XML 49 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Segments and Geographic Areas
12 Months Ended
Dec. 31, 2014
Segment Reporting [Abstract]  
Segments and Geographic Areas

Note 20. Segments and Geographic Areas

Operating segments are components of an enterprise about which separate financial information is available and regularly evaluated by the chief operating decision maker of an enterprise. Since the acquisition of SHL, the Company has had two reportable segments, CEB and SHL Talent Measurement. The CEB segment, which includes the Company’s historical business operations prior to the acquisition of SHL, provides comprehensive data analysis, research, and advisory services that align to executive leadership roles and key recurring decisions. CEB’s products and services focus on several key corporate functions across a wide range of industries. The CEB segment also includes the operations of PDRI, a service provider of customized personnel assessment tools and services to various agencies of the US government and also to commercial enterprises, and recently-acquired Metrics That Matter and Talent Neuron.

The SHL Talent Measurement segment, which includes the operations of SHL (other than PDRI) that the Company acquired on August 2, 2012, provides cloud-based solutions for talent assessment, talent development, talent strategy and analytics, and decision support as well as professional services that support those solutions, enabling client access to data, analytics and insights for assessing and managing employees and applicants. SHL Talent Measurement segment provides assessments that assist customers in determining potential candidates for employment and career planning, consulting services that are customizations to the assessments, and training services related to use of assessments.

The Company evaluates the performance of its operating segments based on segment Adjusted revenue, segment Adjusted EBITDA, and segment Adjusted EBITDA margin. The Company defines segment Adjusted revenue as segment revenue before the impact of the reduction of SHL and Metrics That Matter revenue recognized in the post-acquisition period to reflect the adjustment of deferred revenue at the acquisition date to fair value (the “deferred revenue fair value adjustment”). The Company defines segment Adjusted EBITDA as segment net income (loss) before loss from discontinued operations, net of provision for income taxes; provision for income taxes; interest expense, net; gain on cost method investment; debt extinguishment costs; depreciation and amortization; the impact of the deferred revenue fair value adjustment; acquisition related costs; impairment loss; restructuring costs; share-based compensation; costs associated with exit activities; and gain on acquisition. Segment Adjusted EBITDA margin refers to segment Adjusted EBITDA as a percentage of segment Adjusted revenue.

Management uses these non-GAAP financial measures to evaluate and compare segment operating performance. These segment non-GAAP measures may be considered in addition to results prepared in accordance with GAAP, but they should not be considered a substitute for, or superior to, GAAP results.

Information for the Company’s reportable segments was as follows (in thousands):

 

     Year Ended December 31,  
     2014     2013     2012  

Revenue

      

CEB segment

   $ 701,573      $ 634,302      $ 564,062   

SHL Talent Measurement segment

     207,401        185,751        58,592   
  

 

 

   

 

 

   

 

 

 

Total revenue

$ 908,974    $ 820,053    $ 622,654   
  

 

 

   

 

 

   

 

 

 

Adjusted revenue

CEB segment

$ 705,110    $ 634,302    $ 564,062   

SHL Talent Measurement segment

  209,870      195,665      75,726   
  

 

 

   

 

 

   

 

 

 

Total Adjusted revenue

$ 914,980    $ 829,967    $ 639,788   
  

 

 

   

 

 

   

 

 

 

Operating profit (loss)

CEB segment

$ 98,108    $ 103,322    $ 97,013   

SHL Talent Measurement segment

  (4,463   (12,609 )   (12,345
  

 

 

   

 

 

   

 

 

 

Total operating profit

$ 93,645    $ 90,713    $ 84,668   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

CEB segment

$ 199,464    $ 173,537    $ 154,600   

SHL Talent Measurement segment

  38,265      32,554      19,589   
  

 

 

   

 

 

   

 

 

 

Total Adjusted EBITDA

$ 237,729    $ 206,091    $ 174,189   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA margin

CEB segment

  28.3 %   27.4 %   27.4 %

SHL Talent Measurement segment

  18.2 %   16.6 %   25.9 %

Total Adjusted EBITDA margin

  26.0 %   24.8 %   27.2 %

Depreciation and amortization

CEB segment

$ 33,707    $ 28,356    $ 24,371   

SHL Talent Measurement segment

  34,579      31,731      13,487   
  

 

 

   

 

 

   

 

 

 

Total depreciation and amortization

$ 68,286    $ 60,087    $ 37,858   
  

 

 

   

 

 

   

 

 

 

The table below reconciles revenue to Adjusted revenue (in thousands):

 

     Year Ended December 31,  
     2014      2013      2012  

Revenue

   $ 908,974       $ 820,053       $ 622,654   

Impact of the deferred revenue fair value adjustment

     6,006         9,914         17,134   
  

 

 

    

 

 

    

 

 

 

Adjusted revenue

$ 914,980    $ 829,967    $ 639,788   
  

 

 

    

 

 

    

 

 

 

 

The table below reconciles Net income to Adjusted EBITDA (in thousands):

 

     Year Ended December 31,  
     2014     2013     2012  

Net income

   $ 51,172      $ 31,971      $ 37,051   

Provision for income taxes

     40,678        28,467        37,569   

Interest expense, net

     18,046        22,337        10,834   

Gain on cost method investment

     (6,585     —          —     

Debt extinguishment costs

     —          6,691        —     

Depreciation and amortization

     68,286        60,087        37,858   

Impact of the deferred revenue fair value adjustment

     6,006        9,914        17,134   

Acquisition related costs

     2,964        11,477        24,529   

Impairment loss

     39,700        22,600        —     

Restructuring costs

     1,830        —          —     

Share-based compensation

     15,632        12,547        9,214   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

$ 237,729    $ 206,091    $ 174,189   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin

  26.0   24.8   27.2

The following is a reconciliation of segment assets to total assets (in thousands):

 

     December 31,  
     2014      2013  

Cash and cash equivalents

     

CEB segment

   $ 51,128       $ 69,280   

SHL Talent Measurement segment

     63,806         50,274   
  

 

 

    

 

 

 

Total cash and cash equivalents

$ 114,934    $ 119,554   
  

 

 

    

 

 

 

Accounts receivable, net

CEB segment

$ 221,365    $ 212,008   

SHL Talent Measurement segment

  61,704      59,256   
  

 

 

    

 

 

 

Total accounts receivable, net

$ 283,069    $ 271,264   
  

 

 

    

 

 

 

Goodwill

CEB segment

$ 93,223    $ 71,119   

SHL Talent Measurement segment

  347,984      371,656   
  

 

 

    

 

 

 

Total goodwill

$ 441,207    $ 442,775   
  

 

 

    

 

 

 

Intangible assets, net

CEB segment

$ 34,747    $ 42,479   

SHL Talent Measurement segment

  225,636      267,213   
  

 

 

    

 

 

 

Total intangible assets

$ 260,383    $ 309,692   
  

 

 

    

 

 

 

Property and equipment, net

CEB segment

$ 95,552    $ 88,316   

SHL Talent Measurement segment

  16,972      18,538   
  

 

 

    

 

 

 

Total property and equipment, net

$ 112,524    $ 106,854   
  

 

 

    

 

 

 

Total assets

CEB segment

$ 626,999    $ 602,471   

SHL Talent Measurement segment

  730,385      781,204   
  

 

 

    

 

 

 

Total assets

$ 1,357,384    $ 1,383,675   
  

 

 

    

 

 

 

 

The Company has revenue and long-lived assets, consisting of property, plant and equipment, goodwill and intangible assets, net of accumulated depreciation and amortization, in the following geographic areas (in thousands):

 

     United States      Europe      Other Countries      Total  

2014

           

Revenue

   $ 559,030       $ 187,274       $ 162,670       $ 908,974   

Long-lived assets

     210,367         594,316         9,431         814,114   

2013

           

Revenue

   $ 498,682       $ 173,060       $ 148,311       $ 820,053   

Long-lived assets

     190,253         661,517         7,550         859,320   

2012

           

Revenue

   $ 408,022       $ 104,825       $ 109,807       $ 622,654   

Long-lived assets

     201,455         693,445         8,552         903,452