Underlying EPS up 67% to $0.60; Underlying Operating Margin Expands 530 Basis Points to 13.1%
Company Maintains Full Year Underlying EPS Guidance of $2.45 to $2.55
LINCOLNSHIRE, Ill., May 05, 2009 (BUSINESS WIRE) -- Hewitt Associates, Inc. (NYSE: HEW), a global human resources services
company, today reported results for its fiscal 2009 second quarter ended
March 31, 2009.
-
Reported net revenues (revenues before reimbursements) for the second
quarter were $746.3 million, a decrease of 3%. Net revenues grew 3%
after adjusting for foreign currency translation, acquisitions and
divestitures, third-party revenues in both periods, and an unusual
item in the prior-year quarter.
-
Reported operating income for the second quarter grew 56%, to $106.9
million. Underlying operating income grew 66% after adjusting for
unusual items in both periods1.
-
Reported net income increased to $67.5 million, or $0.71 per diluted
share, compared with $44.5 million, or $0.43 per diluted share in the
prior-year quarter. Adjusting for unusual items in both periods,
underlying net income for the second quarter was $57.1 million, or
$0.60 per diluted share, compared with $36.7 million, or $0.36 per
diluted share in the prior-year quarter1.
-
Free cash flow was $64.8 million for the current six-month period,
compared to negative $19.3 million in the prior-year period.
-
Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization (EBITDA)2, a non-GAAP measure, were $276.1
million for the current six-month period, compared to $268.2 million
in the prior-year period.
Second Quarter Highlights
"I am pleased that our team was able to deliver such strong results in
light of the difficult economic environment," said Russ Fradin, chairman
and chief executive officer. "We recorded strong gains in margins and
earnings in each of our businesses while also making a number of
investments. I want to recognize our team for their continued resilience
and dedication."
Operating Performance
Reported net revenues for the second quarter were $746.3 million,
compared with $773.1 million in the prior-year quarter, a decrease of
3%. Net revenues grew 3% when excluding third-party supplier revenues in
both periods and adjusting for the following items:
-
$43.3 million in unfavorable foreign currency translation.
-
$9.0 million of acquisitions.
-
A $10.8 million benefit due to the resolution of an HR BPO contract
restructuring and a $6.3 million contribution from divested HR BPO
businesses3, both in the prior-year period.
Current quarter underlying revenues include the realization of $20.1
million of deferred revenues related to the settlement of a Benefits
Outsourcing contract dispute.
Reported operating income for the second quarter increased 56%, to
$106.9 million, compared with $68.5 million in the prior-year quarter.
Operating margin was 14.3%, compared to 8.9% in the prior-year quarter.
Underlying operating income increased 66% in the second quarter, to
$97.5 million, compared with $58.7 million in the prior-year quarter,
when adjusting for unusual items in both periods. Underlying operating
margin was 13.1%, compared to 7.8% in the prior-year quarter.
Current period unusual items include pretax gains totaling $9.4 million
related to the sales of the Company's HR BPO Latin America and
relocation services businesses. Prior-year quarter unusual items include
the following:
-
A pretax net gain of $35.44 million related to the
divestiture of the Cyborg business.
-
Pretax net charges of $18.7 million related to HR BPO contract
restructurings.
-
A pretax charge of $8.0 million related to the review of the Company's
real estate portfolio.
-
Favorable pretax contributions of $1.1 million from comparable
divested HR BPO operations.
Current quarter underlying results include $6.3 million in pretax
charges related to updated real estate sublease rental assumptions,
reflecting worsening commercial real estate market conditions.
Second quarter reported results reflect an effective tax rate of 32.6%,
compared to 36.2% in the prior-year quarter. The lower effective tax
rate in the current period reflects the impact of the sale of the HR BPO
Latin America business and certain other discrete items recorded during
the quarter. Excluding unusual items in both periods, the second quarter
underlying effective tax rate was 37.1%, compared to 39.0% in the
prior-year quarter.
Business Segment Results
Benefits Outsourcing
Benefits Outsourcing segment revenues increased 2% in the second
quarter, to $392.2 million, compared with $383.9 million in the
prior-year quarter. Revenues increased 3% after adjusting for the
following items:
-
$5.8 million of acquisitions.
-
$5.7 million of unfavorable foreign currency translation.
-
A $4.4 million benefit in the prior-year quarter due to the resolution
of an HR BPO contract restructuring which also impacted Benefits
Outsourcing.
The adjusted growth was principally driven by the realization of $20.1
million in deferred revenues relating to the current quarter settlement
of a contract dispute, partially offset by reduced project work.
Benefits Outsourcing segment income increased 14% in the second quarter,
to $97.5 million, compared with $85.6 million in the prior-year quarter.
Segment margin was 24.9%, compared with 22.3% in the prior-year quarter.
Underlying segment income increased 14% in the second quarter, to $97.5
million, compared with $85.8 million in the prior-year quarter, when
adjusting for unusual items in the prior-year period. Underlying segment
margin was 24.9%, compared to 22.6% in the prior-year quarter. The
underlying margin improvement was principally due to infrastructure cost
management and reduced client service delivery expenses, reflecting
improved management of vendor spending, partially offset by the impact
of a prior acquisition and reduced project work.
Prior-year period unusual items include a pretax charge of $2.3 million
related to the review of the Company's real estate portfolio and a
pretax benefit of $2.1 million related to an HR BPO contract
restructuring.
As of March 31, 2009, the Company was live with approximately 19.8
million end-user Benefits Outsourcing participants, compared with
approximately 19.6 million as of March 31, 2008.
Human Resources Business Process Outsourcing
HR BPO segment revenues declined 15% in the second quarter, to $119.5
million, compared with $140.4 million in the prior-year quarter.
Revenues decreased 2% after excluding third-party supplier revenues in
both periods and adjusting for the following items:
-
$6.6 million of unfavorable foreign currency translation.
-
A $6.4 million benefit in the prior-year quarter due to the resolution
of an HR BPO contract restructuring.
-
A $6.3 million comparable prior-year contribution of divested
businesses.
The adjusted revenue decline was driven by planned service reductions to
certain current clients and client losses, partially offset by an
increase in the number of clients going live with contract services over
the last 12 months and higher project work.
The HR BPO segment loss was $0.2 million in the second quarter, compared
with a loss of $18.2 million in the prior-year quarter. The underlying
segment loss was $9.6 million in the second quarter, compared with a
loss of $33.3 million in the prior-year quarter, when adjusting for
unusual items in both periods. The underlying loss reduction was
principally due to staffing leverage, lower amortization of intangibles,
and higher project work.
Current period unusual items include pretax gains totaling $9.4 million
related to the sales of the Company's HR BPO Latin America and
relocation services businesses. Prior-year quarter unusual items include
the following:
-
A pretax net gain of $35.4 million related to the divestiture of the
Cyborg business.
-
Pretax net charges of $20.8 million related to contract restructurings.
-
Favorable pretax contributions of $1.1 million from comparable
divested operations.
-
A pretax charge of $0.6 million related to the review of the Company's
real estate portfolio.
As of March 31, 2009, the Company was live with approximately 727,000
client employees with HR BPO services, compared with approximately
946,000 as of March 31, 2008.
Consulting
Consulting segment revenues declined 7% in the second quarter, to $243.2
million, compared with $260.6 million in the prior-year quarter.
Consulting revenues increased 4% on an organic constant currency basis
after adjusting for $31.0 million of unfavorable foreign currency
translation and $3.3 million of acquisitions. The adjusted growth
resulted principally from strength in Retirement and Financial
Management services in Europe and the U.S., reflecting demand related to
economic volatility. This was partially offset by revenue decreases
related to Talent and Organizational Consulting services, reflecting
declines across all regions, and Communication services in the U.S.,
both reflecting overall economic conditions.
Consulting segment income increased 31% in the second quarter, to $32.3
million, compared with $24.7 million in the prior-year quarter. Segment
margin was 13.3%, compared with 9.5% in the prior-year quarter.
Underlying segment income increased 12% in the second quarter, to $32.3
million, compared with $28.7 million in the prior-year quarter, when
adjusting for an unusual pretax charge of $4.0 million related to the
Company's real estate portfolio review in the prior-year period.
Underlying segment margin was 13.3%, compared with 11.0% in the
prior-year quarter. The underlying margin improvement was principally
due to constant currency revenue growth, compensation leverage, and
discretionary expense management, partially offset by a charge in the
current period related to an ongoing dispute with a client.
Unallocated Shared Service Costs
Unallocated shared service costs were $22.7 million, or 3.0% of net
revenues, in the second quarter, compared with $23.7 million, or 3.1% of
net revenues, in the prior-year quarter.
Underlying unallocated shared service costs as a percent of net revenue
were 3.0% in both the current and prior-year quarters, when adjusting
for an unusual pretax charge of $1.2 million related to the Company's
real estate portfolio review in the prior-year quarter.
Year-to-Date Results
Consolidated net revenues for the current six-month period decreased 3%,
to $1.52 billion, compared with $1.57 billion in the prior-year
six-month period. Net revenues increased 3% when excluding third-party
supplier revenues in both periods and adjusting for the following items:
-
$79.1 million in unfavorable foreign currency translation.
-
$20.4 million of acquisitions.
-
A $23.1 million benefit due to HR BPO contract restructurings and a
$13.6 million contribution from divested HR BPO businesses, both in
the prior-year period.
Current six-month period underlying revenues include the realization of
$20.1 million of deferred revenues related to the settlement of a
Benefits Outsourcing contract dispute.
Reported consolidated operating income for the six-month period
increased 24%, to $219.3 million, compared to $177.4 million in the
prior-year period. Operating margin was 14.5%, compared to 11.3% in the
prior-year period. Underlying operating income increased 32% in the
six-month period, to $209.9 million, compared with $159.1 million in the
prior-year period, when adjusting for unusual items in both periods.
Underlying operating margin was 13.8%, compared to 10.4% in the
prior-year quarter.
Current six-month period unusual items include pretax gains totaling
$9.4 million related to the sales of the Company's HR BPO Latin America
and relocation services businesses. Prior-year six-month period unusual
items include the following:
-
A pretax net gain of $35.4 million related to the divestiture of the
Cyborg business.
-
Pretax net charges of $13.3 million related to HR BPO contract
restructurings.
-
A pretax charge of $8.0 million related to the review of the Company's
real estate portfolio.
-
Favorable pretax contributions of $4.3 million from comparable
divested HR BPO operations.
Current six-month period underlying results include $6.3 million in
pretax charges related to updated real estate sublease rental
assumptions, reflecting worsening commercial real estate market
conditions.
Net income for the six-month period increased to $132.3 million, or
$1.39 per diluted share, compared with $108.4 million, or $1.03 per
diluted share in the prior-year six-month period. Underlying net income
increased to $121.8 million, or $1.28 per diluted share, compared with
$100.6 million, or $0.95 per diluted share, in the prior year six-month
period, when adjusting for unusual items in both periods.
Cash Flow
Cash flow from operations was $127.4 million in the current six-month
period, compared with $37.3 million in the prior-year six month period.
Free cash flow (defined as cash flow from operations less capital
expenditures and capitalized software costs) was $64.8 million, compared
with negative $19.3 million in the prior-year period. The improvement in
free cash flow reflects improved receivables collections and lower
tax-related payments.
Adjusted EBITDA (a non-GAAP measure reflecting net income adjusted for
depreciation and amortization, income taxes, interest, unusual items,
and certain other non-cash items - such as asset impairment, revenue and
cost deferrals, stock-based compensation, deferred internal software
development costs, and other costs), was $276.1 million in the current
six-month period, compared with $268.2 million in the prior-year period.
The increase reflects improved HR BPO operating performance, partially
offset by lower HR BPO and Benefits Outsourcing implementation fees.
Share Repurchase
During the second quarter, the Company repurchased 383,000 of its
outstanding common shares at an average price of $26.95 per share, for a
total of $10.3 million. Under the overall $300 million authorization,
the Company has repurchased 790,000 shares at an average price of $26.88
per share, for a total of $21.2 million.
Supplemental Information
In February 2009, the Company closed on the sale of the net assets and
stock relating to its Latin America HR BPO business and recorded a
pre-tax gain of $9.1 million primarily related to the recognition of
cumulative currency translation adjustments. In March 2009, the Company
closed on the sale of the net assets relating to its HR BPO relocation
services business and recorded a pre-tax gain of $0.3 million. Both
divestitures were part of the Company's continued efforts to streamline
its HR BPO service offerings.
Business Outlook
"We are reaffirming our full year operating income and EPS outlook
despite a challenging economy," said John Park, chief financial officer.
"We are modestly adjusting our revenue outlook given the softness in our
customers' discretionary spending."
In addition to reporting results in accordance with U.S. GAAP, the
Company assesses its performance once unusual items have been removed.
The following guidance reflects the Company's expectations for fiscal
2009 on this underlying basis, which excludes the impact of unusual
items:
-
Low- to mid-single digit percentage decline in consolidated net
revenue, compared with prior guidance of a low-single digit percentage
decline.
-
Operating income of approximately $420 to $435 million, unchanged from
prior guidance.
-
Diluted earnings per share of $2.45 to $2.55, unchanged from prior
guidance.
The Company's fiscal 2009 guidance assumes continued execution of its
share repurchase program and an effective tax rate of approximately 38%.
Conference Call
At 7:30 a.m. (CT) today, management will host a conference call with
investors to discuss fiscal 2009 second quarter results. The live
presentation is accessible through the Investor Relations section of
Hewitt's website at www.hewitt.com.
The webcast will be archived on the site for approximately one month.
About Hewitt Associates
Hewitt Associates (NYSE: HEW) provides leading organizations around the
world with expert human resources consulting and outsourcing solutions
to help them anticipate and solve their most complex benefits, talent,
and related financial challenges. Hewitt consults with companies to
design and implement a wide range of human resources, retirement,
investment management, health management, compensation and talent
management strategies. As a leading outsourcing provider, Hewitt
administers health care, retirement, payroll and other HR programs to
millions of employees, their families and retirees. With a history of
exceptional client service since 1940, Hewitt has offices in more than
30 countries and employs approximately 23,000 associates who are helping
to make the world a better place to work. For more information, please
visit www.hewitt.com.
Forward-Looking Information
This presentation contains forward-looking statements within the meaning
of the Private Securities Litigation Reform Act of 1995. Such statements
are based upon the current beliefs and expectations of Hewitt's
management and are subject to significant risks and uncertainties.
Actual results may differ from those set forth in the forward-looking
statements. Factors that could cause actual results to differ materially
from those expressed or implied include general economic conditions and
the factors discussed under the "Risk Factors" heading in the Business
section of the Company's most recent annual report on Form 10-K filed
with the Securities and Exchange Commission ("SEC") and available at the
SEC's internet site (www.sec.gov).
Hewitt disclaims any obligation to publicly update or revise any
forward-looking statements, whether as a result of new information,
future events, or any other reason.
1 In assessing operating performance, the Company also
reviews its results once unusual adjustments have been removed. The
Company believes that doing so provides a better understanding of
underlying operating performance. A reconciliation of GAAP to underlying
net revenues, operating income, net income, and earnings per share (each
a non-GAAP measure) is included in this press release.
2 A reconciliation of reported net income to Adjusted EBITDA
(a non-GAAP measure) is included in this press release.
3 HR BPO divested assets include Cyborg (January 2008), Latin
America (February 2009), and relocation services (March 2009). Cyborg
prior period results and Latin America and relocation services
comparative post-disposition amounts have been excluded from
"underlying" and "as adjusted" amounts for year-over-year comparative
purposes.
4 Amount reflects a $0.2 million reduction to the $35.7
million "gain on sale of business" reported in the Q2 FY08 Consolidated
Statement of Operations. This reduction pertains to certain Cyborg
employee-related expenses recorded in that quarter.
|
HEWITT ASSOCIATES, INC.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited)
|
|
(Dollars in thousands except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
Six Months Ended
March 31,
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
2009
|
|
2008
|
|
% Change
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before reimbursements (net revenues) (1)
|
$ 746,252
|
|
|
$ 773,099
|
|
|
(3.5
|
)%
|
|
$ 1,517,016
|
|
|
$ 1,566,942
|
|
|
(3.2
|
)%
|
|
Reimbursements
|
15,580
|
|
|
16,449
|
|
|
(5.3
|
)%
|
|
38,789
|
|
|
41,598
|
|
|
(6.8
|
)%
|
|
Total revenues
|
761,832
|
|
|
789,548
|
|
|
(3.5
|
)%
|
|
1,555,805
|
|
|
1,608,540
|
|
|
(3.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and related expenses
|
470,852
|
|
|
522,026
|
|
|
(9.8
|
)%
|
|
951,759
|
|
|
1,016,152
|
|
|
(6.3
|
)%
|
|
Goodwill and asset impairment
|
786
|
|
|
2,070
|
|
|
(62.0
|
)%
|
|
3,401
|
|
|
2,296
|
|
|
48.1
|
%
|
|
Reimbursable expenses
|
15,580
|
|
|
16,449
|
|
|
(5.3
|
)%
|
|
38,789
|
|
|
41,598
|
|
|
(6.8
|
)%
|
|
Other operating expenses
|
141,301
|
|
|
157,639
|
|
|
(10.4
|
)%
|
|
275,309
|
|
|
298,170
|
|
|
(7.7
|
)%
|
|
Selling, general and administrative expenses
|
35,786
|
|
|
58,571
|
|
|
(38.9
|
)%
|
|
76,663
|
|
|
108,598
|
|
|
(29.4
|
)%
|
|
Gain on sale of businesses
|
(9,379
|
)
|
|
(35,667
|
)
|
|
(73.7
|
)%
|
|
(9,379
|
)
|
|
(35,667
|
)
|
|
(73.7
|
)%
|
|
Total operating expenses
|
654,926
|
|
|
721,088
|
|
|
(9.2
|
)%
|
|
1,336,542
|
|
|
1,431,147
|
|
|
(6.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
106,906
|
|
|
68,460
|
|
|
56.2
|
%
|
|
219,263
|
|
|
177,393
|
|
|
23.6
|
%
|
|
Other income (expense), net:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
(9,854
|
)
|
|
(4,241
|
)
|
|
132.4
|
%
|
|
(20,539
|
)
|
|
(7,985
|
)
|
|
157.2
|
%
|
|
Interest income
|
1,565
|
|
|
4,892
|
|
|
(68.0
|
)%
|
|
5,865
|
|
|
13,490
|
|
|
(56.5
|
)%
|
|
Other income, net
|
1,537
|
|
|
620
|
|
|
147.9
|
%
|
|
2,819
|
|
|
236
|
|
|
n/m
|
|
|
Total other income (expense), net
|
(6,752
|
)
|
|
1,271
|
|
|
n/m
|
|
|
(11,855
|
)
|
|
5,741
|
|
|
n/m
|
|
|
Income before income taxes
|
100,154
|
|
|
69,731
|
|
|
43.6
|
%
|
|
207,408
|
|
|
183,134
|
|
|
13.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
32,615
|
|
|
25,238
|
|
|
29.2
|
%
|
|
75,103
|
|
|
74,694
|
|
|
0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$ 67,539
|
|
|
$ 44,493
|
|
|
51.8
|
%
|
|
$ 132,305
|
|
|
$ 108,440
|
|
|
22.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$0.72
|
|
|
$0.45
|
|
|
|
|
$1.41
|
|
|
$1.07
|
|
|
|
|
Diluted (2)
|
$0.71
|
|
|
$0.43
|
|
|
|
|
$1.39
|
|
|
$1.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
93,674,297
|
|
|
98,662,326
|
|
|
|
93,804,695
|
|
|
101,736,572
|
|
|
|
Diluted
|
95,581,956
|
|
|
103,662,906
|
|
|
|
95,512,923
|
|
|
106,666,140
|
|
|
(1) Net revenues include $9,677 and $9,157 of third party supplier
revenues for the three months ended March 31, 2009 and 2008,
respectively, and $19,972 and $22,337 for the six months ended March 31,
2009 and 2008, respectively. Generally, the third party supplier
arrangements are marginally profitable. The related third party supplier
expenses are included in other operating expenses.
(2) Debt securities convertible into 1,870,748 shares of Class A common
stock were outstanding in the three and six months ended March 31, 2008,
and the weighted-average convertible shares were included in the
computation of diluted earnings per share for the three and six months
ended March 31, 2008. Per FAS 128, the diluted EPS calculation includes
an addback of $582 and $1,165 of interest expense on the debt securities
for the three and six months ended March 31, 2008, respectively. There
were no convertible debt securities outstanding at March 31, 2009.
|
|
|
HEWITT ASSOCIATES, INC.
|
|
UNDERLYING NET REVENUES, OPERATING INCOME, NET INCOME, AND
|
|
EARNINGS PER SHARE
|
|
(Unaudited)
|
|
(Dollars in thousands except for share and per share amounts)
|
|
|
|
|
|
|
|
In assessing operating performance, the Company also reviews its
results once unusual adjustments have been removed. The Company
believes that doing so provides a better understanding of
underlying operating performance. For the three months and six
months ended March 31, 2009 and March 31, 2008, underlying net
revenues, operating income, net income, and earnings per share
were:
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
Six Months Ended
March 31,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before reimbursements (net revenues), as reported
|
|
$ 746,252
|
|
|
$ 773,099
|
|
|
$ 1,517,016
|
|
|
$ 1,566,942
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
HR BPO divestitures (1)
|
|
-
|
|
|
(6,347
|
)
|
|
-
|
|
|
(13,563
|
)
|
|
HR BPO contract restructurings
|
|
-
|
|
|
(10,827
|
)
|
|
-
|
|
|
(23,086
|
)
|
|
Total adjustments
|
|
-
|
|
|
(17,174
|
)
|
|
-
|
|
|
(36,649
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Underlying revenues before reimbursements (net revenues)
|
|
746,252
|
|
|
755,925
|
|
|
1,517,016
|
|
|
1,530,293
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income, as reported
|
|
106,906
|
|
|
68,460
|
|
|
219,263
|
|
|
177,393
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
HR BPO divestitures (1)
|
|
(9,379
|
)
|
|
(36,536
|
)
|
|
(9,379
|
)
|
|
(39,695
|
)
|
|
Real estate rationalization (2)
|
|
-
|
|
|
8,048
|
|
|
-
|
|
|
8,048
|
|
|
HR BPO contract restructurings
|
|
-
|
|
|
18,706
|
|
|
-
|
|
|
13,323
|
|
|
Total adjustments
|
|
(9,379
|
)
|
|
(9,782
|
)
|
|
(9,379
|
)
|
|
(18,324
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating income
|
|
97,527
|
|
|
58,678
|
|
|
209,884
|
|
|
159,069
|
|
|
% of underlying net revenues
|
|
13.1
|
%
|
|
7.8
|
%
|
|
13.8
|
%
|
|
10.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense), net
|
|
(6,752
|
)
|
|
1,271
|
|
|
(11,855
|
)
|
|
5,741
|
|
|
Add A/R interest write-off (3)
|
|
-
|
|
|
177
|
|
|
-
|
|
|
177
|
|
|
Underlying other income, net
|
|
(6,752
|
)
|
|
1,448
|
|
|
(11,855
|
)
|
|
5,918
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying pretax income
|
|
90,775
|
|
|
60,126
|
|
|
198,029
|
|
|
164,987
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (4)
|
|
33,715
|
|
|
23,449
|
|
|
76,204
|
|
|
64,345
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying net income
|
|
$ 57,060
|
|
|
$ 36,677
|
|
|
$ 121,825
|
|
|
$ 100,642
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying earnings per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ 0.61
|
|
|
$ 0.37
|
|
|
$ 1.30
|
|
|
$ 0.99
|
|
|
Diluted (5)
|
|
$ 0.60
|
|
|
$ 0.36
|
|
|
$ 1.28
|
|
|
$ 0.95
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
93,674,297
|
|
|
98,662,326
|
|
|
93,804,695
|
|
|
101,736,572
|
|
|
Diluted
|
|
95,581,956
|
|
|
103,662,906
|
|
|
95,512,923
|
|
|
106,666,140
|
|
(1) HR BPO divested assets include Cyborg (January 2008), Latin America
(February 2009), and relocation services (March 2009). Cyborg prior
period results and Latin America and relocation services comparative
post-disposition amounts have been excluded from "underlying" and "as
adjusted" amounts for year-over-year comparative purposes. Adjustments
to operating income for the three months and six months ended March 31,
2008 reflect a $221 reduction to the $35,667 "gain on sale of business"
reported in the Q2 FY08 Consolidated Statement of Operations. This
reduction pertains to certain Cyborg employee-related expenses recorded
in the second quarter of fiscal 2008.
(2) Charges related to the Company's real estate rationalization
initiative were excluded from operating income in deriving underlying
operating income, net income, EPS, and Adjusted EBITDA for the three and
six months ended March 31, 2008. Charges related to updated real estate
sublease rental assumptions of $6,280 are included in the reported and
underlying results for the three months and six months ended March 31,
2009.
(3) Related to HR BPO contract restructurings.
(4) The Company used an effective tax rate of 39.0% for the three and
six months ended March 31, 2008, for its underlying net income
calculation. The Company used a normalized tax rate of 37.1% and 38.5%
for the three and six months ended March 31, 2009, respectively, to
adjust for tax benefits associated with its HR BPO Latin America
divestiture. The Company believes these approximate the normalized
effective tax rates for the respective periods.
(5) Per FAS 128, the diluted EPS calculation includes an addback of $587
and $1,174 of interest expense on the convertible debt securities for
the three months and six months ended March 31, 2008, respectively.
|
|
|
HEWITT ASSOCIATES, INC.
|
|
BUSINESS SEGMENT RESULTS
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
Business Segments
|
Three Months Ended
March 31,
|
|
|
Six Months Ended
March 31,
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
2009
|
|
2008
|
|
% Change
|
|
Benefits Outsourcing
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements
|
$ 392,171
|
|
|
$ 383,867
|
|
|
2.2
|
%
|
|
$783,745
|
|
|
$ 787,205
|
|
|
(0.4
|
)%
|
|
Segment income
|
97,537
|
|
|
85,608
|
|
|
13.9
|
%
|
|
199,993
|
|
|
205,789
|
|
|
(2.8
|
)%
|
|
Segment income as a percentage of segment revenues
|
24.9
|
%
|
|
22.3
|
%
|
|
|
|
25.5
|
%
|
|
26.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HR BPO
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements (1)
|
$ 119,492
|
|
|
$ 140,445
|
|
|
(14.9
|
)%
|
|
$ 250,183
|
|
|
$ 288,716
|
|
|
(13.3
|
)%
|
|
Segment loss
|
(216
|
)
|
|
(18,159
|
)
|
|
(98.8
|
)%
|
|
(5,369
|
)
|
|
(45,423
|
)
|
|
(88.2
|
)%
|
|
Segment loss as a percentage of segment revenues
|
(0.2
|
)%
|
|
(12.9
|
)%
|
|
|
|
(2.1
|
)%
|
|
(15.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements
|
$ 243,156
|
|
|
$ 260,620
|
|
|
(6.7
|
)%
|
|
$ 502,316
|
|
|
$ 514,994
|
|
|
(2.5
|
)%
|
|
Segment income
|
32,317
|
|
|
24,731
|
|
|
30.7
|
%
|
|
69,799
|
|
|
61,167
|
|
|
14.1
|
%
|
|
Segment income as a percentage of segment revenues
|
13.3
|
%
|
|
9.5
|
%
|
|
|
|
13.9
|
%
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements (1)
|
$ 754,819
|
|
|
$ 784,932
|
|
|
(3.8
|
)%
|
|
$ 1,536,244
|
|
|
$ 1,590,915
|
|
|
(3.4
|
)%
|
|
Intersegment revenues
|
(8,567
|
)
|
|
(11,833
|
)
|
|
(27.6
|
)%
|
|
(19,228
|
)
|
|
(23,973
|
)
|
|
(19.8
|
)%
|
|
Revenues before reimbursements (net revenues)
|
746,252
|
|
|
773,099
|
|
|
(3.5
|
)%
|
|
1,517,016
|
|
|
1,566,942
|
|
|
(3.2
|
)%
|
|
Reimbursements
|
15,580
|
|
|
16,449
|
|
|
(5.3
|
)%
|
|
38,789
|
|
|
41,598
|
|
|
(6.8
|
)%
|
|
Total revenues
|
$ 761,832
|
|
|
$ 789,548
|
|
|
(3.5
|
)%
|
|
$ 1,555,805
|
|
|
$ 1,608,540
|
|
|
(3.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income
|
$ 129,638
|
|
|
$ 92,180
|
|
|
40.6
|
%
|
|
$ 264,423
|
|
|
$ 221,533
|
|
|
19.4
|
%
|
|
Unallocated shared services costs
|
22,732
|
|
|
23,720
|
|
|
(4.2
|
)%
|
|
45,160
|
|
|
44,140
|
|
|
2.3
|
%
|
|
Operating income
|
$ 106,906
|
|
|
$ 68,460
|
|
|
56.2
|
%
|
|
$ 219,263
|
|
|
$ 177,393
|
|
|
23.6
|
%
|
(1) HR BPO net revenues include $9,677 and $9,157 of third-party
supplier revenues for the three months ended March 31, 2009 and 2008,
respectively, and $19,972 and $22,337 for the six months ended March 31,
2009 and 2008, respectively. Generally, the third-party supplier
arrangements are marginally profitable. The related third-party supplier
expenses are included in other operating expenses.
|
|
|
HEWITT ASSOCIATES, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(Dollars in thousands except for share and per share amounts)
|
|
|
|
|
March 31,
|
|
September 30,
|
|
|
2009
|
|
2008
|
|
|
(Unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and cash equivalents
|
$ 451,148
|
|
$ 541,494
|
|
Client receivables and unbilled work in process, less allowances of $18,741
and $18,029 at March 31, 2009 and September 30, 2008, respectively
|
537,104
|
|
655,543
|
|
Prepaid expenses and other current assets
|
126,384
|
|
129,529
|
|
Funds held for clients
|
97,626
|
|
116,488
|
|
Short-term deferred contract costs, net
|
84,395
|
|
83,444
|
|
Deferred income taxes, net
|
24,643
|
|
34,104
|
|
Total current assets
|
1,321,300
|
|
1,560,602
|
|
|
|
|
|
|
Non-Current Assets:
|
|
|
|
|
Deferred contract costs, less current portion
|
257,446
|
|
287,060
|
|
Property and equipment, net
|
374,469
|
|
385,885
|
|
Other intangible assets, net
|
162,974
|
|
206,822
|
|
Goodwill
|
325,330
|
|
364,141
|
|
Long-term investments
|
112,391
|
|
124,530
|
|
Other non-current assets, net
|
66,973
|
|
63,762
|
|
Total non-current assets
|
1,299,583
|
|
1,432,200
|
|
|
|
|
|
|
Total Assets
|
$ 2,620,883
|
|
$ 2,992,802
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Accounts payable
|
$ 19,039
|
|
$ 15,880
|
|
Accrued expenses
|
185,067
|
|
239,521
|
|
Funds held for clients
|
97,626
|
|
116,488
|
|
Advanced billings to clients
|
154,948
|
|
158,238
|
|
Accrued compensation and benefits
|
262,248
|
|
403,611
|
|
Short-term deferred contract revenues, net
|
56,644
|
|
52,733
|
|
Short-term debt
|
-
|
|
17,602
|
|
Current portion of long-term debt and capital lease obligations
|
21,521
|
|
133,002
|
|
Total current liabilities
|
797,093
|
|
1,137,075
|
|
|
|
|
|
|
Non-Current Liabilities:
|
|
|
|
|
Deferred contract revenues, less current portion
|
190,588
|
|
237,648
|
|
Debt and capital lease obligations, less current portion
|
630,700
|
|
650,182
|
|
Other non-current liabilities
|
231,263
|
|
240,637
|
|
Deferred income taxes, net
|
62,996
|
|
77,058
|
|
Total non-current liabilities
|
1,115,547
|
|
1,205,525
|
|
|
|
|
|
|
Total Liabilities
|
$ 1,912,640
|
|
$ 2,342,600
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
CONSOLIDATED BALANCE SHEETS (continued)
|
|
(Dollars in thousands except for share and per share amounts)
|
|
|
|
|
|
|
|
March 31,
|
|
September 30,
|
|
|
2009
|
|
2008
|
|
|
(Unaudited)
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity:
|
|
|
|
|
Class A common stock, par value $0.01 per share, 750,000,000 shares
authorized, 130,752,613 and 130,390,880 shares issued, 93,762,124 and
94,227,120 shares outstanding, as of March 31, 2009 and September
30, 2008, respectively
|
$ 1,308
|
|
|
$ 1,304
|
|
|
Additional paid-in capital
|
1,614,509
|
|
|
1,579,077
|
|
|
Cost of common stock in treasury, 36,990,489 and 36,163,760 shares
of Class A common stock as of March 31, 2009 and September
30, 2008, respectively
|
(1,205,696
|
)
|
|
(1,183,427
|
)
|
|
Retained earnings
|
338,863
|
|
|
206,558
|
|
|
Accumulated other comprehensive (loss) income, net
|
(40,741
|
)
|
|
46,690
|
|
|
Total stockholders' equity
|
708,243
|
|
|
650,202
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity
|
$ 2,620,883
|
|
|
$ 2,992,802
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
(Amounts in thousands)
|
|
|
|
|
|
Six Months Ended
March 31,
|
|
|
2009
|
|
2008
|
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
$ 132,305
|
|
|
$ 108,440
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization, including amortization of deferred
contract revenues and costs
|
77,914
|
|
|
85,159
|
|
|
Gain on sale of businesses
|
(9,379
|
)
|
|
(35,667
|
)
|
|
Asset impairment
|
3,401
|
|
|
2,296
|
|
|
Fair value adjustment related to financial assets
|
1,788
|
|
|
-
|
|
|
Share-based compensation
|
26,926
|
|
|
22,409
|
|
|
Deferred income taxes
|
27,526
|
|
|
(5,455
|
)
|
|
Changes in operating assets and liabilities, net of effect of
acquisitions and dispositions:
|
|
|
|
|
Client receivables and unbilled work in process
|
67,482
|
|
|
(18,339
|
)
|
|
Prepaid expenses and other current assets
|
(7,466
|
)
|
|
(1,589
|
)
|
|
Deferred contract costs
|
(47,147
|
)
|
|
(52,861
|
)
|
|
Other assets
|
(4,609
|
)
|
|
(36,946
|
)
|
|
Accounts payable
|
4,620
|
|
|
10,979
|
|
|
Accrued compensation and benefits
|
(124,885
|
)
|
|
(111,170
|
)
|
|
Accrued expenses
|
(46,783
|
)
|
|
(51,783
|
)
|
|
Advanced billings to clients
|
7,500
|
|
|
17,392
|
|
|
Deferred contract revenues
|
14,977
|
|
|
65,534
|
|
|
Other long-term liabilities
|
3,258
|
|
|
38,948
|
|
|
Net cash provided by operating activities
|
127,428
|
|
|
37,347
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Purchases of investments
|
-
|
|
|
(426,675
|
)
|
|
Proceeds from sales of investments
|
4,025
|
|
|
504,000
|
|
|
Additions to property and equipment
|
(62,604
|
)
|
|
(56,657
|
)
|
|
Cash paid for acquisitions and transaction costs
|
-
|
|
|
(40,431
|
)
|
|
Cash received for sale of businesses
|
1,105
|
|
|
42,420
|
|
|
Net cash (used in) provided by investing activities
|
(57,474
|
)
|
|
22,657
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
Proceeds from the exercise of stock options
|
6,343
|
|
|
23,068
|
|
|
Excess tax benefits from the exercise of share-based awards
|
2,345
|
|
|
2,482
|
|
|
Proceeds from short-term borrowings
|
18,119
|
|
|
121,583
|
|
|
Proceeds from long-term borrowings
|
-
|
|
|
39,751
|
|
|
Repayments of short-term borrowings, capital leases and long-term
debt
|
(146,369
|
)
|
|
(37,868
|
)
|
|
Purchase of Class A common shares for treasury
|
(22,269
|
)
|
|
(399,028
|
)
|
|
Net cash used in financing activities
|
(141,831
|
)
|
|
(250,012
|
)
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
(18,469
|
)
|
|
891
|
|
|
Net decrease in cash and cash equivalents
|
(90,346
|
)
|
|
(189,117
|
)
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
541,494
|
|
|
378,743
|
|
|
Cash and cash equivalents, end of period
|
$ 451,148
|
|
|
$ 189,626
|
|
|
|
|
|
|
|
Supplementary disclosure of cash paid during the period:
|
|
|
|
|
Interest paid
|
$ 23,001
|
|
|
$ 7,076
|
|
|
Income taxes paid
|
$ 48,094
|
|
|
$ 73,724
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
ADJUSTED EBITDA RECONCILIATION
|
|
(Unaudited)
|
|
(Dollars in thousands)
|
|
|
|
|
|
Six Months Ended March 31,
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
Reported net income
|
$ 132,305
|
|
|
$ 108,440
|
|
|
Depreciation and amortization (1)
|
77,914
|
|
|
84,516
|
|
|
Provision for income taxes
|
75,103
|
|
|
74,694
|
|
|
Interest expense (income), net
|
14,674
|
|
|
(5,505
|
)
|
|
|
|
|
|
|
EBITDA
|
299,996
|
|
|
262,145
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
HR BPO divestitures (2)
|
(9,379
|
)
|
|
(39,695
|
)
|
|
Real estate rationalization (3)
|
-
|
|
|
8,048
|
|
|
HR BPO contract restructuring
|
-
|
|
|
13,322
|
|
|
Underlying adjustments
|
(9,379
|
)
|
|
(18,325
|
)
|
|
Normalized depreciation and amortization addbacks (1)
|
-
|
|
|
2,065
|
|
|
Other (income) expense, excluding interest (4)
|
(2,818
|
)
|
|
(236
|
)
|
|
Total adjustments
|
(12,197
|
)
|
|
(16,496
|
)
|
|
|
|
|
|
|
Adjusted EBITDA before certain non-cash addbacks
|
287,799
|
|
|
245,649
|
|
|
|
|
|
|
|
Certain non-cash addbacks:
|
|
|
|
|
Asset impairment
|
3,401
|
|
|
1,106
|
|
|
Net deferrals (5)
|
(27,442
|
)
|
|
12,970
|
|
|
Deferred internal software development costs
|
(18,895
|
)
|
|
(10,311
|
)
|
|
Share-based compensation (6)
|
27,133
|
|
|
22,780
|
|
|
Other (loss reserve / provision for bad debt)
|
4,081
|
|
|
(3,948
|
)
|
|
Total certain non-cash addbacks
|
(11,722
|
)
|
|
22,597
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$ 276,077
|
|
|
$ 268,246
|
|
(1) For the six months ended March 31, 2008, depreciation and
amortization includes $2,065 of adjustments related to HR BPO contract
restructurings and divestitures. Additionally, discount accretion on the
Exult convertible debt of $642 is excluded from amounts for the six
months ended March 31, 2008.
(2) HR BPO divested assets include Cyborg (January 2008), Latin America
(February 2009), and relocation services (March 2009). Cyborg prior
period results and Latin America and relocation services comparative
post-disposition amounts have been excluded from "underlying" and "as
adjusted" amounts for year-over-year comparative purposes. Adjustments
to operating income for the six months ended March 31, 2008 reflect a
$221 reduction to the $35,667 "gain on sale of business" reported in the
Q2 FY08 Consolidated Statement of Operations. This reduction pertains to
certain Cyborg employee-related expenses recorded in the second quarter
of fiscal 2008.
(3) Charges related to the Company's real estate rationalization
initiative were excluded from operating income in deriving underlying
operating income, net income, EPS, and Adjusted EBITDA for the six
months ended March 31, 2008. Charges related to updated real estate
sublease rental assumptions of $6,280 are included in the reported and
underlying results for the six months ended March 31, 2009.
(4) For the six months ended March 31, 2009, other (income) expense,
excluding interest includes a non-cash impairment of $1,788 related to
auction rate securities.
(5) Net deferrals as presented and the net of revenue and cost deferrals
in the Statements of Cash Flows vary by $4,728 and $297 for the six
months ended March 31, 2009 and 2008, respectively, relating to Balance
Sheets and Statements of Operations reclassifications and the settlement
of a client contract dispute in the current year.
(6) Share-based compensation as presented in the Statements of Cash
Flows varies by $207 and $371 for the six months ended March 31, 2009
and 2008, respectively, due to current year amortization expense for a
deferred compensation arrangement related to an acquisition in the prior
year, the impact of foreign exchange in the current year, and the
reclassification of certain prior-year amounts to conform to the current
year presentation.
SOURCE: Hewitt Associates, Inc.
Hewitt Associates, Inc. Investors: Sean McHugh, (847) 442-4176, sean.mchugh@hewitt.com or Media: Julie Macdonald, (847) 771-0076, julie.macdonald@hewitt.com
|