NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
Note 1.
|
Business description
|
The Advisory Board Company (individually and collectively with its subsidiaries, the “Company”) provides best practices research and insight, technology, data-enabled services, and consulting services, through discrete programs to hospitals, health systems, independent medical groups, pharmaceutical and biotechnology companies, health care insurers, medical device companies, and colleges, universities, and other health care-focused organizations and educational institutions. Members of each subscription-based membership program are typically charged a separate fixed annual fee and have access to an integrated set of services that may include best practices research studies, executive education, proprietary content databases and online tools, daily online executive briefings, original executive inquiry services, cloud-based software applications, data-enabled services, and consulting and management services.
|
|
Note 2.
|
Summary of significant accounting policies
|
Basis of presentation and consolidation
The consolidated financial statements include the accounts of the Company, its wholly-owned subsidiaries, and a consolidated variable interest entity. The Company uses the equity method to account for equity investments in instances in which it owns common stock or securities deemed to be in-substance common stock and has the ability to exercise significant influence, but not control, over the investee and for all investments in partnerships or limited liability companies where the investee maintains separate capital accounts for each investor. Investments in which the Company holds securities that are not in-substance common stock, or holds common stock or in-substance common stock but has little or no influence over the investee are accounted for using the cost method. All significant intercompany transactions and balances have been eliminated.
Fiscal year
The Company changed its fiscal year to the calendar twelve months ending December 31, effective beginning with the period ended on December 31, 2014. As a result, the fiscal transition period was shortened from twelve months to a nine-month transition period ended on December 31, 2014. In these consolidated statements, including the notes thereto, the financial results ended December 31, 2014 are for a nine-month period. Audited results for the twelve months ended December 31, 2016 and 2015 are both for twelve-month periods.
Use of estimates in preparation of consolidated financial statements
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These accounting principles require the Company to make certain estimates, judgments, and assumptions. For cases where the Company is required to make certain estimates, judgments, and assumptions, the Company believes that the estimates, judgments, and assumptions upon which it relies are reasonable based upon information available to the Company at the time that these estimates, judgments, and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenue and expenses during the periods presented. To the extent there are material differences between these estimates, judgments, or assumptions and actual results, the Company’s financial statements will be affected. The Company’s estimates, judgments, and assumptions may include: estimates of bad debt reserves; estimates to establish employee bonus and commission accruals; estimates of the fair value of contingent earn-out liabilities; estimates of the useful lives of acquired or internally developed intangible assets; estimates of the fair value of goodwill and intangibles and evaluation of impairment; determination of when investment impairments are other-than-temporary; estimates of the recoverability of deferred tax assets; and estimates of the potential for future tax consequences of events that have been recognized in the Company’s financial statements or tax returns.
Correction of prior period errors
In connection with the preparation of the 2016 consolidated financial statements, the Company recorded corrections of certain out-of-period, immaterial misstatements that occurred in prior years. These corrections resulted in an increase to the provision for income taxes of
$2.6 million
primarily related to recording reserves for tax positions taken in prior periods offset by correcting an overstatement of deferred tax assets related to stock based compensation. These corrections also resulted in a decrease to income tax expense of
$5.1 million
included in gains (losses) from equity method related to recording a deferred tax asset for the outside basis difference in the Company's investment in Evolent, Inc. In addition, the Company recorded a balance sheet adjustment to increase deferred tax assets and additional paid-in capital by
$3.4 million
at December 31, 2016.
Cash equivalents and marketable securities
Marketable securities with original maturities of three months or less at purchase are considered cash equivalents. Investments with original maturities of more than three months are classified as marketable securities. Marketable securities, are classified as available-for-sale, and carried at fair value based on quoted market prices. The net unrealized gains and losses on available-for-sale marketable securities are excluded from net income attributable to common stockholders and are included within accumulated other comprehensive income, net of tax. The specific identification method is used to compute the realized gains and losses on the sale of marketable securities. The Company did not hold any marketable securities as of December 31, 2016 or 2015.
Allowance for uncollectible revenue
The Company’s ability to collect outstanding receivables from its members has an effect on the Company’s operating performance and cash flows. The Company records an allowance for uncollectible revenue as a reduction of revenue based on its ongoing monitoring of members’ credit and the aging of receivables. To determine the allowance for uncollectible revenue, the Company examines its collections history, the age of accounts receivable in question, any specific member collection issues that have been identified, general market conditions, and current economic trends. Membership fees receivable balances are not collateralized.
Property and equipment
Property and equipment consists of leasehold improvements, furniture, fixtures, equipment, capitalized internal use software development costs, and acquired developed technology. Property and equipment is stated at cost, less accumulated depreciation and amortization. In certain membership programs, the Company provides software applications under a hosting arrangement where the software application resides on the Company’s or its service providers’ hardware. The members do not take delivery of the software and receive access to the software only during the term of their membership agreement.
Software development costs that are incurred in the preliminary project stage for internal use software are expensed as incurred. During the development stage, direct consulting costs and payroll and payroll-related costs for employees that are directly associated with each project are capitalized and amortized over the estimated useful life of the software once it is placed into operation. Internally developed capitalized software is classified as software within property and equipment and is amortized using the straight-line method over its estimated useful life, which is generally
five years
. Replacements and upgrades and enhancements to existing systems that result in additional functionality are capitalized, while maintenance and repairs are charged to expense as incurred. Amortization expense for internally developed capitalized software for the years ended December 31, 2016 and 2015, recorded in depreciation and amortization on the consolidated statements of operations, was approximately
$22.3 million
and
$18.9 million
, respectively. Amortization expense for internally developed capitalized software for the nine months ended December 31, 2014, recorded in depreciation and amortization on the consolidated statements of operations, was approximately
$10.1 million
.
Acquired developed software represents the fair value of software acquired through a business combination that resides on the Company’s or its service providers’ hardware and is made available to members though the memberships. Amortization for acquired developed software is included in depreciation and amortization on the consolidated statements of operations. Acquired developed software is amortized over a weighted average estimated useful life of
eight years
based on the cash flow estimate used to determine the value of the intangible asset at its acquisition. The amount of acquired developed software amortization included in depreciation and amortization for the years ended
December 31,
2016
and 2015 was approximately
$8.8 million
and
$9.4 million
, respectively. The amount of acquired developed software amortization included in depreciation and amortization for the nine months ended December 31, 2014 was approximately
$2.0 million
.
Furniture, fixtures, and equipment are depreciated using the straight-line method over the estimated useful lives of the assets, which range from
three
to
seven years
. Leasehold improvements are depreciated using the straight-line method over the shorter of the estimated useful lives of the assets or the lease term. There are
no
capital leases included in property and equipment. The amount of depreciation expense recognized on furniture, fixtures, and equipment for the years ended December 31, 2016 and 2015 was approximately
$22.2 million
and
$20.4 million
, respectively. The amount of depreciation expense recognized on furniture, fixtures, and equipment for the nine months ended December 31, 2014 was approximately
$10.9 million
.
The Company establishes assets and liabilities (financing obligations) for the estimated construction costs incurred under build-to-suit lease arrangements where the Company is considered the owner for accounting purposes only, to the extent the Company is involved in the design or construction of the asset or takes construction risk prior to commencement of a lease. The Company recognizes expense on a portion of future lease payments that are estimated to represent the underlying land lease. The Company records an asset for the amount of the total project costs in construction in progress and the related financing obligation, representative of the project costs incurred by the developer, in financing obligations on the consolidated balance
sheet. Upon completion of the construction of facilities under build-to-suit leases, the Company evaluates whether these arrangements meet the criteria for sale-leaseback accounting treatment. If the lease does not meet sale-leaseback criteria, the Company will treat the build-to-suit as a financing obligation and lease payments will be attributed to (1) a reduction of the principal financing obligation, (2) imputed interest expense, and (3) land lease expense (which is considered an operating lease) representing an imputed cost to lease the underlying land of the facility. In addition, the underlying building asset will be depreciated over the building’s estimated useful life. At the conclusion of the lease term, the net book values of the asset and financing obligation would be derecognized.
Business combinations
The Company records acquisitions using the purchase method of accounting. All of the assets acquired, liabilities assumed, contractual contingencies, and contingent consideration are recognized at their fair value on the acquisition date. All subsequent changes to the acquired assets or assumed liabilities of the acquired company at the acquisition date that occur both within the measurement period and as a result of facts and circumstances that existed at the acquisition date are recognized as an adjustment to goodwill. Any acquired in-process research and development is capitalized as an intangible asset and amortized over its estimated useful life. Acquisition-related costs are recorded as expenses in the consolidated financial statements. The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition date.
Goodwill and other intangible assets
The excess cost of an acquisition over the fair value of the net assets acquired is recorded as goodwill. The primary factors that generate goodwill are the value of synergies between the acquired entities and the Company and the acquired assembled workforce, neither of which qualifies as an identifiable intangible asset. The Company’s goodwill and other intangible assets with indefinite lives are not amortized, but rather are tested for impairment on an annual basis on October 1, or more frequently if events or changes in circumstances indicate potential impairment.
When testing goodwill for impairment, the Company has the option first to assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the estimated fair value of a reporting unit is less than its carrying amount. If the Company elects to perform a qualitative assessment and determines that an impairment is more likely than not, the Company is then required to perform the two-step quantitative impairment test, otherwise no further analysis is required. The Company also may elect not to perform the qualitative assessment and, instead, proceed directly to the two-step quantitative impairment test.
In the first step of the two-step quantitative impairment test, the fair value of a reporting unit is compared to its carrying value. If the carrying value of a reporting unit exceeds its fair value, the second step of the impairment test is performed for purposes of measuring the impairment. In the second step, the fair value of the reporting unit is allocated to all of the assets and liabilities of the reporting unit to determine an implied goodwill value. If the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of goodwill, an impairment loss is recognized in an amount equal to that excess.
The Company estimates the fair value of its reporting units using both an income and market approach. The income approach is based on the present value of expected future cash flows, including terminal value, utilizing a market-based weighted average cost of capital (“WACC”) determined separately for each reporting unit. The determination of fair value using the income approach involves the use of significant estimates and assumptions, including revenue growth rates, operating margins, terminal growth rates, and discount rates. The market approach is based on revenue and earnings multiple data of peer companies. See Note 7, “Goodwill and intangibles,” for further detail, including the recognition of goodwill impairment charges of
$99.1 million
during the year ended December 31, 2015.
Other intangible assets consist of capitalized software for sale and acquired intangibles. The Company capitalizes consulting costs and payroll and payroll-related costs for employees directly related to building a software product for sale once technological feasibility is established. The Company determines that technological feasibility is established by the completion of a detailed program design or, in its absence, completion of a working model. Once the software product is ready for general availability, the Company ceases capitalizing costs and begins amortizing the intangible asset on a straight-line basis over its estimated useful life. The weighted average estimated useful life of capitalized software for sale is
five
years. Other intangible assets include those assets that arise from business combinations and that consist of developed technology both for internal use and external sale, non-competition covenants, trademarks, contracts, and customer relationships that are amortized, on a straight-line basis, over
two years
to
seventeen years
. Finite-lived intangible assets are required to be amortized over their useful lives and are evaluated for possible impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable.
Recovery of long-lived assets (excluding goodwill)
The Company records long-lived assets, such as property and equipment, at cost. The carrying value of long-lived assets is reviewed for possible impairment whenever events or changes in circumstances suggest the carrying value of a long-lived asset may not be fully recoverable. The test for recoverability is made using an estimate of the undiscounted expected future cash flows and, if required, the impairment loss is measured as the amount that the carrying value of the asset exceeds the asset’s fair value if the asset is not recoverable. The Company considers expected cash flows and estimated future operating results, trends, and other available information in assessing whether the carrying value of assets is impaired. If it is determined that an asset’s carrying value is impaired, a write-down of the carrying value of the identified asset will be recorded as an operating expense on the consolidated statements of operations in the period in which the determination is made.
Fair value of financial instruments
The Company’s short-term financial instruments include cash and cash equivalents, membership fees receivable, accrued expenses, and accounts payable. The carrying value of these financial instruments as of December 31,
2016
and 2015 approximates their fair value due to their short-term nature.
Derivative instruments
The Company holds warrants to purchase common stock in an entity that meet the definition of a derivative. Derivative instruments are carried at fair value on the consolidated balance sheets. Gains or losses from changes in the fair value of the warrants are recognized on the consolidated statements of operations in the period in which they occur.
The Company uses interest rate swaps to manage interest rate risk. The fair values of interest rate swaps are determined using the market standard methodology of discounting the future variable cash payments, or receipts, over the life of the agreements. The Company has designated the interest rate swap as a cash flow hedge of the variability of interest payments under its senior secured term loan facility due to changes in the benchmark interest rate. If, at any time, the swap is determined to be ineffective, in whole or in part, due to changes in the interest rate swap or underlying debt agreements, the fair value of the portion of the swap determined to be ineffective will be recognized as a gain or loss in the consolidated statements of operations for the applicable period.
Revenue recognition
Revenue is recognized when (1) there is persuasive evidence of an arrangement, (2) the fee is fixed or determinable, (3) services have been rendered and payment has been contractually earned, and (4) collectibility is reasonably assured. Fees are generally billable when a letter of agreement is signed by the member. Fees receivable during the subsequent
twelve-month
period and related deferred revenue are recorded on the balance sheet upon the commencement of the membership and are subsequently updated at the end of each reporting period. In many of the Company’s higher priced programs and membership agreements with terms that are greater than
one year
, fees may be billed on an installment basis. In certain multi-year arrangements, the member has the ability to cancel the arrangement within a defined notice period without penalty.
The Company’s membership programs generally include more than one deliverable. Deliverables are determined based upon the availability and delivery method of the services and may include the following: best practices research; executive education curricula; cloud-based content, databases, and calculators; performance or benchmarking reports; diagnostic tools; interactive advisory support; and software. Access to such deliverables is generally available on an unlimited basis over the membership period. When an agreement contains multiple deliverables, the Company reviews the deliverables to determine if they qualify as separate units of accounting. In order for deliverables in a multiple-deliverable arrangement to be treated as separate units of accounting, the deliverables must have standalone value upon delivery, and delivery or performance of undelivered items in an arrangement with a general right of return must be probable. If the Company determines that there are separate units of accounting, arrangement consideration at the inception of the membership period is allocated to all deliverables based on the relative selling price method in accordance with the selling price hierarchy. Because of the unique nature of the Company’s products, neither vendor specific objective evidence nor third-party evidence is available. Therefore, the Company utilizes best estimate of selling price to allocate arrangement consideration in multiple-deliverable arrangements.
In general, the deliverables in membership programs do not qualify as separate units of accounting. These deliverables are consistently available throughout the membership period, and, as a result, the consideration is recognized ratably over the membership period. When a service offering includes a combination of unlimited and limited service offerings, revenue is recognized over the appropriate service period, either ratably, if the service is consistently available, or, if the service is not consistently available, upon the earlier of the delivery of the service or the completion of the membership period, provided that all other criteria for recognition have been met.
Certain membership programs incorporate hosted software. In many of these agreements, members are charged set-up fees in addition to subscription fees for access to the hosted cloud-based software and related membership services. Both set-up
fees and subscription fees are recognized ratably over the term of the membership agreement, which is generally
three
years, and is consistent with the pattern of the delivery of services under these arrangements. Upon launch of a new program that incorporates software, all program revenue is deferred until the program is generally available for release to the Company’s membership, and then recognized ratably over the remainder of the contract term of each agreement.
Certain arrangements include performance-based fees that are contingent upon the member realizing a benefit over a defined period. These performance-based fees are included in the arrangement consideration and recognized when the related services are provided to the member and the Company is reasonably assured that the amounts due are collectible. The Company has not recognized any revenue that is at risk due to future performance contingencies.
The Company also performs professional services sold under separate agreements that include consulting and management services. These agreements are either fixed fee or time-and-materials arrangements. For fixed fee arrangements, the Company recognizes professional services revenues using the proportional performance method based on effort expended. The Company recognizes professional services revenues for time-and-materials arrangements as services are rendered based on contractual rates.
For arrangements in which a customer purchases multiple membership programs or purchases a membership program together with consulting and management services, each program and professional services arrangement is generally considered a separate unit of accounting, and arrangement consideration is allocated based on the Company’s best estimate of selling price. The Company develops its best estimate of selling price by considering pricing practices, margin, competition, and geographies in which the Company offers its products and services.
Deferred incentive compensation and other charges
Incentive compensation to employees related to the negotiation of new and renewal memberships, license fees to third-party vendors for tools, data, and software incorporated in specific memberships that include software, and other direct and incremental costs associated with specific memberships are deferred and amortized over the term of the related memberships.
Operating leases
The Company recognizes rent expense under operating leases on a straight-line basis over the non-cancelable term of the lease, including free-rent periods. Lease incentives relating to allowances provided by landlords are amortized over the term of the lease as a reduction of rent expense. The Company recognizes sublease income on a straight-line basis over the term of the sublease, including free rent periods and escalations, as a reduction of rent expense. Costs associated with acquiring a subtenant, including broker commissions and tenant allowances, are amortized over the sublease term as a reduction of sublease income.
Stock-based compensation
The Company has several stock-based compensation plans which are described more fully in Note 12, “Stock-based compensation.” These plans provide for the granting of stock options and restricted stock units (“RSUs”) to employees, non-employee members of the Company’s Board of Directors and any other service providers who have been retained to provide consulting, advisory, or other services to the Company. Stock-based compensation cost is measured at the grant date of the stock-based awards based on their fair values, and is recognized as an expense in the consolidated statements of operations over the vesting periods of the awards. The fair value of RSUs, with the exception of RSUs issued with both performance and market-based conditions, is determined as the fair market value of the underlying shares on the date of grant. The fair value of RSUs issued with market-based conditions is calculated on the date of grant using a Monte Carlo option-pricing model. The Company calculates the fair value of all stock option awards, with the exception of the stock options issued with market-based conditions, on the date of grant using the Black-Scholes model. The fair value of stock options issued with market-based conditions is calculated on the date of grant using a Monte Carlo option-pricing model. Forfeitures are estimated based on historical experience at the time of grant and adjusted, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The Company bases its fair value estimates on assumptions it believes to be reasonable but that are inherently uncertain.
For awards with performance conditions, the probability of achieving performance conditions and estimated time to achieve such performance conditions are measured at each reporting period and are used to determine when and in what amount to recognize stock-based awards with performance conditions.
Other (expense) income, net
Other expense, net for the year ended
December 31, 2016
includes foreign exchange losses of
$1.4 million
, as a result of the effect of fluctuating currency rates on the Company's receivable balances denominated in foreign currencies, and a
$1.8 million
loss on the Company's investment in preferred stock and common stock warrants of a private company that were determined to be other than temporary. The Company paid
$4.3 million
to the private company, a related party, under its reseller agreement which is included in cost of services on the consolidated statement of operations for the year ended December 31, 2016.
Other expense, net for the year ended December 31, 2015 includes a
$3.6 million
loss on the Company's investment in preferred stock and common stock warrants of a private company that were determined to be other than temporary and a foreign exchange rate loss of
$2.9 million
. Other income, net for the nine months ended December 31, 2014 includes
$1.1 million
of interest income earned from the Company’s marketable securities, a
$1.7 million
loss on foreign exchange rates,
$0.5 million
in credit facility fees,
$0.1 million
realized loss on sale of marketable securities, and a
$0.2 million
loss on the Company's investment in common stock warrants. The Company paid
$4.2 million
to the private company, a related party, under its reseller agreement which is included in cost of services on the consolidated statement of operations for the year ended December 31, 2015.
Income taxes
Deferred income taxes are determined using the asset and liability method. Under this method, temporary differences arise as a result of the difference between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or the entire deferred tax asset will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax law and tax rates on the date of the enactment of the change.
Construction in progress
In December 2015, the Company entered into a lease for its new corporate headquarters, which is currently being constructed in Washington D.C. The lease has an anticipated start date of mid-2019 with a
16
-year initial term and
$446.1 million
of lease payments. The Company has concluded that it is the deemed owner of the building (for accounting purposes only) during the construction period and that the lease qualifies for build-to-suit accounting. Accordingly, the Company has recorded a construction-in-progress asset, net of
$63.4 million
and
$2.7 million
for which there is a corresponding construction financing obligation of
$63.4 million
and
$2.7 million
recorded in the consolidated balance sheet as of December 31, 2016 and 2015, respectively. The Company will continue to increase the construction-in-progress asset and corresponding long-term liability as additional building costs are incurred by the landlord during the construction period. Upon completion of the construction, the Company will evaluate whether or not this arrangement meets the criteria for sale-leaseback accounting treatment.
Concentrations of risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of membership fees receivable, cash and cash equivalents, and marketable securities. The credit risk with respect to membership fees receivable is generally diversified due to the large number of entities constituting the Company’s membership base, and the Company establishes allowances for potential credit losses. No one member accounted for more than
1.5%
of revenue for any period presented. The Company maintains cash and cash equivalents and, in prior periods, marketable securities with financial institutions, which may at times exceed federally insured limits.
In the years ended December 31, 2016, 2015, and the nine months ended December 31, 2014 , the Company generated approximately
2.4%
,
2.4%
and
3.9%
of revenue, respectively, from members outside the United States. The Company’s international operations subject the Company to risks related to currency exchange fluctuations. Prices for the Company’s services sold to members located outside the United States are sometimes denominated in local currencies. Increases or decreases in the value of the U.S. dollar against local currencies in countries where the Company has members may result in a foreign exchange gain or loss recognized by the Company. Such foreign exchange gains or losses are included in other (expenses) income, net in the consolidated statements of operations.
Earnings per share
Basic earnings per share is computed by dividing net income attributable to common stockholders by the number of weighted average common shares outstanding during the period. Diluted earnings per share (“diluted EPS”) is computed by dividing net income attributable to common stockholders by the number of weighted average common shares increased by the dilutive effects of potential common shares outstanding during the period. The number of potential common shares outstanding is determined in accordance with the treasury stock method, using the Company’s prevailing tax rates. Certain potential common share equivalents were not included in the computation because their effect was anti-dilutive.
A reconciliation of basic to diluted weighted average common shares outstanding is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Basic weighted average common shares outstanding
|
40,528
|
|
|
41,888
|
|
|
36,213
|
|
Effect of dilutive outstanding stock-based awards
|
343
|
|
|
—
|
|
|
—
|
|
Diluted weighted average common shares outstanding
|
40,871
|
|
|
41,888
|
|
|
36,213
|
|
In the year ended December 31, 2016, the year ended December 31, 2015, and the nine months ended December 31, 2014,
1.6 million
shares,
2.7 million
shares, and
2.6 million
shares, respectively, related to share-based compensation awards have been excluded from the calculation of the effect of dilutive outstanding stock-based awards shown above because their effect was anti-dilutive.
Recent accounting pronouncements
Changes to GAAP are established by the Financial Accounting Standards Board (“FASB”) in the form of accounting standards updates (“ASUs”) to the FASB’s Accounting Standards Codification. The Company considers the applicability and impact of all recent ASUs. ASUs not identified below were assessed and determined to be not applicable or are expected to have an immaterial impact on the Company’s consolidated financial position and results of operations.
Recently adopted
In April 2015, the FASB issued guidance on the presentation of debt issuance costs. The guidance requires debt issuance costs related to a recognized debt liability to be presented as a direct deduction from the carrying amount of that debt liability and only impacts financial position presentation. In August 2015, the FASB issued guidance related to the presentation and subsequent measurement of debt issuance costs associated with line-of-credit arrangements. The guidance codified the SEC staff's view on the presentation and subsequent measurement of debt issuance costs associated with line-of-credit arrangements consistent with prior practice as an asset. The Company adopted these standards retrospectively on January 1, 2016. The impact the adoption had on the Company's consolidated financial position as of December 31, 2015 is disclosed below (in thousands). The adoption had no effect on the Company's results of operations for any period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
Adjustments
|
|
As adjusted
|
Prepaid expenses and other current assets
|
$
|
22,651
|
|
|
$
|
(108
|
)
|
|
$
|
22,543
|
|
Deferred incentive compensation and other charges
|
81,462
|
|
|
(281
|
)
|
|
81,181
|
|
Total assets
|
1,979,866
|
|
|
(389
|
)
|
|
1,979,477
|
|
Debt, current
|
27,851
|
|
|
(108
|
)
|
|
27,743
|
|
Debt, net of current portion
|
522,367
|
|
|
(281
|
)
|
|
522,086
|
|
Total liabilities
|
1,530,775
|
|
|
(389
|
)
|
|
1,530,386
|
|
Total liabilities and stockholders’ equity
|
1,979,866
|
|
|
(389
|
)
|
|
1,979,477
|
|
In June 2014, the FASB issued accounting guidance related to share-based payments when the terms of an award provide that a performance target could be achieved after the requisite service period. This guidance clarifies that entities should treat performance targets that can be met after the requisite service period of a share-based payment award as performance conditions that affect vesting. The Company adopted this guidance on January 1, 2016. The adoption did not have a material effect on the Company's consolidated financial position or results of operations.
In February 2015, the FASB issued guidance on amendments to the consolidation analysis. The new guidance requires management to reevaluate all legal entities under a revised consolidation model that will (1) modify the evaluation of whether
limited partnership and similar legal entities are variable interest entities (“VIEs”), (2) eliminate the presumption that a general partner should consolidate a limited partnership, (3) affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships, and (4) provide a scope exception from consolidation guidance for reporting entities with interests in legal entities that are required to comply with or operate in accordance with requirements that are similar to those in Rule 2a-7 under the Investment Company Act of 1940 for registered money market funds. The Company adopted this guidance on January 1, 2016. The adoption did not have a material effect on the Company's consolidated financial position or results of operations.
In September 2015, the FASB issued new guidance that eliminates the requirement to restate prior period financial statements for measurement period adjustments following a business combination. The new guidance requires that the cumulative impact of a measurement period adjustment (including the impact on prior periods) be recognized in the reporting period in which the adjustment is identified. The prior period impact of the adjustment should either be presented separately on the face of the income statement or disclosed in the notes to the financial statements. The Company adopted this guidance on January 1, 2016. The adoption did not have a material effect on the Company's consolidated financial position or results of operations.
In August 2014, the FASB issued Accounting Standards Update 2014-15, Presentation of Financial Statements - Going Concern (Subtopic 205-40). This ASU requires management to assess an entity’s ability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards. It requires an assessment for a period of one year after the date on which the financial statements are issued. Further, based on certain conditions and circumstances, additional disclosures may be required. This ASU is effective beginning with the first annual period ending after December 15, 2016, and for all annual and interim periods thereafter. The adoption did not have a material effect on the Company's consolidated financial position or results of operations.
Recently issued
In May 2014, the FASB issued accounting guidance related to revenue recognition. The new standard supersedes most of the existing revenue recognition guidance under GAAP, and requires revenue to be recognized when goods or services are transferred to a customer in an amount that reflects the consideration a company expects to receive. The new standard may require more judgment and estimates relating to the recognition of revenue, which could result in additional disclosures to the financial statements. The original effective date of the new standard was for annual and interim reporting periods beginning after December 15, 2016. In July 2015, the FASB decided to defer by one year the effective date of this new revenue recognition standard. As a result, the new standard will be effective for annual and interim reporting periods beginning after December 15, 2017, with an option that permits companies to adopt the standard as early as the original effective date. Early application prior to the original effective date is not permitted. The Company will adopt the standard using the modified retrospective approach on January 1, 2018.
While we are continuing to assess all potential impacts of the new standard, we currently believe the new standard will impact the Company's accounting for deferred costs and arrangements that include variable consideration. The Company is currently evaluating the effect that the standard will have on its remaining revenue. The Company continues to update its assessment of the impact of the standard and related updates to the consolidated financial statements, and will note material impacts when known.
In January 2016, the FASB issued accounting guidance related to the recognition and measurement of financial assets and liabilities. The guidance requires, among other things, that entities measure equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) at fair value, with changes in fair value recognized in net income. Under this ASU, entities will no longer be able to recognize unrealized holding gains and losses on available-for-sale equity securities in other comprehensive income, and will no longer be able to use the cost method of accounting for equity securities that do not have readily determinable fair values. The guidance for classifying and measuring investments in debt securities and loans is not affected. The guidance eliminates certain disclosure requirements related to financial instruments measured at amortized cost and adds disclosures related to the measurement categories of financial assets and financial liabilities. The guidance is effective for annual periods beginning after December 15, 2017. Early adoption is permitted for only certain portions of the ASU. The adoption of this guidance by the Company is not expected to have a material impact on its consolidated financial statements.
In February 2016, the FASB issued accounting guidance relating to leases. The guidance requires that lessees recognize assets and liabilities on the balance sheet for the rights and obligations created by all leases with terms of more than 12 months. The new guidance also requires disclosures designed to give financial statement users information on the amount, timing, and uncertainty of cash flows arising from leases. These disclosures include qualitative and quantitative information. The guidance is effective for annual reporting and interim periods beginning after December 15, 2018, with early adoption permitted. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.
In March 2016, the FASB issued accounting guidance relating to stock compensation. The guidance simplifies various aspects of the accounting for share-based payments. While aimed at reducing the cost and complexity of the accounting for share-based payments, the amendments are expected to impact net income, earnings per share, and the statement of cash flows. The guidance is effective for annual reporting and interim periods beginning after December 15, 2016, with early adoption permitted. The Company will adopt the standard January 1, 2017 and is currently evaluating the impact of the new guidance on its consolidated financial statements.
In August 2016, the FASB issued accounting guidance relating to the statement of cash flows. The guidance clarifies how certain cash receipts and cash payments are presented in the statement of cash flows. The guidance is effective for annual reporting and interim periods beginning after December 15, 2017, with early adoption permitted. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.
In January 2017, the FASB issued accounting guidance which clarifies the definition of a business to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The guidance is effective for annual reporting and interim periods beginning after December 15, 2017. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.
In January 2017, the FASB issued accounting guidance simplifying the test of goodwill impairment. The guidance eliminates Step 2 of the goodwill impairment test, which calculates the implied fair value of goodwill to measure a goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value (i.e., Step 1). The guidance is effective for annual and interim reporting periods beginning after December 15, 2019, with early adoption permitted. The adoption of this guidance by the Company is not expected to have a material impact on its consolidated financial statements.
In February 2017, the FASB issued accounting guidance related to gains and losses from the derecognition of nonfinancial assets: clarifying the scope of asset derecognition guidance and accounting for partial sales of nonfinancial assets. The guidance is effective for annual and interim reporting periods beginning after December 15, 2017, with early adoption permitted. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.
Increasing service to members through the introduction and expansion of new programs is a key component of the Company's growth strategy. From time to time the Company supplements its organic new program development efforts with acquisitions that allow it to introduce new programs and services to its members, or that complement and enhance the value of existing programs through the addition of new capabilities.
2016 Acquisitions
There were
no
material acquisitions for the year ended December 31, 2016.
2015 Acquisitions
On January 9, 2015, the Company completed the acquisition of all of the issued and outstanding capital stock of Royall Acquisition Co. (together with its subsidiaries, “Royall”) from Royall Holdings, LLC (the “Seller”). Royall is a higher education market leader in strategic, data-driven student engagement and enrollment management solutions.
Total consideration consisted of the following (in thousands):
|
|
|
|
|
|
|
Net cash paid (1)
|
$
|
744,193
|
|
Fair value of equity issued
|
121,224
|
|
Total
|
$
|
865,417
|
|
(1) Net of cash acquired of
$7,065
and a working capital adjustment payment of
$1,278
.
On January 9, 2015, in connection with the completion of the acquisition of Royall, the Company entered into credit facilities with various lenders. See Note 10, "Debt," for further details regarding these credit facilities.
The fair value of equity issued was approximately
$121.2 million
based on
2,428,364
shares of the Company's common stock valued at
$49.92
per share, which was the closing price on January 9, 2015 as reported on the NASDAQ Global Select Market. The
2,428,364
shares issued to the Seller was the minimum number of shares that could have been issued under the pricing collar set forth in the purchase agreement, since the volume-weighted average trading price of the Company’s common
stock on the NASDAQ Global Select Market for the
15
consecutive trading days ended on (and including) January 7, 2015 was higher than the pricing collar ceiling price of
$41.18
.
The purchase price allocation resulting from the acquisition of Royall is set forth below (in thousands):
|
|
|
|
|
|
|
|
As of January 9, 2015
|
Consideration paid for the acquisition
|
|
$
|
865,417
|
|
|
|
|
Allocated to:
|
|
|
Membership fees receivable, net
|
|
29,239
|
|
Prepaid expenses and other current assets
|
|
8,237
|
|
Property and equipment
|
|
44,209
|
|
Intangible assets, net
|
|
262,000
|
|
Deferred revenue, current
|
|
(18,300
|
)
|
Accounts payable and accrued liabilities
|
|
(5,621
|
)
|
Deferred income taxes, net of current portion
|
|
(102,599
|
)
|
Fair value of net assets acquired
|
|
$
|
217,165
|
|
Allocation to goodwill
|
|
$
|
648,252
|
|
The goodwill is primarily attributable to the assembled workforce of Royall and synergies and economies of scale expected from combining the operations of the Company and Royall. Of the goodwill recognized,
$61.4 million
is deductible for tax purposes.
Acquisition-related costs of
$9.9 million
were incurred and included in general and administrative costs in the Company’s consolidated statements of operations. Of this amount,
$3.3 million
was recognized in the transition period ended December 31, 2014, and
$6.6 million
was recognized in the year ended December 31, 2015.
The year ended December 31, 2015 includes the operations of Royall for the period from January 9, 2015 through December 31, 2015. The condensed consolidated statements of operations for the year ended December 31, 2015 includes
$102.8 million
of revenues and
$88.6 million
of net loss (inclusive of a
$99.1 million
goodwill impairment charge), respectively, attributed to Royall. In addition, the Company recorded adjustments to the Royall purchase price allocation resulting in an increase to deferred tax assets and a reduction of goodwill of approximately
$1 million
during the year ended December 31, 2016. The impairment and related adjustment are described in Note 7, “Goodwill and intangibles.”
The following table presents the Company’s pro forma consolidated revenues and net income (loss) attributable to common stockholders for the year ended December 31, 2015 and the nine months ended December 31, 2014. The unaudited pro forma results include the historical statements of operations information of the Company and of Royall, giving effect to the acquisition of Royall and related financing as if they had occurred on April 1, 2014. As described below under “Transition Period Acquisitions,” the Company consummated certain other acquisitions during the year ended December 31, 2015 and the nine months ended December 31, 2014, but has not included the impact of these acquisitions in these pro forma results as their effect would not have been material.
The unaudited pro forma financial information presented below does not reflect the effect of any actual or anticipated synergies expected to result from the acquisition of Royall. Accordingly, the unaudited pro forma financial information is not necessarily indicative of the results of operations that would have been recognized had the acquisition of Royall and the related financing been effected on the assumed date.
The unaudited pro forma results are set forth below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Pro Forma Results
|
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
|
2015
|
|
2014
|
Revenue
|
|
$
|
783,640
|
|
|
$
|
502,319
|
|
Net income (loss) attributable to common stockholders
|
|
(90,705
|
)
|
|
(29,962
|
)
|
For the year ended December 31, 2015 and the nine months ended December 31, 2014, the pro forma results, prepared in accordance with GAAP, include the following pro forma adjustments related to the acquisition of Royall:
|
|
(i)
|
an increase in non-recurring transaction expenses of
$9.9 million
in the nine months ended December 31, 2014 to reflect the assumption that the Royall acquisition occurred on April 1, 2014;
|
|
|
(ii)
|
the elimination of
$6.6 million
of acquisition costs recorded in the year ended December 31, 2015 as these are now presented in the nine months ended December 31, 2014;
|
|
|
(iii)
|
an increase in amortization expense related to the fair value of the identifiable intangible assets of
$0.4 million
in the year ended December 31, 2015 and
$11.6 million
in the nine months ended December 31, 2014;
|
|
|
(iv)
|
a reduction in revenue of
$12.5 million
in the nine months ended December 31, 2014, representing the purchase accounting fair value effect to revenue the Company would have recognized during the year ended December 31, 2014 had the acquisition of Royall occurred on April 1, 2014 and an increase in revenue of
$12.5 million
in the year ended December 31, 2015, representing the purchase accounting fair value effect to revenue that was recognized in the year ended December 31, 2015;
|
|
|
(v)
|
an increase in revenue of
$2.8 million
and an increase in expense of
$1.7 million
for the year ended December 31, 2015 for Royall's activity from January 1, 2015 to the January 9, 2015 acquisition date;
|
|
|
(vi)
|
the elimination and replacement of the historical Royall interest expense with the interest expense from the Company's senior secured term credit facility totaling
$19.9 million
in the year ended December 31, 2015 and
$13.6 million
in the nine months ended December 31, 2014;
|
|
|
(vii)
|
an increase in compensation expense related to the inducement equity awards issued to certain Royall employees totaling
$0.1 million
in the year ended December 31, 2015 and
$4.4 million
in the nine months ended December 31, 2014;
|
|
|
(viii)
|
an increase in non-recurring loss on financing activities expenses of
$17.4 million
in the nine months ended December 31, 2014 to reflect the assumption that the Royall acquisition and related financings occurred during the nine months ended December 31, 2014; and
|
|
|
(ix)
|
the elimination of
$17.4 million
of loss on financing activities recorded in the year ended December 31, 2015 as this is now presented in the corresponding period of 2014.
|
There were no other material acquisitions for the year ended December 31, 2015.
Transition Period Acquisitions
During the nine months ended December 31, 2014, the Company completed
three
acquisitions qualifying as business combinations in exchange for aggregate net cash consideration of
$71.3 million
. The total purchase price has been allocated to identifiable assets acquired and liabilities assumed, including
$16.6 million
to intangible assets with a weighted average amortization period of
8.3 years
and
$57.5 million
to goodwill, of which
$33.9 million
is tax deductible. The completed acquisitions in the nine months ended December 31, 2014, both individually and in the aggregate, were not material to the Company's consolidated results of operations.
|
|
Note 4.
|
Fair value measurements
|
Financial assets and liabilities
The estimated fair values of financial instruments are determined based on relevant market information. These estimates involve uncertainty and cannot be determined with precision. The Company’s financial instruments consist primarily of cash, cash equivalents, interest rate swaps, and, in prior periods, marketable securities. In addition, contingent earn-out liabilities
resulting from business combinations are recorded at fair value. The following methods and assumptions are used to estimate the fair value of each class of financial assets or liabilities that are valued on a recurring basis.
Cash and cash equivalents
. This class of financial liabilities includes all cash and liquid investments with an original maturity of
three months or less
from the date acquired. The carrying amount approximates fair value because of the short maturity of these instruments. Cash equivalents also consist of money market funds with fair values based on quoted market prices. The Company’s cash and cash equivalents are held at major commercial banks.
Interest rate swaps.
The Company uses interest rate swaps to manage interest rate risk. The fair values of interest rate swaps are determined using the market standard methodology of discounting the future variable cash payments, or receipts, over the life of the agreements. The variable interest rates used in the calculation of receipts are based on observable market interest rate curves.
Contingent earn-out liabilities
. This class of financial liabilities represents the Company’s estimated fair value of the contingent earn-out liabilities related to acquisitions based on probability assessments of certain performance achievements during the earn-out periods. Contingent earn-out liabilities expected to be paid out within the next twelve months are included in accrued liabilities on the consolidated balance sheets. Contingent earn-out liabilities expected to be paid out after the next twelve months are included in other long-term liabilities on the consolidated balance sheets.
Measurements
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. The valuation can be determined using widely accepted valuation techniques, such as the market approach (comparable market prices) and the income approach (present value of future income or cash flow). As a basis for applying a market-based approach in fair value measurements, GAAP establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels are:
|
|
•
|
Level 1—Quoted prices in active markets for identical assets or liabilities.
|
|
|
•
|
Level 2—Observable market-based inputs other than Level 1 inputs, such as quoted prices for similar assets or liabilities in active markets; quoted prices for similar or identical assets or liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
|
|
|
•
|
Level 3—Unobservable inputs that are supported by little or no market activity, such as discounted cash flow methodologies.
|
Assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurements. The Company reviews the fair value hierarchy classification on a quarterly basis. Changes in the observability of valuation inputs may result in a reclassification of levels for certain securities within the fair value hierarchy. There were
no
significant transfers between Level 1, Level 2, or Level 3 during the year ended December 31,
2016
or
December 31, 2015
.
The Company’s financial assets and liabilities subject to fair value measurements on a recurring basis and the necessary disclosures are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value as of
|
|
Fair value measurement as of December 31, 2016
using fair value hierarchy
|
|
December 31, 2016
|
Level 1
|
|
Level 2
|
|
Level 3
|
Financial assets
|
|
|
|
|
|
|
|
Cash and cash equivalents (1)
|
$
|
91,151
|
|
|
$
|
91,151
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swaps (2)
|
1,044
|
|
|
—
|
|
|
1,044
|
|
|
—
|
|
Financial liabilities
|
|
|
|
|
|
|
|
Contingent earn-out liabilities (3)
|
1,164
|
|
|
—
|
|
|
—
|
|
|
1,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value as of
|
|
Fair value measurement as of December 31, 2015
using fair value hierarchy
|
|
December 31, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Financial assets
|
|
|
|
|
|
|
|
Cash and cash equivalents (1)
|
$
|
71,825
|
|
|
$
|
71,825
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swaps (2)
|
419
|
|
|
—
|
|
|
419
|
|
|
—
|
|
Financial liabilities
|
|
|
|
|
|
|
|
Contingent earn-out liabilities (3)
|
7,250
|
|
|
—
|
|
|
—
|
|
|
7,250
|
|
—————————————
|
|
(1)
|
Fair value is based on quoted market prices.
|
|
|
(2)
|
Fair value is determined using market standard models with observable inputs.
|
|
|
(3)
|
This fair value measurement is based on unobservable inputs that are supported by little or no market activity and reflect the Company’s own assumptions in measuring fair value using the income approach. In developing these estimates, the Company considered certain performance projections, historical results, and general macro-economic environment and industry trends.
|
Contingent earn-out liabilities
The Company’s fair value estimate of the earn-out liability related to the Company's acquisition of Southwind Health Partners, L.L.C. and Southwind Navigator, LLC (together, “Southwind”) in December 2009 was
$5.6 million
. The fair value of the Southwind earn-out liability was impacted by changes in the Company’s stock price and by changes in estimates regarding expected operating results through the end of the evaluation period, which was December 31, 2014. As of
December 31, 2016
,
$21.4 million
had been earned and paid in cash and shares of Company common stock to the former owners of the Southwind business, which includes the final payment of
$1.0 million
that was paid during the year ended December 31, 2016 in satisfaction of its remaining obligation.
The Company’s fair value estimate of the earn-out liability related to the Company’s acquisition of 360Fresh, Inc. (“360Fresh”) in November 2012 was
$2.5 million
. The Company paid
$1.5 million
in January 2015 in satisfaction of its remaining obligation.
The Company's fair value estimate of the earn-out liability related to the Company's acquisition of Clinovations, LLC (“Clinovations”) in November 2014 was
$4.5 million
. The fair value of the Clinovations earn-out liability will be impacted by changes in estimates regarding expected operating results through the evaluation period, which ends on December 31, 2017 with payments extending through April 2018. In September 2016,
62,269
shares of Company common stock were issued to pay a portion of the earn-out liability. The maximum payout of the earn-out is
$9.5 million
, while the minimum is
zero
. Based on Clinovations' operating results, the remaining contingent obligation for Clinovations as of December 31, 2016 was
$0.6 million
. The fair value of the Clinovations earn-out liability will be impacted by changes in estimates of discount rates for each evaluation period, which vary from
6.7%
to
7.5%
, and the volatility of the Company stock, which was
25%
as of December 31, 2016.
The Company's fair value estimate of the earn-out liability related to the Company's acquisition of ThoughtWright, LLC d/b/a GradesFirst (“GradesFirst”) in December 2014 was
$3.6 million
. The fair value of the GradesFirst earn-out liability was impacted by changes in estimates regarding expected operating results through the evaluation period, which ended on December 31, 2015. The maximum earn-out potential of
$4.0 million
was earned during the evaluation period and paid as of December 31, 2016 in satisfaction of the Company’s remaining obligation.
Changes in the fair value of the contingent earn-out liabilities subsequent to the acquisition date, including changes arising from events that occurred after the acquisition date, such as changes in the Company’s estimate of performance achievements, discount rates, and stock price, are recognized in earnings in the periods during which the estimated fair value changes. The following table represents a reconciliation of the change in the contingent earn-out liabilities for the year ended December 31, 2016 and the year ended December 31, 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
December 31, 2016
|
|
December 31, 2015
|
Beginning balance
|
$
|
7,250
|
|
|
$
|
12,946
|
|
Fair value change in Southwind contingent earn-out liability (1)
|
—
|
|
|
261
|
|
Fair value change in GradesFirst contingent earn-out liability (1)
|
—
|
|
|
400
|
|
Fair value change in Clinovations contingent earn-out liability (1)
|
1,103
|
|
|
(2,326
|
)
|
Fair value change in other contingent earn-out liabilities (1)
|
546
|
|
|
|
Southwind earn-out payment
|
(1,032
|
)
|
|
(2,531
|
)
|
360 Fresh earn-out payment
|
—
|
|
|
(1,500
|
)
|
Clinovations earn-out payment
|
(2,703
|
)
|
|
—
|
|
Grade First earn-out payment
|
(4,000
|
)
|
|
—
|
|
Ending balance
|
$
|
1,164
|
|
|
$
|
7,250
|
|
—————————————
|
|
(1)
|
Amounts were recognized in cost of services on the consolidated statements of operations.
|
Financial instruments not recorded at fair value on a recurring basis
Equity method investments.
The Company's equity method investments represent the Company's ownership interest in Evolent Health, Inc. and its subsidiary, Evolent Health LLC. The fair value of the Company's ownership interest in Evolent Health, Inc. and its subsidiary was
$138.2 million
as of December 31, 2016 based on the closing price of the common stock of Evolent Health, Inc. as reported on the New York Stock Exchange prior to any discount. For further information, see Note 8, "Equity method investments." The fair value of the Company's equity method investments is measured quarterly for disclosure purposes. The Company's equity method investments are recorded at fair value only if an impairment charge is recognized.
Senior secured term loan.
The Company estimates that the fair value of its senior secured term loan was
$527.3 million
as of December 31, 2016. The fair value was determined based on discounting the future expected variable cash payments over the life of the loan. The variable interest rates used in the calculation are based on observable market interest rates. The senior secured term loan would be classified as Level 2 within the fair value hierarchy if it were measured at fair value.
Non-recurring fair value measurements
During the years ended December 31, 2016 and 2015, the Company determined that its cost method investment in convertible preferred stock and common stock warrants of a private company would not be recoverable and recorded impairment expense of
$1.8 million
and
$3.2 million
, respectively. The fair values estimated in connection with this impairment is considered a Level 3 fair value measure due to the significance of unobservable inputs to the valuation. The convertible preferred stock accrues dividends at an annual rate of
8%
that are payable if and when declared by the investee’s board of directors. The carrying value of the Company’s investment was
$0.0 million
and
$1.8 million
as of December 31, 2016 and 2015, respectively, which is included in other non-current assets on the consolidated balance sheet.
As of December 31, 2016,
no
dividends had been declared by the investee or recorded by the Company.
Non-financial assets and liabilities
Certain assets and liabilities are measured at fair value on a nonrecurring basis and are subject to fair value adjustments in certain circumstances (e.g., when there is evidence of impairment).
During the year ended December 31, 2016,
no
fair value adjustments or material fair value measurements were required for non-financial assets or liabilities. During the year ended December 31, 2015 and the nine months ended December 31, 2014, the Company’s capitalized software for sale assets were measured and recorded at fair value due to circumstances that indicated that the carrying values of the assets were not fully recoverable. As a result, the Company recognized an impairment of approximately
$8.2 million
and
$2.1 million
in the fiscal periods ending December 31, 2015 and 2014, respectively, within the consolidated statements of operations. The Company utilized the discounted cash flow method to determine the fair value of the capitalized software assets. Cash flows were determined based on the Company’s estimates of future operating results
and discounted using an internal rate of return consistent with that used by the Company to evaluate cash flows of other assets of a similar nature. Due to the significant unobservable inputs inherent in discounted cash flow methodologies, this method is classified as Level 3 in the fair value hierarchy.
During the year ended December 31, 2015, the Company determined that there was evidence of impairment on its goodwill. See Note 7, “Goodwill and intangibles,” for further detail on the recognition of goodwill impairment charges. The fair values estimated in connection with this impairment are considered a Level 3 fair value measure due to the significance of unobservable inputs to the valuation.
|
|
Note 5.
|
Membership fees receivable
|
Membership fees receivable consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
2016
|
|
2015
|
Billed fees receivable
|
$
|
149,117
|
|
|
$
|
138,100
|
|
Unbilled fees receivable
|
462,780
|
|
|
473,053
|
|
Membership fees receivable, gross
|
611,897
|
|
|
611,153
|
|
Allowance for uncollectible revenue
|
(6,380
|
)
|
|
(5,709
|
)
|
Membership fees receivable, net
|
$
|
605,517
|
|
|
$
|
605,444
|
|
Included in membership fees receivable are billed and unbilled receivables. Billed fees receivable represent invoiced membership fees. Unbilled fees receivable represent fees due to be billed within the next
twelve months
to members, a portion of which relates to revenue to be recognized in excess of a year and is included in long term deferred revenue. The Company generates long term deferred revenue due to the majority of its invoicing being done in advance.
|
|
Note 6.
|
Property and equipment
|
Property and equipment consists of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
2016
|
|
2015
|
Leasehold improvements
|
$
|
69,465
|
|
|
$
|
63,608
|
|
Furniture, fixtures and equipment
|
70,362
|
|
|
62,790
|
|
Software
|
231,952
|
|
|
202,384
|
|
Property and equipment, gross
|
371,779
|
|
|
328,782
|
|
Accumulated depreciation and amortization
|
(200,498
|
)
|
|
(148,425
|
)
|
Property and equipment, net
|
$
|
171,281
|
|
|
$
|
180,357
|
|
The Company evaluates its long-lived assets for impairment when changes in circumstances exist that suggests the carrying value of a long-lived asset may not be fully recoverable. If an indication of impairment exists, and the Company’s net book value of the related assets is not fully recoverable based upon an analysis of its estimated undiscounted future cash flows, the assets are written down to their estimated fair value. During the year ended December 31, 2015, the Company recognized an impairment loss of
$2.7 million
related to certain internally developed software that is no longer in use. The Company did not recognize
any
material impairment losses on any of its property and equipment during the year ended December 31, 2016 or the nine months ended December 31, 2014.
As of December 31,
2016
and
2015
, the carrying value of internally developed capitalized software was
$75.2 million
and
$73.2 million
, respectively.
|
|
Note 7.
|
Goodwill and intangibles
|
Included in the Company’s goodwill and intangibles balances are goodwill and acquired intangibles and internally developed capitalized software for sale. Goodwill is not amortized as it has an estimated indefinite life. Goodwill is reviewed for impairment at least annually as of October 1, the first date of the fourth quarter of the Company's fiscal year, or whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
The Company performs its goodwill impairment test at the reporting unit level, which is one level below the operating segment. The Company has
one
operating segment, which is consistent with the way management runs the business and allocates resources. The operating segment is then divided into
two
reporting units largely as a result of the Royall acquisition and continued integration efforts. The
two
reporting units are Royall and the remaining Advisory Board business ("Core ABC"). Goodwill is assigned to the reporting unit or units that benefit from the synergies arising from each business combination.
The determination of fair value of the reporting units used to perform the first step of the impairment test requires judgment and involves significant estimates and assumptions about the expected future cash flows and the impact of market conditions on those assumptions. Due to the inherent uncertainty associated with forming these estimates, actual results could differ from those estimates. Future events and changing market conditions may impact the Company’s assumptions as to future revenue growth rates, future operating margins, market-based WACC, and other factors that may result in changes in the estimates of the Company’s reporting units’ fair value. Although management believes the assumptions used in testing the Company’s reporting units’ goodwill for impairment are reasonable, it is possible that market and economic conditions could change from those expected. A decline in revenue or revenue and earnings multiple data of peer companies, among other factors, could significantly impact the impairment analysis and may result in future goodwill impairment charges that, if incurred, could have a material adverse effect on the Company’s financial condition and results of operations.
The Company performed the annual goodwill impairment test at October 1, 2016. The fair value of both the Royall and Core ABC reporting units exceeded carrying value, resulting in no indicated impairment for the two reporting units. There were no indicators of impairment identified between October 1 and December 31, 2016. Accordingly, there was
no
impairment of goodwill recorded during the year ended December 31, 2016.
The Royall reporting unit had goodwill of
$648.3 million
as of October 1, 2015. The estimated fair value of the reporting unit did not exceed its carrying value and, therefore, step two of the goodwill impairment was performed. The decrease in fair value of the reporting unit from the acquisition was attributable to reduced projected cash flow growth rates due in part to lower than expected first year performance and lower market derived multiples between the January 9, 2015 acquisition date and the October 1, 2015 goodwill impairment assessment date. As the Company completed its calendar year 2016 forecast in the three months ended December 31, 2015, it revised its outlook for the Royall business, reducing cash flow forecasts over the projection period. The projections incorporated the effect of current market conditions, including revenue growth, customer attrition, operating margins, capital expenditures, and working capital dynamics. The market-based WACC used in the income approach for Royall was
11%
. The terminal growth rate used in the discounted cash flow model was
3.5%
.
As the Royall reporting unit failed the step one test, the Company performed the step two test. In connection with the step two test, the Company estimated the fair value of identifiable intangible assets and deferred revenue using methodologies consistent with those used in the original Royall purchase price allocation. Key assumptions were updated to reflect the current outlook for the Royall business as well as market conditions. The result of the step two analysis resulted in a goodwill impairment of
$99.1 million
.
The Company believed that
no
such impairment indicators existed during the nine months ended December 31, 2014. There was
no
impairment of goodwill recorded during the nine months ended December 31, 2014.
Changes in the carrying amount of goodwill are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
2016
|
|
2015
|
Beginning of period
|
$
|
738,200
|
|
|
$
|
186,895
|
|
Goodwill acquired
|
2,258
|
|
|
650,289
|
|
Goodwill impairment
|
—
|
|
|
(99,145
|
)
|
Purchase accounting adjustment
(1)
|
(951
|
)
|
|
161
|
|
Ending balance
|
$
|
739,507
|
|
|
$
|
738,200
|
|
(1) The 12/31/2016 adjustment represents an adjustment to the purchase price allocation resulting in an increase to deferred tax assets and a reduction of goodwill.
Intangible assets with finite lives are amortized on a straight-line basis over their estimated useful lives, which range from
two years
to
seventeen years
. As of
December 31, 2016
, the weighted average remaining useful life of acquired intangibles was approximately
13.3
years. As of
December 31, 2016
, the weighted average remaining useful life of internally developed intangibles was approximately
3.4
years.
The gross and net carrying balances and accumulated amortization of intangibles are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016
|
|
As of December 31, 2015
|
|
Weighted
average
useful life
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net
carrying
amount
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net
carrying
amount
|
Intangibles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internally developed intangible for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized software
|
5.0
|
|
$
|
20,034
|
|
|
$
|
(9,998
|
)
|
|
$
|
10,036
|
|
|
$
|
16,902
|
|
|
$
|
(6,796
|
)
|
|
$
|
10,106
|
|
Acquired intangibles:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed software
|
5.2
|
|
9,450
|
|
|
(8,575
|
)
|
|
875
|
|
|
9,450
|
|
|
(8,075
|
)
|
|
1,375
|
|
Customer relationships
|
16.2
|
|
277,710
|
|
|
(42,978
|
)
|
|
234,732
|
|
|
277,710
|
|
|
(25,769
|
)
|
|
251,941
|
|
Trademarks
|
8.6
|
|
14,900
|
|
|
(5,923
|
)
|
|
8,977
|
|
|
14,900
|
|
|
(4,490
|
)
|
|
10,410
|
|
Non-compete agreements
|
3.8
|
|
1,400
|
|
|
(1,400
|
)
|
|
—
|
|
|
1,400
|
|
|
(1,379
|
)
|
|
21
|
|
Customer contracts
|
4.7
|
|
6,449
|
|
|
(6,016
|
)
|
|
433
|
|
|
6,449
|
|
|
(5,581
|
)
|
|
868
|
|
Total other intangibles
|
|
|
$
|
329,943
|
|
|
$
|
(74,890
|
)
|
|
$
|
255,053
|
|
|
$
|
326,811
|
|
|
$
|
(52,090
|
)
|
|
$
|
274,721
|
|
During the year ended December 31, 2015 and the nine months ended December 31, 2014, the Company concluded that certain acquired developed technology assets would no longer be in use. As a result, the Company recognized a
$5.4 million
and
$2.1 million
impairment, respectively, on the remaining unamortized costs.
Amortization expense for intangible assets for the year ended December 31,
2016
, 2015, and the nine months ended December 31, 2014, recorded in depreciation and amortization on the consolidated statements of operations, was approximately
$22.8 million
,
$24.4 million
, and
$7.3 million
, respectively. The following approximates the aggregate amortization expense to be recorded in depreciation and amortization on the consolidated statements of operations for each of the following five fiscal years ending
December 31, 2017
through
2021
:
$22.5 million
,
$21.6 million
,
$19.9 million
,
$18.7 million
, and
$17.7 million
, respectively, and
$154.7 million
thereafter.
|
|
Note 8.
|
Equity method investments
|
As of
December 31, 2016
, the Company held a
7.7%
equity interest in Evolent Health LLC (“Evolent LLC”) and a
7.9%
equity ownership interest in Evolent Health, Inc. (“Evolent Inc.”), which had no material operations outside of its
77.4%
ownership interest in Evolent LLC. These investments are accounted for under the equity method, with the Company’s proportionate share of the investees’ losses recognized in the consolidated statements of operations. The Company has the right to designate
two
individuals to Evolent Inc.'s board of directors, who were the Company’s Chief Financial Officer and an unaffiliated designee of the Company as of
December 31, 2016
.
During the year ended
December 31, 2016
, the Company sold a portion of its interest in Evolent Inc. Total cash received from the transaction was
$48.6 million
and resulted in the recognition of an after tax gain of
$29.7 million
. During the year ended
December 31, 2016
, the Company recognized in the consolidated statements of operations its proportionate share of the losses of Evolent Inc. of
$4.3 million
. The Company’s share of the losses of Evolent Inc. that was applied to the carrying value of its investment in Evolent Inc. during the year ended December 31, 2015 was
$3.0 million
. The carrying balance of the Company’s investment in Evolent Inc. was
$10.3 million
and
$0
as of
December 31, 2016
and 2015. The Company had
no
unrecorded losses related to its investment in Evolent Inc. as of
December 31, 2016
.
The Company recognized in the consolidated statements of operations its proportionate share of the losses of Evolent LLC of
$6.1 million
,
$8.6 million
, and
$6.3 million
in the years ended December 31, 2016, 2015, and the nine months ended December 31, 2014, respectively. The carrying balance of the Company’s investment in Evolent LLC was
$9.6 million
and
$0.7 million
as of
December 31, 2016
and 2015, respectively. The Company had
no
unrecorded losses related to its investment in Evolent LLC as of
December 31, 2016
or 2015.
In connection with the reorganization and initial public offering of Evolent Inc. in June 2015, the "Transaction," the Company carried over its basis in its investment resulting in a significant difference between its basis and its proportionate share in the equity of Evolent Inc. As of
December 31, 2016
, the basis difference totaled
$43.8 million
and will decrease over time through amortization and upon any sale or dilutive transactions. Evolent Inc. gained control of Evolent LLC in the
Transaction and applied purchase and push down accounting. The Company has excluded the effects of this in its determination of the equity in Evolent LLC losses, thereby reducing its share of losses from Evolent LLC for the affected periods.
Because of Evolent LLC's treatment as a partnership for federal income tax purposes, the losses of Evolent LLC pass through to the Company and the other members. The Company's proportionate share of the losses of Evolent LLC is recorded net of the estimated tax benefit the Company believes will be realized from the equity in loss of equity method investments on the consolidated statements of operations.
Historically, the Company had provided a full valuation allowance against the deferred tax asset resulting from these benefits. During the nine months ended December 31, 2014, the Company did not recognize a tax benefit associated with equity method losses as there was a full valuation allowance recorded.
During the year ended December 31, 2015, the Company determined that it was more likely than not able to realize the deferred tax assets associated with its investment in Evolent LLC as a result of the reorganization related to Evolent Inc.'s initial public offering; accordingly, a tax benefit of
$6.7 million
was recorded to release the valuation allowance previously recorded. An additional tax benefit of
$0.5 million
was recorded in the year ended December 31, 2015 for tax benefits associated with current year losses received from Evolent LLC. For the year ended December 31, 2015, the income tax benefit from gains (losses) from equity method investments was
$7.2 million
, representing an effective tax rate of
62.2%
.
The provision for income taxes from gains (losses) from equity method investments for the year ended December 31, 2016 was
$21.2 million
, representing an effective tax rate of
31.3%
. Tax expense of
$18.9 million
was recorded for the tax effect of the current period gain on sale of shares in Evolent, Inc. and
$7.4 million
of expense associated with current year dilution gains and the allocated share of losses from Evolent LLC and Evolent, Inc. The effective tax rate applied to the dilution gains, gain on partial sales, and the allocated share of losses is
38.8%
. Additional tax benefit of
$5.1 million
was recorded for the tax effects of current year losses received from Evolent LLC and prior period adjustments.
The gains (losses) from equity method investments on the consolidated statement of operations consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
|
Year ended December 31,
|
|
Nine Months Ended
December 31,
|
|
|
2016
|
|
2015
|
|
2014
|
Allocated share of losses
|
|
$
|
(10,366
|
)
|
|
$
|
(11,616
|
)
|
|
$
|
(6,540
|
)
|
Gain on partial sale of investment
|
|
48,565
|
|
|
—
|
|
|
—
|
|
Dilution gains
|
|
29,704
|
|
|
—
|
|
|
—
|
|
Tax (expense) benefits
|
|
(21,237
|
)
|
|
7,220
|
|
|
—
|
|
Gains (losses) from equity method investments
|
|
$
|
46,666
|
|
|
$
|
(4,396
|
)
|
|
$
|
(6,540
|
)
|
In connection with the Transaction, the Company and certain investors in Evolent LLC entered into a tax receivables agreement with Evolent Inc. Under the terms of that agreement, Evolent Inc. will make cash payments to the Company and certain investors in amounts equal to
85%
of Evolent Inc.'s actual tax benefit realized from various tax attributes related to activity before the initial public offering. Interest will be included on the tax savings at the applicable London interbank offered rate plus 100 basis points. The tax receivables agreement will generally apply to Evolent Inc.'s taxable years up to and including the
15
th anniversary date of the Transaction. As of December 31, 2016, the Company has not received any payments pursuant to the terms of the tax receivables agreement. As the amount the Company will receive related to the tax receivables agreement is unknown, the Company will recognize payments, if any, associated with this agreement when received.
The following is a summary of the consolidated financial position of Evolent, Inc. as of the date presented:
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
2016
|
|
2015
|
Assets:
|
|
|
|
Current assets
|
$
|
264,966
|
|
|
$
|
184,463
|
|
Non-current assets
|
934,873
|
|
|
831,051
|
|
Total assets
|
$
|
1,199,839
|
|
|
$
|
1,015,514
|
|
Liabilities and shareholders' equity:
|
|
|
|
Current liabilities
|
$
|
131,941
|
|
|
$
|
59,506
|
|
Non-current liabilities
|
155,784
|
|
|
21,429
|
|
Total liabilities
|
287,725
|
|
|
80,935
|
|
Total shareholders’ equity attributable to Evolent Health, Inc.
|
702,526
|
|
|
649,341
|
|
Non-controlling interests
|
209,588
|
|
|
285,238
|
|
Total liabilities and shareholders’ equity
|
$
|
1,199,839
|
|
|
$
|
1,015,514
|
|
The following is a summary of the consolidated operating results of Evolent, Inc. for the periods presented:
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2016
|
|
2015
|
Revenue
|
$
|
254,188
|
|
|
$
|
96,878
|
|
Cost of revenue (exclusive of depreciation and amortization)
|
155,177
|
|
|
57,398
|
|
Gross profit
|
99,011
|
|
|
39,480
|
|
|
|
|
|
(Loss) income before income taxes and non-controlling interests
|
(237,533
|
)
|
|
343,289
|
|
Net (loss) income
|
(226,778
|
)
|
|
319,814
|
|
Net (loss) income attributable to Evolent Health, Inc.
|
(159,742
|
)
|
|
332,494
|
|
Evolent LLC is in the early stages of its business plan and, as a result, the Company expects both Evolent Inc. and Evolent LLC to continue to incur losses. The Company’s investments are evaluated for impairment whenever events or changes in circumstances indicate that there may be an other-than-temporary decline in value. As of December 31, 2016, the Company believes that
no
impairment charge is necessary. For additional information on the fair value of the Company’s investment in the Evolent entities, see Note 4, “Fair value measurements.”
|
|
Note 9.
|
Noncontrolling interest
|
In July 2012, the Company entered into an agreement with an entity created for the sole purpose of providing consulting services for the Company on an exclusive basis. The Company’s relationship with the entity was governed by a services agreement and other documents, as amended, that provided the entity’s owners the conditional right to require the Company to purchase their ownership interests (“Put Option”), for a price based on a formula set forth in the agreement, at any time after certain conditions were satisfied through June 30, 2015. These agreements also provided the Company a conditional right to require the entity’s owners to sell their ownership interests to the Company (“Call Option”) over the same period. The Company determined that this entity met the definition of a variable interest entity over which it had significant influence and, as a result, consolidated the results of this entity into its consolidated financial statements. The noncontrolling interest represents the entity’s owners’ claims on consolidated investments where the Company owns less than a 100% interest. Losses attributable to noncontrolling interest were
$0
for the years ended December 31, 2016 and 2015, respectively, and
$0.2 million
for the nine months ended December 31, 2014.
On December 5, 2014, the conditions required for the entity's owners to exercise the Put Option were satisfied and the entity's owners exercised the Put Option. The Company paid
$6 million
to acquire
100%
of the ownership interests. The purchase price of
$6.1 million
is recorded as a reduction to net income attributable to common stockholders on the accompanying consolidated statements of operations. Prior to the exercise of the Put Option, the Company had a
0%
interest in this entity. In conjunction with the exercise of the Put Option, the Company recorded a deferred tax asset of
$3.4 million
related
to basis differences. As a result of the exercise of the Put Option, there was no noncontrolling interest for the year ended December 31, 2016 or 2015. As of December 31, 2016, the deferred tax asset had a balance of
$2.9 million
.
Senior secured credit facilities obtained in January 2015
On January 9, 2015, in connection with the completion of the acquisition of Royall, the Company entered into a credit agreement with various lenders. Under the terms of the January 9, 2015 credit agreement, lenders provided the Company with
$775 million
of senior secured credit facilities for application to the acquisition of Royall and the Company’s corporate needs after the closing of the Royall acquisition. The credit facilities consisted of a term loan facility in the principal amount of
$725 million
, maturing on January 9, 2022, and a revolving credit facility under which up to
$50 million
principal amount of borrowings and other credit extensions could be outstanding at any time, maturing on January 9, 2020.
Amounts drawn under the term facility generally bore interest, payable quarterly, at an annual rate calculated, at the Company’s option, on the basis of either (a) an alternate base rate plus an initial margin of
3.00%
or (b) the applicable London interbank offered rate (subject to a
1.00%
floor) plus an initial margin of
4.00%
, subject in each case to margin reductions based on the Company's total leverage ratio from time to time. The annual interest rate for the term loan facility as of January 9, 2015 was
5.00%
. The revolving facility was undrawn at the facility closing date. All
$725 million
of term loans available under the term loan facility were drawn at the closing of the acquisition to pay the majority of the cash purchase price for the Royall capital stock. Total original issue discount of
$21.8 million
and deferred financing fees of
$2.8 million
were recorded related to this credit agreement. The Company recognized a loss of
$0.2 million
on the modification of the July 2012 revolving credit facility. This loss was recorded in loss on financing activities within the consolidated statements of operations.
Equity offering in January 2015
On January 21, 2015, the Company closed on a registered public offering of its common stock. The Company used the net proceeds from the offering plus available cash to repay approximately
$149.9 million
principal amount of loans outstanding under its
$725 million
senior secured term loan facility. This payment resulted in a loss on financing activities of
$4.5 million
related to original issue discount and
$0.3 million
related to deferred financing fees. The total
$4.8 million
loss was recognized in loss on financing activities within the consolidated statement of operations.
Senior secured credit facilities obtained in February 2015
On February 6, 2015, the Company entered into a new credit agreement with various lenders. The new credit agreement consists of a
five
-year senior secured term loan facility in the original principal amount of
$575 million
and a
five
-year senior secured revolving credit facility under which up to
$100 million
principal amount of borrowings and other credit extensions may be outstanding at any time. The proceeds of the term loan were used to repay and retire all loans outstanding under the term loan facility obtained on January 9, 2015. The revolving credit facility was not drawn down on February 6, 2015. Amounts drawn under the term loan and revolving credit facilities bore interest, payable quarterly, at an annual rate calculated, at the Company’s option, on the basis of either (a) an alternate base rate plus an initial margin of
1.75%
or (b) the applicable London interbank offered rate plus an initial margin of
2.75%
, subject in each case to margin reductions based on the Company’s total leverage ratio from time to time. At the time of issuance, the stated annual interest rate on the borrowing was
3.01%
. Amounts due under the new credit agreement are secured by substantially all of the Company's tangible and intangible assets.
The lenders under the new credit agreement included the lenders from the January 9, 2015 agreement as well as new lenders. For those lenders to this agreement that also participated in the January 9, 2015 agreement, the Company concluded that the new credit agreement represented a modification of the debt. As a modification, the original issue discount and deferred financing fees associated with the original borrowings carried forward to the new borrowings. Any fees paid to or received from these lenders were recorded as an adjustment to the original issue discount. Any fees paid to third parties were recorded as expense. The Company received a net refund of
$2.4 million
from the original lenders under the January 9, 2015 agreement, which was treated as a reduction to the original issue discount and deferred financing fees. Further, because the level of participation in the borrowings by the lenders under the original credit agreement was significantly less under the new agreement than under the original agreement, the Company recognized a debt modification expense of
$17.4 million
related to a portion of the original issue discount and deferred financing fees from the old agreement. This
$17.4 million
expense was recorded as a loss on financing activities within the consolidated statement of operations.
Amendment to the senior secured credit facilities
On October 30, 2015, the Company amended its senior secured credit facilities. Prior to the amendment, the outstanding principal amount of the senior secured term loan was approximately
$560.6 million
and
no
amounts were outstanding under the revolving credit facility. Pursuant to this amendment, the amount available for borrowing under the revolving credit facility was increased from
$100.0 million
to
$200.0 million
. On October 30, 2015, the Company borrowed
$100.0 million
under the revolving credit facility and used all of the proceeds to repay a portion of the outstanding principal amount of the senior secured term loan. Upon consummation of this prepayment transaction,
$460.6 million
in aggregate principal amount remained outstanding under the senior secured term loan. In addition, the Company lowered the initial margin on the alternate base rate from
1.75%
to
1.25%
and on the London interbank offered rate from
2.75%
to
2.25%
. The Company recognized no loss on financing activities related to this amendment. As of December 31, 2016, based on the Company's leverage ratio, the interest rate margin was
2.00%
and the stated annual interest rate on the senior secured term loan was
2.77%
.
As of December 31, 2016 and 2015, there was
$100.0 million
outstanding under the revolving credit facility and
$80.9 million
and
$98.6 million
, respectively, was available for borrowing. As of December 31, 2016 and 2015,
$19.1 million
and
$1.4 million
, respectively, of standby letters of credit had been issued and were outstanding under the revolving credit facility. As of December 31, 2016 and 2015, the stated annual interest rate on the amounts drawn on the revolving credit facility were
2.77%
and
2.68%
, respectively. The Company is obligated to pay a commitment fee at an annual rate of
0.3%
subject to reduction based on the Company’s total leverage ratio from time to time, accruing on the average daily amount of available commitments under the revolving credit facility.
In June 2016 the Company drew down
$17.0 million
of borrowings under its revolving credit facility, which was repaid as of December 31, 2016.
Long-term debt is summarized as follows (in thousands):
|
|
|
|
|
|
As of
December 31, 2016
|
2.77%
term facility due fiscal 2020 ($424,687 face value less unamortized discount of $2,601)
|
$
|
422,086
|
|
Revolving credit facility
|
100,000
|
|
Less: Amounts due in next twelve months ($50,312 face value less unamortized discount of $965)
|
(49,347
|
)
|
Total
|
$
|
472,739
|
|
The credit agreement contains customary representations and warranties, events of default and financial and other covenants, including covenants that require the Company to maintain a maximum total leverage ratio and a minimum interest coverage ratio. The Company's compliance with the
two
financial covenants is measured as of the end of each fiscal quarter. The Company was in compliance with these financial covenants as of
December 31, 2016
and 2015.
Long-term debt maturing in each of the next five fiscal years, excluding the discount, is as follows (in thousands):
|
|
|
|
|
Year Ending December 31,
|
|
2017
|
$
|
50,312
|
|
2018
|
79,062
|
|
2019
|
86,250
|
|
2020
|
309,063
|
|
Total
|
$
|
524,687
|
|
Interest expense for the years ended December 31, 2016 and 2015 was
$18.1 million
and
$21.1 million
, respectively, inclusive of
$1.4 million
and
$1.3 million
, respectively, of amortization of debt issuance costs and
$2.2 million
and
$2.0 million
, respectively, of payments related to the interest rate swaps described below.
Swap agreements
Through its senior secured term loan and revolving facilities, the Company is exposed to interest rate risk. In April 2015, to minimize the impact of changes in interest rates on its interest payments, in April 2015, the Company entered into
three
interest rate swap agreements with financial institutions to swap a portion of its variable-rate interest payments for fixed-rate interest payments. The interest rate swap derivative financial instruments are recorded on the consolidated balance sheet at fair value, which is based on observable market-based expectations of future interest rates.
At hedge inception, the Company entered into interest rate swap arrangements with notional amounts totaling
$287.5 million
. The swap was structured to have a declining notional amount which matches the amortization schedule of the term loan. As of December 31, 2016 and 2015, the principal amount hedged was
$262.3 million
and
$276.8 million
, respectively. Consistent with the terms of the Company's senior secured term loan facility, the interest rate swap agreements mature in February 2020 and have periodic interest settlements. Under the agreements, the Company is entitled to receive a floating rate based on the one-month London interbank offered rate and obligated to pay an average fixed rate of
1.282%
on the outstanding notional amount. The Company has designated the interest rate swap as a cash flow hedge of the variability of interest payments under its senior secured term loan facility due to changes in the LIBOR benchmark interest rate. The difference between cash paid and received is recorded within interest expense on the consolidated statements of operations.
As of December 31, 2016 and 2015, the fair value of the interest rate swaps was an asset of
$1.0 million
and
$0.4 million
, respectively, and was recorded in the Company's consolidated balance sheets within other non-current assets. For the year ended December 31, 2016 and 2015, the change in fair value of the swaps, net of tax, of
$0.3 million
and
$0.2 million
, respectively, were reported as a component of accumulated other comprehensive income. The Company does not expect any amount included in accumulated other comprehensive income to be reclassified into earnings during the next 12 months. For the years ended December 31, 2016 and 2015, there was
$0.4 million
and
$0.0
, respectively, of hedge ineffectiveness, recorded within the consolidated statements of operations. Changes in fair value are reclassified from accumulated other comprehensive income into earnings in the same period in which the hedged item affects earnings.
If, at any time, the swap is determined to be ineffective, in whole or in part, due to changes in the interest rate swap or underlying debt agreements, the fair value of the portion of the swap determined to be ineffective will be recognized as a gain or loss in the consolidated statements of operations for the applicable period.
|
|
Note 11.
|
Stockholders’ equity
|
In November 2015, the Company’s board of directors authorized an increase in its cumulative share repurchase program to
$550 million
of the Company’s common stock. The Company repurchased
1,951,258
shares,
1,069,357
shares, and
731,559
shares of its common stock at a total cost of approximately
$61.6 million
,
$53.0 million
, and
$36.0 million
, in the year ended December 31,
2016
, the year ended December 31, 2015, and the nine months ended December 31, 2014, respectively, pursuant to its share repurchase program. The total amount of common stock purchased from inception under the program as of
December 31, 2016
was
19,778,800
shares at a total cost of
$513.5 million
. All repurchases to date have been made in the open market and shares have been retired as of
December 31, 2016
.
No
minimum number of shares subject to repurchase has been fixed and the share repurchase authorization has no expiration date. The Company has funded its share repurchases with cash on hand, proceeds from the sale of marketable securities, and cash generated from operations. As of
December 31, 2016
, the remaining authorized repurchase amount was
$36.5 million
.
During the year ended
December 31, 2016
, the Company retired
1,951,258
shares of its treasury stock. Upon retirement, these shares resumed the status of authorized but unissued stock. The treasury stock retirement resulted in reductions to common stock of
$19,513
, treasury stock of
$61.6 million
, and retained earnings of
$61.6 million
. During the year ended December 31, 2015, the Company retired
1,069,357
shares of its treasury stock. Upon retirement, these shares resumed the status of authorized but unissued stock. The treasury stock retirement resulted in reductions to common stock of
$10,700
, treasury stock of
$53.0 million
, and retained earnings of
$53.0 million
. A total of
19,778,800
shares of treasury stock have been retired to date. There was no effect on the total stockholders’ equity position as a result of the retirement. During the nine months ended December 31, 2014, the Company retired
731,559
shares of its treasury stock. Upon retirement, these shares resumed the status of authorized but unissued stock. The treasury stock retirement resulted in reductions to common stock of
$7,300
, treasury stock of
$36.0 million
, and retained earnings of
$36.0 million
. A total of
17,827,542
shares of treasury stock have been retired to date. There was no effect on the total stockholders’ equity position as a result of the retirement.
Equity offering
On January 21, 2015, the Company closed the registered public offering of
3,650,000
shares of common stock by the Company and, pursuant to registration rights granted by the Company to the Seller in connection with the acquisition of Royall, the public offering of
1,755,000
shares of common stock held by the Seller that were issued to the Seller as the equity component of the acquisition consideration. The shares in the registered public offering were sold at a price to the public of
$43.00
per share, less an underwriting discount of
$1.935
per share, for a net per share purchase price of
$41.065
. The Company also incurred selling costs of
$1.1 million
directly related to this equity offering. The net proceeds received by the Company were approximately
$148.8 million
after deducting the underwriting discount and selling costs. As of December 31, 2016, the Seller held no shares of the common stock issued to it as acquisition consideration.
|
|
Note 12.
|
Stock-based compensation
|
Equity incentive plans
The Company issues awards, including stock options and RSUs, under the Company’s 2009 Stock Incentive Plan (the “2009 Plan”). On June 9, 2015, the Company's stockholders approved an amendment to the 2009 Plan that increased the number of shares of common stock authorized for issuance under the plan by
3,800,000
shares. As of
December 31, 2016
, there were
1,862,891
shares available for issuance under the 2009 Plan. On September 5, 2013, the Company's stockholders also approved an amendment to the 2009 Plan that increased the maximum term for stock option and freestanding stock appreciation rights awards granted under the plan from
five
years to
seven
years.
The 2009 Plan is administered by the Compensation Committee of the Company’s board of directors, which has the authority to determine which officers, directors, employees, and other service providers are awarded options or share awards pursuant to the 2009 Plan and to determine the terms of the awards. Grants may consist of treasury shares or newly issued shares. Options are rights to purchase common stock of the Company at the fair market value on the date of grant. The exercise price of a stock option or other equity-based award is equal to the closing price of the Company’s common stock on the date of grant. The Company generally awards non-qualified options, but the 2009 Plan permits the issuance of options intended to qualify as incentive stock options under Section 422 of the Internal Revenue Code. Holders of options do not participate in dividends, if any, until after the exercise of the award. RSUs are equity settled stock-based compensation arrangements of a number of shares of the Company’s common stock. RSU holders do not participate in dividends, if any, nor do they have voting rights until the restrictions lapse.
On January 9, 2015, in conjunction with the Royall acquisition, the Company created The Advisory Board Company Inducement Stock Incentive Plan for Royall Employees to enable the Company to award options and restricted stock units to persons employed by Royall as an inducement to employees entering into and continuing employment with the Company or its current or future subsidiaries upon consummation of the Royall acquisition. Under the terms of this plan, the aggregate number of shares issuable pursuant to all awards may not exceed
1,906,666
. The awards consisted of performance-based stock options to purchase an aggregate of
1,751,000
shares of common stock and performance-based RSUs for an aggregate of
145,867
shares of common stock. Both the performance-based stock options and performance-based RSUs are also subject to service conditions.
Stock options granted under the inducement plan have an exercise price equal to
$49.92
, which was the closing price of the Company’s common stock on January 9, 2015 as reported on the NASDAQ Global Select Market. The stock options have a
seven
-year term and are eligible to vest, if performance-based vesting criteria are satisfied, in installments commencing in January 2017 and ending in January 2020. The RSUs were valued at
$49.92
and are also eligible to vest in installments commencing in January 2017 and ending in January 2020, subject to satisfaction of performance-based vesting criteria. The vesting criteria in both cases are based on performance of the Royall programs and services. The aggregate grant date fair value of the performance-based stock options, assuming all performance targets are met, is estimated to be approximately
$26.8 million
. The aggregate grant date fair value of the performance-based RSUs, assuming all performance targets are met, is estimated at approximately
$7.3 million
. As of December 31, 2016, the Company expects that Royall will achieve
70%
to
99%
of the performance targets, which would result in vesting of
50%
of the performance-based stock options and
50%
of the RSUs eligible to vest, subject to forfeitures. The option and RSU awards are reflected in the following tables.
The actual stock-based compensation expense the Company will recognize is dependent upon, but not limited to, Royall satisfying the applicable performance conditions and continued employment of award recipients at the time performance conditions are met. The actual amount the Company will recognize may increase or decrease based on Royall's actual results and the employment status of the award recipients at the time performance conditions are met.
On June 23, 2014, the Compensation Committee of the board of directors approved a long-term incentive plan pursuant to which nonqualified stock options and RSUs would be granted under the 2009 Plan to certain executive officers of the Company. During the year ended December 31, 2014,
970,937
nonqualified stock options and
104,026
RSUs were granted to certain executive officers of the Company. The awards are subject to both performance-based and market-based conditions and will vest based upon the achievement of specified levels of both sustained contract value and sustained stock price during the performance period, which could extend to March 31, 2019. The vesting of the RSUs is also subject to a
one
-year service condition, which requires the recipient to remain employed with the Company for at least one year following the date on which the applicable performance and market conditions are achieved. The Company utilized the longer of the explicit, implicit, or derived service periods for the requisite service period, which includes the current estimate of the time to achieve the performance and market conditions and is
four
years for the stock options and
six
years for the RSUs, inclusive of the
one
-year service condition. The options and RSUs are included in the tables below.
Stock option activity.
During the year ended December 31,
2016
, the year ended December 31
2015
, and the nine months ended December 31, 2014, the Company granted
1,345,000
,
2,102,916
, and
1,144,973
, stock options, respectively, with a weighted average exercise price of
$28.44
,
$50.45
, and
$52.28
, respectively.
During the year ended December 31,
2016
, the year ended December 31
2015
, and the nine months ended December 31, 2014, participants exercised
303,490
,
218,109
, and
233,999
options for a total intrinsic value of
$4.7 million
,
$6.6 million
, and
$7.3 million
, respectively. Intrinsic value is calculated as the number of shares exercised times the Company’s stock price at exercise less the exercise price of the option.
The following table summarizes the changes in common stock options during the year ended December 31,
2016
, the year ended December 31
2015
, and the nine months ended December 31, 2014 for all of the Company's stock incentive plans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Performance-Based Options
|
|
Weighted
Average
Exercise
Price
|
|
Number of Service-Based
Options
|
|
Weighted
Average
Exercise
Price
|
|
Outstanding as of March 31, 2014
|
20,000
|
|
|
$
|
29.58
|
|
|
1,810,323
|
|
|
$
|
32.86
|
|
|
Granted
|
974,605
|
|
|
51.40
|
|
|
170,368
|
|
|
57.31
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
(233,999
|
)
|
|
18.36
|
|
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Outstanding, as of December 31, 2014
|
994,605
|
|
|
$
|
50.96
|
|
|
1,746,692
|
|
|
$
|
37.19
|
|
|
Granted
|
1,774,820
|
|
|
$
|
49.90
|
|
|
328,096
|
|
|
$
|
53.42
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
(218,109
|
)
|
|
21.76
|
|
|
Forfeited
|
(756,100
|
)
|
|
49.92
|
|
|
(13,569
|
)
|
|
60.27
|
|
|
Outstanding, as of December 31, 2015
|
2,013,325
|
|
|
$
|
50.42
|
|
|
1,843,110
|
|
|
$
|
41.73
|
|
|
Granted
|
319,900
|
|
|
$
|
28.20
|
|
|
1,025,100
|
|
|
$
|
28.52
|
|
|
Exercised
|
—
|
|
|
—
|
|
|
(303,490
|
)
|
|
16.05
|
|
|
Forfeited
|
(215,370
|
)
|
|
49.92
|
|
|
(39,542
|
)
|
|
52.68
|
|
|
Outstanding, as of December 31, 2016
|
2,117,855
|
|
|
$
|
47.11
|
|
(1)
|
2,525,178
|
|
|
$
|
39.28
|
|
(3)
|
Exercisable, as of December 31, 2016
|
26,872
|
|
|
$
|
34.91
|
|
(2)
|
1,021,192
|
|
|
$
|
43.29
|
|
(4)
|
—————————————
|
|
(1)
|
The weighted average remaining contractual term for all performance-based options outstanding at
December 31, 2016
is approximately
five years
and the aggregate intrinsic value is
$1.7 million
.
|
|
|
(2)
|
The weighted average remaining contractual term for all performance-based options exercisable as of
December 31, 2016
is approximately
two years
and the aggregate intrinsic value is
$0.1 million
.
|
|
|
(3)
|
The weighted average remaining contractual term for all service-based options outstanding at
December 31, 2016
is approximately
four years
and the aggregate intrinsic value is
$7.4 million
.
|
|
|
(4)
|
The weighted average remaining contractual term for all service-based options exercisable as of
December 31, 2016
is approximately
two years
and the aggregate intrinsic value is
$2.5 million
.
|
The aggregate intrinsic value shown in the footnotes of the table above is the sum of the amounts by which the quoted market price of the Company’s common stock on the NASDAQ Global Select Market exceeded the exercise price of the options as of
December 31, 2016
, for those options for which the quoted market price was in excess of the exercise price. This amount changes over time based on changes in the fair market value of the Company’s common stock. During the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31, 2014,
341,024
,
387,748
, and
411,259
options, respectively, vested with fair values of
$0.1 million
,
$5.0 million
, and
$4.2 million
, respectively.
The following table summarizes the exercise prices and contractual lives of all options outstanding under the Company's stock incentive plans as of
December 31, 2016
:
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
Range of Exercise Prices
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Life - Years
|
$ 0.00 – $ 9.99
|
—
|
|
|
$
|
—
|
|
|
0.0
|
10.00 – 19.99
|
70,500
|
|
|
16.58
|
|
|
0.3
|
20.00 – 29.99
|
1,469,478
|
|
|
27.83
|
|
|
5.6
|
30.00 – 39.99
|
46,432
|
|
|
35.18
|
|
|
6.4
|
40.00 – 49.99
|
1,495,769
|
|
|
48.14
|
|
|
3.4
|
50.00 – 59.99
|
1,476,482
|
|
|
52.57
|
|
|
4.6
|
60.00 – 69.99
|
84,372
|
|
|
66.90
|
|
|
4.2
|
$ 0.00 – $ 69.99
|
4,643,033
|
|
|
$
|
42.85
|
|
|
4.5
|
Restricted stock unit activity
. During the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
, the Company granted
534,205
,
568,511
, and
336,113
RSUs, respectively, the majority of which vest in
four
equal annual installments on the anniversary of the grant date. The valuation of RSUs is determined as the fair market value of the underlying shares on the date of grant. The weighted average grant date fair value of RSUs granted without market conditions for the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
was
$31.07
,
$51.94
, and
$42.92
, respectively. There were
no
RSUs granted with market conditions during the year ended December 31, 2016. The weighted average fair value of RSUs granted with market conditions during the year ended December 31, 2015 is estimated at
$15.49
per share on the date of grant using the following weighted average assumptions: risk-free interest rate of
1.6%
; an expected life of approximately
5
years; volatility of
31.3%
; and dividend yield of
0.0%
over the expected life of the RSUs. The weighted average fair value of RSUs granted with market conditions during the nine months ended December 31, 2014 is estimated at
$15.75
per share on the date of grant using the following weighted average assumptions: risk-free interest rate of
1.7%
; an expected life of approximately
5
years; volatility of
30.0%
; and dividend yield of
0.0%
over the expected life of the RSUs.
During the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
, participants vested in
318,877
,
362,654
, and
387,377
RSUs, respectively, for a total intrinsic value of
$10.5 million
,
$19.0 million
, and
$22.0 million
, respectively. Intrinsic value is calculated as the number of shares vested times the Company’s closing stock price on the NASDAQ Global Select Market at the vesting date. Of the RSUs vested in the year ended December 31,
2016
, the year ended December 31, 2015, and the nine months ended December 31, 2014,
108,315
,
115,497
, and
133,129
shares, respectively, were withheld to satisfy minimum employee tax withholding.
The following table summarizes the changes in RSUs during the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
for all of the stock incentive plans described above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Performance-Based RSUs
|
|
Weighted Average Grant Date Fair Value
|
|
Number of
RSUs
|
|
Weighted Average Grant Date Fair Value
|
Non-vested, March 31, 2014
|
42,880
|
|
|
$
|
47.87
|
|
|
1,067,582
|
|
|
$
|
41.81
|
|
Granted
|
152,957
|
|
|
28.43
|
|
|
183,156
|
|
|
55.02
|
|
Forfeited
|
(8,540
|
)
|
|
51.15
|
|
|
(4,076
|
)
|
|
48.83
|
|
Vested
|
—
|
|
|
—
|
|
|
(387,377
|
)
|
|
32.27
|
|
Non-vested, December 31, 2014
|
187,297
|
|
|
$
|
31.85
|
|
|
859,285
|
|
|
$
|
48.89
|
|
Granted
|
191,740
|
|
|
$
|
49.87
|
|
|
376,771
|
|
|
$
|
52.99
|
|
Forfeited
|
(78,005
|
)
|
|
48.16
|
|
|
(33,789
|
)
|
|
55.74
|
|
Vested
|
—
|
|
|
—
|
|
|
(362,654
|
)
|
|
43.43
|
|
Non-vested, December 31, 2015
|
301,032
|
|
|
$
|
39.10
|
|
|
839,613
|
|
|
$
|
52.82
|
|
Granted
|
23,580
|
|
|
$
|
32.28
|
|
|
510,625
|
|
|
$
|
31.01
|
|
Forfeited
|
(66,139
|
)
|
|
51.15
|
|
|
(64,170
|
)
|
|
47.18
|
|
Vested
|
(893
|
)
|
|
50.41
|
|
|
(317,984
|
)
|
|
51.48
|
|
Non-vested, December 31, 2016
|
257,580
|
|
|
$
|
35.34
|
|
|
968,084
|
|
|
$
|
42.13
|
|
Employee stock purchase plan
The Company sponsors an employee stock purchase plan (“ESPP”) for all eligible employees. Under the ESPP, employees authorize payroll deductions from
1%
to
15%
of their eligible compensation to purchase shares of the Company’s common stock. Under the ESPP, shares of the Company’s common stock may be purchased at the end of each fiscal quarter at
95%
of the closing price of the Company’s common stock. A total of
1,684,000
shares of the Company’s common stock are authorized under the ESPP. As of
December 31, 2016
, a total of
1,453,429
shares were available for issuance under the ESPP. During the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
, the Company issued
14,041
,
10,496
, and
9,241
shares, respectively, under the ESPP at an average price of
$34.00
,
$48.11
, and
$46.64
per share, respectively. The compensation expense related to the ESPP recorded in the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
was
not
material to the consolidated financial statements.
Valuation assumptions and equity based award activity
As discussed in Note 2, “Summary of significant accounting policies,” determining the estimated fair value of stock-based awards is judgmental in nature and involves the use of significant estimates and assumptions, including the term of the stock-based awards, risk-free interest rates over the vesting period, expected dividend rates, the price volatility of the Company’s shares, and forfeiture rates of the awards.
Stock option valuation
The Company calculates the fair value of all stock option awards, with the exception of the stock options issued with market-based conditions, on the date of grant using the Black-Scholes model. Those stock option awards that have market-based conditions are valued using a Monte Carlo model. The expected term for the Company's stock options is determined through analysis of historical data on employee exercises, vesting periods of awards, and post-vesting employment termination behavior. The risk-free interest rate is based on U.S. Treasury bonds issued with life terms similar to the expected life of the grant. Volatility is calculated based on historical volatility of the daily closing price of the Company’s common stock continuously compounded with a look-back period similar to the terms of the expected life of the grant. The Company has not declared or paid any cash dividends on its common stock since the closing of its initial public offering and does not currently anticipate declaring or paying any cash dividends. The timing and amount of future cash dividends, if any, is periodically evaluated by the Company’s board of directors and would depend upon, among other factors, the Company’s earnings, financial condition, cash requirements, and contractual restrictions.
The following average key assumptions were used in the valuation of all stock options granted in each respective period:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Stock option grants:
|
|
|
|
|
|
Risk-free interest rate
|
.95% – 1.64%
|
|
|
1.18% – 1.67%
|
|
|
1.53% – 1.75%
|
|
Expected lives in years
|
5.04 – 5.54
|
|
|
4.00 – 5.45
|
|
|
5.00 – 5.47
|
|
Expected volatility
|
36.4% – 38.4%
|
|
|
31.2% – 33.0%
|
|
|
29.8% – 30.9%
|
|
Dividend yield
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Weighted average exercise price of options granted
|
28.44
|
|
|
50.45
|
|
|
52.28
|
|
Weighted average grant date fair value of options granted
|
10.00
|
|
|
15.49
|
|
|
14.49
|
|
Number of options granted
|
1,345,000
|
|
|
2,102,916
|
|
|
1,144,973
|
|
Valuation for restricted stock units
RSUs without market conditions are valued at the grant date closing price of the Company’s common stock as reported on the NASDAQ Global Select Market. Those RSU awards that have market-based conditions are valued using a Monte Carlo model. The expected term for those RSUs is based on the vesting periods of the awards. The risk-free interest rate is based on U.S. Treasury bonds issued with life terms similar to the expected life of the grant. Volatility is calculated based on historical volatility of the daily closing price of the Company’s common stock continuously compounded with a look-back period similar to the terms of the expected life of the grant. The dividend yield assumption is based on the fact that the Company has not declared or paid any cash dividends on its common stock since the closing of its initial public offering and does not currently anticipate declaring or paying any cash dividends. The timing and amount of future cash dividends, if any, is periodically evaluated by the Company’s board of directors and would depend upon, among other factors, the Company’s earnings, financial condition, cash requirements, and contractual restrictions.
Valuation for employee stock purchase rights
The value of employee stock purchase rights for shares of stock purchased under the ESPP is determined as the fair market value of the underlying shares on the date of purchase as determined by the closing price of the Company’s common stock as reported on the NASDAQ Global Select Market, less the purchase price, which is
95%
of the closing price of the Company’s common stock. The ESPP enrollment begins on the first day of the quarter. Stock purchases occur on the last day of the quarter, with only eligible employee payroll deductions for the period used to calculate the shares purchased. There is no estimate of grant date fair value or estimated forfeitures, since actual compensation expense was recorded in the period on the purchase date. The fair value of employee stock purchase rights is equivalent to a
5%
discount of the purchase date closing price.
Forfeitures
Forfeitures are estimated based on historical experience at the time of grant and adjusted, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Stock-based compensation expense is recognized on a straight-line basis, net of an estimated forfeiture rate, for only those shares expected to vest over the requisite service period of the award, which is generally the option vesting term, and can range from
six
months to
six
years. Changes in estimated forfeitures will be recognized through a cumulative catch-up adjustment in the period of change and will also impact the amount of compensation expense to be recognized in future periods. The Company analyzes forfeiture rates using
six
separate groups;
one
group for members of the Company’s board of directors,
three
separate groups of executives based on seniority, and
two
groups for general employees.
Two
of these groups, the Royall executive group and the Royall general employee group, were created in the year ended December 31, 2015 in order to apply separate forfeiture rates to the Royall inducement plan awards. The Company uses an annualized forfeiture rate of
9.35%
for the Royall executive team and
3.3%
for the Royall general employees. During the year ended December 31, 2016, the Company also increased its estimated annualized forfeiture rate for one of its general employee groups from
4.6%
to
5.5%
. Annualized forfeiture rates for the remaining groups are
0%
,
0.4%
, and
1.0%
for members of the Company's board of directors, and
two
groups of executives, respectively.
Compensation expense
The Company recognized stock-based compensation expense in the following consolidated statements of operations line items for stock options and RSUs and for shares issued under the Company’s ESPP, for the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
(in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Stock-based compensation expense included in:
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
Cost of services
|
$
|
9,231
|
|
|
$
|
9,211
|
|
|
$
|
5,977
|
|
Member relations and marketing
|
5,028
|
|
|
5,176
|
|
|
3,348
|
|
General and administrative
|
15,176
|
|
|
14,706
|
|
|
8,640
|
|
Total costs and expenses
|
29,435
|
|
|
29,093
|
|
|
17,965
|
|
Operating income
|
$
|
(29,435
|
)
|
|
$
|
(29,093
|
)
|
|
$
|
(17,965
|
)
|
There are
no
stock-based compensation costs capitalized as part of the cost of an asset.
Stock-based compensation expense by award type is shown below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Stock-based compensation expense by award type:
|
|
|
|
|
|
Stock options
|
$
|
13,270
|
|
|
$
|
10,908
|
|
|
$
|
5,431
|
|
Restricted stock units
|
16,165
|
|
|
18,185
|
|
|
12,534
|
|
Total stock-based compensation
|
$
|
29,435
|
|
|
$
|
29,093
|
|
|
$
|
17,965
|
|
As of
December 31, 2016
,
$49.0 million
of total unrecognized compensation cost related to stock-based awards was expected to be recognized over a weighted average period of
2.4
years.
Tax benefits
The benefits of tax deductions in excess of recognized book compensation expense are reported as a financing cash inflow with a corresponding operating cash outflow in the consolidated statements of cash flows. Approximately
$1.3 million
,
$4.9 million
, and
$0.4 million
of tax benefits associated with the exercise of employee stock options and RSUs were recorded as cash from financing activities in the year ended December 31,
2016
, the year ended December 31,
2015
, and the nine months ended December 31,
2014
, respectively.
The provision for income taxes, excluding the tax effect of equity method gains (losses), consists of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Current tax expense
|
|
|
|
|
|
|
|
Federal
|
$
|
13,527
|
|
|
$
|
6,225
|
|
|
$
|
3,613
|
|
State and local
|
3,694
|
|
|
1,781
|
|
|
1,680
|
|
Foreign
|
626
|
|
|
524
|
|
|
620
|
|
Total current tax expense
|
$
|
17,847
|
|
|
$
|
8,530
|
|
|
$
|
5,913
|
|
Deferred tax (benefit) expense
|
|
|
|
|
|
|
Federal
|
$
|
(7,279
|
)
|
|
$
|
(6,376
|
)
|
|
$
|
(297
|
)
|
State and local
|
472
|
|
|
13,046
|
|
|
(2,086
|
)
|
Foreign
|
—
|
|
|
—
|
|
|
—
|
|
Total deferred tax (benefit) expense
|
$
|
(6,807
|
)
|
|
$
|
6,670
|
|
|
$
|
(2,383
|
)
|
Provision for income taxes
|
$
|
11,040
|
|
|
$
|
15,200
|
|
|
$
|
3,530
|
|
The components of Income before provision for income taxes were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
U.S. sources
|
$
|
53,433
|
|
|
$
|
(101,386
|
)
|
|
$
|
10,445
|
|
Non-U.S. sources
|
2,179
|
|
|
1,968
|
|
|
2,331
|
|
Total
|
$
|
55,612
|
|
|
$
|
(99,418
|
)
|
|
$
|
12,776
|
|
The provision for income taxes differs from the amount of income taxes determined by applying the applicable income tax statutory rates to income before provision for income taxes as follows
:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Statutory U.S. federal income tax rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
Section 162(m) compensation
|
0.5
|
%
|
|
(0.8
|
)%
|
|
11.7
|
%
|
State income tax, net of U.S. federal income tax benefit
|
4.6
|
%
|
|
3.5
|
%
|
|
7.4
|
%
|
Washington, D.C. QHTC income tax credits and D.C. law changes
|
—
|
%
|
|
(13.4
|
)%
|
|
(9.8
|
)%
|
Uncertain tax position
|
(0.3
|
)%
|
|
0.7
|
%
|
|
5.4
|
%
|
Federal R&D credit (net of associated UTP)
|
(22.7
|
)%
|
|
1.8
|
%
|
|
(25.7
|
)%
|
Return to provision adjustment
|
1.2
|
%
|
|
(0.4
|
)%
|
|
3.2
|
%
|
Goodwill impairment
|
—
|
%
|
|
(38.3
|
)%
|
|
—
|
%
|
Meals and entertainment
|
2.7
|
%
|
|
(1.5
|
)%
|
|
5.5
|
%
|
Stock-based compensation
|
(2.8
|
)%
|
|
—
|
%
|
|
—
|
%
|
Other permanent differences, net
|
1.7
|
%
|
|
(1.9
|
)%
|
|
(5.1
|
)%
|
Effective tax rate
|
19.9
|
%
|
|
(15.3
|
)%
|
|
27.6
|
%
|
Deferred income taxes are provided for temporary differences between the tax bases of assets and liabilities and their reported amounts on the consolidated financial statements. The tax effect of these temporary differences is presented below (in thousands):
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
2016
|
|
2015
|
Deferred income tax assets (liabilities):
|
|
|
|
Federal R&D credits
|
$
|
6,107
|
|
|
$
|
420
|
|
Deferred compensation accrued for financial reporting purposes
|
7,139
|
|
|
13,284
|
|
Stock-based compensation
|
21,384
|
|
|
15,724
|
|
Acquired net operating loss carryforwards
|
2,794
|
|
|
5,421
|
|
Reserve for uncollectible revenue
|
2,508
|
|
|
2,119
|
|
Basis difference on investment in unconsolidated entities
|
962
|
|
|
7,208
|
|
Debt issuance costs
|
2,066
|
|
|
2,801
|
|
Deferred rent
|
3,248
|
|
|
1,466
|
|
Depreciation
|
1,057
|
|
|
—
|
|
Tax credit carryforwards
|
1,094
|
|
|
332
|
|
Unrealized foreign exchange loss
|
667
|
|
|
—
|
|
Outside basis difference on cost method investment
|
1,967
|
|
|
—
|
|
Other
|
1,490
|
|
|
835
|
|
Total deferred tax assets
|
52,483
|
|
|
49,610
|
|
Valuation allowance
|
—
|
|
|
(49
|
)
|
Total deferred tax assets, net of valuation allowance
|
52,483
|
|
|
49,561
|
|
Capitalized software development costs
|
(33,599
|
)
|
|
(31,042
|
)
|
Deferred incentive compensation and other deferred charges
|
(11,211
|
)
|
|
(11,940
|
)
|
Acquired intangibles and goodwill; and acquisition related costs
|
(94,947
|
)
|
|
(97,278
|
)
|
Depreciation
|
—
|
|
|
(3,031
|
)
|
Other
|
(1,739
|
)
|
|
(163
|
)
|
Total deferred tax liabilities
|
(141,496
|
)
|
|
(143,454
|
)
|
Net deferred income tax (liabilities) assets
|
$
|
(89,013
|
)
|
|
$
|
(93,893
|
)
|
The Company has
$2.8 million
, tax effected, of U.S. federal and state net operating loss carryforwards available at December 31, 2016, some of which are a result of recent acquisitions. These carryforwards will be used to offset future income but maybe limited by the change in ownership rules in Section 382 of the Internal Revenue Code. These net operating loss carryforwards will expire between 2021 and 2035. The Company anticipates it will be able to use all of its acquired net operating loss carryforwards. In estimating future tax consequences, the Company generally considers all expected future events in the determination and evaluation of deferred tax assets and liabilities. The Company believes that its estimated future ordinary taxable income will be sufficient for the full realization of its deferred income tax assets. The effect of future changes in existing laws or rates is not considered in the determination and evaluation of deferred tax assets and liabilities until the new tax laws or rates are enacted.
Deferred U.S. income taxes have not been provided for the portion of the difference between book and tax basis in non-U.S. subsidiaries, which is essentially permanent in duration. Determination of the amount of these taxes is not practicable.
During the year ended December 31, 2016, the Company claimed
$4.6 million
in federal research and development credits and
$14.1 million
of additional benefit for the 2012, 2013, 2014, and 2015 tax years. For the year ended December 31, 2015, the Company claimed
$1.8 million
in federal research and development credits on its originally filed U.S. federal income tax return.
Uncertain Tax Positions
The following table summarizes the activity related to the Company's reserve for unrecognized tax positions (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Balance at beginning of the period
|
$
|
1,385
|
|
|
$
|
828
|
|
|
$
|
—
|
|
Additions based on tax positions related to the current periods
|
1,126
|
|
|
281
|
|
|
497
|
|
Additions for tax positions of prior periods
|
4,905
|
|
|
—
|
|
|
331
|
|
Positions assumed in acquisition
|
—
|
|
|
276
|
|
|
—
|
|
Balance at end of the period
|
$
|
7,416
|
|
|
$
|
1,385
|
|
|
$
|
828
|
|
The Company uses a more likely than not recognition threshold based on the technical merits of the tax position taken for the financial statement recognition and measurement of a tax position. If a tax position does not meet the more likely than not initial recognition threshold, no benefit is recorded in the financial statements. The Company does not currently anticipate that the total amounts of unrecognized tax benefits will significantly change within the next twelve months. The Company classifies interest and penalties on any unrecognized tax benefits as a component of the provision for income taxes. The amount accrued for interest and penalties for the twelve months ended December 31, 2016 and 2015, respectively was
$0.1 million
and
$0.3 million
, respectively. No interest or penalties were recognized in the consolidated statements of operations for the nine months ended December 31, 2014. The Company files income tax returns in U.S. federal and state and foreign jurisdictions. During 2016, the Company underwent a U.S. federal tax audit for tax years ended December 31, 2011 and December 31, 2013 and completed with no change. With limited exceptions, tax years 2014 and forward remain open.
If the Company was able to recognize the uncertain tax positions of
$7.4 million
, the entire balance would affect the Company’s effective tax rate. A deferred tax liability has not been recognized because the Company indefinitely reinvests its local country earnings from foreign operations.
|
|
Note 14.
|
Commitments and contingencies
|
Operating leases
The Company leases its headquarters space under an operating lease that expires in May 2019. Leasehold improvements related to leases are depreciated over the shorter of the term of the lease or useful life and totaled approximately
$33.3 million
, net, and
$37.0 million
, net, as of December 31,
2016
and 2015, respectively. The terms of the lease contain provisions for rental escalation, and the Company is required to pay its portion of executory costs such as taxes, insurance, and operating expenses. The Company also entered into a build-to-suit lease arrangement for a new corporate headquarters in December 2015. See Note 6, “Property and equipment,” for further information regarding this arrangement.
The Company also leases office space under operating leases in Birmingham, Alabama; San Francisco, California; Chicago, Illinois; Bloomington, Minnesota; Plymouth Meeting, Pennsylvania; Nashville, Tennessee; Austin, Texas; Houston, Texas; Richmond, Virginia; and London, England. The Company also leases office space in Chennai, India through its Indian subsidiary, ABCO Advisory Services India Private Ltd. The lease expiration dates are July 2018 for the Alabama lease, July 2017 for the California lease, June 2022 for the Illinois lease, July 2020 for the Minnesota lease, September 2019 for the Pennsylvania lease, April 2020 for the Tennessee leases, March 2021 for the Texas leases, March 2022 for the Virginia leases, April 2020 for the England lease, and June 2022 for the India lease.
The Company recognized rental and executory expenses of
$23.7 million
,
$23.1 million
, and
$13.2 million
, in the year ended December 31,
2016
, the year ended December 31, 2015, and the nine months ended December 31, 2014, respectively, related to these leases. The Company subleases office space in Nashville, Tennessee.
The following table details the future minimum lease payments under the Company’s current leases (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
Operating leases
|
|
Build-to-suit lease obligation
|
|
Total lease obligations
|
2017
|
$
|
17,421
|
|
|
$
|
—
|
|
|
$
|
17,421
|
|
2018
|
16,255
|
|
|
—
|
|
|
16,255
|
|
2019
|
11,143
|
|
|
16,515
|
|
|
27,658
|
|
2020
|
6,741
|
|
|
25,018
|
|
|
31,759
|
|
2021
|
4,880
|
|
|
25,389
|
|
|
30,269
|
|
Thereafter
|
5,613
|
|
|
379,211
|
|
|
384,824
|
|
Total
|
$
|
62,053
|
|
|
$
|
446,133
|
|
|
$
|
508,186
|
|
Purchase obligation
The Company has entered into a non-cancelable agreement for the purchase of data. As of
December 31, 2016
, the Company’s minimum obligation in connection with this agreement extends through May 2019. The minimum purchases expected to be made under this agreement for each of the following two fiscal years ending
December 31, 2017
and December 31, 2018 are
$1.4 million
and
$1.0 million
, respectively.
Benefit plan
The Company sponsors a defined contribution 401(k) plan (the “401(k) Plan”) for all employees who have reached the age of
21
. The Company provides discretionary matching contributions in the range of
0%
to
100%
, which percentage is determined by the Company after the end of the applicable plan year, of an employee’s contribution up to a maximum of
4%
of base salary. The Company's contributions to the 401(k) Plan during the year ended December 31,
2016
, the year ended December 31, 2015, and the nine months ended December 31, 2014, were approximately
$5.9 million
,
$4.9 million
, and
$0.0 million
, respectively.
Litigation
From time to time, the Company is engaged in certain legal disputes arising in the ordinary course of business, such as employment-related claims. When the likelihood of a loss contingency becomes at least reasonably possible with respect to any of these disputes, or, as applicable in the future, if there is at least a reasonable possibility that a loss exceeding amounts already recognized may have been incurred, the Company will revise its disclosures in accordance with the relevant authoritative guidance and will accrue a liability for loss contingencies when the Company believes that it is both probable that a liability has been incurred and that the amount of the loss can be reasonably estimated. The Company will review these accruals and adjust them to reflect ongoing negotiations, settlements, rulings, advice of legal counsel, and other relevant information. To the extent that new information is obtained, and the Company's views on the probable outcomes of claims, suits, assessments, investigations, or legal proceedings change, the Company will record changes in its accrued liabilities in the period in which such determination is made. As of
December 31, 2016
, the Company was not a party to, and its property was not subject to, any material legal proceedings.
Other
As of
December 31, 2016
, the Company had outstanding letters of credit totaling
$19.1 million
to provide security deposits for certain office space leases. The letters of credit expire annually but will automatically extend for another annual term from their expiration dates unless the Company terminates them. To date, no amounts have been drawn on the letters of credit.
|
|
Note 15.
|
Segment and geographic areas
|
Operating segments are defined as components of an enterprise for which separate financial information is available and regularly evaluated by the chief operating decision maker, who is the chief executive officer, in deciding how to allocate resources and assessing performance. Under this definition, the Company has
one
operating segment as of
December 31, 2016
. Over the past few years, the Company has completed several acquisitions. These acquisitions have allowed the Company to expand its existing offerings and enhance membership services. The Company’s business operates in one operating segment because the Company’s chief operating decision maker evaluates the Company’s financial information and resources and assesses the performance of these resources on a consolidated basis. Since the Company operates in one operating segment, all required financial segment information can be found in the consolidated financial statements.
Substantially all of the Company’s identifiable assets are located in the United States. The following table sets forth revenue information for each geographic area for the year ended December 31,
2016
, the year ended December 31, 2015, and the nine months ended December 31, 2014 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
United States
|
$
|
784,447
|
|
|
$
|
749,880
|
|
|
$
|
417,194
|
|
Other countries
|
18,977
|
|
|
18,468
|
|
|
16,808
|
|
Total revenue
|
$
|
803,424
|
|
|
$
|
768,348
|
|
|
$
|
434,002
|
|
Note 16.
Quarterly financial data (unaudited)
Unaudited summarized financial data by quarter for the years ended December 31, 2016 and 2015 are as follows (in thousands, except per share amounts).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2015 Quarter Ended
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
Revenue
|
$
|
179,322
|
|
|
$
|
183,583
|
|
|
$
|
200,492
|
|
|
$
|
204,951
|
|
Operating Income
|
4,158
|
|
|
12,320
|
|
|
19,151
|
|
|
(90,029
|
)
|
(Loss) income from continuing operations before provision for income taxes and and gains (losses) in equity method investments
|
(19,971
|
)
|
|
7,038
|
|
|
12,551
|
|
|
(99,036
|
)
|
Net (loss) income attributable to common stockholders
|
(22,072
|
)
|
|
7,666
|
|
|
672
|
|
|
(105,280
|
)
|
Earnings per share:
|
|
|
|
|
|
|
|
Net (loss) income attributable to common stockholders per share — basic
|
$
|
(0.54
|
)
|
|
$
|
0.18
|
|
|
$
|
0.02
|
|
|
$
|
(2.52
|
)
|
Net (loss) income attributable to common stockholders per share — diluted
|
$
|
(0.54
|
)
|
|
$
|
0.18
|
|
|
$
|
0.02
|
|
|
$
|
(2.52
|
)
|
|
|
|
|
|
|
|
|
|
Fiscal 2016 Quarter Ended
|
|
March 31,
|
|
June 30,
|
|
September 30,
(1)
|
|
December 31,
|
Revenue
|
$
|
200,735
|
|
|
$
|
198,382
|
|
|
$
|
200,455
|
|
|
$
|
203,852
|
|
Operating Income
|
20,796
|
|
|
18,088
|
|
|
12,134
|
|
|
25,520
|
|
Income from continuing operations before provision for income taxes and gains (losses) in equity method investments
|
16,036
|
|
|
12,776
|
|
|
6,088
|
|
|
20,712
|
|
Net income attributable to common stockholders
|
10,339
|
|
|
7,495
|
|
|
37,538
|
|
|
35,866
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders per share — basic
|
$
|
0.25
|
|
|
$
|
0.19
|
|
|
$
|
0.94
|
|
|
$
|
0.89
|
|
Net income attributable to common stockholders per share — diluted
|
$
|
0.25
|
|
|
$
|
0.18
|
|
|
$
|
0.93
|
|
|
$
|
0.88
|
|
(1) In connection with the preparation of the unaudited consolidated financial statements, the Company recorded corrections of certain out-of-period, immaterial misstatements that occurred in prior periods. These corrections resulted in an increase to the provision for income taxes of
$4.2 million
for the three months ended September 30, 2016 primarily related to recording reserves for tax positions taken in prior periods. These corrections also resulted in a decrease to income tax expense of
$5.1 million
included in gains (losses) from equity method investments for the three months ended September 30, 2016 related to recording a deferred tax asset for the outside basis difference in the Company's investment in Evolent, Inc. The impact of these out-of-period corrections on net income for the three ended September 30, 2016 was not significant.
Note 17.
Supplemental cash flow
A summary of supplemental cash flow information for the year ended December 31, 2016, the year ended December 31, 2015, and the nine months ended December 31, 2014 is presented below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
Nine Months Ended December 31,
|
|
2016
|
|
2015
|
|
2014
|
Cash paid (received) for:
|
|
|
|
|
|
Income taxes
|
$
|
25,919
|
|
|
$
|
(4,695
|
)
|
|
$
|
32
|
|
Interest
|
$
|
14,090
|
|
|
$
|
17,646
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Non-cash activities:
|
|
|
|
|
|
Clinovations earn-out liability share-based payment
|
$
|
2,703
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Increase in estimated cost of construction of a building under a build-to-suit lease
|
$
|
60,667
|
|
|
$
|
2,700
|
|
|
$
|
—
|
|
Note 18.
Subsequent events
On January 3, 2017, the Company approved a restructuring plan which will result in a reduction-in-force of approximately
220
employees and is expected to be completed during fiscal year 2017. The Company expects to recognize approximately
$7
to
$9 million
of pre-tax restructuring charges in fiscal year 2017 in connection with this reduction-in-force, consisting of severance and other employee termination benefits.