EXHIBIT 99
The unaudited reclassified summary segment financial information provided below is provided to reflect the realignment of the Company's reporting segments effective during the first quarter of 2016. The Company did not operate under the realigned structure for any of these prior periods and will begin to report comparative results under the new structure effective with the filing of its Quarterly Report on Form 10-Q for the quarter ended March 31, 2016.
Reporting Segments
Reporting segment data on a quarterly basis for the year ended December 31, 2015 and on an annual basis for the years ended December 31, 2015 and 2014 is presented in the tables below:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2015 | | Year ended December 31, 2014 |
| First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | | Total | |
| | | | | | | | | | | |
Revenue: | | | | | | | | | | | |
Enterprise Talent Solutions | $ | 161,426 |
| | $ | 149,392 |
| | $ | 146,863 |
| | $ | 138,282 |
| | $ | 595,963 |
| | $ | 728,686 |
|
Specialty Talent and Technology (1) | 7,690 |
| | 7,901 |
| | 7,724 |
| | 18,115 |
| | 41,430 |
| | 32,145 |
|
Engineering Solutions | 74,831 |
| | 76,536 |
| | 76,570 |
| | 67,004 |
| | 294,941 |
| | 303,237 |
|
Management Recruiters International (MRI) | 13,511 |
| | 12,992 |
| | 13,505 |
| | 13,152 |
| | 53,160 |
| | 58,904 |
|
Total revenue | $ | 257,458 |
| | $ | 246,821 |
| | $ | 244,662 |
| | $ | 236,553 |
| | $ | 985,494 |
| | $ | 1,122,972 |
|
| | | | | | | | | | | |
Gross profit: | | | | | | | | | | | |
Enterprise Talent Solutions | $ | 19,260 |
| | $ | 18,326 |
| | $ | 18,165 |
| | $ | 16,177 |
| | $ | 71,928 |
| | $ | 88,738 |
|
Specialty Talent and Technology (1) | 2,562 |
| | 2,595 |
| | 2,422 |
| | 5,853 |
| | 13,432 |
| | 10,920 |
|
Engineering Solutions | 18,379 |
| | 19,254 |
| | 19,624 |
| | 16,134 |
| | 73,391 |
| | 79,184 |
|
MRI | 6,569 |
| | 6,472 |
| | 6,616 |
| | 6,493 |
| | 26,150 |
| | 27,715 |
|
Total gross profit | $ | 46,770 |
| | $ | 46,647 |
| | $ | 46,827 |
| | $ | 44,657 |
| | $ | 184,901 |
| | $ | 206,557 |
|
| | | | | | | | | | | |
Operating profit: | | | | | | | | | | | |
Enterprise Talent Solutions (2), (3), (4) | $ | 4,176 |
| | $ | 3,093 |
| | $ | (8,955 | ) | | $ | 238 |
| | $ | (1,448 | ) | | $ | 24,594 |
|
Specialty Talent and Technology (1), (2), (4) | 725 |
| | 444 |
| | 188 |
| | (626 | ) | | 731 |
| | 4,053 |
|
Engineering Solutions (2), (3), (4) | (397 | ) | | 907 |
| | (10,123 | ) | | (3,227 | ) | | (12,840 | ) | | (12,309 | ) |
MRI (2), (4) | 1,456 |
| | 1,574 |
| | 1,927 |
| | 1,055 |
| | 6,012 |
| | 6,531 |
|
Corporate (2), (4) | (4,820 | ) | | (4,815 | ) | | (5,166 | ) | | (6,250 | ) | | (21,051 | ) | | (17,483 | ) |
Total operating profit | 1,140 |
| | 1,203 |
| | (22,129 | ) | | (8,810 | ) | | (28,596 | ) | | 5,386 |
|
Other income (expense), net | 13 |
| | (97 | ) | | 683 |
| | (538 | ) | | 61 |
| | (228 | ) |
Income before income taxes | $ | 1,153 |
| | $ | 1,106 |
| | $ | (21,446 | ) | | $ | (9,348 | ) | | $ | (28,535 | ) | | $ | 5,158 |
|
| |
(1) | On October 6, 2015, the Company acquired EdgeRock Technologies, LLC (EdgeRock). The results of EdgeRock have been included in the Specialty Talent and Technology segment from the date of acquisition and include revenue of $10.2 and operating loss of $1.2 million (after giving effect to $2.1 million of amortization of acquired intangible assets) for the year ended December 31, 2015. |
| |
(2) | In 2015 and 2014, the Company recorded charges related to certain restructuring plans. The following table summarizes the amount of such charges by reporting segment for the indicated periods: |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2015 | | Year ended December 31, 2014 |
| First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | | Total | |
| | | | | | | | | | | |
Enterprise Talent Solutions | $ | 47 |
| | $ | — |
| | $ | 331 |
| | $ | 706 |
| | $ | 1,084 |
| | $ | 1,001 |
|
Specialty Talent and Technology | — |
| | — |
| | — |
| | 130 |
| | 130 |
| | 152 |
|
Engineering Solutions | — |
| | — |
| | 235 |
| | 1,918 |
| | 2,153 |
| | 2,092 |
|
MRI | — |
| | — |
| | — |
| | — |
| | — |
| | 259 |
|
Corporate | — |
| | — |
| | — |
| | 850 |
| | 850 |
| | 141 |
|
Restructuring and other related costs | $ | 47 |
| | $ | — |
| | $ | 566 |
| | $ | 3,604 |
| | $ | 4,217 |
| | $ | 3,645 |
|
| |
(3) | In 2015 and 2014, the Company recorded charges related to the impairment of goodwill, definite-lived intangibles and other assets. The following table summarizes the amount of impairment recognized by reporting segment for the indicated periods: |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2015 | | Year ended December 31, 2014 |
| First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | | Total | |
| | | | | | | | | | | |
Enterprise Talent Solutions | $ | — |
| | $ | — |
| | $ | 10,653 |
| | $ | — |
| | $ | 10,653 |
| | $ | — |
|
Engineering Solutions | — |
| | — |
| | 10,884 |
| | — |
| | 10,884 |
| | 14,653 |
|
Impairment | $ | — |
| | $ | — |
| | $ | 21,537 |
| | $ | — |
| | $ | 21,537 |
| | $ | 14,653 |
|
| |
(4) | The following table summarizes the amount of depreciation and amortization recognized by reporting segment for the indicated periods: |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2015 | | Year ended December 31, 2014 |
| First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | | Total | |
| | | | | | | | | | | |
Enterprise Talent Solutions | $ | 392 |
| | $ | 274 |
| | $ | 259 |
| | $ | 328 |
| | $ | 1,253 |
| | $ | 1,038 |
|
Specialty Talent and Technology | 72 |
| | 73 |
| | 88 |
| | 2,250 |
| | 2,483 |
| | 368 |
|
Engineering Solutions | 1,511 |
| | 1,505 |
| | 1,431 |
| | 1,277 |
| | 5,724 |
| | 6,231 |
|
MRI | 82 |
| | 80 |
| | 65 |
| | 68 |
| | 295 |
| | 344 |
|
Corporate | 505 |
| | 518 |
| | 456 |
| | 445 |
| | 1,924 |
| | 2,736 |
|
Depreciation and amortization | $ | 2,562 |
| | $ | 2,450 |
| | $ | 2,299 |
| | $ | 4,368 |
| | $ | 11,679 |
| | $ | 10,717 |
|