XML 116 R43.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2015
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Condensed Consolidating Balance Sheet Information

Condensed Consolidating Balance Sheet Information as of December 31, 2015

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

35,211

 

 

$

165

 

 

$

114,384

 

 

$

 

 

$

149,760

 

Accounts receivable, net

 

 

159,121

 

 

 

169,488

 

 

 

171,175

 

 

 

 

 

 

499,784

 

Intercompany receivables

 

 

 

 

 

936,452

 

 

 

62,651

 

 

 

(999,103

)

 

 

 

Other current assets

 

 

44,086

 

 

 

25,627

 

 

 

22,368

 

 

 

 

 

 

92,081

 

Total current assets

 

 

238,418

 

 

 

1,131,732

 

 

 

370,578

 

 

 

(999,103

)

 

 

741,625

 

Property and equipment, net

 

 

33,699

 

 

 

13,409

 

 

 

27,652

 

 

 

 

 

 

74,760

 

Goodwill

 

 

558,978

 

 

 

416,053

 

 

 

223,267

 

 

 

 

 

 

1,198,298

 

Other intangible assets, net

 

 

25,863

 

 

 

15,571

 

 

 

43,542

 

 

 

(21,041

)

 

 

63,935

 

Investments in subsidiaries

 

 

1,995,409

 

 

 

486,462

 

 

 

 

 

 

(2,481,871

)

 

 

 

Other assets

 

 

40,359

 

 

 

72,981

 

 

 

37,060

 

 

 

 

 

 

150,400

 

Total assets

 

$

2,892,726

 

 

$

2,136,208

 

 

$

702,099

 

 

$

(3,502,015

)

 

$

2,229,018

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

930,066

 

 

$

8,921

 

 

$

60,116

 

 

$

(999,103

)

 

$

 

Other current liabilities

 

 

135,421

 

 

 

107,188

 

 

 

104,468

 

 

 

 

 

 

347,077

 

Total current liabilities

 

 

1,065,487

 

 

 

116,109

 

 

 

164,584

 

 

 

(999,103

)

 

 

347,077

 

Long-term debt, net

 

 

494,772

 

 

 

 

 

 

 

 

 

 

 

 

494,772

 

Other liabilities

 

 

184,864

 

 

 

12,562

 

 

 

42,140

 

 

 

 

 

 

239,566

 

Total liabilities

 

 

1,745,123

 

 

 

128,671

 

 

 

206,724

 

 

 

(999,103

)

 

 

1,081,415

 

Stockholders' equity

 

 

1,147,603

 

 

 

2,007,537

 

 

 

495,375

 

 

 

(2,502,912

)

 

 

1,147,603

 

Total liabilities and stockholders' equity

 

$

2,892,726

 

 

$

2,136,208

 

 

$

702,099

 

 

$

(3,502,015

)

 

$

2,229,018

 

 

Condensed Consolidating Balance Sheet Information as of December 31, 2014

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

171,090

 

 

$

159

 

 

$

112,431

 

 

$

 

 

$

283,680

 

Accounts receivable, net

 

 

153,495

 

 

 

162,032

 

 

 

169,574

 

 

 

 

 

 

485,101

 

Intercompany receivables

 

 

 

 

 

875,000

 

 

 

12,195

 

 

 

(887,195

)

 

 

 

Other current assets

 

 

47,123

 

 

 

22,994

 

 

 

17,943

 

 

 

 

 

 

88,060

 

Total current assets

 

 

371,708

 

 

 

1,060,185

 

 

 

312,143

 

 

 

(887,195

)

 

 

856,841

 

Property and equipment, net

 

 

33,864

 

 

 

17,050

 

 

 

31,249

 

 

 

 

 

 

82,163

 

Goodwill

 

 

559,318

 

 

 

416,053

 

 

 

236,318

 

 

 

 

 

 

1,211,689

 

Other intangible assets, net

 

 

29,807

 

 

 

18,432

 

 

 

53,357

 

 

 

(24,562

)

 

 

77,034

 

Investments in subsidiaries

 

 

1,915,869

 

 

 

484,162

 

 

 

 

 

 

(2,400,031

)

 

 

 

Other assets

 

 

50,810

 

 

 

78,388

 

 

 

34,674

 

 

 

 

 

 

163,872

 

Total assets

 

$

2,961,376

 

 

$

2,074,270

 

 

$

667,741

 

 

$

(3,311,788

)

 

$

2,391,599

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

832,253

 

 

$

14,197

 

 

$

40,745

 

 

$

(887,195

)

 

$

 

Other current liabilities

 

 

148,299

 

 

 

113,450

 

 

 

105,343

 

 

 

 

 

 

367,092

 

Total current liabilities

 

 

980,552

 

 

 

127,647

 

 

 

146,088

 

 

 

(887,195

)

 

 

367,092

 

Long-term debt, net

 

 

688,404

 

 

 

 

 

 

 

 

 

 

 

 

688,404

 

Other liabilities

 

 

189,674

 

 

 

14,955

 

 

 

28,728

 

 

 

 

 

 

233,357

 

Total liabilities

 

 

1,858,630

 

 

 

142,602

 

 

 

174,816

 

 

 

(887,195

)

 

 

1,288,853

 

Stockholders' equity

 

 

1,102,746

 

 

 

1,931,668

 

 

 

492,925

 

 

 

(2,424,593

)

 

 

1,102,746

 

Total liabilities and stockholders' equity

 

$

2,961,376

 

 

$

2,074,270

 

 

$

667,741

 

 

$

(3,311,788

)

 

$

2,391,599

 

 

Condensed Consolidating Statement of Comprehensive Income (Loss)

Condensed Consolidating Statement of Comprehensive Income (Loss) for the Year Ended December 31, 2015

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Revenues

 

$

667,259

 

 

$

754,458

 

 

$

504,429

 

 

$

(146,997

)

 

$

1,779,149

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct cost of revenues

 

 

428,356

 

 

 

551,829

 

 

 

337,856

 

 

 

(146,597

)

 

 

1,171,444

 

Selling, general and administrative expenses

 

 

189,607

 

 

 

121,112

 

 

 

122,348

 

 

 

(399

)

 

 

432,668

 

Acquisition-related contingent consideration

 

 

(1,408

)

 

 

208

 

 

 

 

 

 

 

 

 

(1,200

)

Amortization of other intangible assets

 

 

3,944

 

 

 

2,861

 

 

 

8,442

 

 

 

(3,521

)

 

 

11,726

 

 

 

 

620,499

 

 

 

676,010

 

 

 

468,646

 

 

 

(150,517

)

 

 

1,614,638

 

Operating income

 

 

46,760

 

 

 

78,448

 

 

 

35,783

 

 

 

3,520

 

 

 

164,511

 

Other (expense) income

 

 

(64,554

)

 

 

(4,881

)

 

 

10,310

 

 

 

 

 

 

(59,125

)

Income (loss) before income tax provision

 

 

(17,794

)

 

 

73,567

 

 

 

46,093

 

 

 

3,520

 

 

 

105,386

 

Income tax (benefit) provision

 

 

(6,944

)

 

 

35,579

 

 

 

10,698

 

 

 

 

 

 

39,333

 

Equity in net earnings of subsidiaries

 

 

76,903

 

 

 

31,744

 

 

 

 

 

 

(108,647

)

 

 

 

Net income (loss)

 

$

66,053

 

 

$

69,732

 

 

$

35,395

 

 

$

(105,127

)

 

$

66,053

 

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of

   tax expense of $0

 

 

 

 

 

 

 

 

(28,727

)

 

 

 

 

 

(28,727

)

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

(28,727

)

 

 

 

 

 

(28,727

)

Comprehensive income (loss)

 

$

66,053

 

 

$

69,732

 

 

$

6,668

 

 

$

(105,127

)

 

$

37,326

 

 

Condensed Consolidating Statement of Comprehensive Income (Loss) for the Year Ended December 31, 2014

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Revenues

 

$

617,843

 

 

$

1,002,571

 

 

$

506,181

 

 

$

(370,383

)

 

$

1,756,212

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct cost of revenues

 

 

401,451

 

 

 

778,648

 

 

 

334,015

 

 

 

(369,357

)

 

 

1,144,757

 

Selling, general and administrative expenses

 

 

181,529

 

 

 

121,085

 

 

 

132,257

 

 

 

(1,026

)

 

 

433,845

 

Special charges

 

 

15,227

 

 

 

30

 

 

 

1,082

 

 

 

 

 

 

16,339

 

Acquisition-related contingent consideration

 

 

(469

)

 

 

(358

)

 

 

(849

)

 

 

 

 

 

(1,676

)

Amortization of other intangible assets

 

 

4,235

 

 

 

2,702

 

 

 

12,375

 

 

 

(3,791

)

 

 

15,521

 

 

 

 

601,973

 

 

 

902,107

 

 

 

478,880

 

 

 

(374,174

)

 

 

1,608,786

 

Operating income (loss)

 

 

15,870

 

 

 

100,464

 

 

 

27,301

 

 

 

3,791

 

 

 

147,426

 

Other (expense) income

 

 

(51,511

)

 

 

(7,104

)

 

 

12,600

 

 

 

 

 

 

(46,015

)

Income (loss) before income tax provision

 

 

(35,641

)

 

 

93,360

 

 

 

39,901

 

 

 

3,791

 

 

 

101,411

 

Income tax (benefit) provision

 

 

(14,981

)

 

 

43,915

 

 

 

13,670

 

 

 

 

 

 

42,604

 

Equity in net earnings of subsidiaries

 

 

79,467

 

 

 

23,633

 

 

 

 

 

 

(103,100

)

 

 

 

Net income (loss)

 

$

58,807

 

 

$

73,078

 

 

$

26,231

 

 

$

(99,309

)

 

$

58,807

 

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of

   tax expense of $0

 

 

 

 

 

 

 

 

(29,179

)

 

 

 

 

 

(29,179

)

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

(29,179

)

 

 

 

 

 

(29,179

)

Comprehensive income (loss)

 

$

58,807

 

 

$

73,078

 

 

$

(2,948

)

 

$

(99,309

)

 

$

29,628

 

 

Condensed Consolidating Statement of Comprehensive Income (Loss) for the Year Ended December 31, 2013

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Revenues

 

$

593,644

 

 

$

985,398

 

 

$

453,272

 

 

$

(379,882

)

 

$

1,652,432

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct cost of revenues

 

 

382,066

 

 

 

745,227

 

 

 

292,214

 

 

 

(377,446

)

 

 

1,042,061

 

Selling, general and administrative expenses

 

 

166,014

 

 

 

110,485

 

 

 

120,618

 

 

 

(2,436

)

 

 

394,681

 

Special charges

 

 

34,338

 

 

 

112

 

 

 

3,964

 

 

 

 

 

 

38,414

 

Acquisition-related contingent consideration

 

 

416

 

 

 

653

 

 

 

(11,938

)

 

 

 

 

 

(10,869

)

Amortization of other intangible assets

 

 

4,504

 

 

 

10,211

 

 

 

11,472

 

 

 

(3,233

)

 

 

22,954

 

Goodwill impairment charge

 

 

 

 

 

30,321

 

 

 

53,431

 

 

 

 

 

 

83,752

 

 

 

 

587,338

 

 

 

897,009

 

 

 

469,761

 

 

 

(383,115

)

 

 

1,570,993

 

Operating income (loss)

 

 

6,306

 

 

 

88,389

 

 

 

(16,489

)

 

 

3,233

 

 

 

81,439

 

Other (expense) income

 

 

(61,461

)

 

 

(5,947

)

 

 

17,780

 

 

 

 

 

 

(49,628

)

Income (loss) before income tax provision

 

 

(55,155

)

 

 

82,442

 

 

 

1,291

 

 

 

3,233

 

 

 

31,811

 

Income tax (benefit) provision

 

 

(24,654

)

 

 

53,543

 

 

 

13,516

 

 

 

 

 

 

42,405

 

Equity in net earnings of subsidiaries

 

 

19,907

 

 

 

(17,744

)

 

 

 

 

 

(2,163

)

 

 

 

Net income (loss)

 

$

(10,594

)

 

$

11,155

 

 

$

(12,225

)

 

$

1,070

 

 

$

(10,594

)

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of

   tax expense of $0

 

 

(60

)

 

 

 

 

 

(9,660

)

 

 

 

 

 

(9,720

)

Other comprehensive income (loss), net of tax:

 

 

(60

)

 

 

 

 

 

(9,660

)

 

 

 

 

 

(9,720

)

Comprehensive income (loss)

 

$

(10,654

)

 

$

11,155

 

 

$

(21,885

)

 

$

1,070

 

 

$

(20,314

)

 

Condensed Consolidating Statement of Cash Flow

Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2015

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Consolidated

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

14,815

 

 

$

83,516

 

 

$

41,589

 

 

$

139,920

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments for acquisition of businesses, net of cash

   received

 

 

 

 

 

 

 

 

(575

)

 

 

(575

)

Purchases of property and equipment and other

 

 

(9,192

)

 

 

(16,487

)

 

 

(5,720

)

 

 

(31,399

)

Other

 

 

79

 

 

 

 

 

 

158

 

 

 

237

 

Net cash used in investing activities

 

 

(9,113

)

 

 

(16,487

)

 

 

(6,137

)

 

 

(31,737

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings under revolving line of credit, net

 

 

200,000

 

 

 

 

 

 

 

 

 

200,000

 

Payments of long-term debt

 

 

(425,671

)

 

 

 

 

 

 

 

 

(425,671

)

Payments of debt financing fees

 

 

(3,843

)

 

 

 

 

 

 

 

 

(3,843

)

Deposits

 

 

 

 

 

 

 

 

3,227

 

 

 

3,227

 

Purchase and retirement of common stock

 

 

(26,532

)

 

 

 

 

 

 

 

 

(26,532

)

Net issuance of common stock under equity compensation plans

 

 

16,666

 

 

 

 

 

 

 

 

 

16,666

 

Other

 

 

485

 

 

 

(294

)

 

 

 

 

 

191

 

Intercompany transfers

 

 

97,314

 

 

 

(66,729

)

 

 

(30,585

)

 

 

 

Net cash used in financing activities

 

 

(141,581

)

 

 

(67,023

)

 

 

(27,358

)

 

 

(235,962

)

Effects of exchange rate changes on cash and cash

   equivalents

 

 

 

 

 

 

 

 

(6,141

)

 

 

(6,141

)

Net increase (decrease) in cash and cash equivalents

 

 

(135,879

)

 

 

6

 

 

 

1,953

 

 

 

(133,920

)

Cash and cash equivalents, beginning of year

 

 

171,090

 

 

 

159

 

 

 

112,431

 

 

 

283,680

 

Cash and cash equivalents, end of year

 

$

35,211

 

 

$

165

 

 

$

114,384

 

 

$

149,760

 

 

Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2014

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Consolidated

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(36,921

)

 

$

142,540

 

 

$

29,782

 

 

$

135,401

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments for acquisition of businesses, net of cash

   received

 

 

(14,729

)

 

 

(7,783

)

 

 

(955

)

 

 

(23,467

)

Purchases of property and equipment and other

 

 

(12,738

)

 

 

(13,080

)

 

 

(13,438

)

 

 

(39,256

)

Other

 

 

139

 

 

 

 

 

 

4,989

 

 

 

5,128

 

Net cash used in investing activities

 

 

(27,328

)

 

 

(20,863

)

 

 

(9,404

)

 

 

(57,595

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments of long-term debt and capital lease

   obligations

 

 

 

 

 

(6,000

)

 

 

(14

)

 

 

(6,014

)

Deposits

 

 

 

 

 

 

 

 

13,071

 

 

 

13,071

 

Purchase and retirement of common stock

 

 

(4,367

)

 

 

 

 

 

 

 

 

(4,367

)

Net issuance of common stock under equity

   compensation plans

 

 

4,772

 

 

 

 

 

 

 

 

 

4,772

 

Other

 

 

366

 

 

 

(555

)

 

 

(943

)

 

 

(1,132

)

Intercompany transfers

 

 

122,625

 

 

 

(115,457

)

 

 

(7,168

)

 

 

 

Net cash provided by (used in) financing activities

 

 

123,396

 

 

 

(122,012

)

 

 

4,946

 

 

 

6,330

 

Effects of exchange rate changes on cash and cash

   equivalents

 

 

 

 

 

 

 

 

(6,289

)

 

 

(6,289

)

Net increase (decrease) in cash and cash equivalents

 

 

59,147

 

 

 

(335

)

 

 

19,035

 

 

 

77,847

 

Cash and cash equivalents, beginning of year

 

 

111,943

 

 

 

494

 

 

 

93,396

 

 

 

205,833

 

Cash and cash equivalents, end of year

 

$

171,090

 

 

$

159

 

 

$

112,431

 

 

$

283,680

 

 

Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2013

 

 

 

FTI

 

 

Guarantor

 

 

Non-Guarantor

 

 

 

 

 

 

 

Consulting, Inc.

 

 

Subsidiaries

 

 

Subsidiaries

 

 

Consolidated

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

$

(37,166

)

 

$

178,234

 

 

$

52,203

 

 

$

193,271

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments for acquisition of businesses, net of cash

   received

 

 

(12,555

)

 

 

(7,157

)

 

 

(35,786

)

 

 

(55,498

)

Purchases of property and equipment and other

 

 

(4,296

)

 

 

(17,507

)

 

 

(20,741

)

 

 

(42,544

)

Other

 

 

45

 

 

 

 

 

 

(5,094

)

 

 

(5,049

)

Net cash used in investing activities

 

 

(16,806

)

 

 

(24,664

)

 

 

(61,621

)

 

 

(103,091

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments of long-term debt and capital lease

   obligations

 

 

 

 

 

(6,000

)

 

 

(21

)

 

 

(6,021

)

Purchase and retirement of common stock

 

 

(66,763

)

 

 

 

 

 

 

 

 

(66,763

)

Net issuance of common stock under equity

   compensation plans

 

 

29,392

 

 

 

 

 

 

 

 

 

29,392

 

Other

 

 

1,515

 

 

 

 

 

 

(1,252

)

 

 

263

 

Intercompany transfers

 

 

135,108

 

 

 

(147,686

)

 

 

12,578

 

 

 

 

Net cash provided by (used in) financing activities

 

 

99,252

 

 

 

(153,686

)

 

 

11,305

 

 

 

(43,129

)

Effects of exchange rate changes on cash and cash

   equivalents

 

 

 

 

 

 

 

 

1,997

 

 

 

1,997

 

Net increase (decrease) in cash and cash equivalents

 

 

45,280

 

 

 

(116

)

 

 

3,884

 

 

 

49,048

 

Cash and cash equivalents, beginning of year

 

 

66,663

 

 

 

610

 

 

 

89,512

 

 

 

156,785

 

Cash and cash equivalents, end of year

 

$

111,943

 

 

$

494

 

 

$

93,396

 

 

$

205,833