| Underlying EPS Increases 34% to $0.71; Underlying Operating Margin Expands 410 Basis Points to 15.0%
LINCOLNSHIRE, Ill.--(BUSINESS WIRE)--Aug. 4, 2009--
Hewitt Associates, Inc. (NYSE: HEW), a global human resources services
company, today reported results for its fiscal 2009 third quarter ended
June 30, 2009.
-
Reported net revenues (revenues before reimbursements) for the third
quarter were $729.0 million, a decrease of 6%. Net revenues declined
2% after adjusting for foreign currency translation, acquisitions and
divestitures, and third-party revenues in both periods. On the same
adjusted basis, Benefits Outsourcing grew 1% while HR Business Process
Outsourcing (HR BPO) and Consulting both declined 5%.
-
Reported operating income for the third quarter grew 34%, to $109.1
million. Underlying operating income grew 31% after adjusting for
prior-period unusual items1. The HR BPO segment drove most
of the improvement, recording a $2.2 million segment profit.
-
Reported net income increased to $68.4 million, or $0.71 per diluted
share, compared with $48.2 million, or $0.48 per diluted share in the
prior-year quarter. Underlying net income for the prior-year quarter
was $0.53 per diluted share when adjusting for unusual items1.
-
Free cash flow, a non-GAAP measure, was $192.3 million for the current
nine-month period, compared to $81.3 million in the prior-year period.
-
Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization (EBITDA)2, a non-GAAP measure, were $418.4
million for the current nine-month period, compared to $389.6 million
in the prior-year period.
Third Quarter Highlights
“We delivered record-high underlying earnings per share this quarter,
highlighted by a small profit in our HR BPO business,” said Russ Fradin,
chairman and chief executive officer. “Our team did a great job
improving our underlying margins in the face of a business environment
that remains challenged. We are committed to investing for our future
during this recession, and the positive momentum we saw in our Benefits
Outsourcing sales and pipeline shows we are on the right track.”
Operating Performance
Reported net revenues for the third quarter were $729.0 million,
compared with $777.8 million in the prior-year quarter, a decrease of
6%. Net revenues declined 2% when excluding third-party supplier
revenues in both periods and adjusting for the following items:
-
In the current period, $32.8 million in unfavorable foreign currency
translation and a $5.3 million contribution from acquisitions.
-
In the prior-year period, an $8.3 million contribution from HR BPO
businesses3 divested in the current fiscal year.
Reported operating income for the third quarter increased 34%, to $109.1
million, compared with $81.2 million in the prior-year quarter. Reported
operating margin was 15.0%, compared to 10.4% in the prior-year quarter.
Underlying operating income increased 31% in the third quarter, to
$109.1 million, compared with $83.4 million in the prior-year quarter,
when adjusting for an unusual item in the prior-year period. Underlying
operating margin was 15.0%, compared to 10.8% in the prior-year quarter.
Lower compensation costs associated with staffing leverage and lower
selling, general and administrative expenses, reflecting discretionary
cost management and higher charges in the prior-year, drove most of the
underlying margin improvement.
The prior-year period unusual item was a pretax charge of $2.3 million
related to the Company’s previous real estate rationalization initiative.
Current-quarter reported and underlying results include a $2.9 million
pretax charge related to ongoing real estate optimization initiatives.
Third quarter reported results reflect an effective tax rate of 34.3%,
compared to 43.5% in the prior-year quarter. The lower effective tax
rate in the current period reflects the impact of certain discrete items
recorded in the current and prior-year quarter. The prior-year quarter
underlying effective tax rate was 39.0%.
Business Segment Results
Benefits Outsourcing
Benefits Outsourcing segment revenues increased 1% in the third quarter,
to $377.6 million, compared with $375.0 million in the prior-year
quarter. Revenues also increased 1% after adjusting for the following
items:
-
A $5.3 million contribution from acquisitions.
-
$4.8 million of unfavorable foreign currency translation.
The adjusted revenue increase was principally driven by mid-market
client growth.
Benefits Outsourcing segment income increased 8% in the third quarter,
to $100.0 million, compared with $92.9 million in the prior-year
quarter. Segment margin was 26.5%, compared with 24.8% in the prior-year
quarter. Underlying segment income increased 6% in the third quarter, to
$100.0 million, compared with $94.5 million in the prior-year quarter,
when adjusting for an unusual item in the prior-year period. Underlying
segment margin was 26.5%, compared to 25.2% in the prior-year quarter.
The underlying margin improvement was principally due to infrastructure
cost management efforts, foreign currency translation, and lower charges
related to disputes and settlements, partially offset by the impact of a
prior acquisition and higher healthcare costs.
The prior-year period unusual item was a pretax charge of $1.6 million
related to real estate rationalization.
As of June 30, 2009, the Company was live with approximately 20.0
million end-user Benefits Outsourcing participants, compared with
approximately 19.6 million as of June 30, 2008.
Human Resources Business Process Outsourcing
HR BPO segment revenues declined 12% in the third quarter, to $115.7
million, compared with $131.0 million in the prior-year quarter.
Revenues decreased 5% after excluding third-party supplier revenues in
both periods and adjusting for the following items:
-
$4.1 million of unfavorable foreign currency translation.
-
An $8.3 million comparable prior-year contribution from divested
businesses.
The adjusted revenue decline was driven by expected client losses and
liquidations, partially offset by contractual adjustments and the impact
of new clients going live with contract services over the last 12 months.
HR BPO segment income was $2.2 million in the third quarter, compared
with a loss of $16.2 million in the prior-year quarter. The underlying
segment income was $2.2 million in the third quarter, compared with a
loss of $15.9 million in the prior-year quarter, when adjusting for an
unusual item in the prior-year period. The underlying operating
improvement reflects infrastructure cost management efforts, staffing
leverage and lower amortization of intangibles.
The prior-year period unusual item was a pretax charge of $0.4 million
related to real estate rationalization.
As of June 30, 2009, the Company was live with approximately 711,000
client employees with HR BPO services, compared with approximately
976,000 as of June 30, 2008.
Consulting
Consulting segment revenues declined 14% in the third quarter, to $244.3
million, compared with $283.5 million in the prior-year quarter.
Consulting revenues decreased 5% after adjusting for $23.9 million of
unfavorable foreign currency translation. The adjusted decline resulted
principally from revenue decreases related to Talent and Organizational
Consulting services across all regions, and Communication services in
North America, both a result of a continued adverse economic
environment. This was partially offset by modest revenue growth related
to Retirement and Financial Management services in North America,
reflecting demand related to economic volatility.
Consulting segment income decreased 7% in the third quarter, to $30.2
million, compared with $32.7 million in the prior-year quarter. Segment
margin was 12.4%, compared with 11.5% in the prior-year quarter.
Underlying segment income decreased 8% in the third quarter, to $30.2
million, compared with $33.0 million in the prior-year quarter, when
adjusting for an unusual item in the prior-year period. Underlying
segment margin was 12.4%, compared with 11.7% in the prior-year quarter.
The underlying margin improvement was principally due to lower salary
and bonus costs and discretionary expense management, partially offset
by lower revenues and higher severance expense.
The prior-year period unusual item was a pretax charge of $0.3 million
related to real estate rationalization.
Unallocated Shared Service Costs
Unallocated shared service costs were $23.4 million, or 3.2% of net
revenues, in the third quarter, compared with $28.2 million, or 3.6% of
net revenues, in the prior-year quarter. Underlying unallocated shared
service costs as a percent of net revenue were 3.7% in the prior-year
quarter. The underlying improvement as a percent of net revenue was
principally due to lower professional fees in the current period.
Year-to-Date Results
Consolidated net revenues for the current nine-month period decreased
4%, to $2.25 billion, compared with $2.34 billion in the prior-year
nine-month period. Net revenues increased 1% when excluding third-party
supplier revenues in both periods and adjusting for the following items:
-
$111.9 million in unfavorable foreign currency translation.
-
A $25.7 million contribution from acquisitions.
-
A $23.1 million benefit related to HR BPO contract restructurings and
a $21.9 million contribution from divested HR BPO businesses4,
both in the prior-year period.
Current nine-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 nine-month period
increased 27%, to $328.3 million, compared to $258.6 million in the
prior-year period. Operating margin was 14.6%, compared to 11.0% in the
prior-year period. Underlying operating income increased 32% in the
nine-month period, to $318.9 million, compared with $242.5 million in
the prior-year period, when adjusting for unusual items in both periods.
Underlying operating margin was 14.2%, compared to 10.5% in the
prior-year period.
Current nine-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 nine-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 $10.3 million related to the Company’s previous
real estate rationalization initiative.
-
Favorable pretax contributions of $4.3 million from comparable
divested HR BPO operations.
Current nine-month period reported and underlying results include $9.6
million in pretax charges related to updated real estate sublease rental
assumptions, reflecting worsening commercial real estate market
conditions, and ongoing real estate optimization initiatives.
Net income for the nine-month period increased to $200.7 million, or
$2.10 per diluted share, compared with $156.6 million, or $1.51 per
diluted share in the prior-year nine-month period. Underlying net income
increased to $190.2 million, or $1.99 per diluted share, compared with
$154.0 million, or $1.48 per diluted share, in the prior year nine-month
period, when adjusting for unusual items in both periods.
Cash Flow
Cash flow from operations was $286.3 million in the current nine-month
period, compared with $161.1 million in the prior-year nine month
period. Free cash flow, a non-GAAP measure reflecting cash flow from
operations less capital expenditures and capitalized software costs, was
$192.3 million, compared with $81.3 million in the prior-year period.
The improvement in free cash flow reflects improved receivables
collections and lower tax-related payments, partially offset by a legal
settlement payment.
Adjusted EBITDA, a non-GAAP measure5, was $418.4 million in
the current nine-month period, compared with $389.6 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
The Company repurchased 778,000 of its outstanding common shares at an
average price of $29.33 per share, or $22.8 million, during the third
quarter. From July 1, 2009 through August 3, 2009, the Company
repurchased an additional 823,000 shares for a total of $23.9 million.
At August 3, 2009, the Company had approximately $232 million remaining
under its current $300 million authorization.
Supplemental Information
On June 30, 2009, the Company acquired the remaining shares of its
former joint venture BodeHewitt AG & Co. KG (“BodeHewitt”), one of the
leading pension and benefits consultancies in Germany. As the
acquisition closed on June 30, 2009, the assets and liabilities of
BodeHewitt have been consolidated into the Company’s balance sheet,
while the results of operations will be included in the consolidated
statements of operations beginning with the Company’s fiscal fourth
quarter. Prior to this date, the Company accounted for its investment in
BodeHewitt under the equity method of accounting.
Business Outlook
“We are leaving our revenue outlook unchanged reflecting some softness
in discretionary client spending offset by favorable foreign exchange,”
said John Park, chief financial officer. “We are maintaining our
operating income outlook as we expect continued gains in operating
efficiencies to offset the softness in client spending. Finally, our EPS
guidance is being raised by 10 cents per share to reflect increased
confidence in our operating profit range and favorability in other
income and tax.”
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, unchanged from prior guidance.
-
Operating income of approximately $420 to $435 million, unchanged from
prior guidance.
-
Diluted earnings per share of $2.55 to $2.65, compared with prior
guidance of $2.45 to $2.55.
The Company’s fiscal 2009 guidance assumes continued execution of its
share repurchase program and an effective tax rate of approximately 37
to 38 percent.
Conference Call
At 7:30 a.m. (CT) today, management will host a conference call with
investors to discuss fiscal 2009 third 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 works with companies to design,
implement, communicate, and administer a wide range of human resources,
retirement, investment management, health care, compensation, and talent
management strategies. 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 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 Latin America (February
2009), and relocation services (March 2009). Comparative
post-disposition amounts have been excluded from “underlying” and “as
adjusted” amounts for year-over-year comparative purposes.
4 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.
5 Adjusted EBITDA is 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.
|
|
|
|
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited)
|
|
(In thousands except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
|
Nine Months Ended
June 30,
|
|
|
|
|
2009
|
|
2008
|
|
|
% Change
|
|
2009
|
|
2008
|
|
% Change
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before reimbursements (net revenues) (1)
|
|
$
|
729,009
|
|
|
$
|
777,758
|
|
|
(6.3
|
)%
|
|
$
|
2,246,025
|
|
|
$
|
2,344,700
|
|
|
(4.2
|
)%
|
|
Reimbursements
|
|
|
14,710
|
|
|
|
16,821
|
|
|
(12.5
|
)%
|
|
|
53,499
|
|
|
|
58,419
|
|
|
(8.4
|
)%
|
|
Total revenues
|
|
|
743,719
|
|
|
|
794,579
|
|
|
(6.4
|
)%
|
|
|
2,299,524
|
|
|
|
2,403,119
|
|
|
(4.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and related expenses
|
|
|
451,432
|
|
|
|
500,714
|
|
|
(9.8
|
)%
|
|
|
1,403,191
|
|
|
|
1,516,865
|
|
|
(7.5
|
)%
|
|
Goodwill and asset impairment
|
|
|
758
|
|
|
|
200
|
|
|
279.0
|
%
|
|
|
4,159
|
|
|
|
2,496
|
|
|
66.6
|
%
|
|
Reimbursable expenses
|
|
|
14,710
|
|
|
|
16,821
|
|
|
(12.5
|
)%
|
|
|
53,499
|
|
|
|
58,419
|
|
|
(8.4
|
)%
|
|
Other operating expenses
|
|
|
137,500
|
|
|
|
143,538
|
|
|
(4.2
|
)%
|
|
|
412,809
|
|
|
|
441,707
|
|
|
(6.5
|
)%
|
|
Selling, general and administrative expenses
|
|
|
30,262
|
|
|
|
52,125
|
|
|
(41.9
|
)%
|
|
|
106,925
|
|
|
|
160,725
|
|
|
(33.5
|
)%
|
|
Gain on sale of businesses
|
|
|
-
|
|
|
|
-
|
|
|
n/m
|
|
|
|
(9,379
|
)
|
|
|
(35,667
|
)
|
|
(73.7
|
)%
|
|
Total operating expenses
|
|
|
634,662
|
|
|
|
713,398
|
|
|
(11.0
|
)%
|
|
|
1,971,204
|
|
|
|
2,144,545
|
|
|
(8.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
109,057
|
|
|
|
81,181
|
|
|
34.3
|
%
|
|
|
328,320
|
|
|
|
258,574
|
|
|
27.0
|
%
|
|
Other income (expense), net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(9,620
|
)
|
|
|
(5,673
|
)
|
|
69.6
|
%
|
|
|
(30,159
|
)
|
|
|
(13,658
|
)
|
|
120.8
|
%
|
|
Interest income
|
|
|
1,375
|
|
|
|
4,053
|
|
|
(66.1
|
)%
|
|
|
7,240
|
|
|
|
17,543
|
|
|
(58.7
|
)%
|
|
Other income, net
|
|
|
3,305
|
|
|
|
5,598
|
|
|
(41.0
|
)%
|
|
|
6,125
|
|
|
|
5,834
|
|
|
5.0
|
%
|
|
Total other income (expense), net
|
|
|
(4,940
|
)
|
|
|
3,978
|
|
|
n/m
|
|
|
|
(16,794
|
)
|
|
|
9,719
|
|
|
n/m
|
|
|
Income before income taxes
|
|
|
104,117
|
|
|
|
85,159
|
|
|
22.3
|
%
|
|
|
311,526
|
|
|
|
268,293
|
|
|
16.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
35,720
|
|
|
|
37,009
|
|
|
(3.5
|
)%
|
|
|
110,825
|
|
|
|
111,703
|
|
|
(0.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
68,397
|
|
|
$
|
48,150
|
|
|
42.0
|
%
|
|
$
|
200,701
|
|
|
$
|
156,590
|
|
|
28.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.73
|
|
|
$
|
0.50
|
|
|
|
|
$
|
2.14
|
|
|
$
|
1.57
|
|
|
|
|
Diluted (2)
|
|
$
|
0.71
|
|
|
$
|
0.48
|
|
|
|
|
$
|
2.10
|
|
|
$
|
1.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
93,439,928
|
|
|
96,534,101
|
|
|
|
|
93,683,106
|
|
|
100,008,744
|
|
|
|
Diluted
|
|
|
95,861,701
|
|
|
101,939,390
|
|
|
|
|
95,629,182
|
|
|
105,118,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net revenues include $10,814 and $8,409 of third party supplier
revenues for the three months ended June 30, 2009 and 2008,
respectively, and $30,787 and $30,746 for the nine months ended June 30,
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 nine months ended June 30, 2008,
and the weighted-average convertible shares were included in the
computation of diluted earnings per share for the three and nine months
ended June 30, 2008. Per FAS 128, the diluted EPS calculation includes
an addback of $587 and $1,761 of interest expense on the debt securities
for the three and nine months ended June 30, 2008, respectively. There
were no convertible debt securities outstanding at June 30, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
UNDERLYING NET REVENUES, OPERATING INCOME, NET INCOME, AND
|
|
EARNINGS PER SHARE
|
|
(Unaudited)
|
|
(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 nine
months ended June 30, 2009 and June 30, 2008, underlying net
revenues, operating income, net income, and earnings per share
were:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
Nine Months Ended
June 30,
|
|
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before reimbursements (net revenues), as reported
|
|
$
|
729,009
|
|
|
$
|
777,758
|
|
|
|
$
|
2,246,025
|
|
|
$
|
2,344,700
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
HR BPO divestitures (1)
|
|
|
-
|
|
|
|
(8,333
|
)
|
|
|
|
-
|
|
|
|
(21,896
|
)
|
|
HR BPO contract restructurings
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(23,086
|
)
|
|
Total adjustments
|
|
|
-
|
|
|
|
(8,333
|
)
|
|
|
|
-
|
|
|
|
(44,982
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying revenues before reimbursements (net revenues)
|
|
|
729,009
|
|
|
|
769,425
|
|
|
|
|
2,246,025
|
|
|
|
2,299,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income, as reported
|
|
|
109,057
|
|
|
|
81,181
|
|
|
|
|
328,320
|
|
|
|
258,574
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
HR BPO divestitures (1)
|
|
|
-
|
|
|
|
(40
|
)
|
|
|
|
(9,379
|
)
|
|
|
(39,735
|
)
|
|
Real estate rationalization (2)
|
|
|
-
|
|
|
|
2,299
|
|
|
|
|
-
|
|
|
|
10,347
|
|
|
HR BPO contract restructurings
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
13,323
|
|
|
Total adjustments
|
|
|
-
|
|
|
|
2,259
|
|
|
|
|
(9,379
|
)
|
|
|
(16,065
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating income
|
|
|
109,057
|
|
|
|
83,440
|
|
|
|
|
318,941
|
|
|
|
242,509
|
|
|
% of underlying net revenues
|
|
|
15.0
|
%
|
|
|
10.8
|
%
|
|
|
|
14.2
|
%
|
|
|
10.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense), net
|
|
|
(4,939
|
)
|
|
|
3,978
|
|
|
|
|
(16,795
|
)
|
|
|
9,719
|
|
|
Add A/R interest write-off (3)
|
|
|
-
|
|
|
|
68
|
|
|
|
|
-
|
|
|
|
245
|
|
|
Underlying other income, net
|
|
|
(4,939
|
)
|
|
|
4,046
|
|
|
|
|
(16,795
|
)
|
|
|
9,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying pretax income
|
|
|
104,118
|
|
|
|
87,486
|
|
|
|
|
302,146
|
|
|
|
252,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (4)
|
|
|
35,721
|
|
|
|
34,120
|
|
|
|
|
111,924
|
|
|
|
98,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying net income
|
|
$
|
68,397
|
|
|
$
|
53,366
|
|
|
|
$
|
190,222
|
|
|
$
|
154,009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying earnings per share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.73
|
|
|
$
|
0.55
|
|
|
|
$
|
2.03
|
|
|
$
|
1.54
|
|
|
Diluted (5)
|
|
$
|
0.71
|
|
|
$
|
0.53
|
|
|
|
$
|
1.99
|
|
|
$
|
1.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
93,439,928
|
|
|
|
96,534,101
|
|
|
|
|
93,683,106
|
|
|
|
100,008,744
|
|
|
Diluted
|
|
|
95,861,701
|
|
|
|
101,939,390
|
|
|
|
|
95,629,182
|
|
|
|
105,118,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 nine months ended June 30,
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 third 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
nine months ended June 30, 2008. Charges related to ongoing real estate
optimization initiatives of $2,883 are included in the reported and
underlying results for the three months ended June 30, 2009. Charges
related to updated real estate sublease rental assumptions and ongoing
real estate optimization initiatives of $9,560 are included in the
reported and underlying results for the nine months ended June 30, 2009.
(3) Related to HR BPO contract restructurings and divestitures.
(4) The Company used an effective tax rate of 39.0% for the three and
nine months ended June 30, 2008, for its underlying net income
calculation. The Company used a normalized tax rate of 37.0% for the
nine months ended June 30, 2009, 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 $1,761 of interest expense on the convertible debt securities for
the three months and nine months ended June 30, 2008, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
BUSINESS SEGMENT RESULTS
|
|
(Unaudited)
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Segments
|
|
Three Months Ended
June 30,
|
|
|
|
|
Nine Months Ended
June 30,
|
|
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
|
2009
|
|
2008
|
|
% Change
|
|
Benefits Outsourcing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements
|
|
$
|
377,581
|
|
|
$
|
374,995
|
|
|
0.7
|
%
|
|
|
$
|
1,161,326
|
|
|
$
|
1,162,200
|
|
|
(0.1
|
)%
|
|
Segment income
|
|
|
99,970
|
|
|
|
92,913
|
|
|
7.6
|
%
|
|
|
|
299,963
|
|
|
|
298,701
|
|
|
0.4
|
%
|
|
Segment income as a percentage of segment revenues
|
|
|
26.5
|
%
|
|
|
24.8
|
%
|
|
|
|
|
|
25.8
|
%
|
|
|
25.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HR BPO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements (1)
|
|
$
|
115,678
|
|
|
$
|
130,996
|
|
|
(11.7
|
)%
|
|
|
$
|
365,861
|
|
|
$
|
419,712
|
|
|
(12.8
|
)%
|
|
Segment income (loss)
|
|
|
2,212
|
|
|
|
(16,234
|
)
|
|
n/m
|
|
|
|
|
(3,157
|
)
|
|
|
(61,657
|
)
|
|
(94.9
|
)%
|
|
Segment income (loss) as a percentage of segment revenues
|
|
|
1.9
|
%
|
|
|
(12.4
|
)%
|
|
|
|
|
|
(0.9
|
)%
|
|
|
(14.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements
|
|
$
|
244,288
|
|
|
$
|
283,496
|
|
|
(13.8
|
)%
|
|
|
$
|
746,604
|
|
|
$
|
798,490
|
|
|
(6.5
|
)%
|
|
Segment income
|
|
|
30,249
|
|
|
|
32,700
|
|
|
(7.5
|
)%
|
|
|
|
100,048
|
|
|
|
93,867
|
|
|
6.6
|
%
|
|
Segment income as a percentage of segment revenues
|
|
|
12.4
|
%
|
|
|
11.5
|
%
|
|
|
|
|
|
13.4
|
%
|
|
|
11.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenues before reimbursements (1)
|
|
$
|
737,547
|
|
|
$
|
789,487
|
|
|
(6.6
|
)%
|
|
|
$
|
2,273,791
|
|
|
$
|
2,380,402
|
|
|
(4.5
|
)%
|
|
Intersegment revenues
|
|
|
(8,538
|
)
|
|
|
(11,729
|
)
|
|
(27.2
|
)%
|
|
|
|
(27,766
|
)
|
|
|
(35,702
|
)
|
|
(22.2
|
)%
|
|
Revenues before reimbursements (net revenues)
|
|
|
729,009
|
|
|
|
777,758
|
|
|
(6.3
|
)%
|
|
|
|
2,246,025
|
|
|
|
2,344,700
|
|
|
(4.2
|
)%
|
|
Reimbursements
|
|
|
14,710
|
|
|
|
16,821
|
|
|
(12.5
|
)%
|
|
|
|
53,499
|
|
|
|
58,419
|
|
|
(8.4
|
)%
|
|
Total revenues
|
|
$
|
743,719
|
|
|
$
|
794,579
|
|
|
(6.4
|
)%
|
|
|
$
|
2,299,524
|
|
|
$
|
2,403,119
|
|
|
(4.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income
|
|
$
|
132,431
|
|
|
$
|
109,379
|
|
|
21.1
|
%
|
|
|
$
|
396,854
|
|
|
$
|
330,911
|
|
|
19.9
|
%
|
|
Unallocated shared services costs
|
|
|
23,374
|
|
|
|
28,198
|
|
|
(17.1
|
)%
|
|
|
|
68,534
|
|
|
|
72,337
|
|
|
(5.3
|
)%
|
|
Operating income
|
|
$
|
109,057
|
|
|
$
|
81,181
|
|
|
34.3
|
%
|
|
|
$
|
328,320
|
|
|
$
|
258,574
|
|
|
27.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) HR BPO net revenues include $10,814 and $8,409 of third-party
supplier revenues for the three months ended June 30, 2009 and 2008,
respectively, and $30,787 and $30,746 for the nine months ended June 30,
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
|
|
(In thousands except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
503,939
|
|
|
$
|
541,494
|
|
Short-term investments
|
|
|
|
60,118
|
|
|
|
-
|
|
Client receivables and unbilled work in process, less allowances of
$18,320 and $18,029 at June 30, 2009 and September 30, 2008,
respectively
|
|
|
|
524,773
|
|
|
|
655,543
|
|
Prepaid expenses and other current assets
|
|
|
|
181,365
|
|
|
|
129,529
|
|
Funds held for clients
|
|
|
|
96,421
|
|
|
|
116,488
|
|
Short-term deferred contract costs, net
|
|
|
|
88,959
|
|
|
|
83,444
|
|
Deferred income taxes, net
|
|
|
|
29,750
|
|
|
|
34,104
|
|
Total current assets
|
|
|
|
1,485,325
|
|
|
|
1,560,602
|
|
|
|
|
|
|
|
|
|
Non-Current Assets:
|
|
|
|
|
|
|
|
Deferred contract costs, less current portion
|
|
|
|
258,758
|
|
|
|
287,060
|
|
Property and equipment, net
|
|
|
|
377,368
|
|
|
|
385,885
|
|
Other intangible assets, net
|
|
|
|
195,666
|
|
|
|
206,822
|
|
Goodwill
|
|
|
|
411,693
|
|
|
|
364,141
|
|
Long-term investments
|
|
|
|
54,304
|
|
|
|
124,530
|
|
Other non-current assets, net
|
|
|
|
41,918
|
|
|
|
63,762
|
|
Total non-current assets
|
|
|
|
1,339,707
|
|
|
|
1,432,200
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
$
|
2,825,032
|
|
|
$
|
2,992,802
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
15,805
|
|
|
$
|
15,880
|
|
Accrued expenses
|
|
|
|
165,597
|
|
|
|
239,521
|
|
Funds held for clients
|
|
|
|
96,421
|
|
|
|
116,488
|
|
Advanced billings to clients
|
|
|
|
152,703
|
|
|
|
158,238
|
|
Accrued compensation and benefits
|
|
|
|
333,788
|
|
|
|
403,611
|
|
Short-term deferred contract revenues, net
|
|
|
|
57,486
|
|
|
|
52,733
|
|
Short-term debt
|
|
|
|
-
|
|
|
|
17,602
|
|
Current portion of long-term debt and capital lease obligations
|
|
|
|
34,607
|
|
|
|
133,002
|
|
Total current liabilities
|
|
|
|
856,407
|
|
|
|
1,137,075
|
|
|
|
|
|
|
|
|
|
Non-Current Liabilities:
|
|
|
|
|
|
|
|
Deferred contract revenues, less current portion
|
|
|
|
195,595
|
|
|
|
237,648
|
|
Debt and capital lease obligations, less current portion
|
|
|
|
618,547
|
|
|
|
650,182
|
|
Other non-current liabilities
|
|
|
|
236,424
|
|
|
|
240,637
|
|
Deferred income taxes, net
|
|
|
|
97,993
|
|
|
|
77,058
|
|
Total non-current liabilities
|
|
|
|
1,148,559
|
|
|
|
1,205,525
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
$
|
2,004,966
|
|
|
$
|
2,342,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
CONSOLIDATED BALANCE SHEETS – Continued
|
|
(In thousands except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
(Unaudited)
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity:
|
|
|
|
|
|
|
|
Class A common stock, par value $0.01 per share, 750,000,000 shares
authorized, 130,850,367 and 130,390,880 shares issued, 93,069,834
and 94,227,120 shares outstanding, as of June 30, 2009 and September
30, 2008, respectively
|
|
|
$
|
1,309
|
|
|
|
$
|
1,304
|
|
|
Additional paid-in capital
|
|
|
|
1,631,690
|
|
|
|
|
1,579,077
|
|
|
Cost of common stock in treasury, 37,780,533 and 36,163,760 shares
of Class A common stock as of June 30, 2009 and September 30, 2008,
respectively
|
|
|
|
(1,228,885
|
)
|
|
|
|
(1,183,427
|
)
|
|
Retained earnings
|
|
|
|
407,259
|
|
|
|
|
206,558
|
|
|
Accumulated other comprehensive income, net
|
|
|
|
8,693
|
|
|
|
|
46,690
|
|
|
Total stockholders’ equity
|
|
|
|
820,066
|
|
|
|
|
650,202
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Equity
|
|
|
$
|
2,825,032
|
|
|
|
$
|
2,992,802
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
June 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
200,701
|
|
|
|
$
|
156,590
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization, including amortization of deferred
contract revenues and costs
|
|
|
|
119,130
|
|
|
|
|
129,033
|
|
|
Gain on sale of businesses
|
|
|
|
(9,379
|
)
|
|
|
|
(35,667
|
)
|
|
Asset impairment
|
|
|
|
4,159
|
|
|
|
|
2,496
|
|
|
Fair value adjustment related to financial assets
|
|
|
|
404
|
|
|
|
|
-
|
|
|
Share-based compensation
|
|
|
|
40,950
|
|
|
|
|
36,509
|
|
|
Deferred income taxes
|
|
|
|
32,058
|
|
|
|
|
2,045
|
|
|
Changes in operating assets and liabilities, net of effect of
acquisitions and dispositions:
|
|
|
|
|
|
|
|
Client receivables and unbilled work in process
|
|
|
|
104,970
|
|
|
|
|
(26,360
|
)
|
|
Prepaid expenses and other current assets
|
|
|
|
(51,499
|
)
|
|
|
|
(16,244
|
)
|
|
Deferred contract costs
|
|
|
|
(72,667
|
)
|
|
|
|
(76,768
|
)
|
|
Other assets
|
|
|
|
7,693
|
|
|
|
|
(22,281
|
)
|
|
Accounts payable
|
|
|
|
281
|
|
|
|
|
1,516
|
|
|
Accrued compensation and benefits
|
|
|
|
(60,457
|
)
|
|
|
|
(32,007
|
)
|
|
Accrued expenses
|
|
|
|
(58,861
|
)
|
|
|
|
(39,068
|
)
|
|
Advanced billings to clients
|
|
|
|
4,050
|
|
|
|
|
8,314
|
|
|
Deferred contract revenues
|
|
|
|
31,388
|
|
|
|
|
81,631
|
|
|
Other long-term liabilities
|
|
|
|
(6,627
|
)
|
|
|
|
(8,624
|
)
|
|
Net cash provided by operating activities
|
|
|
|
286,284
|
|
|
|
|
161,115
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchases of investments
|
|
|
|
-
|
|
|
|
|
(426,675
|
)
|
|
Proceeds from sales of investments
|
|
|
|
4,825
|
|
|
|
|
511,614
|
|
|
Additions to property and equipment
|
|
|
|
(93,988
|
)
|
|
|
|
(79,780
|
)
|
|
Cash paid for acquisitions and transaction costs, net of cash
acquired
|
|
|
|
(62,067
|
)
|
|
|
|
(53,187
|
)
|
|
Cash received for sale of businesses
|
|
|
|
1,105
|
|
|
|
|
42,420
|
|
|
Net cash used in investing activities
|
|
|
|
(150,125
|
)
|
|
|
|
(5,608
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Proceeds from the exercise of stock options
|
|
|
|
7,906
|
|
|
|
|
31,706
|
|
|
Excess tax benefits from the exercise of share-based awards
|
|
|
|
2,345
|
|
|
|
|
3,790
|
|
|
Proceeds from short-term borrowings
|
|
|
|
18,119
|
|
|
|
|
137,829
|
|
|
Proceeds from long-term borrowings
|
|
|
|
-
|
|
|
|
|
39,751
|
|
|
Repayments of short-term borrowings, capital leases and long-term
debt
|
|
|
|
(149,734
|
)
|
|
|
|
(62,408
|
)
|
|
Purchase of Class A common shares for treasury
|
|
|
|
(45,458
|
)
|
|
|
|
(412,191
|
)
|
|
Net cash used in financing activities
|
|
|
|
(166,822
|
)
|
|
|
|
(261,523
|
)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(6,892
|
)
|
|
|
|
2,481
|
|
|
Net decrease in cash and cash equivalents
|
|
|
|
(37,555
|
)
|
|
|
|
(103,535
|
)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
541,494
|
|
|
|
|
378,743
|
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
503,939
|
|
|
|
$
|
275,208
|
|
|
|
|
|
|
|
|
|
|
Supplementary disclosure of cash paid during the period:
|
|
|
|
|
|
|
|
Interest paid
|
|
|
$
|
27,865
|
|
|
|
$
|
13,362
|
|
|
Income taxes paid
|
|
|
$
|
75,439
|
|
|
|
$
|
117,154
|
|
|
|
|
|
|
|
|
|
|
Schedule of non-cash financing activities:
|
|
|
|
|
|
|
|
Capital leases
|
|
|
$
|
-
|
|
|
|
$
|
13,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEWITT ASSOCIATES, INC.
|
|
ADJUSTED EBITDA RECONCILIATION
|
|
(Unaudited)
|
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
Reported net income
|
|
|
$
|
200,701
|
|
|
|
$
|
156,590
|
|
|
Depreciation and amortization (1)
|
|
|
|
119,130
|
|
|
|
|
128,067
|
|
|
Provision for income taxes
|
|
|
|
110,824
|
|
|
|
|
111,703
|
|
|
Interest expense (income), net
|
|
|
|
22,919
|
|
|
|
|
(3,885
|
)
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
453,574
|
|
|
|
|
392,475
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
HR BPO divestitures (2)
|
|
|
|
(9,379
|
)
|
|
|
|
(39,735
|
)
|
|
Real estate rationalization (3)
|
|
|
|
-
|
|
|
|
|
10,347
|
|
|
HR BPO contract restructuring
|
|
|
|
-
|
|
|
|
|
13,323
|
|
|
Underlying adjustments
|
|
|
|
(9,379
|
)
|
|
|
|
(16,065
|
)
|
|
Normalized depreciation and amortization addbacks (1)
|
|
|
|
-
|
|
|
|
|
243
|
|
|
Other (income) expense, excluding interest (4)
|
|
|
|
(6,124
|
)
|
|
|
|
(5,834
|
)
|
|
Total adjustments
|
|
|
|
(15,503
|
)
|
|
|
|
(21,656
|
)
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA before certain non-cash addbacks
|
|
|
|
438,071
|
|
|
|
|
370,819
|
|
|
|
|
|
|
|
|
|
|
Certain non-cash addbacks:
|
|
|
|
|
|
|
|
Asset impairment
|
|
|
|
4,159
|
|
|
|
|
1,307
|
|
|
Net deferrals (5)
|
|
|
|
(36,595
|
)
|
|
|
|
5,351
|
|
|
Deferred internal software development costs
|
|
|
|
(30,063
|
)
|
|
|
|
(17,031
|
)
|
|
Share-based compensation (6)
|
|
|
|
41,054
|
|
|
|
|
38,598
|
|
|
Other (loss reserve / provision for bad debt)
|
|
|
|
1,782
|
|
|
|
|
(9,419
|
)
|
|
Total certain non-cash addbacks
|
|
|
|
(19,663
|
)
|
|
|
|
18,806
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
$
|
418,408
|
|
|
|
$
|
389,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) For the nine months ended June 30, 2008, depreciation and
amortization includes $243 of adjustments related to HR BPO contract
restructurings and divestitures and real estate rationalization.
Additionally, discount accretion on the Exult convertible debt of $966
is excluded from amounts for the nine months ended June 30, 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 nine months ended June 30, 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 third 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 nine
months ended June 30, 2008. Charges related to updated real estate
sublease rental assumptions and ongoing real estate optimization
initiatives of $9,560 are included in the reported and underlying
results for the nine months ended June 30, 2009.
(4) For the nine months ended June 30, 2009, other (income) expense,
excluding interest includes a non-cash impairment of $404 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 $4,695 and $488 for the nine
months ended June 30, 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 $104 and $2,089 for the nine months ended June 30, 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
|