Attached files

file filename
EX-99.2 - EX-99.2 - LECG CORPa09-32303_1ex99d2.htm
8-K - 8-K - LECG CORPa09-32303_18k.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

LECG CORPORATION REPORTS THIRD QUARTER 2009 RESULTS

 

Emeryville, CA, October 27, 2009 — LECG Corporation (NASDAQ: XPRT), a global expert services firm, today reported financial results for the third quarter ended September 30, 2009.

 

“Our third quarter performance largely reflected the ongoing industry-wide weakness in demand, a condition that we believe may persist into the fourth quarter, said Michael Jeffery, LECG’s chief executive officer. “Although we see encouraging activity in some of our business sectors, the overall environment led us to further reduce our costs during the quarter. We remain enthusiastic about LECG’s future, particularly with the proposed SMART/LECG merger. We believe the anticipated combination of synergies from cost savings and cross-selling along with LECG’s portfolio of highly regarded experts should position us well for a return to revenue growth and profitability.”

 

Third Quarter 2009 Financial Results

 

Third quarter 2009 revenues decreased 7.6 percent to $62.7 million compared with $67.9 million in the second quarter of 2009, and fell 27.1 percent versus $86.1 million in the third quarter 2008. .

 

Results for the third quarter of 2009 reflect pre-tax charges of $4.0 million in restructuring charges, $8.7 million in other impairments, $0.1 million in divestiture charges, $0.9 million in merger-related costs and a $2.2 million net benefit from the reversal of equity-based compensation. In addition, the company has re-assessed its ability to realize its deferred tax assets in light of the current economic environment and the loss position of the company. During the quarter, the company recorded a valuation allowance of $51.8 million against its net deferred tax assets. Including these net charges, the third quarter net loss was $63.5 million or $2.48 per share. This compares to a net loss of $6.5 million or $0.25 per share in the second quarter of 2009, and net income of $2.0 million or $0.08 per diluted share in the third quarter of 2008. Excluding these net charges, adjusted net loss was $3.8 million or $0.15 per share for the quarter.

 

Adjusted EBITDA for the third quarter of 2009 was a loss of $3.8 million, compared to a loss of $1.8 million for the second quarter of 2009, and income of $5.0 million for the third quarter of 2008.

 

Third Quarter 2009 Segment Results

 

Economics Services (Economics)

 

LECG’s Economics segment consists of the company’s global competition, securities, regulated industries, energy and environment, and labor sectors. Economics revenues were $25.6 million in the third quarter of 2009, representing 40.8 percent of total revenues versus 42.7 percent of total revenues in the second quarter of 2009. Net fee-based revenues for the segment were $24.8 million in the quarter, down from $28.2 million in the second quarter of 2009, driven by the continued decline in global competition and partially offset by strength in regulated industries. Economics gross profit was $6.2 million, or 41.0 percent of total gross profit in the quarter. Direct profit margin was 25.0 percent, down from 30.9 percent in the second quarter of 2009. Professional staff utilization was 64.6 percent.

 

Finance and Accounting Services (FAS)

 

LECG’s FAS segment consists of the company’s forensic accounting, intellectual property, healthcare, higher education, international FAS, financial services, and electronic discovery sectors. FAS revenues were $37.2 million in the third quarter of 2009, or 59.2 percent of total revenues versus 57.3 percent of total revenues in the second quarter of 2009. Net fee-based revenues for the segment were $35.4 million in the quarter, down $1.9 million from the second quarter of 2009, as weakness in forensic accounting and intellectual property offset our strength in financial services, healthcare and electronic discovery. FAS gross profit was $8.9 million, or 59.0 percent of total gross profit in the quarter. The direct profit margin was 25.1 percent, up from 23.2 percent in the second quarter of 2009. Professional staff utilization was 70.1 percent.

 



 

Nine Month Financial Results

 

Revenues for the nine months ended September 30, 2009 decreased 25.9 percent to $196.9 million from $265.6 million for the same period in 2008.

 

Net loss for the nine months ended September 30, 2009 was $73.8 million compared to net income of $8.6 million reported for the same period last year. Net loss per share was $2.89 for the first nine months of 2009 versus net income of $0.34 per diluted share for the same period a year ago. Adjusted net loss per share was $0.41 for the first nine months of 2009 compared with adjusted net income per diluted share of $0.35 for the first nine months of 2008.

 

Adjusted EBITDA for the nine months ended September 30, 2009 was a loss of $10.3 million compared to income of $19.5 million of adjusted EBITDA for the same period of 2008.

 

Conference Call Webcast Information

 

LECG Corporation will host a conference call and live webcast to discuss these results at 5:00 p.m. Eastern time today. Domestic callers may access this conference call by dialing 877-719-9796. International callers may access the call by dialing 719-325-4830. For a replay of this teleconference, please call 888-203-1112 or 719-457-0820, and enter the passcode 8548175. The replay will be available through November 2, 2009. The webcast will be accessible through the investor relations section of the company’s website, www.lecg.com.

 

Forward-Looking Statements

 

Statements in this press release and the related conference call concerning the proposed transaction and future business, operating and financial condition of the company, including expectations regarding revenues and net income for future periods, statements concerning the plans and objectives of LECG’s management for future operations, statements of the assumptions underlying or relating to any forward looking statement, statements regarding the timing or completion of the transactions, and statements using the terms “believes,” “expects,” “will,” “could,” “plans,” “anticipates,” “estimates,” “predicts,” “intends,” “potential,” “continue,” “should,” “may,” or the negative of these terms or similar expressions are  “forward-looking” statements as defined in the Private Securities Litigation Reform Act of 1995. These statements are based upon management’s current expectations. These statements are subject to risks and uncertainties that may cause actual results to differ materially from those expectations. Risks that may affect actual performance include the ongoing economic downturn and adverse economic conditions, dependence on key personnel, the cost and contribution of acquisitions, risks inherent in international operations, management of professional staff, dependence on growth of the company’s service offerings, the company’s ability to integrate new experts successfully, intense competition, and potential professional liability, the company’s ability to integrate the operations of SMART, the failure to achieve the costs savings and other synergies LECG expects to result for the transactions, the outcome of any legal proceedings instituted against the company, SMART and others in connection with the transactions, the failure of the transactions to close for any reason, the amount of the costs, fees, expenses and charges relating to the transactions, business uncertainty and contractual restrictions prior to the closing of the transactions, the effect of war, terrorism or catastrophic events, stock price, foreign currency exchange and interest rate volatility. Further information on these and other potential risk factors that could affect the company’s financial results is included in the company’s filings with the Securities and Exchange Commission. The company undertakes no obligation to update any of its forward-looking statements after the date of this press release.

 

About LECG

 

LECG, a global expert services and consulting firm, with approximately 700 experts and professionals in 31 offices around the world, provides independent expert testimony, financial advisory services, original authoritative studies, and strategic advisory services to clients including Fortune Global 500 corporations, major law firms, and local, state, and federal governments and agencies worldwide. LECG’s highly credentialed experts and professional staff conduct economic and financial analyses to provide objective opinions and advice regarding complex disputes and inform legislative, judicial, regulatory, and business decision makers. LECG’s experts are renowned academics, former senior government officials, experienced industry leaders, and seasoned consultants.

 

2



 

Additional information and where to find it

 

LECG has filed a preliminary proxy statement with the Securities and Exchange Commission and intends to file a revised proxy statement and other relevant materials in connection with the transactions. When finalized, the proxy statement will be mailed to the stockholders of LECG. Before making any voting or investment decision with respect to the transactions, investors and stockholders of LECG are urged to carefully read the final proxy statement and the other relevant materials when they become available because they will contain important information about the proposed transactions. The proxy statement and other relevant materials (when they become available), and any other documents filed by LECG with the SEC, may be obtained free of charge at the SEC’s website at www.sec.gov. In addition, investors and stockholders of LECG may obtain free copies of the proxy statement (when available) and other documents filed by LECG with the SEC from LECG’s website at www.lecg.com.

 

Participants in the solicitation

 

LECG and its directors and executive officers may be deemed to be participants in the solicitation of proxies from the LECG’s stockholders in connection with the transactions. Information about LECG’s directors and executive officers is set forth in the preliminary proxy statement on Schedule 14A for LECG filed with the SEC on September 25, 2009, in the proxy statement on Schedule 14A for LECG’s 2008 Annual Meeting of Stockholders filed on April 25, 2008 and in the amended Annual Report on Form 10-K filed on April 29, 2009. Additional information regarding the interests of participants in the solicitation of proxies in connection with the transactions will be included in the proxy statement that LECG intends to file with the SEC. Stockholders may obtain additional information regarding the direct and indirect interests of LECG and its directors and executive officers with respect to the transactions by reading the proxy statement once it is available and the other filings referred to above.

 

No offer or solicitation

 

This is not intended to and does not constitute an offer to sell or the solicitation of an offer to subscribe for or buy or an invitation to purchase or subscribe for any securities or the solicitation of any vote or approval in any jurisdiction.

 

Investor Contacts

 

Steven R. Fife, Chief Financial Officer, 510-985-6700

Annie Leschin, Investor Relations, 415-775-1788, investor@lecg.com

 

(tables follow)

 

3



 

LECG CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

Fee-based revenues, net

 

$

60,192

 

$

83,221

 

$

189,578

 

$

255,751

 

Reimbursable revenues

 

2,531

 

2,829

 

7,319

 

9,880

 

Revenues

 

62,723

 

86,050

 

196,897

 

265,631

 

Direct costs

 

45,116

 

55,581

 

142,844

 

169,929

 

Reimbursable costs

 

2,512

 

3,058

 

7,703

 

10,069

 

Cost of services

 

47,628

 

58,639

 

150,547

 

179,998

 

Gross profit

 

15,095

 

27,411

 

46,350

 

85,633

 

Operating expenses:

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

17,518

 

21,831

 

55,125

 

65,297

 

Depreciation and amortization

 

1,239

 

1,498

 

3,849

 

4,459

 

Other impairments

 

8,719

 

 

9,939

 

 

Restructuring charges

 

4,019

 

 

5,479

 

 

Divestiture charges

 

124

 

 

1,863

 

 

Operating (loss) income

 

(16,524

)

4,082

 

(29,905

)

15,877

 

Interest income

 

32

 

113

 

122

 

350

 

Interest expense

 

(659

)

(122

)

(1,617

)

(533

)

Other expense, net

 

(135

)

(716

)

(581

)

(1,233

)

(Loss) income before income taxes

 

(17,286

)

3,357

 

(31,981

)

14,461

 

Income tax expense

 

46,229

 

1,362

 

41,784

 

5,870

 

Net (loss) income

 

$

(63,515

)

$

1,995

 

$

(73,765

)

$

8,591

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(2.48

)

$

0.08

 

$

(2.89

)

$

0.34

 

Diluted

 

$

(2.48

)

$

0.08

 

$

(2.89

)

$

0.34

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating earnings per share

 

 

 

 

 

 

 

 

 

Basic

 

25,654

 

25,340

 

25,515

 

25,316

 

Diluted

 

25,654

 

25,526

 

25,515

 

25,528

 

 

4



 

LECG CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

(unaudited)

 

 

 

September 30,

 

December 31,

 

 

 

2009

 

2008

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

7,246

 

$

19,510

 

Accounts receivable, net

 

86,791

 

87,122

 

Prepaid expenses

 

5,494

 

5,996

 

Deferred tax assets, net - current portion

 

 

14,123

 

Signing, retention and performance bonuses - current portion

 

14,499

 

15,282

 

Income taxes receivable

 

13,614

 

7,662

 

Other current assets

 

4,392

 

2,447

 

Note receivable - current portion

 

540

 

518

 

Total current assets

 

132,576

 

152,660

 

Property and equipment, net

 

8,456

 

11,011

 

Goodwill

 

1,800

 

 

Other intangible assets, net

 

3,256

 

3,790

 

Signing, retention and performance bonuses

 

21,633

 

34,976

 

Deferred compensation plan assets

 

9,711

 

9,684

 

Note receivable

 

1,503

 

1,946

 

Deferred tax assets, net

 

 

36,952

 

Other long-term assets

 

5,320

 

5,188

 

Total assets

 

$

184,255

 

$

256,207

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accrued compensation

 

$

36,740

 

$

49,313

 

Accounts payable and other accrued liabilities

 

10,865

 

11,493

 

Payable for business acquisitions - current portion

 

1,700

 

3,846

 

Borrowings under line of credit

 

16,000

 

 

Deferred revenue

 

2,741

 

2,450

 

Liability associated with divestiture

 

 

2,642

 

Total current liabilities

 

68,046

 

69,744

 

Payable for business acquisitions

 

1,155

 

1,055

 

Deferred compensation plan obligations

 

9,900

 

9,632

 

Deferred rent

 

6,412

 

6,601

 

Other long-term liabilities

 

1,374

 

569

 

Total liabilities

 

86,887

 

87,601

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Common stock, $.001 par value, 200,000,000 shares authorized, 25,841,017 and 25,559,253 shares outstanding at September 30, 2009 and December 31, 2008, respectively

 

26

 

26

 

Additional paid-in capital

 

173,679

 

172,005

 

Accumulated other comprehensive loss

 

(554

)

(1,407

)

Accumulated deficit

 

(75,783

)

(2,018

)

Total stockholders’ equity

 

97,368

 

168,606

 

Total liabilities and stockholders’ equity

 

$

184,255

 

$

256,207

 

 

5



 

LECG CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Nine months ended September 30,

 

 

 

2009

 

2008

 

Cash flows from operating activities

 

 

 

 

 

Net (loss) income

 

$

(73,765

)

$

8,591

 

Adjustments to reconcile net (loss) income to net cash used in operating activities:

 

 

 

 

 

Bad debt expense

 

99

 

99

 

Depreciation and amortization of property and equipment

 

3,315

 

3,370

 

Amortization of intangible assets

 

534

 

1,089

 

Amortization of signing, retention and performance bonuses

 

13,338

 

12,391

 

Deferred taxes

 

51,775

 

 

Non cash restructuring charges

 

1,234

 

 

Divestiture charges

 

1,739

 

 

Other impairments

 

9,939

 

 

Equity-based compensation

 

2,463

 

4,900

 

Excess tax benefits from equity-based compensation

 

 

(40

)

Other

 

 

58

 

Changes in assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(1,679

)

(8,422

)

Signing, retention and performance bonuses paid

 

(9,804

)

(14,983

)

Prepaid and other current assets

 

1,778

 

401

 

Accounts payable and other accrued liabilities

 

(1,872

)

3,146

 

Income taxes

 

(7,544

)

(1,550

)

Accrued compensation

 

(11,890

)

(6,838

)

Deferred revenue

 

345

 

134

 

Deferred compensation plan assets, net of liabilities

 

241

 

(613

)

Deferred rent

 

(875

)

(668

)

Other assets

 

894

 

(3,913

)

Other liabilities

 

608

 

282

 

Net cash used in operating activities

 

(19,127

)

(2,566

)

Cash flows from investing activities

 

 

 

 

 

Business acquisitions earn out payments

 

(3,885

)

(4,736

)

Divestiture payments

 

(3,210

)

 

Purchase of property and equipment

 

(1,053

)

(2,156

)

Proceeds from note receivable

 

422

 

399

 

Proceeds from divestiture

 

619

 

 

Other

 

8

 

(46

)

Net cash used in investing activities

 

(7,099

)

(6,539

)

Cash flows from financing activities

 

 

 

 

 

Borrowings under revolving credit facility

 

43,000

 

55,000

 

Repayments under revolving credit facility

 

(27,000

)

(55,000

)

Payment of loan fees

 

(2,243

)

 

Proceeds from exercise or issuance of stock to employee and other

 

 

43

 

Excess tax benefits from equity-based compensation

 

 

40

 

Proceeds from issuance of stock - employee stock purchase plan

 

30

 

66

 

Net cash provided by financing activities

 

13,787

 

149

 

Effect of exchange rates on changes in cash

 

175

 

(341

)

Decrease in cash and cash equivalents

 

(12,264

)

(9,297

)

Cash and cash equivalents, beginning of year

 

19,510

 

21,602

 

Cash and cash equivalents, end of period

 

$

7,246

 

$

12,305

 

Supplemental disclosure

 

 

 

 

 

Cash paid for interest

 

$

1,014

 

$

381

 

Cash paid for income taxes

 

$

1,900

 

$

7,327

 

 

6



 

LECG CORPORATION AND SUBSIDIARIES

SEGMENT OPERATING RESULTS

($ in thousands, except rate amounts)

(unaudited)

 

 

 

Three months ended September 30,

 

 

 

2009

 

2008

 

 

 

Economics

 

Finance and
Accounting

 

Total

 

Economics

 

Finance and
Accounting

 

Total

 

Fee-based revenues, net

 

$

24,808

 

$

35,384

 

$

60,192

 

$

36,658

 

$

46,563

 

$

83,221

 

Reimbursable revenues

 

765

 

1,766

 

2,531

 

745

 

2,084

 

2,829

 

Revenues

 

 

25,573

 

 

37,150

 

 

62,723

 

 

37,403

 

 

48,647

 

 

86,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

 

18,598

 

 

26,518

 

 

45,116

 

23,525

 

 

32,056

 

 

55,581

 

Reimbursable costs

 

752

 

1,760

 

2,512

 

945

 

2,113

 

3,058

 

Gross profit

 

$

6,223

 

$

8,872

 

$

15,095

 

$

12,933

 

$

14,478

 

$

27,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct profit margin (1)

 

25.0

%

25.1

%

25.0

%

35.8

%

31.2

%

33.2

%

Gross margin

 

24.3

%

23.9

%

24.1

%

34.6

%

29.8

%

31.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

Paid days

 

66

 

66

 

66

 

66

 

66

 

66

 

Billable headcount, period end

 

239

 

447

 

686

 

298

 

503

 

801

 

Billable headcount, period average

 

246

 

449

 

695

 

296

 

490

 

786

 

Billable FTEs, period average (2)

 

200

 

365

 

565

 

241

 

379

 

620

 

Average billable rate

 

$

349

 

$

280

 

$

305

 

$

358

 

$

319

 

$

335

 

Paid utilization rate of billable FTEs (3)

 

67.4

%

65.5

%

66.2

%

80.6

%

73.0

%

75.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expert headcount, period end

 

105

 

200

 

305

 

121

 

208

 

329

 

Expert FTEs, period average (2)

 

60

 

127

 

187

 

64

 

110

 

174

 

Jr/SR staff paid utilization rate (3)

 

64.6

%

70.1

%

68.1

%

78.2

%

72.9

%

75.0

%

 

7



 

LECG CORPORATION AND SUBSIDIARIES

SEGMENT OPERATING RESULTS (CONTINUED)

($ in thousands, except rate amounts)

(unaudited)

 

 

 

Nine months ended September 30,

 

 

 

2009

 

2008

 

 

 

Economics

 

Finance and
Accounting

 

Total

 

Economics

 

Finance and
Accounting

 

Total

 

Fee-based revenues, net

 

$

81,100

 

$

108,478

 

$

189,578

 

$

114,280

 

$

141,471

 

$

255,751

 

Reimbursable revenues

 

2,379

 

4,940

 

7,319

 

3,558

 

6,322

 

9,880

 

Revenues

 

 

83,479

 

 

113,418

 

 

196,897

 

 

117,838

 

 

147,793

 

 

265,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

 

58,393

 

 

84,451

 

 

142,844

 

74,557

 

 

95,372

 

 

169,929

 

Reimbursable costs

 

2,607

 

5,096

 

7,703

 

3,818

 

6,251

 

10,069

 

Gross profit

 

$

22,479

 

$

23,871

 

$

46,350

 

$

39,463

 

$

46,170

 

$

85,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct profit margin (1)

 

28.0

%

22.1

%

24.7

%

34.8

%

32.6

%

33.6

%

Gross margin

 

26.9

%

21.0

%

23.5

%

33.5

%

31.2

%

32.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

Paid days

 

195

 

195

 

195

 

195

 

195

 

195

 

Billable headcount, period end

 

239

 

447

 

686

 

298

 

503

 

801

 

Billable headcount, period average

 

262

 

470

 

732

 

301

 

486

 

786

 

Billable FTEs, period average (2)

 

212

 

380

 

592

 

250

 

387

 

637

 

Average billable rate

 

$

354

 

$

283

 

$

310

 

$

364

 

$

320

 

$

338

 

Paid utilization rate of billable FTEs (3)

 

69.4

%

64.6

%

66.3

%

80.5

%

73.3

%

76.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expert headcount, period end

 

105

 

200

 

305

 

121

 

208

 

329

 

Expert FTEs, period average (2)

 

63

 

134

 

196

 

68

 

112

 

180

 

Jr/SR staff paid utilization rate (3)

 

66.7

%

68.6

%

67.9

%

77.7

%

72.1

%

74.3

%

 

8



 

LECG CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

( in thousands, except per share data)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Fee-based revenues, net

 

$

60,192

 

$

83,221

 

$

189,578

 

$

255,751

 

 

 

 

 

 

 

 

 

 

 

Direct costs

 

45,116

 

55,581

 

142,844

 

169,929

 

 

 

 

 

 

 

 

 

 

 

Direct profit

 

$

15,076

 

$

27,640

 

$

46,734

 

$

85,822

 

Direct profit margin (1)

 

25.0

%

33.2

%

24.7

%

33.6

%

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(63,515

)

$

1,995

 

$

(73,765

)

$

8,591

 

 

 

 

 

 

 

 

 

 

 

Adjustments to net (loss) income

 

 

 

 

 

 

 

 

 

Other impairments

 

8,719

 

 

9,939

 

 

Restructuring charges

 

4,019

 

 

5,479

 

 

Divestiture charges

 

124

 

 

1,863

 

 

Merger-related costs

 

942

 

 

942

 

 

Deferred compensation plan

 

41

 

118

 

319

 

421

 

Equity-based compensation benefit (8)

 

(2,210

)

 

(2,210

)

 

Deferred tax valuation allowance

 

51,775

 

 

51,775

 

 

Income tax benefit (4)

 

(3,743

)

(48

)

(4,734

)

(170

)

 

 

 

 

 

 

 

 

 

 

Adjusted (loss) income (5)

 

$

(3,848

)

$

2,065

 

$

(10,392

)

$

8,842

 

 

 

 

 

 

 

 

 

 

 

Adjusted (loss) income per diluted share (5)(7)

 

$

(0.15

)

$

0.08

 

$

(0.41

)

$

0.35

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating earnings per share

 

 

 

 

 

 

 

 

 

Diluted

 

25,654

 

25,526

 

25,515

 

25,528

 

 

9



 

LECG CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES (CONTINUED)

($ in thousands)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(63,515

)

$

1,995

 

$

(73,765

)

$

8,591

 

Income tax expense

 

46,229

 

1,362

 

41,784

 

5,870

 

Interest expense, net

 

627

 

9

 

1,495

 

183

 

Depreciation and amortization

 

1,239

 

1,498

 

3,849

 

4,459

 

EBITDA (6)

 

(15,420

)

4,864

 

(26,637

)

19,103

 

 

 

 

 

 

 

 

 

 

 

Adjustments to EBITDA

 

 

 

 

 

 

 

 

 

Other impairments

 

8,719

 

 

9,939

 

 

Restructuring charges

 

4,019

 

 

5,479

 

 

Divestiture charges

 

124

 

 

1,863

 

 

Merger-related costs

 

942

 

 

942

 

 

Deferred compensation plan

 

41

 

118

 

319

 

421

 

Equity-based compensation benefit(8)

 

(2,210

)

 

(2,210

)

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (6)

 

$

(3,785

)

$

4,982

 

$

(10,305

)

$

19,524

 

 


(1)

 

Fee-based revenues, net less direct costs as a percentage of fee-based revenues, net.

(2)

 

Full Time Equivalents (FTEs) are calculated by dividing actual total paid hours in the period by the number of paid days in the period times eight hours per day, assuming a forty-hour work week or 2,080 paid hours per year.

(3)

 

Paid utilization rate is calculated by dividing the actual number of billed hours in the period by the actual number of paid hours in the period, assuming a forty-hour work week or 2,080 paid hours per year.

(4)

 

Assumes a marginal tax rate of 35.0% and 40.4% in the three and nine months ended September 30, 2009 and 2008, respectively. The tax benefit for three and nine months ended September 2009 excludes non-deductible divestiture and merger-related charges.

(5)

 

Adjusted (loss) income and adjusted (loss) income per diluted share are non-GAAP financial measures. Adjusted (loss) income excludes other impairments, restructuring charges, divestiture charges, acquisition costs, charges related to market fluctuations in the value of deferred compensation plan investments, equity-based compensation benefit and deferred tax valuation allowance. Adjusted (loss) income per diluted share is calculated using adjusted (loss) income divided by diluted shares. The Company regards adjusted (loss) income and adjusted (loss) income per diluted share as useful measures of financial performance of the business. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flow that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. This measure, however, should be considered in addition to, and not as a substitute or superior to, operating (loss) income, cash flows, or other measures of financial performance prepared in accordance with GAAP.

(6)

 

EBITDA and Adjusted EBITDA are non-GAAP financial measures.  EBITDA is defined as earnings before provision for income tax, interest, and depreciation and amortization. Adjusted EBITDA excludes other impairments, restructuring charges, divestiture charges, acquisition costs, charges related to market fluctuations in the value of deferred compensation plan investments and equity-based compensation benefit. The Company regards EBITDA and Adjusted EBITDA as useful measures of financial performance of the business. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flow that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. This measure, however, should be considered in addition to, and not as a substitute or superior to, operating (loss) income, cash flows, or other measures of financial performance prepared in accordance with GAAP.

(7)

 

For the third quarter of 2009, diluted earnings per share and diluted shares are equal to basic earnings per share and basic shares, respectively, as the effect on net loss would be anti-dilutive if common stock equivalent shares were included in the weighted average number of common shares outstanding during the period.

(8)

 

Equity-based compensation benefit consists of approximately $2.8 million of stock-based compensation expense recovery related to previously recognized expense on the unvested portion of 7-year cliff-vesting options of a terminated employee, offset by approximately $0.6 million of accelerated expense related to the voluntary surrender of approximately 192,000 shares of stock options previously granted.

 

10