UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2013
or
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-33961
HILL INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
20-0953973 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
incorporation or organization) |
|
Identification No.) |
|
|
|
303 Lippincott Centre, |
|
08053 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: (856) 810-6200
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by a check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer |
o |
|
Accelerated Filer |
x |
|
|
|
|
|
Non-Accelerated Filer |
o |
|
Smaller Reporting Company |
o |
Indicate by check mark whether the registrant is a shell company as defined in Rule 12b-2 of the Exchange Act. Yes o No x
There were 39,458,609 shares of the Registrants Common Stock outstanding at August 1, 2013.
HILL INTERNATIONAL, INC. AND SUBDISIARIES
| ||
|
|
|
3 | ||
|
|
|
|
Consolidated Balance Sheets at June 30, 2013 (unaudited) and December 31, 2012 |
3 |
|
|
|
|
4 | |
|
|
|
|
5 | |
|
|
|
|
6 | |
|
|
|
|
7 | |
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
21 | |
|
|
|
33 | ||
|
|
|
33 | ||
|
|
|
| ||
|
|
|
35 | ||
|
|
|
35 | ||
|
|
|
35 | ||
|
|
|
35 | ||
|
|
|
35 | ||
|
|
|
35 | ||
|
|
|
35 | ||
|
|
|
|
36 |
PART I FINANCIAL INFORMATION
HILL INTERNATIONAL, INC. AND SUBSIDIARIES
(In thousands, except per share data)
|
|
June 30, 2013 |
|
December 31, 2012 |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
21,825 |
|
$ |
16,716 |
|
Cash - restricted |
|
15,607 |
|
12,091 |
| ||
Accounts receivable, less allowance for doubtful accounts of $8,463 and $10,268 |
|
235,964 |
|
211,176 |
| ||
Accounts receivable - affiliate |
|
1,142 |
|
1,260 |
| ||
Prepaid expenses and other current assets |
|
14,192 |
|
10,395 |
| ||
Income taxes receivable |
|
3,830 |
|
3,445 |
| ||
Deferred income tax assets |
|
1,579 |
|
2,187 |
| ||
Total current assets |
|
294,139 |
|
257,270 |
| ||
Property and equipment, net |
|
10,527 |
|
11,268 |
| ||
Cash - restricted, net of current portion |
|
2,761 |
|
9,135 |
| ||
Retainage receivable |
|
4,130 |
|
3,946 |
| ||
Acquired intangibles, net |
|
26,418 |
|
28,248 |
| ||
Goodwill |
|
81,410 |
|
84,007 |
| ||
Investments |
|
7,741 |
|
8,275 |
| ||
Deferred income tax assets |
|
13,660 |
|
14,426 |
| ||
Other assets |
|
5,207 |
|
5,098 |
| ||
Total assets |
|
$ |
445,993 |
|
$ |
421,673 |
|
Liabilities and Stockholders Equity |
|
|
|
|
| ||
Due to bank |
|
$ |
5 |
|
$ |
21 |
|
Current maturities of notes payable |
|
23,823 |
|
21,769 |
| ||
Accounts payable and accrued expenses |
|
95,318 |
|
90,306 |
| ||
Income taxes payable |
|
4,567 |
|
6,955 |
| ||
Deferred revenue |
|
16,728 |
|
17,156 |
| ||
Deferred income taxes |
|
84 |
|
101 |
| ||
Other current liabilities |
|
9,014 |
|
13,827 |
| ||
Total current liabilities |
|
149,539 |
|
150,135 |
| ||
Notes payable, net of current maturities |
|
109,763 |
|
87,666 |
| ||
Retainage payable |
|
4,175 |
|
4,163 |
| ||
Deferred income taxes |
|
17,412 |
|
17,675 |
| ||
Deferred revenue |
|
15,102 |
|
9,652 |
| ||
Other liabilities |
|
12,322 |
|
11,279 |
| ||
Total liabilities |
|
308,313 |
|
280,570 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Preferred stock, $.0001 par value; 1,000 shares authorized, none issued |
|
|
|
|
| ||
Common stock, $.0001 par value; 100,000 shares authorized, 45,561 shares and 45,097 shares issued at June 30, 2013 and December 31, 2012, respectively |
|
5 |
|
5 |
| ||
Additional paid-in capital |
|
132,641 |
|
129,913 |
| ||
Retained earnings |
|
45,748 |
|
45,409 |
| ||
Accumulated other comprehensive loss |
|
(25,099 |
) |
(20,015 |
) | ||
|
|
153,295 |
|
155,312 |
| ||
Less treasury stock of 6,434 shares, at cost |
|
(27,766 |
) |
(27,766 |
) | ||
Hill International, Inc. share of equity |
|
125,529 |
|
127,546 |
| ||
Noncontrolling interests |
|
12,151 |
|
13,557 |
| ||
Total equity |
|
137,680 |
|
141,103 |
| ||
Total liabilities and stockholders equity |
|
$ |
445,993 |
|
$ |
421,673 |
|
See accompanying notes to consolidated financial statements.
HILL INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
|
Three months ended June 30, |
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Consulting fee revenue |
|
$ |
128,427 |
|
$ |
104,069 |
|
$ |
250,983 |
|
$ |
203,266 |
|
Reimbursable expenses |
|
20,037 |
|
15,359 |
|
33,554 |
|
31,975 |
| ||||
Total revenue |
|
148,464 |
|
119,428 |
|
284,537 |
|
235,241 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cost of services |
|
75,357 |
|
59,801 |
|
148,055 |
|
118,263 |
| ||||
Reimbursable expenses |
|
20,037 |
|
15,359 |
|
33,554 |
|
31,975 |
| ||||
Total direct expenses |
|
95,394 |
|
75,160 |
|
181,609 |
|
150,238 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gross profit |
|
53,070 |
|
44,268 |
|
102,928 |
|
85,003 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Selling, general and administrative expenses |
|
43,230 |
|
41,071 |
|
85,689 |
|
84,543 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating profit |
|
9,840 |
|
3,197 |
|
17,239 |
|
460 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense and related financing fees, net |
|
6,281 |
|
3,150 |
|
11,768 |
|
7,991 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Earnings (loss) before income taxes |
|
3,559 |
|
47 |
|
5,471 |
|
(7,531 |
) | ||||
Income tax expense (benefit) |
|
2,288 |
|
(471 |
) |
4,162 |
|
(1,512 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Consolidated net earnings (loss) |
|
1,271 |
|
518 |
|
1,309 |
|
(6,019 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Less: net earnings - noncontrolling interests |
|
552 |
|
842 |
|
970 |
|
1,041 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net earnings (loss) attributable to Hill International, Inc. |
|
$ |
719 |
|
$ |
(324 |
) |
$ |
339 |
|
$ |
(7,060 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings (loss) per common share - Hill International, Inc. |
|
$ |
0.02 |
|
$ |
(0.01 |
) |
$ |
0.01 |
|
$ |
(0.18 |
) |
Basic weighted average common shares outstanding |
|
38,826 |
|
38,590 |
|
38,745 |
|
38,558 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings (loss) per common share - Hill International, Inc. |
|
$ |
0.02 |
|
$ |
(0.01 |
) |
$ |
0.01 |
|
$ |
(0.18 |
) |
Diluted weighted average common shares outstanding |
|
38,943 |
|
38,590 |
|
38,950 |
|
38,558 |
|
See accompanying notes to consolidated financial statements.
HILL INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(In thousands)
(Unaudited)
|
|
Three months ended June 30, |
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Consolidated net earnings (loss) |
|
$ |
1,271 |
|
$ |
518 |
|
$ |
1,309 |
|
$ |
(6,019 |
) |
Foreign currency translation adjustment, net of tax |
|
(2,270 |
) |
(4,335 |
) |
(5,165 |
) |
(1,980 |
) | ||||
Other, net |
|
86 |
|
(221 |
) |
108 |
|
(149 |
) | ||||
Comprehensive loss |
|
(913 |
) |
(4,038 |
) |
(3,748 |
) |
(8,148 |
) | ||||
Comprehensive (loss) earnings attributable to noncontrolling interest |
|
(106 |
) |
(677 |
) |
(312 |
) |
25 |
| ||||
Comprehensive loss attributable to Hill International, Inc. |
|
$ |
(807 |
) |
$ |
(3,361 |
) |
$ |
(3,436 |
) |
$ |
(8,173 |
) |
See accompanying notes to consolidated financial statements.
HILL INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
Six months ended June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Consolidated net earnings (loss) |
|
$ |
1,309 |
|
$ |
(6,019 |
) |
Adjustments to reconcile net earnings (loss) to net cash used in operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
5,196 |
|
6,322 |
| ||
Net reduction of notes payable to Engineering S.A. |
|
(366 |
) |
|
| ||
Provision for bad debts |
|
1,442 |
|
971 |
| ||
Interest accretion |
|
3,847 |
|
|
| ||
Deferred tax provision (benefit) |
|
590 |
|
(1,363 |
) | ||
Share based compensation |
|
1,583 |
|
1,437 |
| ||
Changes in operating assets and liabilities, net of acquisition in 2013: |
|
|
|
|
| ||
Restricted cash |
|
307 |
|
(2,030 |
) | ||
Accounts receivable |
|
(29,230 |
) |
(9,114 |
) | ||
Accounts receivable - affiliate |
|
118 |
|
545 |
| ||
Prepaid expenses and other current assets |
|
(3,979 |
) |
(1,747 |
) | ||
Income taxes receivable |
|
(468 |
) |
(1,386 |
) | ||
Retainage receivable |
|
(184 |
) |
1,234 |
| ||
Other assets |
|
345 |
|
1,506 |
| ||
Accounts payable and accrued expenses |
|
5,468 |
|
6,770 |
| ||
Income taxes payable |
|
(2,226 |
) |
(3,070 |
) | ||
Deferred revenue |
|
7,797 |
|
3,727 |
| ||
Other current liabilities |
|
2,026 |
|
164 |
| ||
Retainage payable |
|
14 |
|
(1,702 |
) | ||
Other liabilities |
|
262 |
|
(632 |
) | ||
Net cash used in operating activities |
|
(6,149 |
) |
(4,387 |
) | ||
Cash flows from investing activities: |
|
|
|
|
| ||
Cash received from acquisition |
|
727 |
|
|
| ||
Distribution from affiliate |
|
|
|
98 |
| ||
Contribution to affiliate |
|
(5 |
) |
|
| ||
Sale of investment |
|
|
|
3,149 |
| ||
Payments for purchase of property and equipment |
|
(1,293 |
) |
(1,209 |
) | ||
Payment of liability for additional interest in Gerens Hill |
|
(9,325 |
) |
|
| ||
Net cash (used in) provided by investing activities |
|
(9,896 |
) |
2,038 |
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Due to bank |
|
(16 |
) |
(1,295 |
) | ||
Proceeds from notes payable |
|
|
|
2,211 |
| ||
Payments on notes payable |
|
(106 |
) |
(5,094 |
) | ||
Dividends paid to noncontrolling interest |
|
|
|
(1,378 |
) | ||
Net borrowings on revolving loans |
|
19,829 |
|
7,670 |
| ||
Proceeds from stock issued under employee stock purchase plan |
|
53 |
|
39 |
| ||
Proceeds from exercise of stock options |
|
20 |
|
15 |
| ||
Net cash provided by financing activities |
|
19,780 |
|
2,168 |
| ||
Effect of exchange rate changes on cash |
|
1,374 |
|
1,849 |
| ||
Net increase (decrease) in cash and cash equivalents |
|
5,109 |
|
1,668 |
| ||
Cash and cash equivalents beginning of period |
|
16,716 |
|
17,924 |
| ||
Cash and cash equivalents end of period |
|
$ |
21,825 |
|
$ |
19,592 |
|
See accompanying notes to consolidated financial statements.
HILL INTERNATIONAL, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)
Note 1 - The Company
Hill International, Inc. (Hill or the Company) is a professional services firm headquartered in Marlton, New Jersey that provides project management and construction claims services to clients worldwide. Hills clients include the U.S. federal government, U.S. state and local governments, foreign governments and the private sector. The Company is organized into two key operating divisions: the Project Management Group and the Construction Claims Group.
Note 2 Basis of Presentation
The accompanying unaudited interim consolidated financial statements were prepared in accordance with the rules and regulations of the Securities and Exchange Commission pertaining to reports on Form 10-Q and should be read in conjunction with the consolidated financial statements and accompanying notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2012. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States (GAAP) for complete financial statements. In the opinion of management, these statements include all adjustments (consisting only of normal, recurring adjustments) necessary for a fair presentation of the consolidated financial statements.
The consolidated financial statements include the accounts of Hill and its wholly- and majority-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The interim operating results are not necessarily indicative of the results for a full year.
Note 3 Acquisitions
Binnington Copeland & Associates
On May 30, 2013 (the Closing Date), Hill International N.V., the Companys wholly-owned subsidiary, acquired all of the outstanding common stock of Binnington Copeland & Associates (Pty.) Ltd. and BCA Training (Pty.) Ltd. (together BCA). BCA, with 34 professionals, has offices in Johannesburg and Cape Town, South Africa. The acquisition provides the Companys claims business access to Africas large infrastructure and mining projects and allows for expansion into the rest of sub-Saharan Africa. Consideration consisted of $2,000,000 plus a potential earn out, both payable in shares of the Companys common stock. The purchase price is payable as follows: $1,072,400 (the Closing Date Payment) on the Closing Date, $927,600 (the Second Tranche Payment) on July 31, 2013 and an earn-out (the Third Tranche Payment) to be determined in the third quarter of 2014. The Company issued 379,655 shares of its common stock in satisfaction of the Closing Date Payment; the number of shares was determined by dividing the Closing Date Payment by the average closing price of our common stock for the thirty days ending on May 17, 2013. On July 31, 2013, the Company issued 331,444 shares of its common stock in satisfaction of the Second Tranche Payment. The number of shares was determined by dividing the Second Tranche Payment by the average closing price of our common stock for the thirty trading days ending on July 19, 2013. The shares issuable in satisfaction of the Third Tranche Payment will be determined by dividing the Third Tranche Payment by the average closing price of our common stock for the thirty days ending on July 21, 2014. The actual amount of the Third Tranche Payment will be determined by comparing the average net profit before taxes for the two-year periods ending July 31, 2014 to the net profit before taxes for the year ended July 31, 2012, and multiplying the excess, if any, by 2.205. As of June 30, 2013, the Third Tranche Payment is estimated to be approximately $902,000. The Company reflected the liability for the Second Tranche Payment in current maturities of notes payable and for the Third Tranche Payment in other liabilities in the consolidated balance sheet at June 30, 2013. The Company acquired intangible assets and goodwill amounting to 13,143,000 South African Rand (ZAR) (approximately $1,312,000 on the acquisition date) and ZAR 12,872,500 ($1,284,000), respectively. The
acquired intangible assets have a weighted average life of 8.2 years. The acquired intangible assets consist of a client relationship intangible of ZAR 10,546,000 ($1,053,000) with a ten-year life, a contract intangible of ZAR 1,863,000 ($186,000) with an 8-month life and a trade name intangible of ZAR 734,000 ($73,000) with a two-year life. Goodwill, which is not deductible for income tax purposes, has been allocated to the Construction Claims operating segment. The results of operations of BCA are not material to the Companys consolidated results of operations.
Gerens Hill International, S.A.
In April 2013, minority shareholders, who held the remaining 6.8% of Gerens Hill, exercised their put options. The Company has accrued the liability of approximately 1,915,000 (approximately $2,526,000) which is included in other current liabilities in the consolidated balance sheet at June 30, 2013. In connection with this transaction, the Company reduced noncontrolling interests by 829,000 (approximately $1,094,000), has increased goodwill and deferred tax liabilities by 326,000 each (approximately $430,000) and has increased intangible assets by 1,086,000 (approximately $1,432,000). The aggregate consideration is expected to be paid in the third quarter of 2013.
Note 4 Accounts Receivable
The components of accounts receivable are as follows (in thousands):
|
|
June 30, 2013 |
|
December 31, 2012 |
| ||
Billed |
|
$ |
204,300 |
|
$ |
181,075 |
|
Retainage, current portion |
|
5,968 |
|
5,022 |
| ||
Unbilled |
|
34,159 |
|
35,347 |
| ||
|
|
244,427 |
|
221,444 |
| ||
Allowance for doubtful accounts |
|
(8,463 |
) |
(10,268 |
) | ||
|
|
$ |
235,964 |
|
$ |
211,176 |
|
At June 30, 2013, the accounts receivable related to the work performed prior to March 2011 under contracts in Libya amounted to approximately $60,000,000. With the advent of the elections in Libya in July 2012, the forming of a new National Congress in August 2012, appointment of a new prime minister and cabinet in October 2012, and the approval of the countrys budget in early 2013, we believe that the Libyan government will soon focus on reviving the countrys economy. However, we are unable to predict with certainty when, or if, our work will resume there. We have had ongoing discussions with Libyan government authorities who have indicated that our payments will be forthcoming. Based on those discussions and recent public statements from the new Libyan government, we believe that we will begin to receive payments and resume work in the latter part of 2013. If we do not realize those payments, there could be a significant adverse impact on our consolidated results of operations and consolidated financial position.
Note 5 Intangible Assets
The following table summarizes the Companys acquired intangible assets (in thousands):
|
|
June 30, 2013 |
|
December 31, 2012 |
| ||||||||
|
|
Gross |
|
|
|
Gross |
|
|
| ||||
|
|
Carrying |
|
Accumulated |
|
Carrying |
|
Accumulated |
| ||||
|
|
Amount |
|
Amortization |
|
Amount |
|
Amortization |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Client relationships |
|
$ |
36,142 |
|
$ |
15,425 |
|
$ |
36,506 |
|
$ |
14,175 |
|
Acquired contract rights |
|
10,904 |
|
7,647 |
|
10,449 |
|
6,931 |
| ||||
Trade names |
|
3,181 |
|
737 |
|
3,042 |
|
643 |
| ||||
Total |
|
$ |
50,227 |
|
$ |
23,809 |
|
$ |
49,997 |
|
$ |
21,749 |
|
Intangible assets, net |
|
$ |
26,418 |
|
|
|
$ |
28,248 |
|
|
|
Amortization expense related to intangible assets was as follows (in thousands):
Three months ended June 30, |
|
Six months ended June 30, |
| ||||||||
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
$ |
1,656 |
|
$ |
1,922 |
|
$ |
3,234 |
|
$ |
4,116 |
|
The following table presents the estimated amortization expense based on our present intangible assets for the next five years (in thousands):
|
|
Estimated |
| |
|
|
amortization |
| |
Year ending December 31, |
|
expense |
| |
|
|
|
| |
2013 (remaining 6 months) |
|
$ |
3,284 |
|
2014 |
|
5,336 |
| |
2015 |
|
4,976 |
| |
2016 |
|
3,964 |
| |
2017 |
|
3,016 |
| |
Note 6 Goodwill
The following table summarizes the changes in the Companys carrying value of goodwill during 2013 (in thousands):
|
|
Project |
|
Construction |
|
|
| |||
|
|
Management |
|
Claims |
|
Total |
| |||
Balance, December 31, 2012 |
|
$ |
57,231 |
|
$ |
26,776 |
|
$ |
84,007 |
|
Additions |
|
430 |
|
1,284 |
|
1,714 |
| |||
Translation adjustments |
|
(2,628 |
) |
(1,683 |
) |
(4,311 |
) | |||
Balance, June 30, 2013 |
|
$ |
55,033 |
|
$ |
26,377 |
|
$ |
81,410 |
|
Note 7 Accounts Payable and Accrued Expenses
Below are the components of accounts payable and accrued expenses (in thousands):
|
|
June 30, 2013 |
|
December 31, 2012 |
| ||
Accounts payable |
|
$ |
27,243 |
|
$ |
24,486 |
|
Accrued payroll |
|
34,509 |
|
33,750 |
| ||
Accrued subcontractor fees |
|
6,639 |
|
8,253 |
| ||
Accrued agency fees |
|
16,627 |
|
16,239 |
| ||
Accrued legal and professional fees |
|
2,071 |
|
3,303 |
| ||
Other accrued expenses |
|
8,229 |
|
4,275 |
| ||
|
|
|
|
|
| ||
|
|
$ |
95,318 |
|
$ |
90,306 |
|
Note 8 Notes Payable and Long-Term Debt
Outstanding debt obligations are as follows (in thousands):
|
|
June 30, 2013 |
|
December 31, 2012 |
| ||
|
|
|
|
|
| ||
Term Loan |
|
$ |
80,366 |
|
$ |
76,520 |
|
|
|
|
|
|
| ||
Revolving Credit loan payable under the Credit Agreement. The weighted average interest rate of all borrowings was 8.32% and 7.78% at June 30, 2013 and December 31, 2012. |
|
39,000 |
|
22,300 |
| ||
|
|
|
|
|
| ||
Borrowings under revolving credit facilities with a consortium of banks in Spain |
|
6,604 |
|
5,021 |
| ||
|
|
|
|
|
| ||
Payment due for the Engineering S.A. acquisition |
|
5,095 |
|
5,327 |
| ||
|
|
|
|
|
| ||
Second Tranche Payment for the acquisition of BCA (see Note 3) |
|
928 |
|
|
| ||
|
|
|
|
|
| ||
Borrowings under unsecured credit facility with Caja Badajoz |
|
626 |
|
|
| ||
|
|
|
|
|
| ||
Borrowings under revolving credit facility with Barclays Bank PLC |
|
563 |
|
|
| ||
|
|
|
|
|
| ||
Borrowings under revolving credit facility with the National Bank of Abu Dhabi |
|
248 |
|
|
| ||
|
|
|
|
|
| ||
Other notes payable |
|
156 |
|
267 |
| ||
|
|
133,586 |
|
109,435 |
| ||
Less current maturities |
|
23,823 |
|
21,769 |
| ||
Notes payable and long-term debt, net of current maturities |
|
$ |
109,763 |
|
$ |
87,666 |
|
Revolving Credit Agreement
The Company entered into a Credit Agreement, dated June 30, 2009 (the Credit Agreement), with Bank of America, N.A., Capital One, N.A., The PrivateBank and Trust Company, PNC Bank N.A., and Bank of America, N.A., as Administrative Agent. The Credit Agreement has been amended from time to time, most recently on May 23, 2013 when the Company entered into a Fourth Amendment to Credit Agreement pursuant to which, among other things, the lenders agreed to : (a) permit the Company to enter into an agreement with Qatar National Bank for the issuance of letters of credit (LCs) not to exceed $17,000,000, (b) increase the limit on LCs available to the Companys foreign subsidiaries who are not loan parties from $4,000,000 to $11,800,000 and (c) permit the Company to provide up to $20,000,000 as cash collateral for letters of credit and performance bonds. The Company paid an amendment fee of $150,000 to the Agent and reimbursed the Agent for its out-of-pocket costs amounting to approximately $372,000. These amounts are included in interest expense and related financing fees, net in the consolidated statements of operations for both the three- and six-month periods ended June 30, 2013.
The Credit Agreement requires the Company to comply with a consolidated leverage ratio, a consolidated fixed charge ratio and a senior leverage ratio. The following table sets forth those requirements for the period ended June 30, 2013:
Consolidated Leverage Ratio |
|
Consolidated Fixed Charge Ratio |
|
Senior Leverage Ratio |
Not to exceed 6.00 to 1.00 |
|
Not less 1.00 to 1.00 |
|
Not to exceed 2.25 to 1.00 |
The following table presents the Companys actual ratios at June 30, 2013:
Consolidated Leverage Ratio |
|
Consolidated Fixed Charge Ratio |
|
Senior Leverage Ratio |
5.03 to 1.00 |
|
1.11 to 1.00 |
|
2.06 to 1.00 |
At June 30, 2013, the Company had $16,321,000 in outstanding letters of credit pursuant to the Credit Agreement and total remaining availability on such date was $9,679,000.
Term Loan Agreement
The Company entered into a Term Loan Agreement on October 18, 2012, which was amended on May 23, 2013 (the First Amendment). The First Amendment contains identical provisions as those in the Fourth Amendment to Credit Agreement (see above). Borrowings under the Term Loan Agreement are collateralized by a second lien on substantially all of the Companys assets, including, without limitation, accounts receivable, equipment, securities, financial assets and the proceeds of the foregoing, as well as by a pledge of 65% of the outstanding capital stock of our wholly-owned subsidiary, Hill International N.V. and of certain of our other foreign subsidiaries. The maturity date of the Term Loan is October 18, 2016.
The Company will pay interest on amounts outstanding from time to time under the Term Loan at a rate per annum equal to 7.50%, however, such rate may be increased to 9.50% per annum if fixed price contracts (as defined under the Term Loan Agreement) or certain accounts receivable of the Company and its subsidiaries exceed percentages specified in the Term Loan Agreement.
Also, contemporaneous with its entry into the Term Loan Agreement, the Company entered into a Fee Letter. The Fee Letter requires the Company to pay to the Lenders an exit fee (the Exit Fee), which fee shall be earned in full on the Closing Date and due and payable on the date the Term Loan is paid in full (the Exit Date). Exit Fee means the amount, if any, when paid to the Term Loan Lenders on the Exit Date, that will result in the internal annual rate of return to the Term Loan Lenders on the Exit Date being equal to, but no greater than, 20%; provided that in no event shall the Exit Fee Amount be less than $0 or greater than $11,790,000. The IRR is to be calculated as the rate of return earned by the Term Loan Lenders on their initial investment in the Term Loan (to be calculated as the principal amount of the Term Loan less the Closing Fee of $25,000,000) through the Exit Date taking into account the payment by the Company to the Term Loan Lenders of all principal, interest and other payments to the Term Loan Lenders pursuant to the Term Loan Agreement.
At June 30, 2013, the Company was in compliance with all of the Term Loan covenants.
Other Debt Arrangements
The Companys subsidiary, Gerens Hill, maintains a revolving credit facility with 12 banks in Spain providing for total borrowings, with interest at 6.50%, of up to 5,640,000 (approximately $7,337,000 and $7,460,000 at June 30, 2013 and December 31, 2012). At June 30, 2013 and December 31, 2012, total borrowings outstanding were 5,076,000 and 3,796,000 (approximately $6,604,000 and $5,021,000, respectively).
Gerens also maintains an unsecured credit facility with the Caja Badajoz bank in Spain for 1,500,000 (approximately $1,951,000 and $1,984,000) at June 30, 2013 and December 31, 2012, respectively. The interest rate at June 30, 2013 is the three-month EURIBOR rate of 0.22% plus 3.00% (or 3.22%) but no less than 5.00%. At June 30, 2013, total borrowings outstanding were 481,000 (approximately $626,000). At December 31, 2012, there were no borrowings outstanding.
The Company maintains a credit facility with the National Bank of Abu Dhabi which provides for total borrowings of up to AED 11,500,000 (approximately $3,131,000 at both June 30, 2013 and December 31, 2012) collateralized by certain overseas receivables. The interest rate is the one-month Emirates InterBank Offer Rate plus 3.00% (or 3.92% and 4.30%, at June 30, 2013 and December 31, 2012, respectively) but no less than 5.50%. At June 30, 2013, total borrowings
outstanding were AED 909,000 (approximately $248,000). At December 31, 2012, there were no borrowings outstanding. This facility is renewed on a month-to-month basis.
The credit facility with the National Bank of Abu Dhabi also allows for up to AED 150,000,000 (approximately $40,844,000 at June 30, 2013) in Letters of Guarantee of which AED 122,147,000 (approximately $33,260,000) was utilized at June 30, 2013.
The Company also maintains a revolving credit facility with Egnatia Bank for up to 1,000,000 (approximately $1,301,000 at June 30, 2013), with interest of 2.00% plus Egnatia Banks prime rate of 5.00% (or 7.00%) at June 30, 2013, collateralized by certain assets of the Company. There were no borrowings outstanding under this facility at June 30, 2013 and December 31, 2012. The facility also allows for letters of guarantee up to 4,500,000 (approximately $5,854,000 at June 30, 2013), of which 1,653,000 (approximately $2,151,000) had been utilized at June 30, 2013.
Engineering S.A. maintains three unsecured revolving credit facilities with two banks in Brazil for 1,700,000 Brazilian Reais (BRL), 200,000 BRL and 1,000,000 BRL (approximately $762,000, $89,000 and $448,000, respectively, at June 30, 2013), with monthly interest rates of 2.10%, 9.34% and 2.22%, respectively. There were no borrowings outstanding on any of these facilities at June 30, 2013 or December 31, 2012.
A revolving credit facility with Barclays Bank PLC for up to £550,000 (approximately $837,000 at June 30, 2013), with interest of 2.00% plus the Bank of England rate of 0.50% (or 2.50%) at June 30, 2013, collateralized by cross guarantees of several of the United Kingdom companies. Aggregate of all debt owing to the bank will be, at all times, covered 3 times by the aggregate value of the UK accounts receivable less than 90 days old and excluding any receivables which are due from any associate, subsidiary or overseas client. At June 30, 2013, total borrowings outstanding were £370,000 (approximately $563,000). At December 31, 2012, there were no borrowings outstanding.
At June 30, 2013, the Company had $7,815,000 of available borrowing capacity under its foreign credit agreements.
In connection with the 2011 acquisition of Engineering S.A., the Company incurred indebtedness to the sellers amounting to 17,200,000 BRL (approximately $10,376,000 at the date of acquisition) and discounted that amount using an interest rate of 4.72%, the Companys weighted average interest rate at that time. The Company paid the first installment amounting to 6,624,000 BRL (approximately $3,508,000) on April 30, 2012 and has accrued the second installment amounting to 11,372,000 BRL (approximately $5,095,000). The second installment was paid on July 23, 2013.
Note 9 Supplemental Cash Flow Information
The following table provides additional cash flow information (in thousands):
|
|
Six months ended June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Interest and related financing fees paid |
|
$ |
5,717 |
|
$ |
6,206 |
|
Income taxes paid |
|
$ |
5,386 |
|
$ |
2,888 |
|
Reduction of minority interest in connection with acquisition of remaining noncontrolling interest in Gerens Hill |
|
$ |
1,094 |
|
$ |
|
|
Increase in intangible assets and goodwill in connection with acquisition of BCA and remaining noncontrolling interest in Gerens Hill |
|
$ |
3,026 |
|
$ |
|
|
Common stock issued for acquisition of BCA |
|
$ |
1,072 |
|
$ |
|
|
Note 10 Earnings (Loss) per Share
Basic earnings (loss) per common share has been computed using the weighted-average number of shares of common stock outstanding during the period. Diluted loss per common share incorporates the incremental shares issuable upon the assumed exercise of stock options, if dilutive. Dilutive stock options increased the average common stock outstanding by 117,000 shares for the three-month period ended June 30, 2013 and by 205,000 for the six-month period ended June 30, 2013. Options to purchase 5,547,000 shares and 5,303,000 shares were excluded from the calculation of diluted earnings (loss) per common share for the three- and six-month periods ended June 30, 2013 because they were antidilutive. Stock options were excluded from the calculation of diluted loss per common share because their effect was antidilutive for both of the three-and six-month periods ended June 30, 2012. The total number of such shares excluded from diluted loss per common share was 3,599,856 shares for the three-month period ended June 30, 2012 and 3,106,280 shares for the six-month period ended June 30, 2012.
Note 11 Share-Based Compensation
At June 30, 2013, the Company had 6,674,656 options outstanding with a weighted average exercise price of $4.79. During the six-month period ended June 30, 2013, the Company granted 1,000,000 options which vest over a four-year period, have an exercise price of $4.04 and a contractual life of five years; 950,000 options which vest over a five-year period, have an exercise price of $3.67 and a contractual life of seven years; and 116,280 options which vested immediately, have an exercise price of $2.89 and a contractual life of five years. The aggregate fair value of the options was $4,021,000 calculated using the Black-Scholes valuation model. The weighted average assumptions used to calculate fair value were: expected life 4.28 years; volatility 71.7% and risk-free interest rate 0.76%. During the first six months of 2013, options for 8,000 shares with a weighted average exercise price of $2.45 were exercised, options for 9,000 shares with a weighted average exercise price of $5.53 were forfeited and options for 19,000 shares with a weighted average exercise price of $5.02 lapsed.
During the six-month period ended June 30, 2013, the Company issued 51,905 shares of its common stock to its Non-Employee Directors. The Company recognized compensation expense amounting to $150,000.
During the six-month period ended June 30, 2013, employees purchased 23,823 common shares, for an aggregate purchase price of $53,000, pursuant to the Companys 2008 Employee Stock Purchase Plan.
The Company recognized share-based compensation expense in selling, general and administrative expenses in the consolidated statement of operations totaling $973,000 and $803,000 for the three-month periods ended June 30, 2013 and 2012, respectively, and $1,583,000 and $1,437,000 for the six-month periods ended June 30, 2013 and 2012, respectively.
Note 12 Stockholders Equity
Under the Board-approved Stock Repurchase Program, the Company is authorized to purchase up to $60,000,000 of its common stock. On August 5, 2013, the Board authorized an extension of the program to December 31, 2014. The Company has purchased 5,834,369 shares of its common stock under this program for an aggregate purchase price of $24,438,000, or an average price of $4.19 per share. Under the terms of its Credit Agreement (see Note 8), the Company may purchase up to an additional $2,000,000 as long as immediately before and after giving effect to the purchase, the Company shall have satisfied the Minimum Liquidity Requirement (that is, unrestricted cash and cash equivalents plus availability under the Credit Agreement aggregating $30,000,000) and no event of default shall have occurred and be continuing at the time.
The following table summarizes the changes in stockholders equity during the six months ended June 30, 2013 (in thousands):
|
|
|
|
Hill International, |
|
Noncontrolling |
| |||
|
|
Total |
|
Inc. stockholders |
|
interests |
| |||
Stockholders equity, December 31, 2012 |
|
$ |
141,103 |
|
$ |
127,546 |
|
$ |
13,557 |
|
Net earnings |
|
1,309 |
|
339 |
|
970 |
| |||
Other comprehensive loss |
|
(6,366 |
) |
(5,084 |
) |
(1,282 |
) | |||
Comprehensive loss |
|
(5,057 |
) |
(4,745 |
) |
(312 |
) | |||
Additional paid in capital |
|
2,728 |
|
2,728 |
|
|
| |||
Purchase of noncontrolling interest |
|
(1,094 |
) |
|
|
(1,094 |
) | |||
Stockholders equity, June 30, 2013 |
|
$ |
137,680 |
|
$ |
125,529 |
|
$ |
12,151 |
|
Note 13 Income Taxes
During the three- and six-month periods ended June 30, 2013 and 2012, there were no changes in the reserve for uncertain tax positions. The reserve for uncertain tax positions amounted to $5,033,000 at both June 30, 2013 and December 31, 2012, respectively, and is included in Other Liabilities in the consolidated balance sheets at those dates.
The Companys policy is to record income tax related interest and penalties in income tax expense. At June 30, 2013, potential interest and penalties related to uncertain tax positions amounting to $100,000 was included in the balance above.
The effective income tax rates for the three-month periods ended June 30, 2013 and 2012 were 64.3% and (1002.1%), respectively, and 76.1% and 20.1% for the six-month periods ended June 30, 2013 and 2012, respectively. The differences in the Companys 2013 effective tax rates over the 2012 effective tax rates were primarily the result of not recording an income tax benefit related to the 2013 U.S. net operating loss which management believes the Company will not be able to utilize.
In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management evaluates the need for valuation allowances on the deferred tax assets according to the provisions of ASC740, Income Taxes. They consider both positive and negative evidence. In making this determination, management assesses all of the evidence available at the time including recent earnings, internally-prepared income projects, and historical financial performance. Based upon this evaluation, management believes that it is more likely than not that the Company will not be able to utilize its U.S. related deferred tax assets. As a consequence, the Company recorded an additional valuation allowance reserve on its estimated U.S. deferred tax assets recorded in 2013.
Note 14 Business Segment Information
The Companys business segments reflect how executive management makes resource decisions and assesses its performance. The Company bases these decisions on the type of services provided (Project Management and Construction Claims) and secondarily by their geography (U.S./Canada, Latin America, Europe, the Middle East, Africa and Asia/Pacific).
The Project Management business segment provides extensive construction and project management services to construction owners worldwide. Such services include program management, project management, construction management, project management oversight, troubled project turnaround, staff augmentation, project labor agreement consulting, commissioning, estimating and cost management, and labor compliance services.
The Construction Claims business segment provides such services as claims consulting, management consulting, litigation support, expert witness testimony, cost/damages assessment, delay/disruption analysis, adjudication, lender advisory, risk management, forensic accounting, fraud investigation and project neutral services to clients worldwide.
The Company evaluates the performance of its segments primarily on operating profit before corporate overhead allocations and income taxes.
The following tables provide selected financial data for the Companys reportable segments (dollars in thousands):
Consulting Fee Revenue (CFR)
|
|
Three months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
Project Management |
|
$ |
98,979 |
|
77.1 |
% |
$ |
77,175 |
|
74.2 |
% |
Construction Claims |
|
29,448 |
|
22.9 |
|
26,894 |
|
25.8 |
| ||
Total |
|
$ |
128,427 |
|
100.0 |
% |
$ |
104,069 |
|
100.0 |
% |
Total Revenue:
|
|
Three months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
Project Management |
|
$ |
117,588 |
|
79.2 |
% |
$ |
91,880 |
|
76.9 |
% |
Construction Claims |
|
30,876 |
|
20.8 |
|
27,548 |
|
23.1 |
| ||
Total |
|
$ |
148,464 |
|
100.0 |
% |
$ |
119,428 |
|
100.0 |
% |
Operating Profit:
|
|
Three months ended June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Project Management |
|
$ |
13,334 |
|
$ |
7,079 |
|
Construction Claims |
|
3,384 |
|
2,524 |
| ||
Corporate |
|
(6,878 |
) |
(6,406 |
) | ||
Total |
|
$ |
9,840 |
|
$ |
3,197 |
|
Depreciation and Amortization Expense:
|
|
Three months ended June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Project Management |
|
$ |
1,910 |
|
$ |
2,150 |
|
Construction Claims |
|
693 |
|
822 |
| ||
Subtotal segments |
|
2,603 |
|
2,972 |
| ||
Corporate |
|
54 |
|
45 |
| ||
Total |
|
$ |
2,657 |
|
$ |
3,017 |
|
Consulting Fee Revenue by Geographic Region:
|
|
Three months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S./Canada |
|
$ |
31,914 |
|
24.8 |
% |
$ |
30,529 |
|
29.3 |
% |
Latin America |
|
11,613 |
|
9.0 |
|
12,676 |
|
12.2 |
| ||
Europe |
|
19,948 |
|
15.5 |
|
21,362 |
|
20.5 |
| ||
Middle East |
|
53,662 |
|
41.8 |
|
32,357 |
|
31.1 |
| ||
Africa |
|
5,408 |
|
4.2 |
|
3,477 |
|
3.4 |
| ||
Asia/Pacific |
|
5,882 |
|
4.7 |
|
3,668 |
|
3.5 |
| ||
Total |
|
$ |
128,427 |
|
100.0 |
% |
$ |
104,069 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
| ||
U.S. |
|
$ |
30,919 |
|
24.1 |
% |
$ |
29,774 |
|
28.6 |
% |
Non-U.S. |
|
97,508 |
|
75.9 |
|
74,295 |
|
71.4 |
| ||
Total |
|
$ |
128,427 |
|
100.0 |
% |
$ |
104,069 |
|
100.0 |
% |
For the three-month period ended June 30, 2013, consulting fee revenue for the United Arab Emirates amounted to $16,557,000 representing 12.9% of the total and Omans consulting fee revenue amounted to $12,896,000 representing 10.0% of the total. No other country other than the United States accounted for over 10% of consolidated consulting fee revenue.
For the three-month period ended June 30, 2012, consulting fee revenue for the United Arab Emirates amounted to $15,370,000 representing 14.8% of the total and Brazils consulting fee revenue amounted to $11,229,000 representing 10.8% of the total. No other country except for the United States accounted for over 10% of consolidated consulting fee revenue.
Total Revenue by Geographic Region:
|
|
Three months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S./Canada |
|
$ |
47,557 |
|
32.0 |
% |
$ |
42,643 |
|
35.7 |
% |
Latin America |
|
11,726 |
|
7.9 |
|
12,716 |
|
10.6 |
| ||
Europe |
|
21,128 |
|
14.2 |
|
23,052 |
|
19.3 |
| ||
Middle East |
|
55,380 |
|
37.3 |
|
33,443 |
|
28.0 |
| ||
Africa |
|
6,630 |
|
4.5 |
|
3,888 |
|
3.3 |
| ||
Asia/Pacific |
|
6,043 |
|
4.1 |
|
3,686 |
|
3.1 |
| ||
Total |
|
$ |
148,464 |
|
100.0 |
% |
$ |
119,428 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
| ||
U.S. |
|
$ |
46,505 |
|
31.3 |
% |
$ |
41,851 |
|
35.0 |
% |
Non-U.S. |
|
101,959 |
|
68.7 |
|
77,577 |
|
65.0 |
| ||
Total |
|
$ |
148,464 |
|
100.0 |
% |
$ |
119,428 |
|
100.0 |
% |
For the quarter ended June 30, 2013, total revenue for the United Arab Emirates amounted to $17,104,000 representing 11.5% of the total. No other country except for the United States accounted for over 10% of consolidated consulting fee revenue.
For the quarter ended June 30, 2012, total revenue for the United Arab Emirates amounted to $15,791,000 representing 13.2% of the total. No other country other than the United States accounted for over 10% of consolidated consulting fee revenue.
Consulting Fee Revenue By Client Type:
|
|
Three months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S. federal government |
|
$ |
4,074 |
|
3.2 |
% |
$ |
3,222 |
|
3.1 |
% |
U.S. state, regional and local governments |
|
19,065 |
|
14.8 |
|
14,990 |
|
14.4 |
| ||
Foreign governments |
|
43,453 |
|
33.8 |
|
22,481 |
|
21.6 |
| ||
Private sector |
|
61,835 |
|
48.2 |
|
63,376 |
|
60.9 |
| ||
Total |
|
$ |
128,427 |
|
100.0 |
% |
$ |
104,069 |
|
100.0 |
% |
Total Revenue By Client Type:
|
|
Three months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S. federal government |
|
$ |
4,842 |
|
3.3 |
% |
$ |
4,156 |
|
3.5 |
% |
U.S. state, regional and local governments |
|
27,074 |
|
18.2 |
|
22,678 |
|
19.0 |
| ||
Foreign governments |
|
45,694 |
|
30.8 |
|
23,820 |
|
19.9 |
| ||
Private sector |
|
70,854 |
|
47.7 |
|
68,774 |
|
57.6 |
| ||
Total |
|
$ |
148,464 |
|
100.0 |
% |
$ |
119,428 |
|
100.0 |
% |
Property, Plant and Equipment, Net by Geographic Location:
|
|
June 30, 2013 |
|
December 31, 2012 |
| ||
|
|
|
|
|
| ||
U.S./Canada |
|
$ |
4,339 |
|
$ |
4,700 |
|
Latin America |
|
1,210 |
|
1,278 |
| ||
Europe |
|
1,901 |
|
2,334 |
| ||
Middle East |
|
2,328 |
|
2,344 |
| ||
Africa |
|
201 |
|
191 |
| ||
Asia/Pacific |
|
548 |
|
421 |
| ||
Total |
|
$ |
10,527 |
|
$ |
11,268 |
|
|
|
|
|
|
| ||
U.S. |
|
$ |
4,338 |
|
$ |
4,697 |
|
Non-U.S. |
|
6,189 |
|
6,571 |
| ||
Total |
|
$ |
10,527 |
|
$ |
11,268 |
|
Consulting Fee Revenue (CFR)
|
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
Project Management |
|
$ |
193,977 |
|
77.3 |
% |
$ |
150,316 |
|
74.0 |
% |
Construction Claims |
|
57,006 |
|
22.7 |
|
52,950 |
|
26.0 |
| ||
Total |
|
$ |
250,983 |
|
100.0 |
% |
$ |
203,266 |
|
100.0 |
% |
Total Revenue
|
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
Project Management |
|
$ |
225,167 |
|
79.1 |
% |
$ |
180,918 |
|
76.9 |
% |
Construction Claims |
|
59,370 |
|
20.9 |
|
54,323 |
|
23.1 |
| ||
Total |
|
$ |
284,537 |
|
100.0 |
% |
$ |
235,241 |
|
100.0 |
% |
Operating Profit:
|
|
Six months ended June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Project Management |
|
$ |
25,690 |
|
$ |
10,634 |
|
Construction Claims |
|
5,823 |
|
3,704 |
| ||
Corporate |
|
(14,274 |
) |
(13,878 |
) | ||
Total |
|
$ |
17,239 |
|
$ |
460 |
|
Depreciation and Amortization Expense:
|
|
Six months ended June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Project Management |
|
$ |
3,736 |
|
$ |
4,609 |
|
Construction Claims |
|
1,341 |
|
1,623 |
| ||
Subtotal segments |
|
5,077 |
|
6,232 |
| ||
Corporate |
|
119 |
|
90 |
| ||
Total |
|
$ |
5,196 |
|
$ |
6,322 |
|
Consulting Fee Revenue by Geographic Region:
|
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S./Canada |
|
$ |
61,275 |
|
24.4 |
% |
$ |
59,064 |
|
29.1 |
% |
Latin America |
|
25,171 |
|
10.0 |
|
26,208 |
|
12.9 |
| ||
Europe |
|
39,562 |
|
15.8 |
|
42,960 |
|
21.1 |
| ||
Middle East |
|
104,477 |
|
41.6 |
|
61,356 |
|
30.2 |
| ||
Africa |
|
9,430 |
|
3.8 |
|
6,072 |
|
3.0 |
| ||
Asia/Pacific |
|
11,068 |
|
4.4 |
|
7,606 |
|
3.7 |
| ||
Total |
|
$ |
250,983 |
|
100.0 |
% |
$ |
203,266 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
| ||
U.S. |
|
$ |
59,458 |
|
23.7 |
% |
$ |
57,437 |
|
28.3 |
% |
Non-U.S. |
|
191,525 |
|
76.3 |
|
145,829 |
|
71.7 |
| ||
|
|
|
|
|
|
|
|
|
| ||
Total |
|
$ |
250,983 |
|
100.0 |
% |
$ |
203,266 |
|
100.0 |
% |
For the six months ended June 30, 2013, consulting fee revenue for the United Arab Emirates amounted to $34,468,000 representing 13.7% of the total. No other country except the United States accounted for over 10% of consolidated consulting fee revenue.
For the six months ended June 30, 2012, consulting fee revenue for the United Arab Emirates amounted to $29,973,000 representing 14.7% of the total and Brazils consulting fee revenue amounted to $23,058,000 representing 11.3% of the total. No other country except for the United States accounted for over 10% of the consolidated consulting fee revenue.
Total Revenue by Geographic Region:
|
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S./Canada |
|
$ |
87,226 |
|
30.7 |
% |
$ |
84,808 |
|
36.1 |
% |
Latin America |
|
25,363 |
|
8.9 |
|
26,355 |
|
11.2 |
| ||
Europe |
|
41,800 |
|
14.7 |
|
46,324 |
|
19.7 |
| ||
Middle East |
|
107,688 |
|
37.8 |
|
63,277 |
|
26.9 |
| ||
Africa |
|
11,096 |
|
3.9 |
|
6,861 |
|
2.9 |
| ||
Asia/Pacific |
|
11,364 |
|
4.0 |
|
7,616 |
|
3.2 |
| ||
Total |
|
$ |
284,537 |
|
100.0 |
% |
$ |
235,241 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
| ||
U.S. |
|
$ |
85,325 |
|
30.0 |
% |
$ |
83,131 |
|
35.3 |
% |
Non-U.S. |
|
199,212 |
|
70.0 |
|
152,110 |
|
64.7 |
| ||
Total |
|
$ |
284,537 |
|
100.0 |
% |
$ |
235,241 |
|
100.0 |
% |
For the six months ended June 30, 2013, total revenue for the United Arab Emirates amounted to $35,358,000 representing 12.4% of the total. No other country except for the United States accounted for over 10% of consolidated consulting fee revenue.
For the six months ended June 30, 2012, total revenue for the United Arab Emirates amounted to $30,658,000 representing 13.0% of the total. No other country except for the United States accounted for over 10% of consolidated consulting fee revenue.
Consulting Fee Revenue By Client Type:
|
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S. federal government |
|
$ |
7,891 |
|
3.1 |
% |
$ |
6,180 |
|
3.0 |
% |
U.S. state, regional and local governments |
|
34,820 |
|
13.9 |
|
29,942 |
|
14.7 |
| ||
Foreign governments |
|
82,092 |
|
32.7 |
|
43,676 |
|
21.5 |
| ||
Private sector |
|
126,180 |
|
50.3 |
|
123,468 |
|
60.8 |
| ||
|
|
|
|
|
|
|
|
|
| ||
Total |
|
$ |
250,983 |
|
100.0 |
% |
$ |
203,266 |
|
100.0 |
% |
Total Revenue By Client Type:
|
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
| ||||||
|
|
|
|
|
|
|
|
|
| ||
U.S. federal government |
|
$ |
9,182 |
|
3.2 |
% |
$ |
7,716 |
|
3.3 |
% |
U.S. state, regional and local governments |
|
51,921 |
|
18.2 |
|
42,659 |
|
18.1 |
| ||
Foreign governments |
|
85,926 |
|
30.2 |
|
46,751 |
|
19.9 |
| ||
Private sector |
|
137,508 |
|
48.4 |
|
138,115 |
|
58.7 |
| ||
|
|
|
|
|
|
|
|
|
| ||
Total |
|
$ |
284,537 |
|
100.0 |
% |
$ |
235,241 |
|
100.0 |
% |
Note 15 Concentrations
The Company had no clients that accounted for 10% of total revenue and one client that accounted for 10% of consulting fee revenue for the three months ended June 30, 2013 and no clients that accounted for 10% or more of total revenue or consulting fee revenue for the three months ended June 30, 2012.
The Company had no clients that accounted for 10% or more of total revenue or consulting fee revenue for the six-month periods ended June 30, 2013 and 2012.
One client, located in Libya, accounted for 25% and 28% of accounts receivable at June 30, 2013 and December 31, 2012.
The Company has numerous contracts with U.S. federal government agencies that collectively accounted for 3% of total revenue during each of the three-month periods ended June 30, 2013 and 2012, and 3% of total revenue during each of the six-month periods ended June 30, 2013 and 2012.
Note 16 Commitments and Contingencies
General Litigation
From time to time, the Company is a defendant or plaintiff in various legal actions which arise in the normal course of business. As such the Company is required to assess the likelihood of any adverse outcomes to these matters as well as potential ranges of probable losses. A determination of the amount of the provision required for these commitments and contingencies, if any, which would be charged to earnings, is made after careful analysis of each matter. The provision may change in the future due to new developments or changes in circumstances. Changes in the provision could increase or decrease the Companys earnings in the period the changes are made. It is the opinion of management, after consultation with legal counsel, that the ultimate resolution of these matters will not have a material adverse effect on the Companys financial condition, results of operations or cash flows.
Other
In April 2013, minority shareholders, who hold the remaining 6.8% of Gerens Hill, exercised their put options. The Company will purchase their shares for approximately 1,915,000 (approximately $2,526,000). See Note 3.
In connection with the acquisition of BCA, the Company issued 331,444 shares of its common stock in satisfaction of the Second Tranche Payment aggregating $927,600 on July 31, 2013. The Company is committed to issue shares of its common stock in satisfaction of the Third Tranche Payment, the amount of which will be determined in mid-2014. See Note 3.
As of December 31, 2012, the Company had identified a potential employment tax liability related to certain foreign subsidiaries treatment of certain individuals as independent contractors rather than employees. On June 24, 2013, the Company received an indemnification from the selling shareholders for periods prior to 2013. Accordingly, the Company has reversed the accrual established in 2012 and has reflected approximately $3,600,000 as a credit to selling, general and administrative expenses in the consolidated statement of operations for the three- and six-month periods ended June 30, 2013. In consideration for the indemnification, the Company reversed the 2013 first quarter write-down of the liability for the second installment obligation of approximately 1,950,000 BRL (approximately $873,000). In addition, the Company believes, based upon certain professional advice, that it is remote that a future liability will be established for the potential employment taxes relating to certain foreign independent contractors and, therefore, has made no accrual for such potential liability.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.
We make forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We use forward-looking works such as may, except, anticipate, contemplate, believe, estimate, intend, and continue or similar words. You should read statements that contain these words carefully because they discuss future expectations, contain projections of future results of operations or financial condition or state other forward-looking information. However, there may be events in the future that we are not able to predict accurately or over which we have no control. Examples or risks, uncertainties and events that may cause actual results to differ materially from the expectations described by us in such forward-looking statements include those described in Part I, Item 1A Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission on March 18, 2013 (the 2012 Annual Report). You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. All forward-looking statements included herein attributable to use are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. Except to the extent required by applicable laws and regulations, we undertake no obligations to update these forward-looking statements.
References to the Company, we, us, and our refer to Hill International, Inc. and its subsidiaries.
Overview
We provide project management and construction claims services to clients worldwide, but primarily in the U.S./Canada, Latin America, Europe, the Middle East, Africa and Asia/Pacific. Our clients include the United States and other national governments and their agencies, state and local governments and their agencies, and the private sector. Hill is organized into two key operating segments: the Project Management Group and the Construction Claims Group.
We are one of the leading firms in the world in both the project management and construction claims consulting businesses. We are a global company with approximately 3,900 employees operating from 100 offices in more than 30 countries.
The Project Management business segment provides extensive construction and project management services to construction owners worldwide. Such services include, program management, project management, construction management, project management oversight, troubled project turnaround, staff augmentation, project labor agreement consulting, commissioning, estimating and cost management, and labor compliance services.
The Construction Claims business segment provides such services as claims consulting, management consulting, litigation support, expert witness testimony, cost/damages assessment, delay/disruption analysis, adjudication, lender advisory, risk management, forensic accounting, fraud investigation and project neutral services.
Our revenue consists of two components: consulting fee revenue (CFR) and reimbursable expenses. Reimbursable expenses are reflected in equal amounts in both total revenue and total direct expenses. Because these pass-through revenue/costs are subject to significant fluctuation from year to year, we measure the performance of many of our key operating metrics as a percentage of CFR, as we believe that this is a better and more consistent measure of operating performance than total revenue.
We derive our revenues from fees for professional services. As a service company we are labor intensive rather than capital intensive. Our revenue is driven by our ability to attract and retain qualified and productive employees, identify business opportunities, secure new and renew existing client contracts, provide outstanding services to our clients and execute projects successfully. Our income from operations is derived from our ability to generate revenue and collect cash under our contracts in excess of direct labor and other direct costs of executing the projects, subcontractors and other reimbursable costs and selling, general and administrative costs.
In addition, we believe there are high barriers to entry for new competitors, especially in the project management market. We compete for business based on reputation and past experience, including client requirements for substantial similar projects and claims work. We have developed significant long-standing relationships which bring us repeat business and
would be very difficult to replicate. We have an excellent reputation for developing and rewarding employees, which allows us to attract and retain superior professionals.
We currently have open but inactive contracts in Libya. Due to the political unrest which commenced there in February 2011, we suspended our operations in, and demobilized substantially all of our personnel from Libya. Although we reopened our office there in November 2011, we are unable to predict when, or if, the work will resume. At June 30, 2013, the accounts receivable related to the work performed under contracts in the region was approximately $60,000,000. We are unable to determine the effect the political and economic uncertainty will have on the collectibility of the accounts receivable. We believe that the amounts due will be collected during 2013, however, if we are unable to do so, there could be a significant adverse impact on our results of operations and consolidated financial position.
Non-GAAP Financial Measures
Regulation G, conditions for use of Non-Generally Accepted Accounting Principles (Non-GAAP) financial measures, and other SEC regulations define and prescribe the conditions for use of certain Non-GAAP financial information. Generally, a Non-GAAP financial measure is a numerical measure of a companys performance, financial position or cash flow that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. We believe earnings before interest, taxes, depreciation and amortization (EBITDA), in addition to operating profit, net earnings and other GAAP measures, is a useful indicator of our financial and operating performance and our ability to generate cash flows from operations that are available for taxes and capital expenditures. This measure, however, should be considered in addition to, and not as a substitute or superior to, operating profit, cash flows, or other measures of financial performance prepared in accordance with GAAP. The following table is a reconciliation of EBITDA to the most directly comparable GAAP measure in accordance with SEC Regulation S-K for the three-and six- month periods ended June 30, 2013 and 2012 (in thousands):
|
|
Three months ended June 30, |
|
Six months ended June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net earnings (loss) |
|
$ |
719 |
|
$ |
(324 |
) |
$ |
339 |
|
$ |
(7,060 |
) |
Interest expense, net |
|
6,281 |
|
3,150 |
|
11,768 |
|
7,991 |
| ||||
Income tax expense (benefit) |
|
2,288 |
|
(471 |
) |
4,162 |
|
(1,512 |
) | ||||
Depreciation and amortization |
|
2,657 |
|
3,017 |
|
5,196 |
|
6,322 |
| ||||
EBITDA |
|
$ |
11,945 |
|
$ |
5,372 |
|
$ |
21,465 |
|
$ |
5,741 |
|
Three Months Ended June 30, 2013 Compared to
Three Months Ended June 30, 2012
Results of Operations
Consulting Fee Revenue (CFR)
|
|
Three months ended June 30, |
|
|
|
|
| |||||||||
|
|
2013 |
|
2012 |
|
Change |
| |||||||||
|
|
(dollars in thousands) |
| |||||||||||||
Project Management |
|
$ |
98,979 |
|
77.1 |
% |
$ |
77,175 |
|
74.2 |
% |
$ |
21,804 |
|
28.3 |
% |
Construction Claims |
|
29,448 |
|
22.9 |
|
26,894 |
|
25.8 |
|
2,554 |
|
9.5 |
| |||
Total |
|
$ |
128,427 |
|
100.0 |
% |
$ |
104,069 |
|
100.0 |
% |
$ |
24,358 |
|
23.4 |
% |
The increase in Hills CFR in the second quarter of 2013 over the second quarter of 2012 was substantially all organic and was primarily due to increased work in the Middle East.
The increase in Project Management CFR during the second quarter of 2013 consisted of a $20,501,000 increase in foreign projects and an increase of $1,303,000 in domestic projects. The increase in foreign Project Management CFR included increases of $11,999,000 in Oman, $3,537,000 in Qatar and $2,290,000 in Saudi Arabia, where several new projects started recently. The increase in domestic Project Management CFR was due primarily to increases in our Mid-Atlantic and Northeast regions.
During the second quarter of 2013, the increase in Hills Construction Claims CFR was primarily due to increases in the Middle East and Asia/Pacific, partially offset by a decrease in the United Kingdom.
Reimbursable Expenses
|
|
Three months ended June 30, |
|
|
|
|
| |||||||||
|
|
2013 |
|
2012 |
|
Change |
| |||||||||
|
|
(dollars in thousands) |
| |||||||||||||
Project Management |
|
$ |
18,609 |
|
92.9 |
% |
$ |
14,707 |
|
95.8 |
% |
$ |
3,902 |
|
26.5 |
% |
Construction Claims |
|
1,428 |
|
7.1 |
|
652 |
|
4.2 |
|
776 |
|
119.0 |
| |||
Total |
|
$ |
20,037 |
|
100.0 |
% |
$ |
15,359 |
|
100.0 |
% |
$ |
4,678 |
|
30.5 |
% |
Reimbursable expenses consist of amounts paid to subcontractors and other third parties and travel and other job-related expenses that are contractually reimbursable from clients. These items are reflected as separate line items in both our revenue and cost of services captions in our consolidated statements of operations.
The increase in Project Management reimbursable expenses was due primarily to increased use of subcontractors of $2,413,000 in our Northeast region and $709,000 in the Western region.
The increase in Construction Claims reimbursable expenses was primarily due to increased use of subcontractors in the Middle East and the United States.
Cost of Services
|
|
Three months ended June 30, |
|
|
|
|
| |||||||||||||
|
|
2013 |
|
2012 |
|
Change |
| |||||||||||||
|
|
(dollars in thousands) |
| |||||||||||||||||
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
| |||
Project Management |
|
$ |
62,589 |
|
83.1 |
% |
63.2 |
% |
$ |
47,824 |
|
80.0 |
% |
62.0 |
% |
$ |
14,765 |
|
30.9 |
% |
Construction Claims |
|
12,768 |
|
16.9 |
|
43.4 |
|
11,977 |
|
20.0 |
|
44.5 |
|
791 |
|
6.6 |
| |||
Total |
|
$ |
75,357 |
|
100.0 |
% |
58.7 |
% |
$ |
59,801 |
|
100.0 |
% |
57.5 |
% |
$ |
15,556 |
|
26.0 |
% |
Cost of services consists of labor expenses for time charged directly to contracts and non-reimbursable job-related travel and out-of-pocket expenses.
The increase in Project Management cost of services is primarily due to increases in the Middle East in support of increased work in Oman, Qatar, Saudi Arabia and the United Arab Emirates.
The increase in the cost of services for Construction Claims was due primarily to increases in direct cost in the Middle East and Asia/Pacific in support of increased work.
Gross Profit
|
|
Three months ended June 30, |
|
|
|
|
| |||||||||||||
|
|
2013 |
|
2012 |
|
Change |
| |||||||||||||
|
|
(dollars in thousands) |
| |||||||||||||||||
|
|
|
|
|
|
% of |
|
|
|
|
|
% of |
|
|
|
|
| |||
Project Management |
|
$ |
36,390 |
|
68.6 |
% |
36.8 |
% |
$ |
29,351 |
|
66.3 |
% |
38.0 |
% |
$ |
7,039 |
|
24.0 |
% |
Construction Claims |
|
16,680 |
|
31.4 |
|
56.6 |
|
14,917 |
|
33.7 |
|
55.5 |
|
1,763 |
|
11.8 |
| |||
T |