,599 | 5,005 | ||
Total Adjusted Segment EBITDA | $ 138,981 | $ 113,140 | $ 251,727 | $ 234,208 |
AL8RL6/[,O.A1E!%!J5Q*$U :1)%
MTYVJLIOX1'8S;GIC;.<@D;4-%BTUV730)3EC3H!!)3F4)J TB:+IKE/!2TP'
M+R^ ,#^#CT;[VL$ONL3RJ7U,5/9\LD<^5]E1P%\[/89)
M,H(LR29'\";[^"8!;W(LOAOI"F5<9Q'^O,R=MW07_GHNV!YK^CP6]\?"M:+
M540-X-!N,5J_?I6>)1='F$[W3*?'T-=W?5N V<"U:5JC47O'NQ#";[F2E>"+
M[)XC?ASZOD;P7&+(N0LAL&=T3P?%$V!
M-(%O#7D?%\[A\+EK/ST:S"6Y?7Q^\ V)/FYF="_M7SC+9K _J#?/H\_2[158
MU;2#Z6CX_ETB7//D:!;!5G',;VW HR%^%N"2'"M@GP]XMV '_;MO\2]02P,$
M% @ QCO[5BGG[42N @ &08 !D !X;"]W;W)K
&_!-54E
M[&&)RNSG41H=![[([<[S0'\QJ\465^C_JN\MO?5/**6L4#MI-%C
R-N:!7^[*>90P(518>$80U#SB#2K%0$3C6X<9G:;DQ//^
M$?U#J)UJ60N'-T;](TN_FT>3"$KM>.IT.$N8)*\D9%U"%GBW$P66M\*+QG
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MEAZ>YIV)2VY\NPQ<-_MI6)RSR/1;Z
M8?2"O6B(,;+VHF^-D?UGN=)&@1'_/12NLQ8?MD95\D8W/!?G,Y2!%NI.S"Y>
M_1"D_ML7?(T'7^.7K'\;'B^:..S@\QS\(<"C"H7'ZA;,;C7,:,UDQ=:H$Q0<
M#>2K4C#MYNHW[%VM<)<;P3[*BE>Y\-C'S^\\]B&OJWHG13\\R(QSEL)"FK,N>+&RLKO?U1-!2EYM'*F3QTL-4MDC %$#N
M+R@5FXDRT#9=T5]02P,$% @ QCO[5EB-)I5$ @ B@8 !D !X;"]W
M;W)K
G=]R+87<&.A0P[5J6XK4LN8:X=>O?-6@>3<-+=EQM\-R
MA[D8,.-7,'.X4]+6!FYEA=5S_9#X'4C&>Y*+^"S@[[V\@(2-(&9Q<@8O.3B=
M>+SDOYR^)Z<';_^\6AFKZ8W\=
$'RKUG*UI?6U (I7L;;G'TFNU]PVR%/\"4DK^J_8-=B;0LDVXJ1H@WF
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M;.QBFE9/2=NVT>^IYTF:+52@J2\)JP+Y
"Y;]02P,$% @ QCO[5A^93(:H @ /P< !D !X;"]W;W)K
M