Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information | Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information Substantially all domestic subsidiaries are guarantors of borrowings under our Credit Facility and 2022 Notes. The guarantees are full and unconditional and joint and several. Our guarantors are wholly owned, direct or indirect, subsidiaries. The following financial information presents condensed consolidating balance sheets, statements of comprehensive income and statements of cash flows for FTI Consulting, all the guarantor subsidiaries, all the non-guarantor subsidiaries and the eliminations necessary to arrive at the consolidated information for FTI Consulting and its subsidiaries. For purposes of this presentation, we have accounted for our investments in our subsidiaries using the equity method of accounting. The principal eliminating entries eliminate investment in subsidiary and intercompany balances and transactions. Condensed Consolidating Balance Sheet as of June 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 14,117 $ 151 $ 102,288 $ — $ 116,556 Accounts receivable, net 194,004 194,976 218,475 — 607,455 Intercompany receivables — 1,123,906 — (1,123,906 ) — Other current assets 33,030 24,765 25,630 — 83,425 Total current assets 241,151 1,343,798 346,393 (1,123,906 ) 807,436 Property and equipment, net 37,147 13,397 24,502 — 75,046 Goodwill 570,876 416,053 211,803 — 1,198,732 Other intangible assets, net 16,678 10,525 25,564 (13,388 ) 39,379 Investments in subsidiaries 2,199,577 491,143 — (2,690,720 ) — Other assets 34,322 64,889 37,608 — 136,819 Total assets $ 3,099,751 $ 2,339,805 $ 645,870 $ (3,828,014 ) $ 2,257,412 Liabilities Intercompany payables $ 1,117,874 $ — $ 6,032 $ (1,123,906 ) $ — Other current liabilities 123,468 124,473 104,363 — 352,304 Total current liabilities 1,241,342 124,473 110,395 (1,123,906 ) 352,304 Long-term debt, net 371,662 — — — 371,662 Other liabilities 210,946 11,407 35,292 — 257,645 Total liabilities 1,823,950 135,880 145,687 (1,123,906 ) 981,611 Stockholders' equity 1,275,801 2,203,925 500,183 (2,704,108 ) 1,275,801 Total liabilities and stockholders' equity $ 3,099,751 $ 2,339,805 $ 645,870 $ (3,828,014 ) $ 2,257,412 Condensed Consolidating Balance Sheet as of December 31, 2017 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 10,186 $ 159 $ 179,616 $ — $ 189,961 Accounts receivable, net 155,124 156,859 210,895 — 522,878 Intercompany receivables — 1,093,211 32,695 (1,125,906 ) — Other current assets 31,933 21,840 27,567 — 81,340 Total current assets 197,243 1,272,069 450,773 (1,125,906 ) 794,179 Property and equipment, net 39,137 13,572 22,366 — 75,075 Goodwill 570,876 416,053 217,874 — 1,204,803 Other intangible assets, net 18,426 11,251 29,441 (14,968 ) 44,150 Investments in subsidiaries 2,175,362 566,911 — (2,742,273 ) — Other assets 34,454 60,566 44,014 — 139,034 Total assets $ 3,035,498 $ 2,340,422 $ 764,468 $ (3,883,147 ) $ 2,257,241 Liabilities Intercompany payables $ 1,125,906 $ — $ — $ (1,125,906 ) $ — Other current liabilities 127,295 144,474 138,559 — 410,328 Total current liabilities 1,253,201 144,474 138,559 (1,125,906 ) 410,328 Long-term debt, net 396,284 — — — 396,284 Other liabilities 194,042 14,753 49,863 — 258,658 Total liabilities 1,843,527 159,227 188,422 (1,125,906 ) 1,065,270 Stockholders' equity 1,191,971 2,181,195 576,046 (2,757,241 ) 1,191,971 Total liabilities and stockholders' equity $ 3,035,498 $ 2,340,422 $ 764,468 $ (3,883,147 ) $ 2,257,241 Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended June 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 187,569 $ 159,288 $ 166,503 $ (1,262 ) $ 512,098 Operating expenses Direct cost of revenues 115,751 110,665 105,334 (1,432 ) 330,318 Selling, general and administrative expenses 53,472 30,494 33,797 134 117,897 Amortization of other intangible assets 874 313 1,637 (772 ) 2,052 170,097 141,472 140,768 (2,070 ) 450,267 Operating income 17,472 17,816 25,735 808 61,831 Other income (expense) (32,179 ) (572 ) 5,642 23,000 (4,109 ) Income (loss) before income tax provision (14,707 ) 17,244 31,377 23,808 57,722 Income tax provision 2,547 4,977 6,589 — 14,113 Equity in net earnings of subsidiaries 60,863 32,779 — (93,642 ) — Net income $ 43,609 $ 45,046 $ 24,788 $ (69,834 ) $ 43,609 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net of tax expense of $0 $ — $ — $ (23,683 ) $ — $ (23,683 ) Other comprehensive loss, net of tax — — (23,683 ) — (23,683 ) Comprehensive income $ 43,609 $ 45,046 $ 1,105 $ (69,834 ) $ 19,926 Condensed Consolidating Statement of Comprehensive Income (Loss) for the Three Months Ended June 30, 2017 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 163,649 $ 151,716 $ 131,480 $ (2,130 ) $ 444,715 Operating expenses Direct cost of revenues 108,445 108,388 89,307 (2,069 ) 304,071 Selling, general and administrative expenses 45,908 31,730 30,542 (61 ) 108,119 Special charges 13,592 7,306 9,176 — 30,074 Amortization of other intangible assets 883 540 1,741 (742 ) 2,422 168,828 147,964 130,766 (2,872 ) 444,686 Operating income (loss) (5,179 ) 3,752 714 742 29 Other income (expense) (5,361 ) (71 ) 774 — (4,658 ) Income (loss) before income tax provision (10,540 ) 3,681 1,488 742 (4,629 ) Income tax provision (benefit) (7,034 ) 4,219 3,342 — 527 Equity in net earnings of subsidiaries (1,650 ) (3,862 ) — 5,512 — Net loss $ (5,156 ) $ (4,400 ) $ (1,854 ) $ 6,254 $ (5,156 ) Other comprehensive income, net of tax: Foreign currency translation adjustments, net of tax expense of $0 $ — $ — $ 10,174 $ — $ 10,174 Other comprehensive income, net of tax — — 10,174 — 10,174 Comprehensive income (loss) $ (5,156 ) $ (4,400 ) $ 8,320 $ 6,254 $ 5,018 Condensed Consolidating Statement of Comprehensive Income for the Six Months Ended June 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 372,890 $ 316,417 $ 324,275 $ (3,710 ) $ 1,009,872 Operating expenses Direct cost of revenues 231,211 220,063 203,931 (3,770 ) 651,435 Selling, general and administrative expenses 104,153 59,474 66,374 24 230,025 Amortization of other intangible assets 1,748 727 3,427 (1,580 ) 4,322 337,112 280,264 273,732 (5,326 ) 885,782 Operating income 35,778 36,153 50,543 1,616 124,090 Other income (expense) (15,249 ) (881 ) 3,977 — (12,153 ) Income before income tax provision 20,529 35,272 54,520 1,616 111,937 Income tax provision 6,917 11,017 11,449 — 29,383 Equity in net earnings of subsidiaries 68,942 67,567 — (136,509 ) — Net income $ 82,554 $ 91,822 $ 43,071 $ (134,893 ) $ 82,554 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net of tax expense of $0 $ — $ — $ (13,237 ) $ — $ (13,237 ) Other comprehensive loss, net of tax — — (13,237 ) — (13,237 ) Comprehensive income $ 82,554 $ 91,822 $ 29,834 $ (134,893 ) $ 69,317 Condensed Consolidating Statement of Comprehensive Income for the Six Months Ended June 30, 2017 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 315,456 $ 322,742 $ 257,583 $ (4,722 ) $ 891,059 Operating expenses Direct cost of revenues 219,703 226,174 171,868 (4,602 ) 613,143 Selling, general and administrative expenses 91,706 63,109 61,114 (120 ) 215,809 Special charges 13,592 7,306 9,176 — 30,074 Amortization of other intangible assets 1,785 1,080 3,511 (1,461 ) 4,915 326,786 297,669 245,669 (6,183 ) 863,941 Operating income (loss) (11,330 ) 25,073 11,914 1,461 27,118 Other income (expense) (10,613 ) (498 ) 1,257 — (9,854 ) Income (loss) before income tax provision (21,943 ) 24,575 13,171 1,461 17,264 Income tax provision (benefit) (12,617 ) 15,137 5,884 — 8,404 Equity in net earnings of subsidiaries 18,186 4,711 — (22,897 ) — Net income $ 8,860 $ 14,149 $ 7,287 $ (21,436 ) $ 8,860 Other comprehensive income, net of tax: Foreign currency translation adjustments, net of tax expense of $0 $ — $ — $ 17,544 $ — $ 17,544 Other comprehensive income, net of tax — — 17,544 — 17,544 Comprehensive income $ 8,860 $ 14,149 $ 24,831 $ (21,436 ) $ 26,404 Condensed Consolidating Statement of Cash Flows for the Six Months Ended June 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidated Operating activities Net cash provided by (used in) operating activities $ 37,040 $ 65,711 $ (137,336 ) $ (34,585 ) Investing activities Purchases of property and equipment (4,376 ) (5,181 ) (6,663 ) (16,220 ) Other 39 — 650 689 Net cash used in investing activities (4,337 ) (5,181 ) (6,013 ) (15,531 ) Financing activities Repayments under revolving line of credit, net (25,000 ) — — (25,000 ) Deposits — — 2,602 2,602 Purchase and retirement of common stock (14,220 ) — — (14,220 ) Net issuance of common stock under equity compensation plans 18,740 — — 18,740 Payments for acquisition-related contingent consideration (500 ) (2,529 ) — (3,029 ) Intercompany transfers (7,792 ) (58,009 ) 65,801 — Net cash provided by (used in) financing activities (28,772 ) (60,538 ) 68,403 (20,907 ) Effects of exchange rate changes on cash and cash equivalents — — (2,382 ) (2,382 ) Net increase (decrease) in cash and cash equivalents 3,931 (8 ) (77,328 ) (73,405 ) Cash and cash equivalents, beginning of year 10,186 159 179,616 189,961 Cash and cash equivalents, end of year $ 14,117 $ 151 $ 102,288 $ 116,556 Condensed Consolidating Statement of Cash Flows for the Six Months Ended June 30, 2017 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidated Operating activities Net cash provided by (used in) operating activities $ (56,917 ) $ 1,386 $ (26,669 ) $ (82,200 ) Investing activities Purchases of property and equipment (5,440 ) (4,655 ) (3,032 ) (13,127 ) Other 72 — — 72 Net cash used in investing activities (5,368 ) (4,655 ) (3,032 ) (13,055 ) Financing activities Borrowings under revolving line of credit, net 115,000 — — 115,000 Deposits — — 3,262 3,262 Purchase and retirement of common stock (102,513 ) — — (102,513 ) Net issuance of common stock under equity compensation plans (500 ) — — (500 ) Payments for acquisition-related contingent consideration (79 ) — — (79 ) Intercompany transfers 18,070 3,271 (21,341 ) — Net cash provided by (used in) financing activities 29,978 3,271 (18,079 ) 15,170 Effects of exchange rate changes on cash and cash equivalents — — 2,438 2,438 Net increase (decrease) in cash and cash equivalents (32,307 ) 2 (45,342 ) (77,647 ) Cash and cash equivalents, beginning of year 47,420 156 168,582 216,158 Cash and cash equivalents, end of year $ 15,113 $ 158 $ 123,240 $ 138,511 |