HURN - Huron Announces Fourth Quarter and Full Year 2022 Financial Results and Provides 2023 Guidance
FOURTH QUARTER 2022 HIGHLIGHTS
- Total revenues increased $65.4 million, or 26.3%, to $313.7 million in Q4 2022 from $248.3 million in Q4 2021.
- Revenues within the Digital capability increased 37.0% to $130.1 million in Q4 2022 compared to $95.0 million Q4 2021.
- Net income was $17.1 million in Q4 2022 compared to $31.1 million in Q4 2021. Results for Q4 2021 include a $23.7 million gain, net of tax, from the sale of the company's Life Sciences business in the fourth quarter of 2021.
- Adjusted EBITDA (7) , a non-GAAP measure, increased $9.7 million, or 33.1%, to $39.0 million in Q4 2022 from $29.3 million in Q4 2021.
- Diluted earnings per share was $0.85 in Q4 2022 compared to $1.45 in Q4 2021.
- Adjusted diluted earnings per share (7) , a non-GAAP measure, increased $0.32, or 40.0%, to $1.12 in Q4 2022 from $0.80 in Q4 2021.
- Huron repurchased 0.3 million shares of the company's common stock for $23.5 million in Q4 2022.
- Net cash provided by operating activities was $91.2 million in Q4 2022.
- Huron refinanced its $600 million credit facility; including extending the maturity date to 2027 and transitioning to SOFR, while maintaining favorable pricing and flexibility.
FULL YEAR 2022 HIGHLIGHTS AND 2023 GUIDANCE
- Total revenues increased $226.8 million, or 25.0%, to $1.132 billion for full year 2022 compared to $905.6 million for full year 2021.
- Revenues within the Digital capability increased 41.4% to $494.5 million for full year 2022 compared to $349.7 million for full year 2021.
- Net income increased $12.6 million, or 19.9%, to $75.6 million for full year 2022 compared to $63.0 million for full year 2021. Results for full year 2022 include an unrealized gain of $19.8 million, net of tax, recognized in Q1 2022 on the company's investment in a hospital-at-home company. Results for full year 2021 include a $23.7 million gain, net of tax, from the sale of the company's Life Sciences business in the fourth quarter of 2021.
- Adjusted EBITDA (7) , a non-GAAP measure, increased $33.0 million, or 33.8%, to $130.8 million for full year 2022 from $97.8 million for full year 2021.
- Diluted earnings per share increased $0.75, or 26.0%, to $3.64 for full year 2022 from $2.89 for full year 2021.
- Adjusted diluted earnings per share (7) , a non-GAAP measure, increased $0.82, or 31.4%, to $3.43 for full year 2022 from $2.61 for full year 2021.
- Huron repurchased 2.0 million shares of the company's common stock for $121.3 million in 2022.
- Huron provides full year 2023 guidance, including revenue expectations in a range of $1.22 billion to $1.28 billion.
Global professional services firm Huron (NASDAQ: HURN) today announced financial results for the fourth quarter and full year ended December 31, 2022.
“We achieved record revenues in the fourth quarter and full year 2022, growing revenues 26% and 25%, respectively. Revenue growth for both the fourth quarter and the full year was strong across all three operating segments and bolstered by continued growth in our Digital capability, which increased 41% in 2022. Our full year adjusted EBITDA margins improved 80 basis points over the prior year, reflecting solid progress toward our objective of returning to mid-teen EBITDA margins by 2025,” said Mark Hussey , chief executive officer and president of Huron .
“Going forward, our business trajectory and financial strength position us to continue creating long-term shareholder value. With our leading market positions in healthcare and education, our growing presence in commercial industries, our rapidly growing Digital capability, and the ongoing market demand for our offerings, we believe we have established a solid foundation for continued growth and increased profitability in 2023,” added Hussey.
FOURTH QUARTER 2022 RESULTS
Revenues increased $65.4 million, or 26.3%, to $313.7 million for the fourth quarter of 2022, compared to $248.3 million for the fourth quarter of 2021. This revenue growth was highlighted by 37.0% growth in the Digital capability and 19.8% growth in the Consulting and Managed Services capability in the aggregate across all industries during the fourth quarter of 2022 compared to the same prior year period.
Net income was $17.1 million for the fourth quarter of 2022 compared to $31.1 million for the same quarter last year. Diluted earnings per share was $0.85 for the fourth quarter of 2022 compared to $1.45 for the fourth quarter of 2021. Results for the fourth quarter of 2021 include a $23.7 million gain, net of tax, from the sale of the company's Life Sciences business in the fourth quarter of 2021.
Fourth quarter 2022 earnings before interest, taxes, depreciation and amortization ("EBITDA") (7) was $34.5 million, compared to $50.0 million in the same prior year period.
In addition to using EBITDA to evaluate the company’s financial performance, management uses other non-GAAP financial measures, which exclude the effect of the following items (in thousands):
|
|
| Three Months Ended |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| Amortization of intangible assets |
| $ |
| 2,702 |
|
|
|
|
| $ |
| 2,328 |
|
|
| Restructuring charges |
| $ |
| 4,953 |
|
|
|
|
| $ |
| 9,235 |
|
|
| Other losses (gains) |
| $ |
| (159 |
| ) |
|
|
| $ |
| 100 |
|
|
| Transaction-related expenses |
| $ |
| — |
|
|
|
|
| $ |
| 1,447 |
|
|
| Gain on sale of business |
| $ |
| — |
|
|
|
|
| $ |
| (31,510 |
| ) |
| Tax effect of adjustments |
| $ |
| (1,986 |
| ) |
|
|
| $ |
| 4,530 |
|
|
| Foreign currency transaction losses (gains), net |
| $ |
| (246 |
| ) |
|
|
| $ |
| 21 |
|
|
Adjusted EBITDA (7) increased $9.7 million, or 33.1%, to $39.0 million, or 12.4% of revenues, in the fourth quarter of 2022, compared to $29.3 million, or 11.8% of revenues, in the same quarter last year. Adjusted net income (7) increased $5.4 million, or 31.5%, to $22.6 million, or $1.12 per diluted share, for the fourth quarter of 2022, compared to $17.2 million, or $0.80 per diluted share, for the same quarter in 2021.
The number of revenue-generating professionals (1) increased 28.0% to 4,832 as of December 31, 2022 from 3,776 as of December 31, 2021. The utilization rate (5) of the company's Consulting capability increased to 80.6% during the fourth quarter 2022, compared to 69.9% during the same period last year. The utilization rate (5) for the company's Digital capability decreased to 69.4% during the fourth quarter 2022, compared to 71.2% during the same period last year.
Additionally, in the fourth quarter of 2022, Huron repurchased 331,165 shares of the company's common stock for $23.5 million.
FULL YEAR 2022 RESULTS
Revenues increased $226.8 million, or 25.0%, to $1.132 billion for full year 2022, compared to $905.6 million for full year 2021. This revenue growth was highlighted by 41.4% growth from the Digital capability in the aggregate across all industries and growth in the Education and Healthcare segments' Consulting and Managed Services capabilities of 46.4% and 11.8%, respectively, for full year 2022 compared to the same prior year period.
Net income increased $12.6 million, or 19.9%, to $75.6 million for full year 2022, compared to $63.0 million for full year 2021. Diluted earnings per share increased $0.75, or 26.0%, to $3.64 for full year 2022, compared to $2.89 for the same period last year. Results for full year 2022 include an unrealized gain of $19.8 million, net of tax, related to the increase in fair value of the company's investment in a hospital-at-home company. Results for full year 2021 include a $23.7 million gain, net of tax, from the sale of the company's Life Sciences business in the fourth quarter of 2021.
EBITDA (7) for full year 2022 increased $34.2 million, or 29.8%, to $148.7 million, compared to $114.5 million in the same prior year period.
In addition to using EBITDA to evaluate the company’s financial performance, management uses other non-GAAP financial measures, which exclude the effect of the following items (in thousands):
|
|
| Twelve Months Ended |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| Amortization of intangible assets |
| $ |
| 11,198 |
|
|
|
|
| $ |
| 9,251 |
|
|
| Restructuring charges |
| $ |
| 9,909 |
|
|
|
|
| $ |
| 12,401 |
|
|
| Other losses (gains) |
| $ |
| (193 |
| ) |
|
|
| $ |
| 198 |
|
|
| Transaction-related expenses |
| $ |
| 50 |
|
|
|
|
| $ |
| 1,782 |
|
|
| Unrealized gain on preferred stock investment |
| $ |
| (26,964 |
| ) |
|
|
| $ |
| — |
|
|
| Gain on sale of business |
| $ |
| — |
|
|
|
|
| $ |
| (31,510 |
| ) |
| Tax effect of adjustments |
| $ |
| 1,590 |
|
|
|
|
| $ |
| 1,742 |
|
|
| Foreign currency transaction losses (gains), net |
| $ |
| (655 |
| ) |
|
|
| $ |
| 419 |
|
|
Adjusted EBITDA (7) increased $33.0 million, or 33.8%, to $130.8 million, or 11.6% of revenues, for full year 2022, compared to $97.8 million, or 10.8% of revenues, for the same period last year. Adjusted net income (7) increased $14.3 million, or 25.1%, to $71.1 million, or $3.43 per diluted share, for full year 2022, compared to $56.9 million, or $2.61 per diluted share, for full year 2021.
The number of revenue-generating professionals (1) increased 28.0% to 4,832 as of December 31, 2022 from 3,776 as of December 31, 2021. The utilization rate (5) of the company's Consulting capability increased to 75.2% for full year 2022, compared to 70.6% during the same period last year. The utilization rate (5) for the company's Digital capability decreased to 71.0% for full year 2022, compared to 72.5% during the same period last year.
Additionally, in 2022, Huron repurchased 2,037,752 shares of the company's common stock for $121.3 million, representing 9.3% of the common stock outstanding as of December 31, 2021.
OPERATING INDUSTRIES
Huron’s results reflect a portfolio of service offerings focused on helping clients address complex business challenges.
The company’s full year 2022 revenues by operating segment as a percentage of total company revenues are as follows: Healthcare (47%); Education (32%); and Commercial (21%). Financial results by operating industry are included in the attached schedules and in Huron's forthcoming Annual Report on Form 10-K filing for the year ended December 31, 2022.
OUTLOOK FOR 2023
Based on currently available information, the company provided guidance for full year 2023 revenues before reimbursable expenses in a range of $1.22 billion to $1.28 billion. The company anticipates adjusted EBITDA as a percentage of revenues in a range of 12.0% to 12.5% and non-GAAP adjusted diluted earnings per share in a range of $3.75 to $4.25.
Management will provide a more detailed discussion of its outlook during the company's earnings conference call webcast.
FOURTH QUARTER 2022 WEBCAST
The company will host a webcast to discuss its financial results today, February 28, 2023, at 5:00 p.m. Eastern Time, 4:00 p.m. Central Time. The conference call is being webcast by Notified and can be accessed from Huron's website at http://ir.huronconsultinggroup.com . A replay will be available approximately two hours after the conclusion of the webcast and for 90 days thereafter.
USE OF NON-GAAP FINANCIAL MEASURES (7)
In evaluating the company’s financial performance and outlook, management uses EBITDA, adjusted EBITDA, adjusted EBITDA as a percentage of revenues, adjusted net income, and adjusted diluted earnings per share, which are non-GAAP measures. Management uses these non-GAAP financial measures to gain an understanding of the company's comparative operating performance (when comparing such results with previous periods or forecasts). These non-GAAP financial measures are used by management in their financial and operating decision making because management believes they reflect the company's ongoing business in a manner that allows for meaningful period-to-period comparisons. Management also uses these non-GAAP financial measures when publicly providing their business outlook, for internal management purposes, and as a basis for evaluating potential acquisitions and dispositions. Management believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating Huron’s current operating performance and future prospects in the same manner as management does, if they so choose, and in comparing in a consistent manner Huron’s current financial results with Huron’s past financial results. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States.
Management has provided its outlook regarding adjusted EBITDA and adjusted diluted earnings per share, both of which are non-GAAP financial measures and exclude certain charges. Management has not reconciled these non-GAAP financial measures to the corresponding GAAP financial measures because guidance for the various reconciling items is not provided. Management is unable to provide guidance for these reconciling items because they cannot determine their probable significance, as certain items are outside of the company's control and cannot be reasonably predicted since these items could vary significantly from period to period. Accordingly, reconciliations to the corresponding GAAP financial measures are not available without unreasonable effort.
ABOUT HURON
Huron is a global professional services firm that collaborates with clients to put possible into practice by creating sound strategies, optimizing operations, accelerating digital transformation, and empowering businesses and their people to own their future. By embracing diverse perspectives, encouraging new ideas and challenging the status quo, we create sustainable results for the organizations we serve. Learn more at www.huronconsultinggroup.com .
Statements in this press release that are not historical in nature, including those concerning the company’s current expectations about its future results, are “forward-looking” statements as defined in Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Forward-looking statements are identified by words such as “may,” “should,” “expects,” “provides,” “anticipates,” “assumes,” “can,” “will,” “meets,” “could,” “likely,” “intends,” “might,” “predicts,” “seeks,” “would,” “believes,” “estimates,” “plans,” “continues,” “goals,” “guidance,” or “outlook” or similar expressions. These forward-looking statements reflect the company's current expectations about future requirements and needs, results, levels of activity, performance, or achievements. Some of the factors that could cause actual results to differ materially from the forward-looking statements contained herein include, without limitation: failure to achieve expected utilization rates, billing rates, and the necessary number of revenue-generating professionals; inability to expand or adjust our service offerings in response to market demands; our dependence on renewal of client-based services; dependence on new business and retention of current clients and qualified personnel; failure to maintain third-party provider relationships and strategic alliances; inability to license technology to and from third parties; the impairment of goodwill; various factors related to income and other taxes; difficulties in successfully integrating the businesses we acquire and achieving expected benefits from such acquisitions; risks relating to privacy, information security, and related laws and standards; and a general downturn in market conditions. These forward-looking statements involve known and unknown risks, uncertainties, and other factors, including, among others, those described under “Item 1A. Risk Factors” in Huron's Annual Report on Form 10-K for the year ended December 31, 2022 that may cause actual results, levels of activity, performance or achievements to be materially different from any anticipated results, levels of activity, performance, or achievements expressed or implied by these forward-looking statements. The company disclaims any obligation to update or revise any forward-looking statements as a result of new information or future events, or for any other reason.
| HURON CONSULTING GROUP INC. CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME (LOSS) (In thousands, except per share amounts) (Unaudited) |
|
|
| Three Months Ended December 31, |
|
|
| Twelve Months Ended December 31, |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| Revenues and reimbursable expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
| $ |
| 313,711 |
|
|
|
|
| $ |
| 248,294 |
|
|
|
|
| $ |
| 1,132,455 |
|
|
|
|
| $ |
| 905,640 |
|
|
| Reimbursable expenses |
|
|
| 7,472 |
|
|
|
|
|
|
| 12,442 |
|
|
|
|
|
|
| 26,506 |
|
|
|
|
|
|
| 21,318 |
|
|
| Total revenues and reimbursable expenses |
|
|
| 321,183 |
|
|
|
|
|
|
| 260,736 |
|
|
|
|
|
|
| 1,158,961 |
|
|
|
|
|
|
| 926,958 |
|
|
| Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Direct costs (exclusive of depreciation and amortization included below) |
|
|
| 216,033 |
|
|
|
|
|
|
| 173,233 |
|
|
|
|
|
|
| 785,881 |
|
|
|
|
|
|
| 636,776 |
|
|
| Reimbursable expenses |
|
|
| 7,422 |
|
|
|
|
|
|
| 12,136 |
|
|
|
|
|
|
| 26,671 |
|
|
|
|
|
|
| 21,369 |
|
|
| Selling, general and administrative expenses |
|
|
| 60,495 |
|
|
|
|
|
|
| 49,510 |
|
|
|
|
|
|
| 209,381 |
|
|
|
|
|
|
| 178,084 |
|
|
| Restructuring charges |
|
|
| 4,953 |
|
|
|
|
|
|
| 9,235 |
|
|
|
|
|
|
| 9,909 |
|
|
|
|
|
|
| 12,401 |
|
|
| Depreciation and amortization |
|
|
| 6,781 |
|
|
|
|
|
|
| 6,458 |
|
|
|
|
|
|
| 27,359 |
|
|
|
|
|
|
| 25,489 |
|
|
| Total operating expenses |
|
|
| 295,684 |
|
|
|
|
|
|
| 250,572 |
|
|
|
|
|
|
| 1,059,201 |
|
|
|
|
|
|
| 874,119 |
|
|
| Operating income |
|
|
| 25,499 |
|
|
|
|
|
|
| 10,164 |
|
|
|
|
|
|
| 99,760 |
|
|
|
|
|
|
| 52,839 |
|
|
| Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, net of interest income |
|
|
| (4,130 |
| ) |
|
|
|
|
| (2,185 |
| ) |
|
|
|
|
| (11,883 |
| ) |
|
|
|
|
| (8,150 |
| ) |
| Other income, net |
|
|
| 2,001 |
|
|
|
|
|
|
| 33,170 |
|
|
|
|
|
|
| 20,700 |
|
|
|
|
|
|
| 35,347 |
|
|
| Total other income (expense), net |
|
|
| (2,129 |
| ) |
|
|
|
|
| 30,985 |
|
|
|
|
|
|
| 8,817 |
|
|
|
|
|
|
| 27,197 |
|
|
| Income before taxes |
|
|
| 23,370 |
|
|
|
|
|
|
| 41,149 |
|
|
|
|
|
|
| 108,577 |
|
|
|
|
|
|
| 80,036 |
|
|
| Income tax expense |
|
|
| 6,286 |
|
|
|
|
|
|
| 10,091 |
|
|
|
|
|
|
| 33,025 |
|
|
|
|
|
|
| 17,049 |
|
|
| Net income |
| $ |
| 17,084 |
|
|
|
|
| $ |
| 31,058 |
|
|
|
|
| $ |
| 75,552 |
|
|
|
|
| $ |
| 62,987 |
|
|
| Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income per basic share |
| $ |
| 0.88 |
|
|
|
|
| $ |
| 1.48 |
|
|
|
|
| $ |
| 3.73 |
|
|
|
|
| $ |
| 2.94 |
|
|
| Net income per diluted share |
| $ |
| 0.85 |
|
|
|
|
| $ |
| 1.45 |
|
|
|
|
| $ |
| 3.64 |
|
|
|
|
| $ |
| 2.89 |
|
|
| Weighted average shares used in calculating earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
|
| 19,470 |
|
|
|
|
|
|
| 21,039 |
|
|
|
|
|
|
| 20,249 |
|
|
|
|
|
|
| 21,439 |
|
|
| Diluted |
|
|
| 20,159 |
|
|
|
|
|
|
| 21,466 |
|
|
|
|
|
|
| 20,746 |
|
|
|
|
|
|
| 21,809 |
|
|
| Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income |
| $ |
| 17,084 |
|
|
|
|
| $ |
| 31,058 |
|
|
|
|
| $ |
| 75,552 |
|
|
|
|
| $ |
| 62,987 |
|
|
| Foreign currency translation adjustments, net of tax |
|
|
| (157 |
| ) |
|
|
|
|
| (1,161 |
| ) |
|
|
|
|
| (1,890 |
| ) |
|
|
|
|
| (925 |
| ) |
| Unrealized gain (loss) on investment, net of tax |
|
|
| (3,428 |
| ) |
|
|
|
|
| 3,237 |
|
|
|
|
|
|
| (6,146 |
| ) |
|
|
|
|
| 1,169 |
|
|
| Unrealized gain on cash flow hedging instruments, net of tax |
|
|
| 257 |
|
|
|
|
|
|
| 1,579 |
|
|
|
|
|
|
| 9,315 |
|
|
|
|
|
|
| 3,535 |
|
|
| Other comprehensive income (loss) |
|
|
| (3,328 |
| ) |
|
|
|
|
| 3,655 |
|
|
|
|
|
|
| 1,279 |
|
|
|
|
|
|
| 3,779 |
|
|
| Comprehensive income |
| $ |
| 13,756 |
|
|
|
|
| $ |
| 34,713 |
|
|
|
|
| $ |
| 76,831 |
|
|
|
|
| $ |
| 66,766 |
|
|
| HURON CONSULTING GROUP INC. CONSOLIDATED BALANCE SHEETS (In thousands, except share and per share amounts) (Unaudited) |
|
|
| December 31, |
|
|
| December 31, |
| Assets |
|
|
|
|
|
|
| Current assets: |
|
|
|
|
|
|
| Cash and cash equivalents |
| $ |
| 11,834 |
|
|
|
|
| $ |
| 20,781 |
|
|
| Receivables from clients, net |
|
|
| 147,852 |
|
|
|
|
|
|
| 122,316 |
|
|
| Unbilled services, net |
|
|
| 141,781 |
|
|
|
|
|
|
| 91,285 |
|
|
| Income tax receivable |
|
|
| 960 |
|
|
|
|
|
|
| 8,071 |
|
|
| Prepaid expenses and other current assets |
|
|
| 26,057 |
|
|
|
|
|
|
| 15,229 |
|
|
| Total current assets |
|
|
| 328,484 |
|
|
|
|
|
|
| 257,682 |
|
|
| Property and equipment, net |
|
|
| 26,107 |
|
|
|
|
|
|
| 31,004 |
|
|
| Deferred income taxes, net |
|
|
| 1,554 |
|
|
|
|
|
|
| 1,804 |
|
|
| Long-term investments |
|
|
| 91,194 |
|
|
|
|
|
|
| 72,584 |
|
|
| Operating lease right-of-use assets |
|
|
| 30,304 |
|
|
|
|
|
|
| 35,311 |
|
|
| Other non-current assets |
|
|
| 73,039 |
|
|
|
|
|
|
| 68,191 |
|
|
| Intangible assets, net |
|
|
| 23,392 |
|
|
|
|
|
|
| 31,894 |
|
|
| Goodwill |
|
|
| 624,966 |
|
|
|
|
|
|
| 620,879 |
|
|
| Total assets |
| $ |
| 1,199,040 |
|
|
|
|
| $ |
| 1,119,349 |
|
|
| Liabilities and stockholders’ equity |
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
|
|
| Accounts payable |
| $ |
| 14,254 |
|
|
|
|
| $ |
| 13,621 |
|
|
| Accrued expenses and other current liabilities |
|
|
| 27,268 |
|
|
|
|
|
|
| 22,519 |
|
|
| Accrued payroll and related benefits |
|
|
| 171,723 |
|
|
|
|
|
|
| 139,131 |
|
|
| Current maturities of long-term debt |
|
|
| — |
|
|
|
|
|
|
| 559 |
|
|
| Current maturities of operating lease liabilities |
|
|
| 10,530 |
|
|
|
|
|
|
| 10,142 |
|
|
| Deferred revenues |
|
|
| 21,909 |
|
|
|
|
|
|
| 19,212 |
|
|
| Total current liabilities |
|
|
| 245,684 |
|
|
|
|
|
|
| 205,184 |
|
|
| Non-current liabilities: |
|
|
|
|
|
|
| Deferred compensation and other liabilities |
|
|
| 33,614 |
|
|
|
|
|
|
| 43,458 |
|
|
| Long-term debt, net of current portion |
|
|
| 290,000 |
|
|
|
|
|
|
| 232,221 |
|
|
| Operating lease liabilities, net of current portion |
|
|
| 45,556 |
|
|
|
|
|
|
| 54,313 |
|
|
| Deferred income taxes, net |
|
|
| 32,146 |
|
|
|
|
|
|
| 12,273 |
|
|
| Total non-current liabilities |
|
|
| 401,316 |
|
|
|
|
|
|
| 342,265 |
|
|
| Commitments and contingencies |
|
|
|
|
|
|
| Stockholders’ equity |
|
|
|
|
|
|
| Common stock; $0.01 par value; 500,000,000 shares authorized; 22,507,159 and 24,364,814 shares issued, respectively |
|
|
| 223 |
|
|
|
|
|
|
| 239 |
|
|
| Treasury stock, at cost, 2,711,712 and 2,495,172 shares, respectively |
|
|
| (137,556 |
| ) |
|
|
|
|
| (135,969 |
| ) |
| Additional paid-in capital |
|
|
| 318,706 |
|
|
|
|
|
|
| 413,794 |
|
|
| Retained earnings |
|
|
| 352,548 |
|
|
|
|
|
|
| 276,996 |
|
|
| Accumulated other comprehensive income |
|
|
| 18,119 |
|
|
|
|
|
|
| 16,840 |
|
|
| Total stockholders’ equity |
|
|
| 552,040 |
|
|
|
|
|
|
| 571,900 |
|
|
| Total liabilities and stockholders’ equity |
| $ |
| 1,199,040 |
|
|
|
|
| $ |
| 1,119,349 |
|
|
| HURON CONSULTING GROUP INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
|
|
| Twelve Months Ended December 31, |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| Cash flows from operating activities: |
|
|
|
|
|
|
| Net income |
| $ |
| 75,552 |
|
|
|
|
| $ |
| 62,987 |
|
|
| Adjustments to reconcile net income to cash flows provided by operating activities: |
|
|
|
|
|
|
| Depreciation and amortization |
|
|
| 27,359 |
|
|
|
|
|
|
| 25,978 |
|
|
| Non-cash lease expense |
|
|
| 6,369 |
|
|
|
|
|
|
| 6,967 |
|
|
| Lease-related impairment charges |
|
|
| 211 |
|
|
|
|
|
|
| — |
|
|
| Share-based compensation |
|
|
| 30,971 |
|
|
|
|
|
|
| 25,857 |
|
|
| Amortization of debt discount and issuance costs |
|
|
| 1,169 |
|
|
|
|
|
|
| 794 |
|
|
| Allowances for doubtful accounts |
|
|
| 141 |
|
|
|
|
|
|
| 13 |
|
|
| Deferred income taxes |
|
|
| 18,784 |
|
|
|
|
|
|
| 12,480 |
|
|
| Gain on sale of property and equipment, excluding transaction costs |
|
|
| (1,111 |
| ) |
|
|
|
|
| (343 |
| ) |
| Gain on sale of business, excluding transaction costs |
|
|
| — |
|
|
|
|
|
|
| (32,824 |
| ) |
| Change in fair value of contingent consideration liabilities |
|
|
| (359 |
| ) |
|
|
|
|
| 173 |
|
|
| Change in fair value of preferred stock investment |
|
|
| (26,964 |
| ) |
|
|
|
|
| — |
|
|
| Other, net |
|
|
| 6 |
|
|
|
|
|
|
| (78 |
| ) |
| Changes in operating assets and liabilities, net of acquisitions and divestiture: |
|
|
|
|
|
|
| (Increase) decrease in receivables from clients, net |
|
|
| (25,847 |
| ) |
|
|
|
|
| (39,845 |
| ) |
| (Increase) decrease in unbilled services, net |
|
|
| (51,359 |
| ) |
|
|
|
|
| (38,820 |
| ) |
| (Increase) decrease in current income tax receivable / payable, net |
|
|
| 7,673 |
|
|
|
|
|
|
| (2,723 |
| ) |
| (Increase) decrease in other assets |
|
|
| 2,532 |
|
|
|
|
|
|
| (2,670 |
| ) |
| Increase (decrease) in accounts payable and other liabilities |
|
|
| (13,466 |
| ) |
|
|
|
|
| 10,394 |
|
|
| Increase (decrease) in accrued payroll and related benefits |
|
|
| 32,770 |
|
|
|
|
|
|
| (2,636 |
| ) |
| Increase (decrease) in deferred revenues |
|
|
| 969 |
|
|
|
|
|
|
| (7,717 |
| ) |
| Net cash provided by operating activities |
|
|
| 85,400 |
|
|
|
|
|
|
| 17,987 |
|
|
| Cash flows from investing activities: |
|
|
|
|
|
|
| Purchases of property and equipment |
|
|
| (12,547 |
| ) |
|
|
|
|
| (10,871 |
| ) |
| Investments in life insurance policies |
|
|
| (872 |
| ) |
|
|
|
|
| (1,245 |
| ) |
| Distributions from life insurance policies |
|
|
| 3,377 |
|
|
|
|
|
|
| — |
|
|
| Purchases of businesses, net of cash acquired |
|
|
| (3,448 |
| ) |
|
|
|
|
| (44,819 |
| ) |
| Capitalization of internally developed software costs |
|
|
| (11,752 |
| ) |
|
|
|
|
| (4,889 |
| ) |
| Proceeds from note receivable |
|
|
| 154 |
|
|
|
|
|
|
| — |
|
|
| Proceeds from sale of property and equipment |
|
|
| 4,753 |
|
|
|
|
|
|
| 408 |
|
|
| Divestiture of business |
|
|
| 207 |
|
|
|
|
|
|
| 41,273 |
|
|
| Net cash used in investing activities |
|
|
| (20,128 |
| ) |
|
|
|
|
| (20,143 |
| ) |
| Cash flows from financing activities: |
|
|
|
|
|
|
| Proceeds from exercise of stock options |
|
|
| 1,421 |
|
|
|
|
|
|
| 804 |
|
|
| Shares redeemed for employee tax withholdings |
|
|
| (7,795 |
| ) |
|
|
|
|
| (10,103 |
| ) |
| Share repurchases |
|
|
| (120,393 |
| ) |
|
|
|
|
| (64,612 |
| ) |
| Proceeds from bank borrowings |
|
|
| 314,000 |
|
|
|
|
|
|
| 235,000 |
|
|
| Repayments of bank borrowings |
|
|
| (256,780 |
| ) |
|
|
|
|
| (205,499 |
| ) |
| Payments for debt issuance costs |
|
|
| (2,686 |
| ) |
|
|
|
|
| — |
|
|
| Deferred payments on business acquisitions |
|
|
| (1,875 |
| ) |
|
|
|
|
| — |
|
|
| Net cash used in financing activities |
|
|
| (74,108 |
| ) |
|
|
|
|
| (44,410 |
| ) |
| Effect of exchange rate changes on cash |
|
|
| (111 |
| ) |
|
|
|
|
| 170 |
|
|
| Net decrease in cash and cash equivalents |
|
|
| (8,947 |
| ) |
|
|
|
|
| (46,396 |
| ) |
| Cash and cash equivalents at beginning of the period |
|
|
| 20,781 |
|
|
|
|
|
|
| 67,177 |
|
|
| Cash and cash equivalents at end of the period |
| $ |
| 11,834 |
|
|
|
|
| $ |
| 20,781 |
|
|
| HURON CONSULTING GROUP INC. SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA (Unaudited) |
|
|
|
|
| Three Months Ended |
|
|
| Percent |
|
|
| Twelve Months Ended |
|
|
| Percent |
| Segment and Consolidated Operating Results (in thousands): |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
| Healthcare: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
|
|
| $ |
| 153,330 |
|
|
|
|
| $ |
| 129,422 |
|
|
|
|
| 18.5 |
| % |
|
|
| $ |
| 534,999 |
|
|
|
|
| $ |
| 444,767 |
|
|
|
|
| 20.3 |
| % |
| Operating income |
|
|
| $ |
| 39,786 |
|
|
|
|
| $ |
| 31,813 |
|
|
|
|
| 25.1 |
| % |
|
|
| $ |
| 131,227 |
|
|
|
|
| $ |
| 118,324 |
|
|
|
|
| 10.9 |
| % |
| Segment operating margin |
|
|
|
|
| 25.9 |
| % |
|
|
|
|
| 24.6 |
| % |
|
|
|
|
|
|
|
|
| 24.5 |
| % |
|
|
|
|
| 26.6 |
| % |
|
|
|
|
| Education: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
|
|
| $ |
| 96,601 |
|
|
|
|
| $ |
| 67,313 |
|
|
|
|
| 43.5 |
| % |
|
|
| $ |
| 359,835 |
|
|
|
|
| $ |
| 242,374 |
|
|
|
|
| 48.5 |
| % |
| Operating income |
|
|
| $ |
| 20,076 |
|
|
|
|
| $ |
| 15,203 |
|
|
|
|
| 32.1 |
| % |
|
|
| $ |
| 78,924 |
|
|
|
|
| $ |
| 52,398 |
|
|
|
|
| 50.6 |
| % |
| Segment operating margin |
|
|
|
|
| 20.8 |
| % |
|
|
|
|
| 22.6 |
| % |
|
|
|
|
|
|
|
|
| 21.9 |
| % |
|
|
|
|
| 21.6 |
| % |
|
|
|
|
| Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
|
|
| $ |
| 63,780 |
|
|
|
|
| $ |
| 51,559 |
|
|
|
|
| 23.7 |
| % |
|
|
| $ |
| 237,621 |
|
|
|
|
| $ |
| 218,499 |
|
|
|
|
| 8.8 |
| % |
| Operating income |
|
|
| $ |
| 11,743 |
|
|
|
|
| $ |
| 5,144 |
|
|
|
|
| 128.3 |
| % |
|
|
| $ |
| 50,025 |
|
|
|
|
| $ |
| 34,296 |
|
|
|
|
| 45.9 |
| % |
| Segment operating margin |
|
|
|
|
| 18.4 |
| % |
|
|
|
|
| 10.0 |
| % |
|
|
|
|
|
|
|
|
| 21.1 |
| % |
|
|
|
|
| 15.7 |
| % |
|
|
|
|
| Total Huron: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
|
|
| $ |
| 313,711 |
|
|
|
|
| $ |
| 248,294 |
|
|
|
|
| 26.3 |
| % |
|
|
| $ |
| 1,132,455 |
|
|
|
|
| $ |
| 905,640 |
|
|
|
|
| 25.0 |
| % |
| Reimbursable expenses |
|
|
|
|
| 7,472 |
|
|
|
|
|
|
| 12,442 |
|
|
|
|
| (39.9 |
| )% |
|
|
|
|
| 26,506 |
|
|
|
|
|
|
| 21,318 |
|
|
|
|
| 24.3 |
| % |
| Total revenues and reimbursable expenses |
|
|
| $ |
| 321,183 |
|
|
|
|
| $ |
| 260,736 |
|
|
|
|
| 23.2 |
| % |
|
|
| $ |
| 1,158,961 |
|
|
|
|
| $ |
| 926,958 |
|
|
|
|
| 25.0 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Segment operating income |
|
|
| $ |
| 71,605 |
|
|
|
|
| $ |
| 52,160 |
|
|
|
|
| 37.3 |
| % |
|
|
| $ |
| 260,176 |
|
|
|
|
| $ |
| 205,018 |
|
|
|
|
| 26.9 |
| % |
| Items not allocated at the segment level: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other operating expenses |
|
|
|
|
| 41,006 |
|
|
|
|
|
|
| 36,911 |
|
|
|
|
| 11.1 |
| % |
|
|
|
|
| 140,145 |
|
|
|
|
|
|
| 131,545 |
|
|
|
|
| 6.5 |
| % |
| Depreciation and amortization |
|
|
|
|
| 5,100 |
|
|
|
|
|
|
| 5,085 |
|
|
|
|
| 0.3 |
| % |
|
|
|
|
| 20,271 |
|
|
|
|
|
|
| 20,634 |
|
|
|
|
| (1.8 |
| )% |
| Total operating income |
|
|
|
|
| 25,499 |
|
|
|
|
|
|
| 10,164 |
|
|
|
|
| 150.9 |
| % |
|
|
|
|
| 99,760 |
|
|
|
|
|
|
| 52,839 |
|
|
|
|
| 88.8 |
| % |
| Other income (expense), net |
|
|
|
|
| (2,129 |
| ) |
|
|
|
|
| 30,985 |
|
|
|
|
| (106.9 |
| )% |
|
|
|
|
| 8,817 |
|
|
|
|
|
|
| 27,197 |
|
|
|
|
| (67.6 |
| )% |
| Income before taxes |
|
|
| $ |
| 23,370 |
|
|
|
|
| $ |
| 41,149 |
|
|
|
|
| (43.2 |
| )% |
|
|
| $ |
| 108,577 |
|
|
|
|
| $ |
| 80,036 |
|
|
|
|
| 35.7 |
| % |
| Other Operating Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of revenue-generating professionals by segment (at period end) (1)(6) : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Healthcare |
|
|
|
|
| 1,890 |
|
|
|
|
|
|
| 1,596 |
|
|
|
|
| 18.4 |
| % |
|
|
|
|
| 1,890 |
|
|
|
|
|
|
| 1,596 |
|
|
|
|
| 18.4 |
| % |
| Education |
|
|
|
|
| 1,579 |
|
|
|
|
|
|
| 1,050 |
|
|
|
|
| 50.4 |
| % |
|
|
|
|
| 1,579 |
|
|
|
|
|
|
| 1,050 |
|
|
|
|
| 50.4 |
| % |
| Commercial (2) |
|
|
|
|
| 1,363 |
|
|
|
|
|
|
| 1,130 |
|
|
|
|
| 20.6 |
| % |
|
|
|
|
| 1,363 |
|
|
|
|
|
|
| 1,130 |
|
|
|
|
| 20.6 |
| % |
| Total |
|
|
|
|
| 4,832 |
|
|
|
|
|
|
| 3,776 |
|
|
|
|
| 28.0 |
| % |
|
|
|
|
| 4,832 |
|
|
|
|
|
|
| 3,776 |
|
|
|
|
| 28.0 |
| % |
| Revenue by capability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consulting and Managed Services (3) |
|
|
| $ |
| 183,638 |
|
|
|
|
| $ |
| 153,339 |
|
|
|
|
| 19.8 |
| % |
|
|
| $ |
| 637,994 |
|
|
|
|
| $ |
| 555,915 |
|
|
|
|
| 14.8 |
| % |
| Digital |
|
|
|
|
| 130,073 |
|
|
|
|
|
|
| 94,955 |
|
|
|
|
| 37.0 |
| % |
|
|
|
|
| 494,461 |
|
|
|
|
|
|
| 349,725 |
|
|
|
|
| 41.4 |
| % |
| Total |
|
|
| $ |
| 313,711 |
|
|
|
|
| $ |
| 248,294 |
|
|
|
|
| 26.3 |
| % |
|
|
| $ |
| 1,132,455 |
|
|
|
|
| $ |
| 905,640 |
|
|
|
|
| 25.0 |
| % |
| Number of revenue-generating professionals by capability (at period end) (1) : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consulting and Managed Services (4) |
|
|
|
|
| 2,294 |
|
|
|
|
|
|
| 1,838 |
|
|
|
|
| 24.8 |
| % |
|
|
|
|
| 2,294 |
|
|
|
|
|
|
| 1,838 |
|
|
|
|
| 24.8 |
| % |
| Digital |
|
|
|
|
| 2,538 |
|
|
|
|
|
|
| 1,938 |
|
|
|
|
| 31.0 |
| % |
|
|
|
|
| 2,538 |
|
|
|
|
|
|
| 1,938 |
|
|
|
|
| 31.0 |
| % |
| Total |
|
|
|
|
| 4,832 |
|
|
|
|
|
|
| 3,776 |
|
|
|
|
| 28.0 |
| % |
|
|
|
|
| 4,832 |
|
|
|
|
|
|
| 3,776 |
|
|
|
|
| 28.0 |
| % |
| Utilization rate by capability (5) : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consulting |
|
|
|
|
| 80.6 |
| % |
|
|
|
|
| 69.9 |
| % |
|
|
|
|
|
|
|
|
| 75.2 |
| % |
|
|
|
|
| 70.6 |
| % |
|
|
|
|
| Digital |
|
|
|
|
| 69.4 |
| % |
|
|
|
|
| 71.2 |
| % |
|
|
|
|
|
|
|
|
| 71.0 |
| % |
|
|
|
|
| 72.5 |
| % |
|
|
|
|
| (1) |
| Consists of our full-time consultants who generate revenues based on the number of hours worked; full-time equivalents, which consists of coaches and their support staff within the Culture and Organizational excellence solution, consultants who work variable schedules as needed by clients, and full-time employees who provide software support and maintenance services to clients; and our Healthcare Managed Services employees who provide revenue cycle billing, collections insurance verification and change integrity services to clients. |
| (2) |
| The majority of our revenue-generating professionals within our Commercial segment can provide services across all of our industries, including healthcare and education. |
| (3) |
| Managed Services capability revenues within our Healthcare segment was $20.1 million and $12.3 million for the three months ended December 31, 2022 and 2021, respectively; and $67.6 million and $47.7 million for the year ended December 31, 2022 and 2021, respectively. |
| Managed Services capability revenues within our Education segment was $4.4 million and $2.3 million for the three months ended December 31, 2022 and 2021, respectively; and $15.7 million and $9.1 million for the year ended December 31, 2022 and 2021, respectively. |
| (4) |
| The number of Managed Services revenue-generating professionals within our Healthcare segment as of December 31, 2022 and 2021 was 715 and 509, respectively. |
| The number of Managed Services revenue-generating professionals within our Education segment as of December 31, 2022 and 2021 was 106 and 72, respectively. |
| (5) |
| Utilization rate is calculated by dividing the number of hours our billable consultants worked on client assignments during a period by the total available working hours for these billable consultants during the same period. Available hours are determined by the standard hours worked by each billable consultant, adjusted for part-time hours, and U.S. standard work weeks. Available working hours exclude local country holidays and vacation days. Utilization rates are presented for our revenue-generating professionals who primarily bill on an hourly basis. We have not presented utilization rates for our Managed Services professionals as most of the revenues generated by these employees are not billed on an hourly basis. |
| (6) |
| During the first quarter of 2022, we reclassified certain Digital revenue-generating professionals within our Healthcare and Education segments to our Commercial segment as these professionals can provide services across all of our industries. This reclassification did not impact the total headcount within our Digital capability for any period. The prior period headcount has been revised for consistent presentation. |
| HURON CONSULTING GROUP INC. RECONCILIATION OF NET INCOME TO ADJUSTED EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (7) (In thousands) (Unaudited) |
|
|
| Three Months Ended |
|
|
| Twelve Months Ended |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| Revenues |
| $ |
| 313,711 |
|
|
|
|
| $ |
| 248,294 |
|
|
|
|
| $ |
| 1,132,455 |
|
|
|
|
| $ |
| 905,640 |
|
|
| Net income |
| $ |
| 17,084 |
|
|
|
|
| $ |
| 31,058 |
|
|
|
|
| $ |
| 75,552 |
|
|
|
|
| $ |
| 62,987 |
|
|
| Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense |
|
|
| 6,286 |
|
|
|
|
|
|
| 10,091 |
|
|
|
|
|
|
| 33,025 |
|
|
|
|
|
|
| 17,049 |
|
|
| Interest expense, net of interest income |
|
|
| 4,130 |
|
|
|
|
|
|
| 2,185 |
|
|
|
|
|
|
| 11,883 |
|
|
|
|
|
|
| 8,150 |
|
|
| Depreciation and amortization |
|
|
| 6,995 |
|
|
|
|
|
|
| 6,707 |
|
|
|
|
|
|
| 28,233 |
|
|
|
|
|
|
| 26,347 |
|
|
| Earnings before interest, taxes, depreciation and amortization (EBITDA) (7) |
|
|
| 34,495 |
|
|
|
|
|
|
| 50,041 |
|
|
|
|
|
|
| 148,693 |
|
|
|
|
|
|
| 114,533 |
|
|
| Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring charges |
|
|
| 4,953 |
|
|
|
|
|
|
| 9,235 |
|
|
|
|
|
|
| 9,909 |
|
|
|
|
|
|
| 12,401 |
|
|
| Other losses (gains) |
|
|
| (159 |
| ) |
|
|
|
|
| 100 |
|
|
|
|
|
|
| (193 |
| ) |
|
|
|
|
| 198 |
|
|
| Transaction-related expenses |
|
|
| — |
|
|
|
|
|
|
| 1,447 |
|
|
|
|
|
|
| 50 |
|
|
|
|
|
|
| 1,782 |
|
|
| Unrealized gain on preferred stock investment |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| (26,964 |
| ) |
|
|
|
|
| — |
|
|
| Gain on sale of business |
|
|
| — |
|
|
|
|
|
|
| (31,510 |
| ) |
|
|
|
|
| — |
|
|
|
|
|
|
| (31,510 |
| ) |
| Foreign currency transaction losses (gains), net |
|
|
| (246 |
| ) |
|
|
|
|
| 21 |
|
|
|
|
|
|
| (655 |
| ) |
|
|
|
|
| 419 |
|
|
| Adjusted EBITDA (7) |
| $ |
| 39,043 |
|
|
|
|
| $ |
| 29,334 |
|
|
|
|
| $ |
| 130,840 |
|
|
|
|
| $ |
| 97,823 |
|
|
| Adjusted EBITDA as a percentage of revenues (7) |
|
|
| 12.4 |
| % |
|
|
|
|
| 11.8 |
| % |
|
|
|
|
| 11.6 |
| % |
|
|
|
|
| 10.8 |
| % |
| HURON CONSULTING GROUP INC. RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME (7) (In thousands, except per share amounts) (Unaudited) |
|
|
| Three Months Ended December 31, |
|
|
| Twelve Months Ended December 31, |
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2021 |
|
|
| Net income |
| $ |
| 17,084 |
|
|
|
|
| $ |
| 31,058 |
|
|
|
|
| $ |
| 75,552 |
|
|
|
|
| $ |
| 62,987 |
|
|
| Weighted average shares - diluted |
|
|
| 20,159 |
|
|
|
|
|
|
| 21,466 |
|
|
|
|
|
|
| 20,746 |
|
|
|
|
|
|
| 21,809 |
|
|
| Diluted earnings per share |
| $ |
| 0.85 |
|
|
|
|
| $ |
| 1.45 |
|
|
|
|
| $ |
| 3.64 |
|
|
|
|
| $ |
| 2.89 |
|
|
| Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of intangible assets |
|
|
| 2,702 |
|
|
|
|
|
|
| 2,328 |
|
|
|
|
|
|
| 11,198 |
|
|
|
|
|
|
| 9,251 |
|
|
| Restructuring charges |
|
|
| 4,953 |
|
|
|
|
|
|
| 9,235 |
|
|
|
|
|
|
| 9,909 |
|
|
|
|
|
|
| 12,401 |
|
|
| Other losses (gains) |
|
|
| (159 |
| ) |
|
|
|
|
| 100 |
|
|
|
|
|
|
| (193 |
| ) |
|
|
|
|
| 198 |
|
|
| Transaction-related expenses |
|
|
| — |
|
|
|
|
|
|
| 1,447 |
|
|
|
|
|
|
| 50 |
|
|
|
|
|
|
| 1,782 |
|
|
| Unrealized gain on preferred stock investment |
|
|
| — |
|
|
|
|
|
|
| — |
|
|
|
|
|
|
| (26,964 |
| ) |
|
|
|
|
| — |
|
|
| Gain on sale of business |
|
|
| — |
|
|
|
|
|
|
| (31,510 |
| ) |
|
|
|
|
| — |
|
|
|
|
|
|
| (31,510 |
| ) |
| Tax effect of adjustments |
|
|
| (1,986 |
| ) |
|
|
|
|
| 4,530 |
|
|
|
|
|
|
| 1,590 |
|
|
|
|
|
|
| 1,742 |
|
|
| Total adjustments, net of tax |
|
|
| 5,510 |
|
|
|
|
|
|
| (13,870 |
| ) |
|
|
|
|
| (4,410 |
| ) |
|
|
|
|
| (6,136 |
| ) |
| Adjusted net income (7) |
| $ |
| 22,594 |
|
|
|
|
| $ |
| 17,188 |
|
|
|
|
| $ |
| 71,142 |
|
|
|
|
| $ |
| 56,851 |
|
|
| Adjusted weighted average shares - diluted |
|
|
| 20,159 |
|
|
|
|
|
|
| 21,466 |
|
|
|
|
|
|
| 20,746 |
|
|
|
|
|
|
| 21,809 |
|
|
| Adjusted diluted earnings per share (7) |
| $ |
| 1.12 |
|
|
|
|
| $ |
| 0.80 |
|
|
|
|
| $ |
| 3.43 |
|
|
|
|
| $ |
| 2.61 |
|
|
| (7) |
| In evaluating the company’s financial performance and outlook, management uses earnings before interest, taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA, adjusted EBITDA as a percentage of revenues, adjusted net income, and adjusted diluted earnings per share, which are non-GAAP measures. Management uses these non-GAAP financial measures to gain an understanding of the company's comparative operating performance (when comparing such results with previous periods or forecasts). These non-GAAP financial measures are used by management in their financial and operating decision making because management believes they reflect the company's ongoing business in a manner that allows for meaningful period-to-period comparisons. Management also uses these non-GAAP financial measures when publicly providing the company's business outlook, for internal management purposes, and as a basis for evaluating potential acquisitions and dispositions. Management believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating Huron’s current operating performance and future prospects in the same manner as management does, if they so choose, and in comparing in a consistent manner Huron’s current financial results with Huron’s past financial results. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230228005453/en/
MEDIA CONTACT
Allie Bovis
abovis@hcg.com
INVESTOR CONTACT
John D. Kelly
investor@hcg.com