Towers Watson (NASDAQ: TW), a leading global professional services company, today announced financial results for the third quarter of fiscal year 2015, which ended March 31, 2015.
Total revenues were $921 million for the quarter, an increase of 2% (7% constant currency and organic) from $905 million for the third quarter of fiscal 2014.
EBITDA for the third quarter of fiscal 2015 was $205 million, or 22% of revenues, versus Adjusted EBITDA of $183 million, or 20% of revenues, for the prior-year third quarter.
Income from continuing operations for the third quarter of fiscal 2015 was $104 million, an increase from $102 million from the prior-year third quarter. For the quarter, diluted earnings per share from continuing operations were $1.49, and adjusted diluted earnings per share from continuing operations were $1.63. The tax rate for the quarter for continuing operations was 36%, as compared to 28% for the prior-year third quarter. The prior-year third quarter tax rate benefited from one-time reserve adjustments.
“We are very pleased with our third quarter results. Healthcare and pension consulting as well as pension administration drove revenue growth in the Benefits segment. Talent and Rewards delivered its strongest quarter in almost four years due to the high level of global M&A activity, and Exchange Solutions continued to exceed expectations, as demand for retiree exchange and healthcare administration remained strong,” said John Haley, Towers Watson’s chief executive officer. “The fiscal year-to-date results are a testament to the work ethic of our associates, and their commitment to creating value for our clients. These factors are critical as we continue to focus on building long-term sustainable earnings growth.”
Third Quarter Company Highlights
Benefits
For the quarter, the Benefits segment had revenues of $496 million, a decrease of 1% (5% increase constant currency) from $501 million in the prior-year third quarter. Retirement had mid-single digit constant currency revenue growth, led by EMEA and Asia Pacific. The timing of commissions and valuation work drove growth in EMEA and an increase in consulting work drove the growth in the Asia Pacific region. Health and Group Benefits had low-double digit constant currency revenue growth due to an increase in new plan management clients and special projects. Technology and Administration Solutions had constant currency revenue growth in the mid-single digits, due to an increase in administration and special projects in EMEA. The Benefits segment had a Net Operating Income (“NOI”) margin of 39% in the third quarter of fiscal 2015.
Exchange Solutions
For the quarter, the Exchange Solutions segment had revenues of $97 million, an increase of 31% (31% increase constant currency) from $74 million in the prior-year third quarter. Retiree and Access Exchanges revenue increased by over 30% due to a strong enrollment season and a growing membership base. OneExchange Active revenues increased by over 70% as a result of the annual enrollment season. Health and Welfare Administration revenue increased by more than 20% due to an expanded client base and a strong demand for special projects. The Exchange Solutions segment had an NOI margin of 21% in the third quarter of fiscal 2015. The second half of the fiscal year is seasonally stronger due to the timing of enrollments.
Risk and Financial Services
For the quarter, the Risk and Financial Services segment had revenues of $156 million, a decrease of 10% (3% decrease constant currency) from $174 million in the prior-year third quarter. Risk Consulting and Software had a constant currency revenue decline of mid-single digits. Increased software sales were off-set by lower consulting demand. Investment constant currency revenue increased by low-single digits, due to increased performance fees and project work. The Risk and Financial Services segment had an NOI margin of 32% in the third quarter of fiscal 2015.
Talent and Rewards
For the quarter, the Talent and Rewards segment had revenues of $140 million, an increase of 10% (15% increase constant currency) from $128 million in the prior-year third quarter. Executive Compensation constant currency revenues increased by low-double digits, due to increased M&A activity in the Americas and Asia Pacific regions. Rewards, Talent and Communication had constant currency revenue growth over 20%, primarily driven by M&A activity in the Americas and EMEA regions. Data, Surveys and Technology had high-single digit constant currency revenue growth, due to the timing of survey delivery and strong demand for HR technology projects. The Talent and Rewards segment had an NOI margin of 20% in the third quarter of fiscal 2015. The second half of the fiscal year typically has lower margins due to the seasonality of the business.
Outlook for Fiscal 2015
For fiscal 2015, the company continues to expect to report revenues of approximately $3.6 billion and is increasing expected adjusted diluted earnings per share to the range of $6.03 to $6.10. This guidance assumes an average exchange rate of 1.57 U.S. dollars to the British Pound and 1.20 U.S. dollars to the Euro for fiscal 2015.
Conference Call
The company will host a live webcast and conference call to discuss the financial results for the third quarter of fiscal 2015. It will be held on Tuesday, May 5, 2015, beginning at 9:00 a.m. Eastern Time, and can be accessed via the Internet at www.towerswatson.com. The replay of the call will be available shortly after the live call for a period of three months. A telephonic replay of the call will also be available through May 6, 2015 at 404-537-3406, conference ID 23646444.
About Towers Watson
Towers Watson is a leading global professional services company that helps organizations improve performance through effective people, risk and financial management. With 15,000 associates around the world, the company offers consulting, technology and solutions in the areas of benefits, talent management, rewards, and risk and capital management. Learn more at towerswatson.com.
Non-U.S. GAAP Measures
In order to assist readers of our financial statements in understanding the core operating results that the Company’s management uses to evaluate the business and for financial planning, we present the following non-U.S. GAAP measures: (1) Constant Currency Change, (2) Organic Change, (3) Adjusted EBITDA, (4) Adjusted Diluted Earnings Per Share from continuing operations, (5) Adjusted income from continuing operations and (6) Free Cash Flow. The Company believes these measures are relevant and provide useful information widely used by analysts, investors and other interested parties in our industry to provide a baseline for evaluating and comparing our operating results.
We evaluate our revenues on an as reported, constant currency, and an organic basis. We believe providing constant currency and organic information provides valuable supplemental information regarding our results, consistent with how we evaluate our performance internally.
We consider Adjusted EBITDA and Adjusted Diluted Earnings Per Share from continuing operations to be important financial measures, which we use to internally evaluate and assess our core operations, and benchmark our operating results against our competitors. We use Adjusted EBITDA to evaluate and measure awards made under our performance-based compensation plans. Adjusted EBITDA and Adjusted Diluted Earnings Per Share are important in illustrating what our operating results would have been had we not incurred these acquisition-related expenses. Adjusted Income from continuing operations is used solely for the purpose of calculating Adjusted diluted earnings per share. Free Cash Flow is used to evaluate our core operating performance.
The Company’s non-U.S. GAAP measures and their accompanying definitions are presented as follows:
- Constant Currency Change – Represents the year over year change in revenues excluding the impact of foreign currency fluctuations. To calculate this impact, the prior year local currency results are first translated using the current year monthly average exchange rates. The change is calculated by comparing the adjusted prior year revenues to the current year as reported revenues for the same period.
- Organic Change - excludes both the impact of fluctuations in foreign currency exchange rates, as described above, as well as the impact of acquisitions and divestitures.
- Adjusted EBITDA – net income (attributable to common stockholders) adjusted for discontinued operations, net of tax, provision for income taxes, interest, net, depreciation and amortization, transaction and integration expenses, and other non-operating income excluding income from variable interest entity.
- Adjusted diluted earnings per share - Adjusted Income from continuing operations divided by the weighted average shares of common stock, diluted.
- Adjusted income from continuing operations – net income (attributable to common stockholders) adjusted for discontinued operations, net of tax, and adjusted for certain tax-effected merger and acquisition related items of amortization of intangible assets and transaction and integration expenses.
- Free Cash Flow - Cash Flows from Operating Activities less cash used to purchase Fixed Assets and Software for Internal Use.
These non-U.S. GAAP measures are not defined in the same manner by all companies and may not be comparable to other similarly titled measures of other companies. Non-U.S. GAAP measures should be considered in addition to, and not as a substitute for, the information contained within our financial statements.
Reconciliation of the As Reported Change to Constant Currency Change, the As Reported Change to Organic Change, Net income (attributable to common stockholders) to Adjusted EBITDA, Net income (attributable to common stockholders) to Adjusted income from continuing operations, Diluted earnings per share from continuing operations to Adjusted Diluted Earnings Per Share from continuing operations and Cash Flows from Operating Activities to Free Cash Flow are included in the accompanying tables and supplemental slides to today’s press release.
Forward-Looking Statements
This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify these statements and other forward-looking statements in this document by words such as “may”, “will”, “would”, “expect”, “anticipate”, “believe”, “estimate”, “plan”, “intend”, “continue”, or similar words, expressions or the negative of such terms or other comparable terminology. Such statements are based upon the current beliefs and expectations of Towers Watson's management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements.
The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: a decline in client demand (for example, resulting from the reduced use of defined benefit plans); the risk of a disclosure breach of company or client data; the risk of translation exposure impacting our results, arising from foreign currency exchange and interest rate fluctuations and volatility; the ability to successfully make suitable acquisitions and divestitures; the risk that the acquisitions of Saville Consulting and Liazon, and other acquisitions, are not profitable or are not otherwise successfully integrated; our ability to protect client data and our information systems; the risk that potential changes in federal and state health care regulations, or future interpretation of existing regulations, may have a material adverse impact on our business; the risk that our Exchange Solutions or OneExchange businesses fail to maintain good relationships with insurance carriers, become dependent upon a limited number of insurance carriers or fail to develop new insurance carrier relationships; the risk that changes and developments in the health insurance system in the United States could harm our business; our ability to respond to rapid technological changes; the ability to recruit and retain qualified employees and to retain client relationships; and the risk that a significant or prolonged economic downturn could have a material adverse effect on Towers Watson's business, financial condition and results of operations. Additional risks and factors are identified under “Risk Factors” in Towers Watson’s most recent Annual Report on Form 10-K filed with the SEC.
You should not rely upon forward-looking statements as predictions of future events because these statements are based on assumptions that may not come true and are speculative by their nature. Towers Watson does not undertake an obligation to update any of the forward-looking information included in this document, whether as a result of new information, future events, changed expectations or otherwise.
TOWERS WATSON & CO. | ||||||||||||||||||||||||
Supplemental Segment Information | ||||||||||||||||||||||||
(In Thousands of U.S. Dollars) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Segment Revenue | ||||||||||||||||||||||||
Revenue for the Three | Components of Revenue Change | |||||||||||||||||||||||
Months Ended March 31, | As Reported | Currency | Constant Currency | Acquisitions | Organic | |||||||||||||||||||
2015 | 2014 | Change | Impact | Change | Divestitures | Change | ||||||||||||||||||
Benefits* | $ | 495,689 | $ | 500,795 | (1 | )% | (6 | )% | 5 | % | 0 | % | 5 | % | ||||||||||
Exchange Solutions* | 96,963 | 74,170 | 31 | % | 0 | % | 31 | % | 0 | % | 31 | % | ||||||||||||
Risk & Financial Services | 156,212 | 174,382 | (10 | )% | (7 | )% | (3 | )% | 0 | % | (3 | )% | ||||||||||||
Talent & Rewards | 140,103 | 127,572 | 10 | % | (5 | )% | 15 | % | 0 | % | 15 | % | ||||||||||||
Reportable Segments | $ | 888,967 | $ | 876,919 | ||||||||||||||||||||
*FY14 recast to reflect Exchange Solutions Segment expansion | ||||||||||||||||||||||||
Revenue for the Nine | Components of Revenue Change | |||||||||||||||||||||||
Months Ended March 31, | As Reported | Currency | Constant Currency | Acquisitions | Organic | |||||||||||||||||||
2015 | 2014 | Change | Impact | Change | Divestitures | Change | ||||||||||||||||||
Benefits* | $ | 1,449,729 | $ | 1,388,890 | 4 | % | (3 | )% | 7 | % | 0 | % | 7 | % | ||||||||||
Exchange Solutions* | 277,169 | 201,567 | 38 | % | 0 | % | 38 | % | 3 | % | 35 | % | ||||||||||||
Risk & Financial Services | 458,516 | 477,343 | (4 | )% | (3 | )% | (1 | )% | 0 | % | (1 | )% | ||||||||||||
Talent & Rewards | 477,370 | 451,464 | 6 | % | (2 | )% | 8 | % | 0 | % | 8 | % | ||||||||||||
Reportable Segments | $ | 2,662,784 | $ | 2,519,264 | ||||||||||||||||||||
*FY14 recast to reflect Exchange Solutions Segment expansion | ||||||||||||||||||||||||
Reconciliation of Reportable Segment Revenues to Consolidated Revenues | ||||||||||||||||||||||||
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||
Reportable Segments | $ | 888,967 | $ | 876,919 | $ | 2,662,784 | $ | 2,519,264 | ||||||||||||||||
Reimbursable Expenses and Other | 31,747 | 27,914 | 93,959 | 83,663 | ||||||||||||||||||||
Consolidated Revenues | $ | 920,714 | $ | 904,833 | $ | 2,756,743 | $ | 2,602,927 | ||||||||||||||||
Reconciliation of As Reported Revenue change to Constant Currency change and Organic change | ||||||||||||||||||||||||
Components of Revenue Change | ||||||||||||||||||||||||
Consolidated Revenues | As Reported | Currency | Constant Currency | Acquisitions | Organic | |||||||||||||||||||
2015 | 2014 | Change | Impact | Change | Divestitures | Change | ||||||||||||||||||
Three Months ended March 31, | $ | 920,714 | $ | 904,833 | 2 | % | (5 | )% | 7 | % | 0 | % | 7 | % | ||||||||||
Nine Months ended March 31, | $ | 2,756,743 | $ | 2,602,927 | 6 | % | (2 | )% | 8 | % | 0 | % | 8 | % | ||||||||||
TOWERS WATSON & CO. | ||||||||||||||||
Supplemental Segment Information | ||||||||||||||||
(In Thousands of U.S. Dollars) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Segment Net Operating Income | ||||||||||||||||
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Benefits* | $ | 190,873 | $ | 172,445 | $ | 521,655 | $ | 440,084 | ||||||||
Exchange Solutions* | 20,803 | 17,037 | 47,277 | 34,518 | ||||||||||||
Risk & Financial Services | 49,670 | 53,047 | 126,975 | 109,976 | ||||||||||||
Talent & Rewards | 27,946 | 11,558 | 132,357 | 108,718 | ||||||||||||
Reportable Segments | $ | 289,292 | $ | 254,087 | $ | 828,264 | $ | 693,296 | ||||||||
*FY14 recast to reflect Exchange Solutions Segment expansion | ||||||||||||||||
Reconciliation of Reportable Segment Net Operating Income to Income from Operations | ||||||||||||||||
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Reportable Segments | $ | 289,292 | $ | 254,087 | $ | 828,264 | $ | 693,296 | ||||||||
Differences in Allocation Methods | (1,180 | ) | (6,885 | ) | 26,204 | 9,970 | ||||||||||
Amortization of Intangible Assets | (15,033 | ) | (19,380 | ) | (49,849 | ) | (56,963 | ) | ||||||||
Transaction and Integration Expenses | - | (241 | ) | - | (1,049 | ) | ||||||||||
Stock-Based Compensation | (4,729 | ) | (2,362 | ) | (16,019 | ) | (7,707 | ) | ||||||||
Discretionary Compensation | (97,533 | ) | (75,712 | ) | (300,912 | ) | (225,919 | ) | ||||||||
Payroll Tax on Discretionary Compensation | (5,861 | ) | (5,335 | ) | (17,707 | ) | (13,978 | ) | ||||||||
Other, net | (479 | ) | (5,749 | ) | (12,496 | ) | (28,380 | ) | ||||||||
Income from Operations | $ | 164,477 | $ | 138,423 | $ | 457,485 | $ | 369,270 | ||||||||
TOWERS WATSON & CO. | ||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||||||||||||||||||
(In Thousands of U.S. Dollars, Except Per Share Data) | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||
Net Income (attributable to common stockholders) | $ | 104,142 | $ | 102,506 | $ | 295,876 | $ | 276,908 | ||||||||||||||||||||
Less: Income from Discontinued Operations, net of tax | - | 3,939 | - | 5,980 | ||||||||||||||||||||||||
Income from Continuing Operations (attributable to common stockholders) | 104,142 | 98,567 | 295,876 | 270,928 | ||||||||||||||||||||||||
Adjusted for certain acquisition related items: | ||||||||||||||||||||||||||||
Amortization of intangible assets | 9,602 | 13,993 | 32,477 | 42,834 | ||||||||||||||||||||||||
Transaction and integration expenses including severance | - | 174 | - | 724 | ||||||||||||||||||||||||
Adjusted Income from continuing operations | $ | 113,744 | $ | 112,734 | $ | 328,353 | $ | 314,486 | ||||||||||||||||||||
Weighted average shares of common stock, diluted (000) | 69,771 | 70,884 | 70,163 | 71,047 | ||||||||||||||||||||||||
Diluted EPS from continuing operations | $ | 1.49 | $ | 1.39 | $ | 4.22 | $ | 3.81 | ||||||||||||||||||||
Adjusted for certain acquisition related items: | ||||||||||||||||||||||||||||
Amortization of intangible assets | 0.14 | 0.20 | 0.46 | 0.60 | ||||||||||||||||||||||||
Transaction and integration expenses including severance | - | - | - | 0.01 | ||||||||||||||||||||||||
Adjusted Diluted EPS from continuing operations | $ | 1.63 | $ | 1.59 | $ | 4.68 | $ | 4.42 | ||||||||||||||||||||
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||
Net Income (attributable to common stockholders) | $ | 104,142 | $ | 102,506 | $ | 295,876 | $ | 276,908 | ||||||||||||||||||||
Less: Income from Discontinued Operations, net of tax | - | 3,939 | - | 5,980 | ||||||||||||||||||||||||
Income from Continuing Operations (attributable to common stockholders) | 104,142 | 98,567 | 295,876 | 270,928 | ||||||||||||||||||||||||
Provision for Income Taxes | 59,025 | 39,231 | 158,459 | 96,322 | ||||||||||||||||||||||||
Interest, net | 1,541 | 1,332 | 4,098 | 4,706 | ||||||||||||||||||||||||
Depreciation and Amortization | 41,185 | 44,250 | 130,161 | 130,931 | ||||||||||||||||||||||||
Transaction and Integration Expenses | - | 241 | - | 1,049 | ||||||||||||||||||||||||
Other Non-Operating Income (a) | (449 | ) | (1,104 | ) | (1,314 | ) | (3,446 | ) | ||||||||||||||||||||
Adjusted EBITDA and Adjusted EBITDA Margin | $ | 205,444 | 22.3 | % | $ | 182,517 | 20.2 | % | $ | 587,280 | 21.3 | % | $ | 500,490 | 19.2 | % | ||||||||||||
(a) Other non-operating income includes income/(loss) from affiliates and other non operating income excluding income from variable interest entity |
TOWERS WATSON & CO. | ||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||
(In Thousands of U.S. Dollars, Except Per Share Data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Revenue | $ | 920,714 | $ | 904,833 | $ | 2,756,743 | $ | 2,602,927 | ||||||||
Costs of providing services: | ||||||||||||||||
Salaries and employee benefits | 544,176 | 547,385 | 1,634,023 | 1,574,535 | ||||||||||||
Professional and subcontracted services | 65,838 | 57,729 | 199,673 | 188,203 | ||||||||||||
Occupancy | 32,416 | 33,961 | 105,245 | 102,288 | ||||||||||||
General and administrative expenses | 72,622 | 82,844 | 230,156 | 236,651 | ||||||||||||
Depreciation and amortization | 41,185 | 44,250 | 130,161 | 130,931 | ||||||||||||
Transaction and integration expenses | - | 241 | - | 1,049 | ||||||||||||
756,237 | 766,410 | 2,299,258 | 2,233,657 | |||||||||||||
Income from operations | 164,477 | 138,423 | 457,485 | 369,270 | ||||||||||||
Loss from affiliates | (17 | ) | - | (17 | ) | - | ||||||||||
Interest income | 938 | 758 | 2,895 | 1,847 | ||||||||||||
Interest expense | (2,479 | ) | (2,090 | ) | (6,993 | ) | (6,553 | ) | ||||||||
Other non-operating income | 466 | 4,053 | 1,331 | 9,743 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 163,385 | 141,144 | 454,701 | 374,307 | ||||||||||||
Provision for income taxes | 59,025 | 39,231 | 158,459 | 96,322 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS | 104,360 | 101,913 | 296,242 | 277,985 | ||||||||||||
Income from discontinued operations, net of tax of $-, $175, $- and $41,012, respectively | - | 3,939 | - | 5,980 | ||||||||||||
NET INCOME BEFORE NON-CONTROLLING INTERESTS | 104,360 | 105,852 | 296,242 | 283,965 | ||||||||||||
Less: Income attributable to non-controlling interests | 218 | 3,346 | 366 | 7,057 | ||||||||||||
NET INCOME (attributable to common stockholders) | $ | 104,142 | $ | 102,506 | $ | 295,876 | $ | 276,908 | ||||||||
Basic earnings per share (attributable to common stockholders): | ||||||||||||||||
Income from continuing operations | $ | 1.50 | $ | 1.40 | $ | 4.23 | $ | 3.83 | ||||||||
Income from discontinued operations | - | 0.06 | - | 0.09 | ||||||||||||
Net income | $ | 1.50 | $ | 1.46 | $ | 4.23 | $ | 3.92 | ||||||||
Diluted earnings per share (attributable to common stockholders): | ||||||||||||||||
Income from continuing operations | $ | 1.49 | $ | 1.39 | $ | 4.22 | $ | 3.81 | ||||||||
Income from discontinued operations | - | 0.06 | - | 0.09 | ||||||||||||
Net income | $ | 1.49 | $ | 1.45 | $ | 4.22 | $ | 3.90 | ||||||||
Weighted average shares of common stock, basic (000) | 69,602 | 70,447 | 69,909 | 70,685 | ||||||||||||
Weighted average shares of common stock, diluted (000) | 69,771 | 70,884 | 70,163 | 71,047 | ||||||||||||
TOWERS WATSON & CO. | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
(In Thousands of U.S. Dollars, Except Share Data) | ||||||||
(Unaudited) | ||||||||
March 31, | June 30, | |||||||
2015 | 2014 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 690,408 | $ | 727,849 | ||||
Fiduciary assets | 24,026 | 12,010 | ||||||
Short-term investments | 69,177 | 122,761 | ||||||
Receivables from clients: | ||||||||
Billed, net of allowances of $10,918 and $8,075 | 484,791 | 507,213 | ||||||
Unbilled, at estimated net realizable value | 340,924 | 314,020 | ||||||
825,715 | 821,233 | |||||||
Other current assets | 143,181 | 124,645 | ||||||
Total current assets | 1,752,507 | 1,808,498 | ||||||
Fixed assets, net | 370,175 | 374,444 | ||||||
Deferred income taxes | 56,763 | 79,103 | ||||||
Goodwill | 2,112,107 | 2,313,058 | ||||||
Intangible assets, net | 579,575 | 657,293 | ||||||
Other assets | 439,531 | 395,390 | ||||||
Total Assets | $ | 5,310,658 | $ | 5,627,786 | ||||
Liabilities | ||||||||
Accounts payable, accrued liabilities and deferred income | $ | 390,846 | $ | 404,760 | ||||
Employee-related liabilities | 479,117 | 518,532 | ||||||
Fiduciary liabilities | 24,026 | 12,010 | ||||||
Term loan - current | 25,000 | 25,000 | ||||||
Other current liabilities | 55,143 | 74,297 | ||||||
Total current liabilities | 974,132 | 1,034,599 | ||||||
Revolving credit facility | - | - | ||||||
Term loan | 181,250 | 200,000 | ||||||
Accrued retirement benefits and other employee-related liabilities | 671,413 | 768,024 | ||||||
Professional liability claims reserve | 238,549 | 225,959 | ||||||
Other noncurrent liabilities | 257,270 | 288,255 | ||||||
Total Liabilities | 2,322,614 | 2,516,837 | ||||||
Commitments and contingencies | ||||||||
Stockholders' Equity | ||||||||
Class A Common Stock -- $0.01 par value: 300,000,000 shares authorized; 74,552,661 issued, and 69,451,434 and 70,338,891 outstanding | 746 | 746 | ||||||
Additional paid-in capital | 1,869,270 | 1,849,119 | ||||||
Treasury stock, at cost -- 5,101,227 and 4,213,770 shares | (402,323 | ) | (286,182 | ) | ||||
Retained earnings | 1,987,231 | 1,722,927 | ||||||
Accumulated other comprehensive loss | (480,503 | ) | (189,702 | ) | ||||
Total Stockholders' Equity | 2,974,421 | 3,096,908 | ||||||
Non-controlling interest | 13,623 | 14,041 | ||||||
Total Equity | 2,988,044 | 3,110,949 | ||||||
Total Liabilities and Total Equity | $ | 5,310,658 | $ | 5,627,786 |
TOWERS WATSON & CO. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(In Thousands of U.S. Dollars) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended March 31, | ||||||||
2015 | 2014 | |||||||
Cash flows from operating activities: | ||||||||
Net income before non-controlling interests | $ | 296,242 | $ | 283,965 | ||||
Adjustments to reconcile net income to net cash from operating activities: | ||||||||
Provision for doubtful receivables from clients | 19,086 | 4,241 | ||||||
Depreciation | 80,312 | 73,967 | ||||||
Amortization of intangible assets | 49,849 | 57,402 | ||||||
Gain on sale of discontinued operations, pretax | - | (23,631 | ) | |||||
Provision for deferred income taxes | 23,727 | 64,052 | ||||||
Stock-based compensation | 26,323 | 16,045 | ||||||
Other, net | 1,696 | (3,743 | ) | |||||
Changes in operating assets and liabilities | ||||||||
Receivables from clients | (91,506 | ) | 16,846 | |||||
Fiduciary assets | (12,016 | ) | 113,017 | |||||
Other current assets | (10,850 | ) | 1,016 | |||||
Other noncurrent assets | 3,269 | (6,432 | ) | |||||
Accounts payable, accrued liabilities and deferred income | (10,501 | ) | (34,948 | ) | ||||
Employee-related liabilities | 12,003 | (128,510 | ) | |||||
Fiduciary liabilities | 12,016 | (113,017 | ) | |||||
Accrued retirement benefits and other employee-related liabilities | (92,254 | ) | (113,690 | ) | ||||
Professional liability claims reserves | 21,801 | 9,418 | ||||||
Other current liabilities | 13,709 | (607 | ) | |||||
Other noncurrent liabilities | (29,385 | ) | (14,141 | ) | ||||
Income tax related accounts | (43,032 | ) | 21,501 | |||||
Cash flows from operating activities | 270,489 | 222,751 | ||||||
Cash flows used in investing activities: | ||||||||
Cash paid for business acquisitions | (1,255 | ) | (210,814 | ) | ||||
Cash transferred with discontinued operations | - | (25,066 | ) | |||||
Proceeds from discontinued operations | - | 256,953 | ||||||
Cash acquired from business acquisitions | - | 3,949 | ||||||
Fixed assets and software for internal use | (48,540 | ) | (50,825 | ) | ||||
Capitalized software costs | (46,478 | ) | (36,596 | ) | ||||
Purchases of investments of consolidated variable interest entity | - | (109,510 | ) | |||||
Purchases of held-to-maturity investments | (202,757 | ) | (14,994 | ) | ||||
Redemptions of held-to-maturity investments | 232,178 | - | ||||||
Purchases of available-for-sale securities | (8,449 | ) | (44,891 | ) | ||||
Sales and redemptions of available-for-sale securities | 29,164 | 74,246 | ||||||
Cash flows used in investing activities | (46,137 | ) | (157,548 | ) | ||||
Cash flows (used in) / from financing activities: | ||||||||
Borrowings under credit facility | 275,000 | 220,600 | ||||||
Repayments under credit facility | (275,000 | ) | (220,600 | ) | ||||
Repayments of notes payable | (18,750 | ) | (18,750 | ) | ||||
Cash received from consolidated variable interest entity | - | 109,510 | ||||||
Contingent retention liability | - | 21,746 | ||||||
Cash paid on retention liability | (10,338 | ) | (1,939 | ) | ||||
Dividends paid | (30,659 | ) | (11,165 | ) | ||||
Repurchases of common stock | (133,849 | ) | (74,506 | ) | ||||
Payroll tax payments on vested shares | (10,764 | ) | (7,457 | ) | ||||
Excess tax benefits | 4,603 | 9,800 | ||||||
Cash flows (used in) / from financing activities | (199,757 | ) | 27,239 | |||||
Effect of exchange rates on cash | (62,036 | ) | 11,713 | |||||
(Decrease) / increase in cash and cash equivalents | (37,441 | ) | 104,155 | |||||
Cash and cash equivalents at beginning of period | 727,849 | 532,805 | ||||||
Cash and cash equivalents at end of period | $ | 690,408 | $ | 636,960 | ||||
Contacts:
Aida Sukys, +1 703-258-8033
aida.sukys@towerswatson.com