Attached files

file filename
8-K - FORM 8-K - NATIONAL FINANCIAL PARTNERS CORPd386702d8k.htm
EX-99.2 - QUARTERLY FINANCIAL SUPPLEMENT FOR THE PERIOD ENDED JUNE 30, 2012 - NATIONAL FINANCIAL PARTNERS CORPd386702dex992.htm

Exhibit 99.1

NFP Announces Second Quarter 2012 Results

Second Quarter 2012 Revenue Grew 6.7% & Organic Revenue Grew 4.1% YOY

$6.1 Million of Shares Repurchased During Second Quarter 2012;

$43.9 Million Remaining on Authorization

 

                                                                                                                 
                                                       

Financial Highlights(1)

  

Q2 2012

    

Q2 2011

    

% Change

    

YTD 2012

    

YTD 2011

    

% Change

 

(Dollars in millions, except per share amounts)

                   
   

Revenue

   $ 255.4       $ 239.4         6.7%       $ 509.6       $ 472.7         7.8%   

Net income

     4.9         9.5         -48.7%         10.5         16.4         -35.9%   

Net income per diluted share

     0.12         0.21         -42.9%         0.25         0.36         -30.6%   

Cash earnings

     27.1         21.6         25.5%         51.5         40.2         28.2%   

Cash earnings per diluted share

   $ 0.66       $ 0.48         37.5%       $ 1.23       $ 0.89         38.2%   

Adjusted EBITDA

   $ 33.0       $ 30.1         9.6%       $ 65.1       $ 54.1         20.3%   

Adjusted EBITDA margin

     12.9%        12.6%            12.8%         11.4%        

Net cash provided by operating activities

   $ 19.5       $ 39.9         -51.0%       $ 4.9       $ 33.9         -85.5%   

 

  (1) This summary includes financial measures not calculated based on generally accepted accounting principles.

NEW YORK, NY – July 30, 2012 – National Financial Partners Corp. (NYSE: NFP), a leading provider of benefits, insurance and wealth management services, today reported financial results for the second quarter ended June 30, 2012.

Commenting on today’s announcements, Jessica M. Bibliowicz, chairman and chief executive officer, said, “For the quarter, we reported revenue growth of 6.7%, organic revenue growth of 4.1% and demonstrated growth in Adjusted EBITDA and margins, mostly driven by strength in our Corporate Client Group. We are pleased with our recent industry rankings as eighth on Business Insurance’s 100 Largest Brokers of U.S. Business and as the ninth Top Global Insurance Broker by Best’s Review.”

Also commenting, Douglas W. Hammond, president and chief operating officer, said, “We continue to make progress executing on our strategy. In May, we restarted our stock buyback using $6.1 million during the quarter to repurchase shares. Also during the quarter, we continued to complete acquisitions, which are focused on complementing our current resources and integrating our businesses under a single brand.”

Second Quarter 2012 Results—Consolidated

NFP reported second quarter 2012 net income of $4.9 million, or $0.12 per diluted share, compared with net income of $9.5 million, or $0.21 per diluted share, in the prior year period. Net income was negatively impacted by impairments, management contract buyout expenses and a change in estimated acquisition earn-out payables, totaling $10.2 million net of tax. These charges are a result of the execution of the business strategy which entails management contract buyouts and the disposition of non-core assets. Impairments were associated only with management contracts, not goodwill.

Second quarter 2012 cash earnings was $27.1 million, or $0.66 per diluted share, compared with $21.6 million, or $0.48 per diluted share, in the second quarter 2011. Net income and cash earnings in the second quarter 2012 include a $4.0 million pre-tax net gain on sale of businesses, which favorably impacted the tax rate. Excluding this gain, cash earnings was $23.7 million, or $0.57 per diluted share, in the second quarter 2012. Cash earnings is a non-GAAP financial measure and a reconciliation of net income to this non-GAAP financial measure is provided in the attached tables.

 


NFP had 41.3 million weighted average fully diluted shares outstanding for the second quarter 2012 compared to 42.6 million shares for the first quarter 2012. The decrease in the second quarter 2012 is due to a decline in the shares that may be issued upon conversion of NFP’s senior convertible notes from 1.5 million shares in the first quarter 2012 to 0.6 million shares as of the end of the second quarter 2012. NFP’s share delivery obligation may be offset by the obligation of the counterparties to the convertible note hedge agreements to deliver a similar number of shares. This decrease was also impacted by a reduction in the weighted average share count from shares repurchased by NFP during the first and second quarters of 2012.

Adjusted EBITDA in the second quarter 2012 was $33.0 million, an increase of 9.6%, compared with $30.1 million in the second quarter 2011. Adjusted EBITDA margin of 12.9% in the second quarter 2012 grew compared with an Adjusted EBITDA margin of 12.6% in the prior year period. Adjusted EBITDA is a non-GAAP financial measure and a reconciliation of net income to this non-GAAP financial measure is provided in the attached tables.

Revenue was $255.4 million in the second quarter 2012, an increase of $16.0 million, or 6.7%, compared with $239.4 million in the second quarter 2011. Organic revenue grew 4.1% in the second quarter 2012, compared with the prior year period. The increases were driven primarily by the Corporate Client Group.

Total operating expenses were $245.9 million in the second quarter 2012, compared with $221.2 million in the prior year period, which were driven by the addition of operating expenses of acquired companies, impairments on management contracts related to management contract buyouts and anticipated dispositions, and the adjustment in expected contingent consideration payments from acquisitions that are performing at a level where the expected payment has increased.

Cash flow from operations for the second quarter 2012 was $19.5 million compared with cash flow from operations of $39.9 million in the second quarter 2011. During the second quarter 2012, the Company used $13.0 million for a legal settlement and other payments and expects to be reimbursed for a significant portion of these items in the second half of 2012. The remaining difference in cash flow from operations, compared with the prior period, is associated with unfavorable timing differences in working capital. As of June 30, 2012, there was $15.0 million outstanding on the Company’s revolving credit facility.

Second Quarter 2012 Results – Segments

NFP reports results in three segments that provide unique products and services to corporate and high net worth individual clients: the Corporate Client Group, the Individual Client Group and the Advisor Services Group.

Corporate Client Group (CCG)

CCG is one of the leading corporate benefits advisors in the middle market, offering independent solutions for health and welfare, retirement planning, executive benefits, and property and casualty insurance.


CCG accounted for 44.1% of NFP’s revenue in the second quarter 2012 and 39.4% in the second quarter 2011. CCG revenue was $112.6 million in the second quarter 2012 compared with $94.3 million in the prior year period, an increase of $18.3 million or 19.4%. CCG organic revenue growth was 7.2%.

CCG Adjusted EBITDA was $22.1 million in the second quarter 2012 compared with $16.7 million in the prior year period. Adjusted EBITDA margin was 19.6% in the second quarter 2012 compared with 17.7% in the prior year period.

Individual Client Group (ICG)

ICG is a leader in the delivery of independent life insurance and wealth transfer solutions for high net worth individuals. ICG’s advisors provide wealth accumulation, preservation and transfer solutions, including estate and business planning and financial advisory services.

ICG accounted for 31.6% of NFP’s revenue in the second quarter 2012 and 34.2% in the second quarter 2011. ICG revenue was $80.9 million in the second quarter 2012 compared with $81.9 million in the prior year period, a decrease of $1.0 million. ICG organic revenue growth was 1.5%.

ICG Adjusted EBITDA was $7.9 million in the second quarter 2012 compared with $10.3 million in the prior year period. Adjusted EBITDA margin was 9.8% in the second quarter 2012 compared with 12.6% in the prior year period.

Advisor Services Group (ASG)

ASG serves independent financial advisors whose clients are high net worth individuals and companies by offering an open choice of broker-dealer and asset management products and services.

ASG accounted for 24.3% of NFP’s revenue in the second quarter 2012 and 26.4% for the second quarter 2011. ASG revenue was $62.0 million in the second quarter 2012 compared with $63.2 million in the prior year period, a decrease of $1.2 million. Revenue and organic revenue declined 1.9%.

ASG Adjusted EBITDA was $3.0 million in the second quarter 2012 and in the prior year period. Adjusted EBITDA margin was 4.8% in the second quarter 2012 and in the prior year period.

As of June 30, 2012, assets under management at NFP’s corporate registered investment advisor were $10.2 billion, compared with $10.0 billion as of June 30, 2011.

Share Repurchase

On February 7, 2012, the Company announced its authorization to repurchase up to $50.0 million of NFP’s common stock. Starting in May 2012, and during the second quarter 2012, NFP repurchased 463,210 shares at a weighted average cost of $13.13 per share. As of June 30, 2012, the remaining outstanding share repurchase authorization was $43.9 million.


NFP has authorization to repurchase NFP’s common stock from time to time for cash in the open market in accordance with applicable federal securities laws and subject to market and other conditions.

Earnings Conference Call & Presentation

On July 31, 2012 at 8:30 a.m. (ET), members of senior management will discuss second quarter results during a live conference call. The call can be accessed via telephone by dialing 888-396-2386 (domestic) or 617-847-8712 (international) approximately 10 minutes prior to the start of the call (when prompted, callers should provide the access code NFP). The conference call will also be broadcast live over the Internet at www.nfp.com/investor-relations. To listen to the live audio webcast, please go to the Web site at least 10-15 minutes prior to the start of the call to register. The conference call and webcast will be accompanied by a presentation. The presentation will be available for electronic download on NFP’s Web site before the conference call and webcast is scheduled to begin. Listeners can access an audio replay of the conference call over the Internet at www.nfp.com/investor-relations, or via telephone by dialing 888-286-8010 (domestic) or 617-801-6888 (international). The access code for the replay is 99675481. The replay will be available for approximately 90 days.

About NFP

National Financial Partners Corp. (NYSE: NFP), and its benefits, insurance and wealth management businesses provide diversified advisory and brokerage services to companies and high net worth individuals, partnering with them to preserve their assets and prosper over the long term. NFP advisors provide innovative and comprehensive solutions, backed by NFP’s national scale and resources. NFP operates in three business segments. The Corporate Client Group provides corporate and executive benefits, retirement plans and property and casualty insurance. The Individual Client Group includes retail and wholesale life insurance brokerage and wealth management advisory services. The Advisor Services Group serves independent financial advisors by offering broker-dealer and asset management products and services. Most recently NFP was ranked eighth on Business Insurance’s 100 Largest Brokers of U.S. Business; as the ninth Top Global Insurance Broker by Best’s Review; operated the fourth largest Executive Benefits Provider of nonqualified deferred compensation plans administered for recordkeeping clients as ranked by PlanSponsor; operated a top ten Independent Broker Dealer as ranked by Investment Advisor; had three advisors ranked in Barron’s Top 100 Independent Financial Advisors and is a leading independent life insurance distributor according to many top-tier carriers. For more information, visit www.nfp.com.

Reconciliation of Non-GAAP Financial Measures

The Company analyzes its performance using historical and forward-looking non-GAAP financial measures called cash earnings, cash earnings per diluted share, Adjusted EBITDA and percentages or calculations using these measures. The Company believes these non-GAAP financial measures provide additional meaningful methods of evaluating certain aspects of the Company’s operating performance from period to period on a basis that may not be otherwise apparent under GAAP. Cash earnings is defined as net income excluding amortization of intangibles; depreciation; the after-tax impact of the impairment of goodwill and intangible assets; the after-tax impact of non-cash interest; the after-tax impact of change in estimated acquisition earn-out payables recorded in accordance with purchase accounting that have been subsequently adjusted and recorded in the consolidated statements of operations; the after-tax impact of management contract buyouts and the after-tax impact of certain non-recurring items.


Cash earnings per diluted share is calculated by dividing cash earnings by the number of weighted average diluted shares outstanding for the period indicated. Cash earnings and cash earnings per diluted share should not be viewed as substitutes for net income and net income per diluted share, respectively. Adjusted EBITDA is defined as net income excluding income tax expense; interest income; interest expense; gain on early extinguishment of debt; other, net; amortization of intangibles; depreciation; impairment of goodwill and intangible assets; (gain) loss on sale of businesses, net; the accelerated vesting of certain RSUs; any change in estimated acquisition earn-out payables recorded in accordance with purchase accounting that have been subsequently adjusted and recorded in the consolidated statements of operations and the expense related to management contract buyouts. Adjusted EBITDA should not be viewed as a substitute for net income. A reconciliation of these non-GAAP financial measures to their GAAP counterparts is provided in the attached tables and the Company’s quarterly financial supplement for the period ended June 30, 2012, which is available on the Investor Relations section of the Company’s Web site at www.nfp.com.

Organic Revenue Growth

The Company uses organic revenue growth as a comparable revenue measurement for future periods. The Company excludes revenue from new acquisitions, sub-acquisitions, and the revenue derived from businesses fully disposed of for the first twelve months after the respective transaction. With respect to situations where a significant portion of a business’ assets have been disposed, the Company reduces the prior year’s comparable revenue proportionally to the percentage of assets that have been disposed to facilitate an equitable organic growth comparison.

Forward-Looking Statements

This release contains statements which are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, any statement that may project, indicate or imply future results, events, performance or achievements, and may contain the words “anticipate,” “expect,” “intend,” “plan,” “believe,” “estimate,” “may,” “project,” “will,” “continue” and similar expressions of a future or forward-looking nature. Forward-looking statements may include discussions concerning revenue, expenses, earnings, cash flow, impairments, losses, dividends, capital structure, market and industry conditions, premium and commission rates, interest rates, contingencies, the direction or outcome of regulatory investigations and litigation, income taxes and the Company’s operations or strategy. These forward-looking statements are based on management’s current views with respect to future results. Forward-looking statements are based on beliefs and assumptions made by management using currently-available information, such as market and industry materials, experts’ reports and opinions, and current financial trends. These statements are only predictions and are not guarantees of future performance. Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those contemplated by a forward-looking statement. These risks and uncertainties include, without limitation: (1) the ability of the Company to execute on its strategy of increasing recurring revenue and other business initiatives; (2) NFP’s ability, through its operating structure, to respond quickly to operational, financial or regulatory situations impacting its businesses; (3) the ability of the Company’s businesses to perform successfully following acquisition, including through the diversification of product and service offerings, and NFP’s ability to manage its business effectively and profitably through its principals and employees and through the Company’s reportable segments; (4) any losses that NFP may take with respect to


dispositions, restructures, the collectability of amounts owed to it or otherwise; (5) seasonality or an economic environment that results in fewer sales of financial products or services; (6) NFP’s success in acquiring and retaining high-quality independent financial services businesses and their managers and key producers, and the ability of the Company to retain its broker-dealers’ financial advisors and recruit new financial advisors; (7) changes in premiums and commission rates or the rates of other fees paid to the Company’s businesses, due to requirements related to medical loss ratios stemming from the Patient Protection and Affordable Care Act or otherwise; (8) NFP’s ability to operate effectively within the restrictive covenants of its credit facility; (9) changes that adversely affect NFP’s ability to manage its indebtedness or capital structure, including changes in interest rates or credit market conditions; (10) the impact of capital markets behavior, such as fluctuations in the price of NFP’s common stock, or the dilutive impact of capital raising efforts; (11) adverse results or other consequences from matters including litigation, arbitration, settlements, regulatory investigations or compliance initiatives, such as those related to business practices, compensation agreements with insurance companies, policy rescissions or chargebacks, or activities within the life settlements industry; (12) the impact of legislation or regulations on NFP’s businesses, such as the possible adoption of exclusive federal regulation over interstate insurers, the uncertain impact of legislation regulating the financial services industry, such as the recent Dodd-Frank Wall Street Reform and Consumer Protection Act, the impact of the adoption of the Patient Protection and Affordable Care Act and resulting changes in business practices, potential changes in estate tax laws, or changes in regulations affecting the value or use of benefits programs, any of which may adversely affect the demand for or profitability of the Company’s services; (13) adverse developments in the Company’s markets, such as those related to compensation agreements with insurance companies or activities within the life settlements industry, which could result in decreased sales of financial products or services; (14) the effectiveness or financial impact of NFP’s incentive plans; (15) the impact of the adoption or change in interpretation of certain accounting treatments or policies and changes in underlying assumptions relating to such treatments or policies, which may lead to adverse financial statement results; (16) the loss of services of key members of senior management; (17) failure by the Company’s broker-dealers to comply with net capital requirements; (18) the Company’s ability to compete against competitors with greater resources, such as those with greater name recognition; (19) developments in the availability, pricing, design, tax treatment or underwriting of insurance products, including insurance carriers’ potential change in accounting for deferred acquisition costs, revisions in mortality tables by life expectancy underwriters or changes in the Company’s relationships with insurance companies; (20) the reduction of the Company’s revenue and earnings due to the elimination or modification of compensation arrangements, including contingent compensation arrangements and the adoption of internal initiatives to enhance compensation transparency, including the transparency of fees paid for life settlements transactions; (21) the occurrence of adverse economic conditions or an adverse legal or regulatory climate in New York, Florida or California; and (22) the Company’s ability to effect smooth succession planning.

Additional factors are set forth in NFP’s filings with the Securities and Exchange Commission (the “SEC”), including its Annual Report on Form 10-K for the year ended December 31, 2011, filed with the SEC on February 13, 2012.


Forward-looking statements speak only as of the date on which they are made. NFP expressly disclaims any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Source: NFP

Contact:

Abbe F. Goldstein, CFA

SVP, Investor Relations & Corporate Communications

NFP

 

Investor Relations    Media Relations         
ir@nfp.com    communications@nfp.com         
212-301-4011    212-301-1039         


CONSOLIDATED STATEMENTS OF INCOME

(Unaudited-in thousands, except per share amounts)

 

                                                                                                   
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Revenue:

           

Commissions and fees

     $ 255,436           $ 239,435           $ 509,567           $ 472,699     

Operating expenses:

           

Commissions and fees

     78,973           76,888           161,123           155,985     

Compensation expense - employees

     73,101           63,629           144,049           130,518     

Fees to principals

     30,646           31,889           59,853           56,508     

Non-compensation expense

     39,745           36,955           79,447           75,580     

Amortization of intangibles

     8,214           7,897           16,489           15,859     

Depreciation

     3,113           3,037           6,259           6,114     

Impairment of goodwill and intangible assets

     9,559           920           12,787           920     

(Gain) loss on sale of businesses, net

     (4,047)          13           (4,398)          13     

Change in estimated acquisition earn-out payables

     2,437           -           6,903           -     

Management contract buyout

     4,182           -           7,537           -     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     245,923           221,228           490,049           441,497     
  

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations

     9,513           18,207           19,518           31,202     

Non-operating income and expenses

           

Interest income

     640           926           1,269           1,900     

Interest expense

     (4,146)          (3,974)          (8,267)          (7,745)    

Other, net

     1,072           1,328           1,952           4,516     
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-operating income and expenses, net

     (2,434)          (1,720)          (5,046)          (1,329)    

Income before income taxes

     7,079           16,487           14,472           29,873     

Income tax expense

     2,213           6,997           3,988           13,505     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     $ 4,866           $ 9,490           $ 10,484           $ 16,368     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share:

           

Basic

     $ 0.12           $ 0.22           $ 0.26           $ 0.37     
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     $ 0.12           $ 0.21           $ 0.25           $ 0.36     
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding:

           

Basic

     40,466           43,925           40,496           43,842     
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     41,300           45,281           41,972           45,284     
  

 

 

    

 

 

    

 

 

    

 

 

 


RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA

(Unaudited-in thousands)

 

     Three Months Ended     Six Months Ended  
     June 30,     June 30,  
     2012     2011     2012     2011  

GAAP net income

   $ 4,866      $ 9,490      $ 10,484      $ 16,368   

Income tax expense

     2,213        6,997        3,988        13,505   

Interest income

     (640     (926     (1,269     (1,900

Interest expense

     4,146        3,974        8,267        7,745   

Other, net

     (1,072     (1,328     (1,952     (4,516
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

   $ 9,513      $ 18,207      $ 19,518      $ 31,202   

Amortization of intangibles

     8,214        7,897        16,489        15,859   

Depreciation

     3,113        3,037        6,259        6,114   

Impairment of goodwill and intangible assets

     9,559        920        12,787        920   

(Gain) loss on sale of businesses, net

     (4,047     13        (4,398     13   

Change in estimated acquisition earn-out payables

     2,437        —          6,903        —     

Management contract buyout

     4,182        —          7,537        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (1)

   $ 32,971      $ 30,074      $ 65,095      $ 54,108   
  

 

 

   

 

 

   

 

 

   

 

 

 

RECONCILIATION OF NET INCOME TO CASH EARNINGS

(Unaudited-in thousands, except per share amounts)

  

  

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2012     2011     2012     2011  

GAAP net income

     $ 4,866          $ 9,490          $ 10,484          $ 16,368     

Amortization of intangibles

     8,214          7,897          16,489          15,859     

Depreciation

     3,113          3,037          6,259          6,114     

Impairment of goodwill and intangible assets

     9,559          920          12,787          920     

Tax benefit of impairment of goodwill and

        

intangible assets

     (3,632)         (364)         (4,859)         (364)    

Non-cash interest, net of tax

     724          637          1,441          1,268     

Change in estimated acquisition earn-out payables, net of tax

     1,692          -            4,236          -       

Management contract buyout, net of tax

     2,593          -            4,673          -       
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash earnings (2)

     $ 27,129          $ 21,617          $ 51,510          $ 40,165     
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income per share - diluted

     $ 0.12          $ 0.21          $ 0.25          $ 0.36     

Amortization of intangibles

     0.20          0.17          0.39          0.35     

Depreciation

     0.08          0.07          0.15          0.14     

Impairment of goodwill and intangible assets

     0.23          0.02          0.30          0.02     

Tax benefit of impairment of goodwill and

        

intangible assets

     (0.09)         (0.01)         (0.12)         (0.01)    

Non-cash interest, net of tax

     0.02          0.01          0.03          0.03     

Change in estimated acquisition earn-out payables, net of tax

     0.04          -            0.10          -       

Management contract buyout, net of tax

     0.06          -            0.11          -       
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash earnings per share - diluted (3)

     $ 0.66          $ 0.48          $ 1.23          $ 0.89     
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Adjusted EBITDA is a non-GAAP financial measure, which the Company defines as net income excluding income tax expense; interest income; interest expense; gain on early extinguishment of debt; other, net; amortization of intangibles; depreciation; impairment of goodwill and intangible assets; (gain) loss on sale of businesses, net; the accelerated vesting of certain RSUs; any change in estimated acquisition earn-out payables recorded in accordance with purchase accounting that have been subsequently adjusted and recorded in the consolidated statements of operations and the expense related to management contract buyouts.

 

(2) Cash earnings is a non-GAAP financial measure, which the Company defines as net income excluding amortization of intangibles; depreciation; the after-tax impact of the impairment of goodwill and intangible assets; the after-tax impact of non-cash interest; the after-tax impact of change in estimated acquisition earn-out payables recorded in accordance with purchase accounting that have been subsequently adjusted and recorded in the consolidated statements of operations; the after-tax impact of management contract buyouts and the after-tax impact of certain non-recurring items.

 

(3) The sum of the per-share components of cash earnings per share - diluted may not agree to cash earnings per share - diluted, due to rounding.


CORPORATE CLIENT GROUP

CONDENSED STATEMENTS OF INCOME

(Unaudited-in thousands)

 

                                                                                                   
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Revenue:

           

Commissions and fees

     $ 112,578           $ 94,315           $ 224,667           $ 189,865     

Operating expenses:

           

Commissions and fees

     13,603           8,667           26,937           19,661     

Compensation expense - employees

     40,956           33,625           79,689           67,540     

Fees to principals

     16,170           17,347           32,196           31,860     

Non-compensation expense

     19,798           17,962           39,263           36,098     

Amortization of intangibles

     5,878           5,129           11,787           10,280     

Depreciation

     1,408           1,615           2,835           3,238     

Impairment of goodwill and intangible assets

     3,254           -           5,934           -     

Loss (gain) on sale of businesses, net

     -           (47)          46           (47)    

Change in estimated acquisition earn-out payables

     2,437           -           6,903           -     

Management contract buyout

     4,182           -           7,537           -     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     107,686           84,298           213,127           168,630     
  

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations

     $ 4,892           $ 10,017           $ 11,540           $ 21,235     
  

 

 

    

 

 

    

 

 

    

 

 

 

CORPORATE CLIENT GROUP

RECONCILIATION OF INCOME FROM OPERATIONS TO ADJUSTED EBITDA (1)

(Unaudited-in thousands)

 

                                                                                                   
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Income from operations

     $ 4,892           $ 10,017           $ 11,540           $ 21,235     

Amortization of intangibles

     5,878           5,129           11,787           10,280     

Depreciation

     1,408           1,615           2,835           3,238     

Impairment of goodwill and intangible assets

     3,254           -             5,934           -       

Loss (gain) on sale of businesses, net

     -             (47)          46           (47)    

Change in estimated acquisition earn-out payables

     2,437           -             6,903           -       

Management contract buyout

     4,182           -             7,537           -       
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     $ 22,051           $ 16,714           $ 46,582           $ 34,706     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The reconciliation of Adjusted EBITDA per reportable segment does not include the following items, which are not allocated to any of the Company’s reportable segments: income tax expense; interest income; interest expense; gain on early extinguishment of debt and other, net. These items are included in the reconciliation of Adjusted EBITDA to net income on a consolidated basis.


INDIVIDUAL CLIENT GROUP

CONDENSED STATEMENTS OF INCOME

(Unaudited-in thousands)

 

                                                                                                           
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Revenue:

           

Commissions and fees

     $ 80,867           $ 81,903           $ 161,460           $ 159,656     

Operating expenses:

           

Commissions and fees

     15,384           15,887           33,961           34,277     

Compensation expense - employees

     27,958           26,144           56,071           55,104     

Fees to principals

     14,476           14,542           27,657           24,648     

Non-compensation expense

     15,111           15,014           31,122           32,030     

Amortization of intangibles

     2,336           2,768           4,702           5,579     

Depreciation

     1,007           1,126           2,019           2,282     

Impairment of goodwill and intangible assets

     6,305           920           6,853           920     

(Gain) loss on sale of businesses, net

     (4,047)          60           (4,444)          60     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     78,530           76,461           157,941           154,900     
  

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations

     $ 2,337           $ 5,442           $ 3,519           $ 4,756     
  

 

 

    

 

 

    

 

 

    

 

 

 

INDIVIDUAL CLIENT GROUP

RECONCILIATION OF INCOME FROM OPERATIONS TO ADJUSTED EBITDA (1)

(Unaudited-in thousands)

 

                                                                                                           
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Income from operations

     $ 2,337           $ 5,442           $ 3,519           $ 4,756     

Amortization of intangibles

     2,336           2,768           4,702           5,579     

Depreciation

     1,007           1,126           2,019           2,282     

Impairment of goodwill and intangible assets

     6,305           920           6,853           920     

(Gain) loss on sale of businesses, net

     (4,047)          60           (4,444)          60     
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     $ 7,938           $ 10,316           $ 12,649           $ 13,597     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The reconciliation of Adjusted EBITDA per reportable segment does not include the following items, which are not allocated to any of the Company’s reportable segments: income tax expense; interest income; interest expense; gain on early extinguishment of debt and other, net. These items are included in the reconciliation of Adjusted EBITDA to net income on a consolidated basis.


ADVISOR SERVICES GROUP

CONDENSED STATEMENTS OF INCOME

(Unaudited-in thousands)

 

                                                                                                           
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Revenue:

           

Commissions and fees

     $ 61,991           $ 63,217           $ 123,440           $ 123,178     

Operating expenses:

           

Commissions and fees

     49,986           52,334           100,225           102,047     

Compensation expense - employees

     4,187           3,860           8,289           7,874     

Non-compensation expense

     4,836           3,979           9,062           7,452     

Depreciation

     698           296           1,405           594     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     59,707           60,469           118,981           117,967     
  

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations

     $ 2,284           $ 2,748           $ 4,459           $ 5,211     
  

 

 

    

 

 

    

 

 

    

 

 

 

ADVISOR SERVICES GROUP

RECONCILIATION OF INCOME FROM OPERATIONS TO ADJUSTED EBITDA (1)

(Unaudited-in thousands)

 

                                                                                                           
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Income from operations

     $ 2,284           $ 2,748           $ 4,459           $ 5,211     

Depreciation

     698           296           1,405           594     
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     $ 2,982           $ 3,044           $ 5,864           $ 5,805     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The reconciliation of Adjusted EBITDA per reportable segment does not include the following items, which are not allocated to any of the Company’s reportable segments: income tax expense; interest income; interest expense; gain on early extinguishment of debt and other, net. These items are included in the reconciliation of Adjusted EBITDA to net income on a consolidated basis.


CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited-in thousands)

 

                                                 
     June 30,
2012
     December 31,
2011
 

ASSETS

     

Current assets:

     

Cash and cash equivalents

     $ 89,556           $ 135,239     

Fiduciary funds - restricted related to premium trust accounts

     90,179           75,503     

Commissions, fees and premiums receivable, net

     110,331           119,945     

Due from principals and/or certain entities they own

     9,683           4,308     

Notes receivable, net

     4,228           4,224     

Deferred tax assets

     10,209           10,209     

Other current assets

     32,088           18,706     
  

 

 

    

 

 

 

Total current assets

     346,274           368,134     

Property and equipment, net

     31,122           33,937     

Deferred tax assets

     4,693           5,023     

Intangibles, net

     318,730           320,066     

Goodwill, net

     132,277           102,039     

Notes receivable, net

     22,381           23,661     

Other non-current assets

     29,653           41,307     
  

 

 

    

 

 

 

Total assets

     $ 885,130           $ 894,167     
  

 

 

    

 

 

 

LIABILITIES

     

Current liabilities:

     

Premiums payable to insurance carriers

     $ 90,544           $ 74,145     

Current portion of long term debt

     12,500           12,500     

Income taxes payable

     -               3,045     

Due to principals and/or certain entities they own

     15,918           37,886     

Accounts payable

     23,774           30,584     

Accrued liabilities

     66,445           70,855     
  

 

 

    

 

 

 

Total current liabilities

     209,181           229,015     

Long term debt

     102,500           93,750     

Deferred tax liabilities

     1,631           1,605     

Convertible senior notes

     94,211           91,887     

Other non-current liabilities

     76,779           71,960     
  

 

 

    

 

 

 

Total liabilities

     484,302           488,217     
  

 

 

    

 

 

 

STOCKHOLDERS’ EQUITY

     

Preferred stock at par value

     -               -         

Common stock at par value

     4,703           4,665     

Additional paid-in capital

     904,003           905,774     

Accumulated deficit

     (382,264)          (391,202)    

Treasury stock

     (124,644)          (112,278)    

Accumulated other comprehensive loss

     (970)          (1,009)    
  

 

 

    

 

 

 

Total stockholders’ equity

     400,828           405,950     
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

     $ 885,130           $ 894,167     
  

 

 

    

 

 

 


CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited-in thousands)

 

                                                                                           
     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2012      2011      2012      2011  

Cash flow from operating activities

           

Net income

     $ 4,866           $ 9,490           $ 10,484           $ 16,368     

Adjustments to reconcile net income to net cash provided by operating activities:

           

Stock-based compensation

     1,369           1,348           2,733           2,761     

Impairment of goodwill and intangible assets

     9,559           920           12,787           920     

Amortization of intangibles

     8,214           7,897           16,489           15,859     

Depreciation

     3,113           3,037           6,259           6,114     

Accretion of senior convertible notes discount

     1,167           1,054           2,324           2,098     

(Gain) loss on sale of businesses, net

     (4,047)          13           (4,398)          13     

Change in estimated acquisition earn-out payables

     2,437           -            6,903           -      

Payments on acquisition earn-outs in excess of original estimated payables

     (145)          -            (145)          -      

Bad debt expense

     237           (89)          237           478     

Other, net

     -            (463)          -            (943)    

(Increase) decrease in operating assets:

           

Fiduciary funds - restricted related to premium trust accounts

     (16,210)          3,825           (14,383)          10,161     

Commissions, fees and premiums receivable, net

     (6,625)          1,827           12,222           30,435     

Due from principals and/or certain entities they own

     (3,295)          (1,773)          (5,421)          71     

Notes receivable, net - current

     484           504           (223)          1,122     

Other current assets

     (9,109)          (2,814)          (13,402)          (11,996)    

Notes receivable, net - non-current

     1,581           1,447           1,215           903     

Other non-current assets

     1,469           (806)          77           (178)    

Increase (decrease) in operating liabilities:

           

Premiums payable to insurance carriers

     17,592           (810)          16,138           (8,903)    

Income taxes payable

     (33)          -            (3,078)          15     

Due to principals and/or certain entities they own

     3,055           6,834           (22,151)          (19,459)    

Accounts payable

     (1,446)          2,949           (9,297)          (15,105)    

Accrued liabilities

     5,968           5,775           (7,202)          270     

Other non-current liabilities

     (682)          (295)          (3,234)          2,927     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total adjustments

     14,653           30,380           (5,550)          17,563     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net cash provided by operating activities

     19,519           39,870           4,934           33,931     
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from investing activities:

           

Proceeds from disposal of businesses

     5,850           38           6,202           38     

Purchases of property and equipment, net

     (2,073)          (2,539)          (3,352)          (4,621)    

Payments for acquired firms, net of cash

     (9,770)          (65)          (36,849)          (4,062)    

Payments for contingent consideration

     (193)          -            (6,713)          -      
  

 

 

    

 

 

    

 

 

    

 

 

 

Net cash used in investing activities

     (6,186)          (2,566)          (40,712)          (8,645)    
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash flow from financing activities:

           

Payments on acquisition earn-outs

     (89)          -            (89)          -      

Borrowings on revolving credit facility

     -            -            20,000           -      

Payments on revolving credit facility

     -            -            (5,000)          -      

Repayment of long term debt

     (3,125)          (3,125)          (6,250)          (6,250)    

(Payments for) proceeds from stock-based awards, including tax benefit

     (12)          583           (816)          2,516     

Shares cancelled to pay withholding taxes

     (12)          (49)          (3,650)          (2,958)    

Repurchase of Common Stock

     (6,082)          (8,803)          (14,045)          (8,803)    
  

 

 

    

 

 

    

 

 

    

 

 

 

Net cash used in financing activities

     (9,320)          (11,394)          (9,850)          (15,495)    
  

 

 

    

 

 

    

 

 

    

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (55)          -            (55)          -      

Net increase (decrease) in cash and cash equivalents

     3,958           25,910           (45,683)          9,791     

Cash and cash equivalents, beginning of the period

     85,598           112,711           135,239           128,830     
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents, end of the period

     $ 89,556           $ 138,621           $ 89,556           $ 138,621     
  

 

 

    

 

 

    

 

 

    

 

 

 

Supplemental disclosures of cash flow information

           

Cash paid for income taxes

     $ 6,745           $ 3,997           $ 15,564           $ 11,350     

Cash paid for interest

     $ 3,984           $ 3,479           $ 5,018           $ 4,455