Exhibit 99.1
Contact: | Richard S. Lindahl | |||
Chief Financial Officer | 1919 North Lynn Street | |||
(571) 303-4080 | Arlington, Virginia 22209 | |||
heroldl@executiveboard.com | www.exbd.com |
THE CORPORATE EXECUTIVE BOARD REPORTS FOURTH-QUARTER RESULTS, PROVIDES
2010 GUIDANCE, AND INCREASES QUARTERLY CASH DIVIDEND
2010 GUIDANCE, AND INCREASES QUARTERLY CASH DIVIDEND
ARLINGTON, VA — (February 9, 2010)— The Corporate Executive Board Company (“CEB” or the “Company”) (NASDAQ: EXBD) today announces financial results for the fourth quarter and year ended December 31, 2009. Revenues decreased 21% to $108.0 million for the fourth quarter of 2009 from $136.7 million for the fourth quarter of 2008. Net income for the fourth quarter of 2009 was $13.4 million, or $0.39 per diluted share, compared to a net loss of $5.8 million, or $0.17 per diluted share, for the same period of 2008. Adjusted net income was $13.7 million and Non-GAAP diluted earnings per share was $0.40 for the fourth quarter of 2009, which excludes the after-tax effects of impairment loss, costs associated with exit activities, restructuring costs, and gain on acquisition. Adjusted net income was $15.4 million and Non-GAAP diluted earnings per share was $0.45 for the fourth quarter of 2008.
For 2009, revenues were $442.9 million, a 21% decrease from $558.4 million for 2008. Net income for 2009 increased to $45.6 million from $44.8 million for 2008. Diluted earnings per share for 2009 was $1.33, an increase from $1.30 for 2008. Adjusted net income was $57.7 million and Non-GAAP diluted earnings per share was $1.68 for 2009. Adjusted net income was $66.1 million and Non-GAAP diluted earnings per share was $1.92 for 2008.
Contract Value at December 31, 2009 decreased by 19% as compared to December 31, 2008 due to reduced memberships from some large corporate members, decreased new sales due to macro-economic conditions, and expected Contract Value losses from programs that the Company consolidated during 2009. The average cross-sell ratio was 2.87, reflecting cross-sell ratios of 3.30 in the Company’s large corporate market and 1.79 for middle market customers.
“During the fourth quarter, we made continued operational progress and produced a solid year-end finish”, said Thomas Monahan, Chairman and Chief Executive Officer. “Our teams are delivering great outcomes for our members and establishing a foundation for sustained growth and impact. We anticipate improving sales, cross sales, and renewal activity across the year, and into the future. Since essentially all of our revenues come from renewable subscriptions, our recovery in contract value will precede our recovery in revenues. This dynamic puts near term pressure on margins, but sets us up well for higher profitability down the road.”
DIVIDEND INCREASE
CEB is increasing its quarterly dividend to $0.11 from $0.10 per share. The Company will fund its dividend payments with cash on hand and cash generated from operations. The dividend is payable on March 31, 2010 to stockholders of record at the close of business on March 15, 2010.
OUTLOOK FOR 2010
The Company announces 2010 annual guidance as follows: Revenues of $385 to $405 million; Non-GAAP diluted earnings per share of $0.85 to $1.10; Depreciation and amortization expense of $19.0 to $21.0 million; capital expenditures of approximately $8.0 million; and an Adjusted EBITDA margin of between 18.0% and 20.0%.
NON-GAAP FINANCIAL MEASURES
This press release and the accompanying tables include a discussion of EBITDA, Adjusted EBITDA, Adjusted net income, and Non-GAAP diluted earnings per share, which are non-GAAP financial measures provided as a complement to the results provided in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The term “EBITDA” refers to a financial measure that we define as earnings before interest income, net, depreciation and amortization, and income taxes. The term “Adjusted EBITDA” refers to a financial measure that we define as earnings before interest income, net, depreciation and amortization, income taxes, impairment loss, costs associated with exit activities, restructuring costs, and gain on acquisition. The term “Adjusted net income” refers to net income excluding the after tax effects of impairment loss, costs associated with exit activities, restructuring costs, and gain on acquisition. “Non-GAAP diluted earnings per share” refers to net income excluding the after tax per share effects of impairment loss, costs associated with exit activities, restructuring costs, and gain on acquisition.
These non-GAAP measures may be considered in addition to results prepared in accordance with GAAP, but they should not be considered a substitute for, or superior to, GAAP results. We intend to continue to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. A reconciliation of these non-GAAP measures to GAAP results is provided below.
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income (loss) | $ | 13,434 | $ | (5,846 | ) | $ | 45,629 | $ | 44,797 | |||||||
Interest income, net | (389 | ) | (674 | ) | (1,787 | ) | (4,268 | ) | ||||||||
Depreciation and amortization | 5,642 | 5,865 | 22,991 | 21,631 | ||||||||||||
Provision for income taxes | 7,405 | 964 | 27,989 | 33,291 | ||||||||||||
EBITDA | $ | 26,092 | $ | 309 | $ | 94,822 | $ | 95,451 | ||||||||
Impairment loss | — | 27,449 | — | 27,449 | ||||||||||||
Costs associated with exit activities | — | — | 11,518 | — | ||||||||||||
Restructuring costs | 1,053 | 8,006 | 8,568 | 8,006 | ||||||||||||
Gain on acquisition | (680 | ) | — | (680 | ) | — | ||||||||||
Adjusted EBITDA | $ | 26,465 | $ | 35,764 | $ | 114,228 | $ | 130,906 | ||||||||
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income (loss) | $ | 13,434 | $ | (5,846 | ) | $ | 45,629 | $ | 44,797 | |||||||
Adjustments, net of tax: | ||||||||||||||||
Impairment loss | — | 16,469 | — | 16,469 | ||||||||||||
Costs associated with exit activities | — | — | 7,141 | — | ||||||||||||
Restructuring costs | 653 | 4,804 | 5,312 | 4,804 | ||||||||||||
Gain on acquisition | (422 | ) | — | (422 | ) | — | ||||||||||
Adjusted net income | $ | 13,665 | $ | 15,427 | $ | 57,660 | $ | 66,070 | ||||||||
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
GAAP diluted earnings (loss) per share | $ | 0.39 | $ | (0.17 | ) | $ | 1.33 | $ | 1.30 | |||||||
Adjustments, net of tax: | ||||||||||||||||
Impairment loss | — | 0.48 | — | 0.48 | ||||||||||||
Costs associated with exit activities | — | — | 0.20 | — | ||||||||||||
Restructuring costs | 0.02 | 0.14 | 0.16 | 0.14 | ||||||||||||
Gain on acquisition | (0.01 | ) | — | (0.01 | ) | — | ||||||||||
Non-GAAP diluted earnings per share | $ | 0.40 | $ | 0.45 | $ | 1.68 | $ | 1.92 | ||||||||
With respect to the Company’s 2010 annual guidance, reconciliations of Non-GAAP diluted earnings per share to GAAP diluted earnings per share, Adjusted net income to net income and Adjusted EBITDA to net income as projected for 2010 are not provided because CEB cannot, without unreasonable effort, determine the components of GAAP diluted earnings per share and net income to provide reconciliations to Non-GAAP diluted earnings per share and Adjusted EBITDA for its 2010 fiscal year with certainty at this time.
We believe that EBITDA, Adjusted EBITDA, Adjusted net income and Non-GAAP diluted earnings per share are relevant and useful supplemental information for our investors. We use these non-GAAP financial measures for internal budgeting and other managerial purposes, when publicly providing the Company’s business outlook and as a measurement for potential acquisitions. A limitation associated with EBITDA and Adjusted EBITDA is that they do not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues in our business. Management evaluates the costs of such tangible and intangible assets through other financial measures such as capital expenditures. Management compensates for these limitations by also relying on the comparable GAAP financial measure of income from operations, which includes depreciation and amortization.
FORWARD-LOOKING STATEMENTS
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Statements using words such as estimates, expects, anticipates, projects, plans, intends, believes, forecasts and variations of such words or similar expressions are intended to identify forward-looking statements. You are hereby cautioned that these statements are based upon our expectations at the time we make them and may be affected by important factors including, among others, the factors set forth below and in our filings with the U.S. Securities and Exchange Commission, and consequently, actual operations and results may differ materially from the results discussed in the forward-looking statements. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for them. Factors that could cause actual results to differ materially from those indicated by forward-looking statements include, among others, our dependence on renewals of our membership-based services, the sale of additional programs to existing members and our ability to attract new members, our potential failure to adapt to member needs and demands, our potential inability to attract and retain a significant number of highly skilled employees, risks associated with the results of restructuring plans, fluctuations in operating results, our potential inability to protect our intellectual property rights, our potential exposure to loss of revenue resulting from our unconditional service guarantee, exposure to litigation related to our content, various factors that could affect our estimated income tax rate or our ability to use our existing deferred tax assets, changes in estimates or
assumptions used to prepare our financial statements, our potential inability to make, integrate and maintain acquisitions and investments, and the amount and timing of the benefits expected from acquisitions and investments, our potential inability to effectively anticipate, plan for and respond to changing economic and financial markets conditions, especially in light of ongoing uncertainty in the worldwide economy and possible volatility of our stock price. These and other factors are discussed more fully in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections of our filings with the U.S. Securities and Exchange Commission, including, but not limited to, our 2008 Annual Report on Form 10-K/A. The forward-looking statements in this press release are made as of February 9, 2010, and we undertake no obligation to update any forward-looking statements, whether as a result of new information, future events, or otherwise.
ABOUT THE CORPORATE EXECUTIVE BOARD COMPANY
The Corporate Executive Board drives faster, more effective decision making among the world’s leading executives and business professionals. As the premier, network-based knowledge resource, The Corporate Executive Board provides customers with the authoritative and timely guidance needed to excel in their roles, take decisive action and improve company performance. Powered by an executive network that spans more than 50 countries and represents approximately 85% of the world’s Fortune 500 companies, The Corporate Executive Board offers unique research insights along with an integrated suite of exclusive tools and resources that enable the world’s most successful organizations to deliver superior business outcomes. For more information, visit www.exbd.com.
THE CORPORATE EXECUTIVE BOARD COMPANY
Financial Highlights and Other Operating Statistics
Selected | Three Months Ended | Selected | Year Ended | |||||||||||||||||||||
Percentage | December 31, | Percentage | December 31, | |||||||||||||||||||||
Changes | 2009 | 2008 | Changes | 2009 | 2008 | |||||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||||
(In thousands, except percentages and per share data) | ||||||||||||||||||||||||
Financial Highlights (GAAP, as reported): | ||||||||||||||||||||||||
Revenues | (21.1 | )% | $ | 107,952 | $ | 136,747 | (20.7 | )% | $ | 442,906 | $ | 558,352 | ||||||||||||
Net income (loss) | $ | 13,434 | $ | (5,846 | ) | $ | 45,629 | $ | 44,797 | |||||||||||||||
Basic earnings (loss) per share | $ | 0.39 | $ | (0.17 | ) | $ | 1.34 | $ | 1.31 | |||||||||||||||
Diluted earnings (loss) per share | $ | 0.39 | $ | (0.17 | ) | $ | 1.33 | $ | 1.30 | |||||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||||||
Basic | 34,145 | 34,037 | 34,111 | 34,205 | ||||||||||||||||||||
Diluted | 34,398 | 34,037 | 34,293 | 34,329 | ||||||||||||||||||||
Other Operating Statistics: | ||||||||||||||||||||||||
Contract value (In thousands) | $ | 393,737 | $ | 487,107 | ||||||||||||||||||||
Average subscription price | $ | 28,552 | $ | 30,714 | ||||||||||||||||||||
Member institutions | 4,812 | 5,114 | ||||||||||||||||||||||
Total membership subscriptions | 13,790 | 15,747 | ||||||||||||||||||||||
Average subscriptions per member institution* | 2.87 | 3.08 | ||||||||||||||||||||||
Client renewal rate** | 78 | % | 84 | % |
* | Also known as “cross-sell ratio,” represents the average across all subscription memberships, including the traditional large company market average of 3.30 and 3.63 and the middle market average of 1.79 and 1.58 in 2009 and 2008, respectively. | |
** | Represents a client renewal rate of 83% and 88% for our traditional large company market and 70% and 71% for the middle market in 2009 and 2008, respectively. |
THE CORPORATE EXECUTIVE BOARD COMPANY
Operating Statistic and Statements of Operations
(In thousands, except percentages and per share data)
Operating Statistic and Statements of Operations
(In thousands, except percentages and per share data)
Selected | Three Months Ended | Selected | Year Ended | |||||||||||||||||||||
Percentage | December 31, | Percentage | December 31, | |||||||||||||||||||||
Changes | 2009 | 2008 | Changes | 2009 | 2008 | |||||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||||
Operating Statistic | ||||||||||||||||||||||||
Contract Value(1) (at period end) | (19.2 | )% | $ | 393,737 | $ | 487,107 | ||||||||||||||||||
Statements of Operations | ||||||||||||||||||||||||
Revenues | (21.1 | )% | $ | 107,952 | $ | 136,747 | (20.7 | )% | $ | 442,906 | $ | 558,352 | ||||||||||||
Cost and expenses: | ||||||||||||||||||||||||
Cost of services(2) | 36,407 | 42,636 | 147,019 | 179,950 | ||||||||||||||||||||
Member relations and marketing(2) | 30,095 | 38,252 | 126,023 | 161,670 | ||||||||||||||||||||
General and administrative(2) | 15,101 | 16,233 | 59,415 | 76,120 | ||||||||||||||||||||
Depreciation and amortization | 5,642 | 5,865 | 22,991 | 21,631 | ||||||||||||||||||||
Impairment loss | — | 27,449 | — | 27,449 | ||||||||||||||||||||
Costs associated with exit activities | — | — | 11,518 | — | ||||||||||||||||||||
Restructuring costs | 1,053 | 8,006 | 8,568 | 8,006 | ||||||||||||||||||||
Total costs and expenses | 88,298 | 138,441 | 375,534 | 474,826 | ||||||||||||||||||||
Income (loss) from operations | 19,654 | (1,694 | ) | 67,372 | 83,526 | |||||||||||||||||||
Other income (expense), net(3) | 1,185 | (3,188 | ) | 6,246 | (5,438 | ) | ||||||||||||||||||
Income (loss) before provision for income taxes | 20,839 | (4,882 | ) | 73,618 | 78,088 | |||||||||||||||||||
Provision for income taxes | 7,405 | 964 | 27,989 | 33,291 | ||||||||||||||||||||
Net income (loss) | $ | 13,434 | $ | (5,846 | ) | $ | 45,629 | $ | 44,797 | |||||||||||||||
Basic earnings (loss) per share | $ | 0.39 | $ | (0.17 | ) | $ | 1.34 | $ | 1.31 | |||||||||||||||
Diluted earnings (loss) per share | $ | 0.39 | $ | (0.17 | ) | $ | 1.33 | $ | 1.30 | |||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||
Basic | 34,145 | 34,037 | 34,111 | 34,205 | ||||||||||||||||||||
Diluted | 34,398 | 34,037 | 34,293 | 34,329 | ||||||||||||||||||||
Percentages of Revenues | ||||||||||||||||||||||||
Cost of services | 33.7 | % | 31.2 | % | 33.2 | % | 32.2 | % | ||||||||||||||||
Member relations and marketing | 27.9 | % | 28.0 | % | 28.5 | % | 29.0 | % | ||||||||||||||||
General and administrative | 14.0 | % | 11.9 | % | 13.4 | % | 13.6 | % | ||||||||||||||||
Depreciation and amortization | 5.2 | % | 4.3 | % | 5.2 | % | 3.9 | % | ||||||||||||||||
Income from operations | 18.2 | % | (1.2 | )% | 15.2 | % | 15.0 | % | ||||||||||||||||
EBITDA(4) | 24.2 | % | 0.2 | % | 21.4 | % | 17.1 | % | ||||||||||||||||
Adjusted EBITDA(4) | 24.5 | % | 26.2 | % | 25.8 | % | 23.4 | % |
(1) | We define “Contract Value” as of the quarter-end as the aggregate annualized revenue attributed to all agreements in effect on such date, without regard to the remaining duration of any such agreement. | |
(2) | The following amounts relating to share-based compensation are included in the Statements of Operations above for the three months ended December 31, 2009 and 2008, respectively (in millions): Cost of services, $1.1 and $1.6, Member relations and marketing, $0.5 and $0.6 and General and administrative, $0.7 and $0.6. The following amounts relating to share-based compensation are included in the Statements of Operations above for the year ended December 31, 2009 and 2008, respectively (in millions): Cost of services, $4.7 and $6.0, Member relations and marketing, $1.3 and $1.4 and General and administrative, $4.7 and $5.1. | |
(3) | Other income (expense), net for the three months ended December 31, 2009 includes $0.4 million of interest income, a $0.5 million increase in the fair value of deferred compensation plan assets, a gain on acquisition of $0.7 million and a $0.1 million foreign currency gain offset by other expenses of $0.5 million. Other income for the three months ended December 31, 2008 includes $0.7 million of interest income offset by a $1.8 million foreign currency loss and a $2.1 million decrease in the fair value of deferred compensation plan assets. Other income for the year ended December 31, 2009 includes $1.8 million of interest income, a $2.7 million increase in the fair value of deferred compensation plan assets, $1.1 million foreign currency gain and a $0.7 million gain on acquisition offset by $0.1 million of other expense. Other income for the year ended December 31, 2008 includes $4.3 million of interest income offset by a $4.5 million decrease in the fair value of deferred compensation plan assets, a $3.4 million foreign currency loss and a $1.8 million write down of a cost method investment. | |
(4) | See “NON-GAAP FINANCIAL MEASURES” for further explanation. |
THE CORPORATE EXECUTIVE BOARD COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
December 31, | ||||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 31,760 | $ | 16,214 | ||||
Marketable securities | 18,666 | 13,545 | ||||||
Membership fees receivable, net | 125,716 | 127,007 | ||||||
Deferred income taxes, net | 7,989 | 12,459 | ||||||
Deferred incentive compensation | 9,721 | 12,621 | ||||||
Prepaid expenses and other current assets | 9,584 | 9,140 | ||||||
Total current assets | 203,436 | 190,986 | ||||||
Deferred income taxes, net | 39,744 | 41,427 | ||||||
Marketable securities | 25,784 | 46,344 | ||||||
Property and equipment, net | 89,462 | 109,133 | ||||||
Goodwill | 27,129 | 26,392 | ||||||
Intangible assets, net | 12,246 | 17,266 | ||||||
Other non-current assets | 25,394 | 14,644 | ||||||
Total assets | $ | 423,195 | $ | 446,192 | ||||
Liabilities and stockholders’ equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 48,764 | $ | 66,178 | ||||
Accrued incentive compensation | 27,975 | 25,145 | ||||||
Deferred revenues | 222,053 | 264,253 | ||||||
Total current liabilities | 298,792 | 355,576 | ||||||
Deferred tax liabilities | 867 | — | ||||||
Other liabilities | 73,259 | 68,007 | ||||||
Total liabilities | 372,918 | 423,583 | ||||||
Total stockholders’ equity | 50,277 | 22,609 | ||||||
Total liabilities and stockholders’ equity | $ | 423,195 | $ | 446,192 | ||||
THE CORPORATE EXECUTIVE BOARD COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Year Ended | ||||||||
December 31, | ||||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net income | $ | 45,629 | $ | 44,797 | ||||
Adjustments to reconcile net income to net cash flows provided by operating activities: | ||||||||
Depreciation and amortization | 22,991 | 21,631 | ||||||
Deferred income taxes | 5,771 | (22,064 | ) | |||||
Share-based compensation | 10,751 | 12,525 | ||||||
Gain on acquisition | (680 | ) | — | |||||
Amortization of marketable securities premiums, net | 691 | 695 | ||||||
Impairment loss | — | 27,449 | ||||||
Costs associated with exit activities | 11,518 | — | ||||||
Changes in operating assets and liabilities: | ||||||||
Membership fees receivable, net | 3,622 | 36,112 | ||||||
Deferred incentive compensation | 2,900 | 2,923 | ||||||
Prepaid expenses and other current assets | (91 | ) | 2,283 | |||||
Other non-current assets | (9,525 | ) | 6,375 | |||||
Accounts payable and accrued liabilities | (24,559 | ) | 11,053 | |||||
Accrued incentive compensation | 2,387 | (6,210 | ) | |||||
Deferred revenues | (47,512 | ) | (60,548 | ) | ||||
Other liabilities | 4,681 | 8,211 | ||||||
Net cash flows provided by operating activities | 28,574 | 85,232 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchases of property and equipment, net | (7,052 | ) | (42,483 | ) | ||||
Cost method investment | (1,000 | ) | (386 | ) | ||||
Acquisition of businesses, net of cash acquired | 5,173 | (10,005 | ) | |||||
Sales and maturities of marketable securities, net | 14,409 | 36,535 | ||||||
Net cash flows provided by (used in) investing activities | 11,530 | (16,339 | ) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Proceeds from the exercise of common stock options | — | 100 | ||||||
Proceeds from the issuance of common stock under the employee stock purchase plan | 725 | 1,419 | ||||||
Purchase of treasury shares | (87 | ) | (41,842 | ) | ||||
Payment of dividends | (25,196 | ) | (59,941 | ) | ||||
Net cash flows used in financing activities | (24,558 | ) | (100,264 | ) | ||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 15,546 | (31,371 | ) | |||||
Cash and cash equivalents, beginning of period | 16,214 | 47,585 | ||||||
Cash and cash equivalents, end of period | $ | 31,760 | $ | 16,214 | ||||