Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information | 13. Supplemental Condensed Consolidating Guarantor and Non-Guarantor Financial Information Substantially all of our domestic subsidiaries are guarantors of borrowings under our Senior Bank Credit Facility and 2022 Notes. The guarantees are full and unconditional and joint and several. All of our guarantors are wholly owned, direct or indirect, subsidiaries. The following financial information presents condensed consolidating balance sheets, statements of comprehensive income (loss) 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 Information as of June 30, 2016 FTI Guarantor Non-Guarantor Consulting, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 73,009 $ 163 $ 109,493 $ — $ 182,665 Accounts receivable, net 174,100 176,861 196,337 — 547,298 Intercompany receivables — 961,704 34,648 (996,352 ) — Other current assets 41,736 19,795 20,248 — 81,779 Total current assets 288,845 1,158,523 360,726 (996,352 ) 811,742 Property and equipment, net 30,270 13,773 24,721 — 68,764 Goodwill 558,978 416,053 214,571 — 1,189,602 Other intangible assets, net 23,891 14,473 38,610 (19,406 ) 57,568 Investments in subsidiaries 2,036,140 494,788 — (2,530,928 ) — Other assets 52,437 69,685 37,666 — 159,788 Total assets $ 2,990,561 $ 2,167,295 $ 676,294 $ (3,546,686 ) $ 2,287,464 Liabilities Intercompany payables $ 966,409 $ — $ 29,943 $ (996,352 ) — Other current liabilities 118,913 107,893 98,236 — 325,042 Total current liabilities 1,085,322 107,893 128,179 (996,352 ) 325,042 Long-term debt, net 495,150 — — — 495,150 Other liabilities 206,846 14,233 42,950 — 264,029 Total liabilities 1,787,318 122,126 171,129 (996,352 ) 1,084,221 Stockholders' equity 1,203,243 2,045,169 505,165 (2,550,334 ) 1,203,243 Total liabilities and stockholders' equity $ 2,990,561 $ 2,167,295 $ 676,294 $ (3,546,686 ) $ 2,287,464 Condensed Consolidating Balance Sheet Information as of December 31, 2015 FTI Guarantor Non-Guarantor Consulting, Subsidiaries Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 35,211 $ 165 $ 114,384 $ — $ 149,760 Accounts receivable, net 159,121 169,488 171,175 — 499,784 Intercompany receivables — 936,452 62,651 (999,103 ) — Other current assets 44,086 25,627 22,368 — 92,081 Total current assets 238,418 1,131,732 370,578 (999,103 ) 741,625 Property and equipment, net 33,699 13,409 27,652 — 74,760 Goodwill 558,978 416,053 223,267 — 1,198,298 Other intangible assets, net 25,863 15,571 43,542 (21,041 ) 63,935 Investments in subsidiaries 1,995,409 486,462 — (2,481,871 ) — Other assets 40,359 72,981 37,060 — 150,400 Total assets $ 2,892,726 $ 2,136,208 $ 702,099 $ (3,502,015 ) $ 2,229,018 Liabilities Intercompany payables $ 930,066 $ 8,921 $ 60,116 $ (999,103 ) $ — Other current liabilities 135,421 107,188 104,468 — 347,077 Total current liabilities 1,065,487 116,109 164,584 (999,103 ) 347,077 Long-term debt, net 494,772 — — — 494,772 Other liabilities 184,864 12,562 42,140 — 239,566 Total liabilities 1,745,123 128,671 206,724 (999,103 ) 1,081,415 Stockholders' equity 1,147,603 2,007,537 495,375 (2,502,912 ) 1,147,603 Total liabilities and stockholders' equity $ 2,892,726 $ 2,136,208 $ 702,099 $ (3,502,015 ) $ 2,229,018 Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended June 30, 2016 FTI Guarantor Non-Guarantor Consulting, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Revenues $ 175,278 $ 146,603 $ 140,557 $ (2,291 ) $ 460,147 Operating expenses Direct cost of revenues 115,254 99,622 90,556 (2,238 ) 303,194 Selling, general and administrative expenses 45,983 31,065 31,250 (53 ) 108,245 Special charges 1,750 — — — 1,750 Acquisition-related contingent consideration — 206 — — 206 Amortization of other intangible assets 986 540 1,882 (818 ) 2,590 163,973 131,433 123,688 (3,109 ) 415,985 Operating income 11,305 15,170 16,869 818 44,162 Other (expense) income (6,892 ) (1,559 ) 6,273 — (2,178 ) Income before income tax provision 4,413 13,611 23,142 818 41,984 Income tax provision 3,034 6,865 5,538 — 15,437 Equity in net earnings of subsidiaries 25,168 17,107 — (42,275 ) — Net income $ 26,547 $ 23,853 $ 17,604 $ (41,457 ) $ 26,547 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net of tax expense of $0 — — (18,809 ) — (18,809 ) Total other comprehensive loss, net of tax: — — (18,809 ) — (18,809 ) Comprehensive income (loss) $ 26,547 $ 23,853 $ (1,205 ) $ (41,457 ) $ 7,738 Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended June 30, 2015 FTI Guarantor Non-Guarantor Consulting, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Revenues $ 172,899 $ 289,431 $ 125,484 $ (138,677 ) $ 449,137 Operating expenses Direct cost of revenues 106,517 238,186 85,255 (138,489 ) 291,469 Selling, general and administrative expenses 48,177 30,962 30,094 (188 ) 109,045 Special charges — — — — — Acquisition-related contingent consideration (1,485 ) (53 ) — — (1,538 ) Amortization of other intangible assets 986 716 2,202 (897 ) 3,007 154,195 269,811 117,551 (139,574 ) 401,983 Operating income 18,704 19,620 7,933 897 47,154 Other (expense) income (11,709 ) (1,053 ) 1,239 — (11,523 ) Income before income tax provision 6,995 18,567 9,172 897 35,631 Income tax provision 4,124 8,267 1,531 — 13,922 Equity in net earnings of subsidiaries 18,838 6,851 — (25,689 ) — Net income $ 21,709 $ 17,151 $ 7,641 $ (24,792 ) $ 21,709 Other comprehensive income, net of tax: Foreign currency translation adjustments, net of tax expense of $0 — — 13,298 — 13,298 Total other comprehensive income, net of tax: — — 13,298 — 13,298 Comprehensive income $ 21,709 $ 17,151 $ 20,939 $ (24,792 ) $ 35,007 Condensed Consolidating Statement of Comprehensive Income for the Six Months Ended June 30, 2016 FTI Guarantor Non-Guarantor Consulting, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Revenues $ 358,272 $ 309,166 $ 267,623 $ (4,629 ) $ 930,432 Operating expenses Direct cost of revenues 229,683 208,812 174,871 (4,536 ) 608,830 Selling, general and administrative expenses 90,650 61,786 59,511 (93 ) 211,854 Special charges 1,750 4,563 498 — 6,811 Acquisition-related contingent consideration 6 1,334 — — 1,340 Amortization of other intangible assets 1,972 1,098 3,761 (1,635 ) 5,196 324,061 277,593 238,641 (6,264 ) 834,031 Operating income 34,211 31,573 28,982 1,635 96,401 Other (expense) income (11,969 ) (2,269 ) 8,388 — (5,850 ) Income before income tax provision 22,242 29,304 37,370 1,635 90,551 Income tax provision 11,183 13,724 8,916 — 33,823 Equity in net earnings of subsidiaries 45,669 26,989 — (72,658 ) — Net income $ 56,728 $ 42,569 $ 28,454 $ (71,023 ) $ 56,728 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net of tax expense of $0 — — (19,167 ) — (19,167 ) Total other comprehensive loss, net of tax: — — (19,167 ) — (19,167 ) Comprehensive income $ 56,728 $ 42,569 $ 9,287 $ (71,023 ) $ 37,561 Condensed Consolidating Statement of Comprehensive Income for the Six Months Ended June 30, 2015 FTI Guarantor Non-Guarantor Consulting, Inc. Subsidiaries Subsidiaries Eliminations Consolidated Revenues $ 342,034 $ 433,570 $ 247,336 $ (141,465 ) $ 881,475 Operating expenses Direct cost of revenues 211,580 334,773 165,338 (141,192 ) 570,499 Selling, general and administrative expenses 91,588 60,839 59,105 (273 ) 211,259 Special charges — — — — — Acquisition-related contingent consideration (1,420 ) 116 — — (1,304 ) Amortization of other intangible assets 1,972 1,431 4,383 (1,767 ) 6,019 303,720 397,159 228,826 (143,232 ) 786,473 Operating income 38,314 36,411 18,510 1,767 95,002 Other (expense) income (25,575 ) (3,063 ) 4,610 — (24,028 ) Income before income tax provision 12,739 33,348 23,120 1,767 70,974 Income tax provision 6,687 13,993 4,899 — 25,579 Equity in net earnings of subsidiaries 39,343 16,676 — (56,019 ) — Net income $ 45,395 $ 36,031 $ 18,221 $ (54,252 ) $ 45,395 Other comprehensive loss, net of tax: Foreign currency translation adjustments, net of tax expense of $0 — — (7,184 ) — (7,184 ) Total other comprehensive loss, net of tax: — — (7,184 ) — (7,184 ) Comprehensive income $ 45,395 $ 36,031 $ 11,037 $ (54,252 ) $ 38,211 Condensed Consolidating Statement of Cash Flows for the Six Months Ended June 30, 2016 FTI Guarantor Non-Guarantor Consulting, Inc. Subsidiaries Subsidiaries Consolidated Operating activities Net cash (used in) provided by operating activities $ (3,975 ) $ 42,564 $ 2,044 $ 40,633 Investing activities Payments for acquisition of businesses, net of cash received — — (56 ) (56 ) Purchases of property and equipment and other (1,533 ) (7,821 ) (2,629 ) (11,983 ) Other 96 — — 96 Net cash used in investing activities (1,437 ) (7,821 ) (2,685 ) (11,943 ) Financing activities Deposits — — 2,557 2,557 Purchase and retirement of common stock (2,903 ) — — (2,903 ) Net issuance of common stock under equity compensation plans 9,353 — — 9,353 Other 418 (572 ) — (154 ) Intercompany transfers 36,342 (34,173 ) (2,169 ) — Net cash provided by (used in) financing activities 43,210 (34,745 ) 388 8,853 Effects of exchange rate changes on cash and cash equivalents — — (4,638 ) (4,638 ) Net increase (decrease) in cash and cash equivalents 37,798 (2 ) (4,891 ) 32,905 Cash and cash equivalents, beginning of year 35,211 165 114,384 149,760 Cash and cash equivalents, end of year $ 73,009 $ 163 $ 109,493 $ 182,665 Condensed Consolidating Statement of Cash Flows for the Six Months Ended June 30, 2015 FTI Guarantor Non-Guarantor Consulting, Inc. Subsidiaries Subsidiaries Consolidated Operating activities Net cash (used in) provided by operating activities $ (28,171 ) $ 8,296 $ (10,856 ) $ (30,731 ) Investing activities Payments for acquisition of businesses, net of cash received — — (576 ) (576 ) Purchases of property and equipment and other (6,000 ) (8,887 ) (2,646 ) (17,533 ) Other 25 — 39 64 Net cash used in investing activities (5,975 ) (8,887 ) (3,183 ) (18,045 ) Financing activities Payments of debt financing fees (3,090 ) — — (3,090 ) Net issuance of common stock under equity compensation plans 8,662 — — 8,662 Deposits — — 2,423 2,423 Other (114 ) (212 ) — (326 ) Intercompany transfers (10,315 ) 803 9,512 — Net cash (used in) provided by financing activities (4,857 ) 591 11,935 7,669 Effects of exchange rate changes on cash and cash equivalents — — (2,585 ) (2,585 ) Net decrease in cash and cash equivalents (39,003 ) — (4,689 ) (43,692 ) Cash and cash equivalents, beginning of year 171,090 159 112,431 283,680 Cash and cash equivalents, end of year $ 132,087 $ 159 $ 107,742 $ 239,988 |