Summary: In light of the ongoing audit it is difficult to interpret past results as a guide to future activity.
Income statement analysis
Sales growth accelerated from 11.3% in 2004 to 28.8% in 2005 on the back of the exult acquisition. However, in the first six months of 2006 sales declined 2%.
Sales quality – the need for a restatement and write-off related to contract costs suggests that sales were of poor quality and inadequate diligence was done regarding estimating future possibility. It is possible the market has become too competitive to be very profitable.
Revenue recognition – the percentage of completion method used carries the potential risk that costs and revenues will be (intentionally or unintentionally) estimated incorrectly, resulting in exactly the type of write-down the company is now quantifying. As they say in the 10K: “Our accounting for our long-term contracts requires using estimates and projections that may change over time; such changes may have a significant or adverse effect on our reported results of operations or consolidated balance sheet.
Projecting contract profitability on our long-term Outsourcing contracts requires us to make assumptions and estimates of future contract results. All estimates are inherently uncertain and subject to change to correct inaccurate assumptions and reflect changes in circumstances. In an effort to maintain appropriate estimates, we review each of our long-term Outsourcing contracts, the related contract reserves and intangible assets on a regular basis. If we determine that we need to change our estimates for a contract, we will change the estimates in the period in which the determination is made. These assumptions and estimates involve the exercise of judgment and discretion, which may also evolve over time in light of operational experience, regulatory direction, developments in accounting principles, and other factors. Further, initially foreseen effects could change over time as a result of changes in assumptions, estimates or developments in the business or the application of accounting principles related to long-term Outsourcing contracts. Application of, and changes in, assumptions, estimates and policies may adversely affect our financial results.”
· Customer financing – N/A
· Other
Seasonality – none apparent.
Earnings quality
· Capitalization of expenses – certain expenses are capitalized at the beginning of the contract to be recognized over the contract terms ($91 million in 2005), along with certain deferred revenue items. In addition, some software development costs are capitalized ($25 million in 2005).
· Operating margins – were declining even before the recent write-off announcement. A huge increase in “other operating expense” accounted for the deterioration. The company’s explanation was higher 3rd-party BPO services and higher “client service delivery expense.”
|
|
YTD 06
|
FY05
|
FY04
|
FY03
|
|
Operating margin
|
7.1
|
8.1
|
9.9
|
8.8
|
· Stock options – company accelerated vesting of out-of-money options to avoid expensing them, so the $0.35 per share pro-forma information reported is not a good guide to future expense.
· Pensions –Recurring (service + interest) costs exceed amount recorded on income statement by $6 million per year.
· Anomalous tax rates – no
· Other – following the Exult merger, certain expenses were reclassified from the consulting to the outsourcing segment, impairing comparability.
Balance sheet analysis
Debt load and maturity schedule
|
Amount
|
Interest Rate
|
Terms
|
|
$ 15,000
|
7.93
|
Repayable in June 2007
|
|
6,000
|
7.94
|
Repayable in five annual installments which began in March 2003
|
|
30,000
|
7.45
|
Repayable in five annual installments which began in May 2004
|
|
10,000
|
8.11
|
Repayable in June 2010
|
|
15,000
|
7.90
|
Repayable in October 2010
|
|
35,000
|
8.08
|
Repayable in five annual installments beginning in March 2008
|
|
$111,000
|
|
|
Exotic debt instruments “Subsequent to our merger with Exult, Hewitt became the sole obligor and assumed obligations on $110 million of 2.50% Convertible Senior Notes due October 1, 2010. The notes rank equally with all of our existing and future senior unsecured debt and are effectively subordinated to all liabilities of each of our subsidiaries. We recorded the notes at their estimated fair value of $102 million at the merger date and are accreting the value of the discount over the remaining term of the notes to their stated maturity value using a method that approximates the effective interest method. As of September 30, 2005 the outstanding balance on the notes was $104 million.
The notes are convertible into shares of Hewitt Class A common stock at any time before the close of business on the date of their maturity, unless the notes have previously been redeemed or repurchased, if (1) the price of Hewitt’s Class A common stock issuable upon conversion of a note reaches a specified threshold, (2) the notes are called for redemption, (3) specified corporate transactions occur or (4) the trading price of the notes falls below certain thresholds. The initial conversion rate is 17.0068 shares of Hewitt Class A common stock per each $1,000 principal amount of notes, subject to adjustment in certain circumstances. This is equivalent to an initial conversion price of approximately $58.80 per share. Based upon this conversion price, the notes if converted, would be convertible into 1,870,748 shares of Hewitt Class A common stock.
On or after October 5, 2008, we have the option to redeem all or a portion of the notes that have not been previously converted or repurchased at a redemption price of 100% of the principal amount of the notes plus accrued interest and liquidated damages owed, if any, to the redemption date. Similarly, the convertible debt note holders have the option, subject to certain conditions, to require Hewitt to repurchase any notes held by the holders on October 1, 2008 or upon a change in control at a price equal to 100% of the principal amount of the notes plus accrued interest and liquidated damages owed, if any, to the date of purchase.”
Value of unexercised options
Pension funding – unfunded liability of $65 million, of which only half is currently recognized on the balance sheet.
Accruals
· Doubtful accounts – rose by 10% compared to a 14% rise in receivables and a 29% rise in sales. Held at the same percentage of receivables would have reduced operating income by nearly $1 million.
· Other – substantial increase in cash flow from operations largely due to stock-option related tax deferrals
Receivables trends (DSO) – Declining
Long-term or unbilled receivables – stable
SPEs and other off-balance sheet items – $500 mm PV of operating leases, $150 mm in contractual obligations.
Cash flow analysis
Operating cash flow and net income trends – CFFO rose $90 million on a $2 million decline in net income for the first 6 months of 2006, primarily due to increased accrued compensation.
Growth indicators – out the window until the results of the restatement are known.
The proxy statement and other issues
Director independence – Three of 11 directors are employees and two have ties to Sara Lee.
Related party transactions – “In May and July 2005, FORE Holdings, our former parent company and a related party, sold properties and its rights as lessor for a number of the properties in which the Company leases space. As a result, our operating leases are all with third parties and there are no remaining operating leases with related parties (see Note 13 to the consolidated financial statements for additional information). In exchange for certain waivers and covenant changes stemming from the property sale, we received $3 million which is being amortized as a reduction of our rent expense over the remainder of the related leases.”
Other – multiple classes of stock: “As of September 30, 2005, our initial stockholders and their assignees owned shares of Class B and Class C common stock representing approximately 45% of the voting interest in Hewitt. Pursuant to the terms of our amended and restated certificate of incorporation, the Class B and Class C common stock are voted together in accordance with a majority of the votes cast by the holders of such stock, voting together as a group. As long as our initial stockholders continue to own or control a significant block of shares, our initial stockholders have a significant influence over the voting process. This will enable our initial stockholders, to have a significant influence over the election of the Board of Directors, control of management policies and determination of the outcome of most corporate transactions or other matters submitted to all the stockholders for approval, including mergers, consolidations or the sale of substantially all of our assets.
In addition, most of our initial stockholders are our employees and they may act in their own interest as employees, which may conflict with or not be the same as the interests of stockholders who are not employees.”