ASGN (ASGN) 8-K Financial Statements and Exhibits

Exhibit 99.2

MSCP V CC Midco, LLC and Subsidiaries

Condensed Consolidated Statements of Income (Unaudited) ⁽¹⁾ 

	Three Months Ended
	March 31,
	2015			2014
Revenues	$	62,512,181		$	50,203,052
Cost of Revenue	36,063,678			29,513,553
Gross Profit	26,448,503			20,689,499
Operating Expenses
General and administrative	13,130,150			10,782,400
Depreciation and amortization	4,169,075			4,129,592
Total Operating Expenses	17,299,225			14,911,992
Income from Operations	9,149,278			5,777,507
Other Expenses
Interest expense	3,077,478			1,536,294
Other	(20,794		)	2,382
Total Other Expenses	3,056,684			1,538,676
Income before Provision for State Income Taxes and Limited Liability Company Fees	6,092,594			4,238,831
Provision for State Income Taxes and Limited Liability Company Fees	1,290			—
Net Income	$	6,091,304		$	4,238,831

_____

(1) Information provided by Creative Circle, LLC.

1

MSCP V CC Midco, LLC and Subsidiaries

Reconciliation of Net Income to Adjusted EBITDA (Unaudited) ⁽¹⁾ 

	Three Months Ended				Twelve Months Ended
	March 31,				December 31,
	2015		2014		2014		2013
Net Income	$	6,091,304	$	4,238,831	$	16,776,434	$	10,038,899
Interest expense	3,077,478		1,536,294		12,521,155		7,493,064
Provision for state income taxes and limited liability company fees	1,290		—		410,943		215,619
Depreciation and amortization	4,169,075		4,129,592		16,563,822		16,288,285
EBITDA	13,339,147		9,904,717		46,272,354		34,035,867
Unit-based compensation	—		—		1,043,968		902,759
Other adjustments (2)	157,240		2,382		960,833		363,878
Adjusted EBITDA	$	13,496,387	$	9,907,099	$	48,277,155	$	35,302,504

________

(1) Information provided by Creative Circle, LLC.

(2) Other adjustments include certain legal expenses, loss on disposal of assets, certain deferred compensation expenses, and non-recurring expenses.

2