Upgrade to SI Premium - Free Trial

Heidrick & Struggles Reports Strong 2018 Third Quarter and Year-to-Date Results

October 29, 2018 4:01 PM

CHICAGO, Oct. 29, 2018 /PRNewswire/ -- Heidrick & Struggles International, Inc. (Nasdaq: HSII), a premier provider of executive search, leadership assessment and development, organization and team effectiveness, and culture shaping services globally, today announced financial results for its third quarter ended September 30, 2018.

Heidrick & Struggles Logo (PRNewsFoto/Heidrick & Struggles) (PRNewsfoto/Heidrick & Struggles)

Third Quarter ResultsDriven by strong results in Executive Search, consolidated net revenue (revenue before reimbursements) increased 17.4%, or $27.8 million, to a quarterly record of $187.6 million from $159.8 million in the 2017 third quarter. Excluding the impact of exchange rate fluctuations which negatively impacted results by $1.8 million, or 1.0%, consolidated net revenue increased 18.5% or $29.6 million.

Executive Search net revenue increased 19.4% year over year, or $27.9 million, to $172.1 million from $144.1 million in the 2017 third quarter. All three regions contributed to this growth with net revenue increasing 20.7% in the Americas, 10.2% in Europe and 28.5% in Asia Pacific. Every industry practice also contributed to year-over-year growth, with the largest increases in billings in Financial Services, up 23%, and Industrial, up 31%.

There were 346 Executive Search consultants at September 30, 2018 compared to 351 at September 30, 2017 and 349 at June 30, 2018. Productivity, as measured by annualized Executive Search net revenue per consultant, was a record $2.0 million in the 2018 third quarter compared to $1.6 million in the 2017 third quarter. The number of confirmed searches in the 2018 third quarter increased 14.3% compared to the 2017 third quarter, and the average revenue per executive search was $133,700 compared to $128,000 in the 2017 third quarter.

Heidrick Consulting net revenue decreased 1.0%, or $0.2 million, to $15.5 million from $15.7 million in the 2017 third quarter. The decline largely reflects the impact of the new revenue recognition accounting on enterprise license agreements, which increased deferred revenue thereby reducing net revenue in the quarter by approximately $0.9 million. There were 30 Heidrick Consulting Partners at September 30, 2018 compared to 27 at September 30, 2017 and 31 at June 30, 2018.

Consolidated salaries and employee benefits expense in the 2018 third quarter increased 23.4%, or $25.4 million, to $133.9 million from $108.5 million in the 2017 third quarter. Fixed compensation expense increased $9.3 million largely reflecting higher costs for talent acquisition and retention. Variable compensation expense increased $16.1 million, primarily reflecting higher bonus accruals for Executive Search consultant performance. Salaries and employee benefits expense was 71.4% of net revenue for the quarter compared to 67.9% in the 2017 third quarter.

General and administrative expenses declined 11.2%, or $4.2 million, to $33.1 million from $37.2 million in the 2017 third quarter. Savings were achieved in a number of expense categories, but lower internal travel expense, a reduction in the use of external third-party consultants, lower IT communications costs, and lower bad debt expense were the primary drivers of the decline in G&A expense. As a percentage of net revenue, general and administrative expenses were 17.6% compared to 23.3% in the 2017 third quarter.

Operating income in the 2018 third quarter increased 46.8%, or $6.6 million, to $20.6 million from $14.0 million in the 2017 third quarter. The operating margin (operating income as a percentage of net revenue) improved to 11.0% compared to operating margin of 8.8% in the same quarter of 2017. Adjusted EBITDA in the 2018 third quarter increased $8.5 million to $26.4 million from $18.0 million in the 2017 third quarter. The Adjusted EBITDA margin (Adjusted EBITDA as a percentage of net revenue) in the 2018 third quarter was 14.1% compared to 11.2% in the 2017 third quarter. The improvements in operating income and Adjusted EBITDA were primarily driven by the increase in revenue from Executive Search.

In the 2018 third quarter, net income more than doubled to $16.5 million and diluted earnings per share was $0.85 with an effective tax rate of 29.0% in the quarter and a full-year projected tax rate in the low 30% range. This compares to net income of $8.2 million in the 2017 third quarter and diluted earnings per share of $0.43, with an effective tax rate of 42.7%.

Net cash provided by operating activities in the 2018 third quarter was $84.2 million, compared to $50.2 million in the 2017 third quarter. Cash and cash equivalents at September 30, 2018 were $164.2 million compared to $207.5 million at December 31, 2017, and $105.7 million at September 30, 2017.

Nine Months ResultsFor the nine months ended September 30, 2018 consolidated net revenue of $530.7 million increased 17.4%, or $78.7 million, from $452.0 million in the first nine months of 2017. Excluding the impact of exchange rate fluctuations which positively impacted results by $6.5 million, or 1.2%, consolidated net revenue increased 16.0% or $72.2 million. The company's adoption of ASC 606 on January 1, 2018, increased consolidated net revenue in the first nine months of 2018 by $1.3 million compared to the historical method of revenue recognition.

Executive Search net revenue increased 20.2%, or $81.2 million, to $484.4 million from $403.1 million in the first nine months of 2017. Excluding the impact of exchange rate fluctuations which positively impacted results by $5.6 million, or 1.2%, consolidated net revenue increased $75.6 million or 18.8%. Net revenue increased 18.9% in the Americas, 22.0% in Europe (approximately 15.6% on a constant currency basis), and 22.3% in the Asia Pacific region (approximately 22.0% on a constant currency basis). All of the industry practices contributed to growth in the first nine months of 2018. Productivity was $1.8 million per executive search consultant for the first nine months of 2018 compared to $1.5 million in the first nine months of 2017. The number of executive searches confirmed in the first nine months of 2018 increased 13.7% and the average revenue per executive search was $122,800 compared to $116,300 for the same period in 2017.

Heidrick Consulting net revenue declined 5.2%, or $2.5 million, to $46.3 million, from $48.9 million in the first nine months of 2017. Excluding the impact of exchange rate fluctuations, Heidrick Consulting revenue declined 7.0% or $3.4 million. The year-over-year decline largely reflects the impact of new revenue recognition accounting on enterprise license agreements, which increased deferred revenue compared to prior quarters, thereby reducing net revenue by approximately $2.7 million.

Operating income increased to $52.2 million and the operating margin improved to 9.8%. This compares to an operating loss of $7.8 million for the first nine months of 2017, which reflected two unusual items. In the 2017 first quarter, the company reached a settlement with Her Majesty's Revenue & Customs ("HMRC") in the United Kingdom regarding HMRC's challenge of the tax treatment of certain contributions made to Employee Benefits Trusts ("EBT") between 2002 and 2008. This settlement resulted in $1.5 million of salaries & employee benefits expense. Also in the 2017 second quarter, the company recorded a non-cash impairment charge of $39.2 million to write off the carrying value of intangible assets and goodwill related to its Culture Shaping business.

Adjusted EBITDA(1) for the first nine months of 2018 increased to $68.4 million and Adjusted EBITDA margin was 12.9%, compared to Adjusted EBITDA of $46.9 million and Adjusted EBITDA margin of 10.4% for the same period of 2017.

Net income for the first nine months of 2018 was $38.1 million and diluted earnings per share was $1.96, with an effective tax rate of 30.1%. Net loss for the first nine months of 2017 was $9.4 million and diluted loss per share was $0.50, with an effective tax rate of 8.7%.

New Credit Facility Taking advantage of favorable market conditions to lower costs and extend the term of its credit facility, the company executed a new Credit Agreement on October 26, 2018 led by Bank of America Merrill Lynch and SunTrust Robinson Humphrey, Inc., supported further by HSBC Bank. This Agreement provides for a senior unsecured revolving credit facility in an aggregate amount of $175 million, with an optional increase up to $250 million in aggregate principal amount, subject to the lenders' approval and provided the company is in compliance with certain conditions of the Agreement. Prior to this Agreement, the company had a $100 million revolving credit facility, with an optional increase up to $150 million. The new credit facility, expiring in October 2023, provides the company increased liquidity at a lower cost.

2018 Outlook The company is forecasting 2018 fourth quarter consolidated net revenue of between $170 million and $180 million. This forecast is based on the average currency rates in September 2018 and reflects, among other factors, management's assumptions for the anticipated volume of new Executive Search confirmations, Heidrick Consulting assignments, the current backlog, consultant productivity, consultant retention, and the seasonality of its business.

Rajagopalan added, "Our outlook for the market demand for executive search and leadership advisory services continues to be positive. There will always be quarter-to-quarter variability that is difficult to predict given the nature of our business and global footprint, but we are on track to deliver a record year in net revenue and are well positioned to create shareholder value by executing on our 2018 initiatives."

Impact of Adoption of ASC 606On January 1, 2018, the company adopted ASC 606, Revenue from Contracts with Customers, and applied the modified retrospective method, which involves recognizing the cumulative effect of applying the guidance at the date of initial application with no restatement of the comparative periods presented. This adoption reduced consolidated net revenue in the 2018 third quarter by $0.1 million compared to the historical method of revenue recognition. For the first nine months of 2018, the adoption of ASC 606 increased revenue by $1.3 million. The new guidance primarily impacts the company's revenue recognition methodology for executive search upticks and for enterprise licenses to use its culture shaping proprietary tools, referred to as enterprise agreements. The company now estimates uptick revenue and recognizes this revenue over the life of the executive search as opposed to recognition upon the placement of a candidate. Enterprise agreements are now recognized over a longer term due to certain renewal options included in the contract. The following is a summary of the impact on 2018 third quarter revenue by segment:

  • Executive Search- The adoption of the new revenue recognition standard increased revenue in the 2018 third quarter by approximately $0.7 million, reflecting a $0.5 million reduction in the Americas, a $0.2 million increase in Europe, and a $1.1 million increase in Asia Pacific.
  • Heidrick Consulting-- The adoption of the new revenue recognition standard reduced enterprise revenue in the 2018 third quarter by approximately $0.9 million.

For the year ending December 31, 2018, the company anticipates that the change in revenue recognition will not be material to consolidated net revenue, subject to variability in the number, timing and value of Executive Search confirmations as well as enterprise license agreements.

DividendThe Board of Directors has declared the third quarter cash dividend of $0.13 per share payable on November 23, 2018 to shareholders of record at the close of business on November 9, 2018.

Quarterly Conference CallExecutives of Heidrick & Struggles will host a conference call to review its 2018 third quarter financial results today, October 29, at 4:00 pm Central Time. Participants may access the company's call and supporting slides through its website at www.heidrick.com. For those unable to participate on the live call, a webcast and copy of the slides will be archived at www.heidrick.com and available for up to 30 days following the investor call.

About Heidrick & Struggles International, Inc.Heidrick & Struggles (Nasdaq: HSII) serves the senior-level talent and leadership needs of the world's top organizations as a trusted advisor across executive search, leadership assessment and development, organization and team effectiveness, and culture shaping services. Heidrick & Struggles pioneered the profession of executive search 65 years ago. Today, the firm provides integrated leadership solutions to help our clients change the world, one leadership team at a time.® www.heidrick.com

Non-GAAP Financial MeasuresTo supplement the financial results presented in accordance with generally accepted accounting principles in the United States ("GAAP"), Heidrick & Struggles presents certain non-GAAP financial measures. A "non-GAAP financial measure" is defined as a numerical measure of a company's financial performance that excludes or includes amounts different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of comprehensive income, balance sheets or statements of cash flow of the company. Pursuant to the requirements of Regulation G, this earnings release contains the most directly comparable GAAP financial measure to the non-GAAP financial measure.

The non-GAAP financial measures used within this earnings release are Adjusted EBITDA and Adjusted EBITDA margin. A reconciliation of Adjusted EBITDA to Net Income is provided on the last schedule of this release.

  • Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, stock-based compensation expense, earnout accretion expense related to acquisitions, restructuring and impairment charges, and other non-operating income (expense).
  • Adjusted EBITDA margin refers to Adjusted EBITDA as a percentage of net revenue in the same period.

These measures are presented because management uses this information to monitor and evaluate financial results and trends. Management believes this information is also useful for investors.

Safe Harbor StatementThis press release contains forward-looking statements. The forward-looking statements are based on current expectations, estimates, forecasts and projections about the industry in which we operate and management's beliefs and assumptions. Forward-looking statements may be identified by the use of words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "projects," "forecasts," and similar expressions. Forward-looking statements are not guarantees of future performance and involve certain known and unknown risks, uncertainties and assumptions that are difficult to predict. Actual outcomes and results may differ materially from what is expressed, forecasted or implied in the forward-looking statements. Factors that may affect the outcome of the forward-looking statements include, among other things, leadership changes, our ability to attract, integrate, manage and retain qualified consultants and senior leaders; our ability to develop and maintain strong, long-term relationships with our clients; declines in the global economy and our ability to execute successfully through business cycles; the timing, speed or robustness of any future economic recovery; social or political instability in markets where we operate; the impact of the U.K. referendum to leave the European Union (Brexit); the impact of foreign currency exchange rate fluctuations; unfavorable tax law changes and tax authority rulings; price competition; the ability to forecast, on a quarterly basis, variable compensation accruals that ultimately are determined based on the achievement of annual results; our ability to utilize our tax losses; the timing of the establishment or reversal of valuation allowances on deferred tax assets; the mix of profit and loss by country; our reliance on information management systems; any impairment of our goodwill and other intangible assets; and the ability to align our cost structure and headcount with net revenue. For more information on the factors that could affect the outcome of forward-looking statements, refer to our Annual Report on Form 10-K for the year ended December 31, 2017, under Risk Factors in Item 1A and our quarterly filings with the SEC. We caution the reader that the list of factors may not be exhaustive. We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

Press Release Contacts:H&S Investors & Analysts Contact:Julie Creed - Vice President, Real Estate & Investor Relations+1 312 496 1774, [email protected]

H&S Media Contact:Nina Chang – Vice President, Corporate Communications+1 212 551 1634, [email protected]

Heidrick & Struggles International, Inc.

Condensed Consolidated Statements of Comprehensive Income

(In thousands, except per share amounts)

(Unaudited)

Three Months Ended

September 30,

2018

2017

$ Change

% Change

Revenue

Revenue before reimbursements (net revenue)

$187,588

$159,800

$ 27,788

17.4 %

Reimbursements

4,753

4,665

88

1.9 %

Total revenue

192,341

164,465

27,876

16.9 %

Operating expenses

Salaries and employee benefits

133,933

108,546

25,387

23.4 %

General and administrative expenses

33,072

37,232

(4,160)

(11.2)%

Reimbursed expenses

4,753

4,665

88

1.9 %

Total operating expenses

171,758

150,443

21,315

14.2 %

Operating income

20,583

14,022

6,561

46.8 %

Non-operating income

Interest, net

259

94

Other, net

2,345

147

Net non-operating income

2,604

241

Income before taxes

23,187

14,263

Provision for income taxes

6,718

6,092

Net income

16,469

8,171

Other comprehensive income (loss)

(881)

1,619

Comprehensive income

$ 15,588

$ 9,790

Basic weighted average common shares outstanding

18,954

18,781

Diluted weighted average common shares outstanding

19,401

19,016

Basic net income per common share

$ 0.87

$ 0.44

Diluted net income per common share

$ 0.85

$ 0.43

Salaries and employee benefits as a % of net revenue

71.4%

67.9%

General and administrative expenses as a % of net revenue

17.6%

23.3%

Operating income as a percentage of net income

11.0%

8.8%

Heidrick & Struggles International, Inc.

Segment Information

(In thousands)

(Unaudited)

Three Months Ended September 30,

2018

2017

$ Change

% Change

2018 Margin*

2017 Margin*

Revenue

Executive Search

Americas

$106,504

$ 88,254

$ 18,250

20.7 %

Europe

37,452

33,994

3,458

10.2 %

Asia Pacific

28,095

21,865

6,230

28.5 %

Total Executive Search

172,051

144,113

27,938

19.4 %

Heidrick Consulting

15,537

15,687

(150)

(1.0)%

Revenue before reimbursements (net revenue)

187,588

159,800

27,788

17.4 %

Reimbursements

4,753

4,665

88

1.9 %

Total revenue

$192,341

$164,465

$ 27,876

16.9 %

Operating income (loss)

Executive Search

Americas

$ 23,341

$ 21,140

$ 2,201

10.4 %

21.9 %

24.0 %

Europe

904

3,047

(2,143)

(70.3)%

2.4 %

9.0 %

Asia Pacific

6,414

369

6,045

NM

22.8 %

1.7 %

Total Executive Search

30,659

24,556

6,103

24.9 %

17.8 %

17.0 %

Heidrick Consulting

(1,761)

(2,625)

864

32.9 %

(11.3)%

(16.7)%

Total segments

28,898

21,931

6,967

31.8 %

15.4 %

13.7 %

Global Operations Support

(8,315)

(7,909)

(406)

(5.1)%

(4.4)%

(4.9)%

Total operating income

$ 20,583

$ 14,022

$ 6,561

46.8 %

11.0 %

8.8 %

* Margin based on revenue before reimbursements (net revenue)

Heidrick & Struggles International, Inc.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(In thousands, except per share amounts)

(Unaudited)

Nine Months Ended

September 30,

2018

2017

$ Change

% Change

Revenue

Revenue before reimbursements (net revenue)

$530,718

$452,020

$ 78,698

17.4 %

Reimbursements

13,970

13,740

230

1.7 %

Total revenue

544,688

465,760

78,928

16.9 %

Operating expenses

Salaries and employee benefits

373,021

309,159

63,862

20.7 %

General and administrative expenses

105,532

111,454

(5,922)

(5.3)%

Impairment charges

-

39,158

(39,158)

(100.0)%

Reimbursed expenses

13,970

13,740

230

1.7 %

Total operating expenses

492,523

473,511

19,012

4.0 %

Operating income (loss)

52,165

(7,751)

59,916

NM

Non-operating income (expense)

Interest, net

496

195

Other, net

1,849

(2,773)

Net non-operating income (expense)

2,345

(2,578)

Income (loss) before taxes

54,510

(10,329)

Provision for (benefit from) income taxes

16,410

(902)

Net income (loss)

38,100

(9,427)

Other comprehensive income (loss)

(3,107)

7,637

Comprehensive income (loss)

$ 34,993

$ (1,790)

Basic weighted average common shares outstanding

18,905

18,720

Diluted weighted average common shares outstanding

19,444

18,720

Basic net income per common share

$ 2.02

$ (0.50)

Diluted net income per common share

$ 1.96

$ (0.50)

Salaries and employee benefits as a % of net revenue

70.3 %

68.4 %

General and administrative expenses as a % of net revenue

19.9 %

24.7 %

Operating income as a percentage of net income

9.8 %

(1.7)%

Heidrick & Struggles International, Inc.

Segment Information

(In thousands)

(Unaudited)

Nine Months Ended September 30,

2018

2017

$ Change

% Change

2018 Margin*

2017 Margin*

Revenue

Executive Search

Americas

$295,499

$248,442

$ 47,057

18.9 %

Europe

110,419

90,534

19,885

22.0 %

Asia Pacific

78,460

64,162

14,298

22.3 %

Total Executive Search

484,378

403,138

81,240

20.2 %

Heidrick Consulting

46,340

48,882

(2,542)

(5.2)%

Revenue before reimbursements (net revenue)

530,718

452,020

78,698

17.4 %

Reimbursements

13,970

13,740

230

1.7 %

Total revenue

$544,688

$465,760

$ 78,928

16.9 %

Operating income (loss)

Executive Search

Americas

$ 69,988

$ 60,958

$ 9,030

14.8 %

23.7 %

24.5 %

Europe

6,453

4,207

2,246

53.4 %

5.8 %

4.6 %

Asia Pacific

13,608

3,966

9,642

243.1 %

17.3 %

6.2 %

Total Executive Search

90,049

69,131

20,918

30.3 %

18.6 %

17.1 %

Heidrick Consulting

(10,988)

(49,849)

38,861

78.0 %

(23.7)%

(102.0)%

Total segments

79,061

19,282

59,779

310.0 %

14.9 %

4.3 %

Global Operations Support

(26,896)

(27,033)

137

0.5 %

(5.1)%

(6.0)%

Total operating income (loss)

$ 52,165

$ (7,751)

$ 59,916

773.0 %

9.8 %

(1.7)%

* Margin based on revenue before reimbursements (net revenue)

Heidrick & Struggles International, Inc.

Condensed Consolidated Balance Sheets

(In thousands)

September 30,2018

December 31,2017

(Unaudited)

Current assets

Cash and cash equivalents

$ 164,216

$ 207,534

Accounts receivable, net

158,107

98,700

Prepaid expenses

25,083

22,003

Other current assets

29,783

11,620

Income taxes recoverable

5,763

3,933

Total current assets

382,952

343,790

Non-current assets

Property and equipment, net

35,491

39,514

Assets designated for retirement and pension plans

16,554

17,130

Investments

21,013

21,319

Other non-current assets

19,546

8,999

Goodwill

122,445

118,892

Other intangible assets, net

2,535

2,158

Deferred income taxes

32,320

35,402

Total non-current assets

249,904

243,414

Total assets

$ 632,856

$ 587,204

Current liabilities

Accounts payable

$ 8,979

$ 9,824

Accrued salaries and employee benefits

177,930

177,426

Deferred revenue, net

42,870

31,272

Other current liabilities

35,127

40,346

Income taxes payable

7,866

6,924

Total current liabilities

272,772

265,792

Non-current liabilities

Accrued salaries and employee benefits

40,946

40,308

Retirement and pension plans

43,536

44,802

Other non-current liabilities

21,769

23,597

Total non-current liabilities

106,251

108,707

Stockholders' equity

253,833

212,705

Total liabilities and stockholders' equity

$ 632,856

$ 587,204

Heidrick & Struggles International, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

Three Months Ended

September 30,

2018

2017

Cash flows - operating activities

Net income

$ 16,469

$ 8,171

Adjustments to reconcile net income to net cash used in operating activities:

Depreciation and amortization

3,065

3,704

Deferred income taxes

(91)

(17)

Stock-based compensation expense

2,911

199

Accretion expense related to earnout payments

316

211

Changes in assets and liabilities, net of effects of acquisitions:

Accounts receivable

(4,660)

(4,087)

Accounts payable

1,036

(14)

Accrued expenses

63,950

42,515

Restructuring accrual

(1,948)

-

Deferred revenue

2,811

2,727

Income taxes payable, net

1,063

(2,062)

Retirement and pension assets and liabilities

(1,140)

(94)

Prepaid expenses

2,463

(280)

Other assets and liabilities, net

(2,070)

(762)

Net cash provided by operating activities

84,175

50,211

Cash flows - investing activities

Acquisition of business

42

(250)

Capital expenditures

(2,391)

(2,718)

Purchases of available for sale investments

(155)

(154)

Proceeds from sale of available for sale investments

1,326

897

Net cash used in investing activities

(1,178)

(2,225)

Cash flows - financing activities

Cash dividends paid

(2,531)

(2,517)

Acquisition earnout payments

-

(60)

Net cash used by financing activities

(2,531)

(2,577)

Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash

(2,084)

2,146

Net increase in cash, cash equivalents, and restricted cash

78,382

47,555

Cash, cash equivalents, and restricted cash at beginning of period

86,432

58,783

Cash, cash equivalents, and restricted cash at end of period

$164,814

$106,338

Heidrick & Struggles International, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

Nine Months Ended

September 30,

2018

2017

Cash flows - operating activities

Net income (loss)

$ 38,100

$ (9,427)

Adjustments to reconcile net income to net cash used in operating activities:

Depreciation and amortization

9,558

11,270

Deferred income taxes

(438)

(15,340)

Stock-based compensation expense

6,763

3,915

Accretion expense related to earnout payments

963

836

Impairment charges

-

39,158

Changes in assets and liabilities, net of effects of acquisitions:

Accounts receivable

(60,057)

(32,603)

Accounts payable

(761)

49

Accrued expenses

3,834

(38,043)

Restructuring accrual

(10,833)

-

Deferred revenue

185

6,061

Income taxes payable, net

(2,003)

(44)

Retirement and pension assets and liabilities

(1,019)

2,798

Prepaid expenses

(3,416)

(1,631)

Other assets and liabilities, net

(3,761)

(3,000)

Net cash used in operating activities

(22,885)

(36,001)

Cash flows - investing activities

Acquisition of business

(3,119)

(364)

Capital expenditures

(4,939)

(13,161)

Purchases of available for sale investments

(2,046)

(2,117)

Proceeds from sale of available for sale investments

2,890

1,271

Net cash used in investing activities

(7,214)

(14,371)

Cash flows - financing activities

Proceeds from line of credit

20,000

40,000

Payments on line of credit

(20,000)

(40,000)

Cash dividends paid

(7,573)

(7,676)

Payment of employee tax withholdings on equity transactions

(2,234)

(2,392)

Acquisition earnout payments

-

(4,557)

Net cash used by financing activities

(9,807)

(14,625)

Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash

(3,442)

5,766

Net decrease in cash, cash equivalents, and restricted cash

(43,348)

(59,231)

Cash, cash equivalents, and restricted cash at beginning of period

208,162

165,569

Cash, cash equivalents, and restricted cash at end of period

$164,814

$106,338

Heidrick & Struggles International, Inc.

Reconciliation of Net Income and Operating Income (Loss) to Adjusted EBITDA (Non-GAAP)

(In thousands)

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

2018

2017

2018

2017

Revenue before reimbursements (net revenue)

$187,588

$159,800

$530,718

$452,020

Net income (loss)

16,469

8,171

38,100

(9,427)

Interest, net

(259)

(94)

(496)

(195)

Other, net

(2,345)

(147)

(1,849)

2,773

Provision for (benefit from) income taxes

6,718

6,092

16,410

(902)

Operating income (loss)

20,583

14,022

52,165

(7,751)

Adjustments

Salaries and employee benefits

Stock-based compensation expense

2,464

199

5,755

3,577

General and administrative expenses

Depreciation

2,709

2,833

8,337

7,379

Intangible amortization

355

871

1,220

3,891

Earnout accretion

316

26

963

652

Impairment charges

-

-

-

39,158

Total adjustments

5,844

3,929

16,275

54,657

Adjusted EBITDA

$ 26,427

$ 17,951

$ 68,440

$ 46,906

Adjusted EBITDA Margin

14.1 %

11.2 %

12.9 %

10.4 %

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/heidrick--struggles-reports-strong-2018-third-quarter-and-year-to-date-results-300739674.html

SOURCE Heidrick & Struggles International, Inc.

Categories

Press Releases

Next Articles