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 September 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 366,539 $ 153 $ 139,175 $ — $ 505,867 Accounts receivable, net 199,360 198,410 225,627 — 623,397 Intercompany receivables — 1,202,019 — (1,202,019 ) — Other current assets 28,787 23,660 24,802 — 77,249 Total current assets 594,686 1,424,242 389,604 (1,202,019 ) 1,206,513 Property and equipment, net 40,220 17,040 25,216 — 82,476 Goodwill 549,948 416,053 209,928 — 1,175,929 Other intangible assets, net 15,803 9,677 11,249 — 36,729 Investments in subsidiaries 2,238,436 508,895 — (2,747,331 ) — Other assets 36,861 44,749 45,581 — 127,191 Total assets $ 3,475,954 $ 2,420,656 $ 681,578 $ (3,949,350 ) $ 2,628,838 Liabilities Intercompany payables $ 1,201,765 $ — $ 254 $ (1,202,019 ) $ — Current portion of long-term debt, net 296,851 — — — 296,851 Other current liabilities 135,680 177,554 127,315 — 440,549 Total current liabilities 1,634,296 177,554 127,569 (1,202,019 ) 737,400 Long-term debt, net 263,317 — — — 263,317 Other liabilities 226,866 15,032 34,748 — 276,646 Total liabilities 2,124,479 192,586 162,317 (1,202,019 ) 1,277,363 Stockholders' equity 1,351,475 2,228,070 519,261 (2,747,331 ) 1,351,475 Total liabilities and stockholders' equity $ 3,475,954 $ 2,420,656 $ 681,578 $ (3,949,350 ) $ 2,628,838 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 September 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 177,547 $ 169,236 $ 167,855 $ (1,626 ) $ 513,012 Operating expenses Direct cost of revenues 113,645 118,795 105,639 (1,602 ) 336,477 Selling, general and administrative expenses 56,586 28,949 31,937 (24 ) 117,448 Amortization of other intangible assets 874 267 1,587 (753 ) 1,975 171,105 148,011 139,163 (2,379 ) 455,900 Operating income 6,442 21,225 28,692 753 57,112 Other income (expense) (26,239 ) 17,522 6,287 9,615 7,185 Income before income tax provision (19,797 ) 38,747 34,979 10,368 64,297 Income tax provision (benefit) (2,439 ) 15,057 7,346 — 19,964 Equity in net earnings of subsidiaries 61,691 17,755 — (79,446 ) — Net income $ 44,333 $ 41,445 $ 27,633 $ (69,078 ) $ 44,333 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net of tax expense of $373 $ — $ — $ (4,180 ) $ — $ (4,180 ) Other comprehensive loss, net of tax — — (4,180 ) — (4,180 ) Comprehensive income $ 44,333 $ 41,445 $ 23,453 $ (69,078 ) $ 40,153 Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended September 30, 2017 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 163,311 $ 136,827 $ 151,197 $ (2,373 ) $ 448,962 Operating expenses Direct cost of revenues 105,857 95,432 95,874 (2,312 ) 294,851 Selling, general and administrative expenses 44,781 30,532 28,909 (61 ) 104,161 Amortization of other intangible assets 1,304 541 1,795 (758 ) 2,882 151,942 126,505 126,578 (3,131 ) 401,894 Operating income 11,369 10,322 24,619 758 47,068 Other income (expense) (5,912 ) (4,548 ) 4,803 — (5,657 ) Income before income tax provision 5,457 5,774 29,422 758 41,411 Income tax provision 4,438 2,260 2,499 — 9,197 Equity in net earnings of subsidiaries 31,195 21,731 — (52,926 ) — Net income $ 32,214 $ 25,245 $ 26,923 $ (52,168 ) $ 32,214 Other comprehensive income, net of tax: Foreign currency translation adjustments, net of tax expense of $0 $ — $ — $ 11,234 $ — $ 11,234 Other comprehensive income, net of tax — — 11,234 — 11,234 Comprehensive income $ 32,214 $ 25,245 $ 38,157 $ (52,168 ) $ 43,448 Condensed Consolidating Statement of Comprehensive Income for the Nine Months Ended September 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 550,437 $ 485,653 $ 492,130 $ (5,336 ) $ 1,522,884 Operating expenses Direct cost of revenues 344,856 338,858 309,570 (5,372 ) 987,912 Selling, general and administrative expenses 160,739 88,423 98,311 — 347,473 Amortization of other intangible assets 2,622 994 5,014 (2,333 ) 6,297 508,217 428,275 412,895 (7,705 ) 1,341,682 Operating income 42,220 57,378 79,235 2,369 181,202 Other income (expense) (18,488 ) 16,641 10,264 (13,385 ) (4,968 ) Income before income tax provision 23,732 74,019 89,499 (11,016 ) 176,234 Income tax provision 4,478 26,074 18,795 — 49,347 Equity in net earnings of subsidiaries 107,633 85,322 — (192,955 ) — Net income $ 126,887 $ 133,267 $ 70,704 $ (203,971 ) $ 126,887 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net of tax expense of $373 $ — $ — $ (17,417 ) $ — $ (17,417 ) Other comprehensive loss, net of tax — — (17,417 ) — (17,417 ) Comprehensive income $ 126,887 $ 133,267 $ 53,287 $ (203,971 ) $ 109,470 Condensed Consolidating Statement of Comprehensive Income for the Nine Months Ended September 30, 2017 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ 478,767 $ 459,569 $ 408,780 $ (7,095 ) $ 1,340,021 Operating expenses Direct cost of revenues 325,560 321,606 267,742 (6,914 ) 907,994 Selling, general and administrative expenses 136,487 93,641 90,023 (181 ) 319,970 Special charges 13,592 7,306 9,176 — 30,074 Amortization of other intangible assets 3,089 1,621 5,306 (2,219 ) 7,797 478,728 424,174 372,247 (9,314 ) 1,265,835 Operating income 39 35,395 36,533 2,219 74,186 Other income (expense) (16,525 ) (5,046 ) 6,060 — (15,511 ) Income (loss) before income tax provision (16,486 ) 30,349 42,593 2,219 58,675 Income tax provision (benefit) (8,179 ) 17,397 8,383 — 17,601 Equity in net earnings of subsidiaries 49,381 26,442 — (75,823 ) — Net income $ 41,074 $ 39,394 $ 34,210 $ (73,604 ) $ 41,074 Other comprehensive income, net of tax: Foreign currency translation adjustments, net of tax expense of $0 $ — $ — $ 28,778 $ — $ 28,778 Other comprehensive income, net of tax — — 28,778 — 28,778 Comprehensive income $ 41,074 $ 39,394 $ 62,988 $ (73,604 ) $ 69,852 Condensed Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2018 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidated Operating activities Net cash provided by (used in) operating activities $ 30,078 $ 146,956 $ (90,762 ) $ 86,272 Investing activities Proceeds from sale of business 50,283 — — 50,283 Purchases of property and equipment (10,187 ) (8,311 ) (9,343 ) (27,841 ) Other 91 — 650 741 Net cash provided by (used in) investing activities 40,187 (8,311 ) (8,693 ) 23,183 Financing activities Repayments under revolving line of credit, net (100,000 ) — — (100,000 ) Proceeds from issuance of convertible notes 316,250 — — 316,250 Payments of debt issue costs (8,048 ) — — (8,048 ) Deposits — — 2,327 2,327 Purchase and retirement of common stock (29,220 ) — — (29,220 ) Net issuance of common stock under equity compensation plans 31,241 — — 31,241 Payments for acquisition-related contingent consideration (500 ) (2,529 ) — (3,029 ) Intercompany transfers 76,365 (136,122 ) 59,757 — Net cash provided by (used in) financing activities 286,088 (138,651 ) 62,084 209,521 Effects of exchange rate changes on cash and cash equivalents — — (3,070 ) (3,070 ) Net increase (decrease) in cash and cash equivalents 356,353 (6 ) (40,441 ) 315,906 Cash and cash equivalents, beginning of year 10,186 159 179,616 189,961 Cash and cash equivalents, end of year $ 366,539 $ 153 $ 139,175 $ 505,867 Condensed Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2017 FTI Consulting Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidated Operating activities Net cash provided by (used in) operating activities $ (6,155 ) $ 40,052 $ (9,864 ) $ 24,033 Investing activities Payments for acquisition of businesses, net of cash received (8,929 ) — — (8,929 ) Purchases of property and equipment (5,943 ) (9,762 ) (4,316 ) (20,021 ) Other 74 — — 74 Net cash used in investing activities (14,798 ) (9,762 ) (4,316 ) (28,876 ) Financing activities Borrowings under revolving line of credit, net 95,000 — — 95,000 Deposits — — 3,585 3,585 Purchase and retirement of common stock (155,285 ) — — (155,285 ) Net issuance of common stock under equity compensation plans (2,354 ) — — (2,354 ) Payments for acquisition-related contingent consideration (79 ) — — (79 ) Intercompany transfers 56,955 (30,287 ) (26,668 ) — Net cash used in financing activities (5,763 ) (30,287 ) (23,083 ) (59,133 ) Effects of exchange rate changes on cash and cash equivalents — — 5,779 5,779 Net increase (decrease) in cash and cash equivalents (26,716 ) 3 (31,484 ) (58,197 ) Cash and cash equivalents, beginning of year 47,420 156 168,582 216,158 Cash and cash equivalents, end of year $ 20,704 $ 159 $ 137,098 $ 157,961 |