Highlights:
- Net revenue of
$145.6 million - Operating loss of
$24.0 million and operating margin of (16.5%) reflect a non-cash impairment charge of$33.0 million - Adjusted operating income of
$9.0 million and adjusted operating margin of 6.2% - Adjusted EBITDA of
$12.4 million and adjusted EBITDA margin of 8.5% - Liquidity of
$360.3 million at quarter-end - Implementing restructuring plan in 2020 third quarter to optimize future growth and profitability
- Expect annual cost savings of
$30 million to$40 million
"I'm very pleased with the way our people have risen to the occasion and the resilience they have demonstrated in serving the needs of our clients throughout these unprecedented times. Our second quarter results underscore continued demand for our services even in a challenging environment as the 'new normal' begins to emerge," stated
2020 Second Quarter Results
Consolidated net revenue (revenue before reimbursements) was
Executive Search net revenue was
There were 394 Executive Search consultants at
Consolidated salaries and benefits expense decreased by 13.2%, or
General and administrative expenses decreased by 6.5%, or
In the second quarter, the company recorded a non-cash impairment charge of
Including the non-cash impairment charge, operating loss was
Net loss was
Net cash provided by operating activities increased 22% to
2020 Six Months Results
For the six months ended
Executive Search net revenue in the first six months of 2020 was
Operating loss for the first six months of 2020 was
Net loss for the first six months of 2020 was
2020 Third Quarter Outlook
Given the continued uncertainty due to the COVID-19 pandemic, the Company is not providing financial guidance for the 2020 third quarter.
Restructuring
In the third quarter, the Company is implementing a restructuring plan to optimize future growth and profitability. The expected annual cost savings from the restructuring ranges from
Dividend
The Board of Directors has declared a 2020 third quarter cash dividend of
Quarterly Conference Call
About
Non-GAAP Financial Measures
To supplement the financial results presented in accordance with generally accepted accounting principles in
The non-GAAP financial measures used within this earnings release are adjusted operating income, adjusted operating income margin, adjusted net income, adjusted basic and diluted earnings per share, adjusted effective tax rate, adjusted EBITDA, adjusted EBITDA margin and impacts of foreign currency on current period results using prior period translation rates. 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. Reconciliations of these non-GAAP financial measures with the most directly comparable measures calculated and presented in accordance with GAAP are provided as schedules attached to this release.
Adjusted operating income reflects the exclusion of impairment charges for the three and six months ended
Adjusted operating income margin refers to adjusted operating income as a percentage of net revenue in the same period.
Adjusted net income and adjusted diluted earnings per share reflect the exclusion of impairment charges for the three and six month periods ended
Adjusted effective tax rate reflects the exclusion of impairment charges for the three and six months ended
A reconciliation of adjusted operating income, adjusted operating margin, adjusted net income, adjusted basic and diluted earnings per share and adjusted effective tax rate with the most directly comparable measure calculated and presented in accordance with GAAP is provided in this release.
Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, equity- settled stock compensation expense, earnout accretion expense related to acquisitions, contingent compensation related to acquisitions, restructuring charges, and other non-operating income (expense).
Adjusted EBITDA margin refers to adjusted EBITDA as a percentage of net revenue in the same period.
The company evaluates its results of operations on both an as reported and a constant currency basis. The constant currency presentation is a non-GAAP financial measure, which excludes the impact of fluctuations in foreign currency exchange rates. The company believes providing constant currency information provides valuable supplemental information regarding its results of operations, consistent with how it evaluates its performance. The company calculates constant currency percentages by converting its financial results in a local currency for a period using the average exchange rate for the prior period to which it is comparing. This calculation may differ from similarly-titled measures used by other companies.
Safe Harbor Statement
This 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, the impacts, direct and indirect, of the COVID–19 pandemic on our business, our consultants and employees, and the overall economy; leadership changes, our ability to attract, integrate, develop, manage and retain qualified consultants and senior leaders; our ability to prevent our consultants from taking our clients with them to another firm; our ability to maintain our professional reputation and brand name; the fact that our net revenue may be affected by adverse economic conditions; our clients' ability to restrict us from recruiting their employees; the aggressive competition we face; our heavy reliance on information management systems; the fact that we face the risk of liability in the services we perform; the fact that data security, data privacy and data protection laws and other evolving regulations and cross-border data transfer restrictions may limit the use of our services and adversely affect our business; social, political, regulatory and legal risks in markets where we operate; the impact of foreign currency exchange rate fluctuations; the fact that we may not be able to align our cost structure with net revenue; unfavorable tax law changes and tax authority rulings; our ability to realize our tax losses; the timing of the establishment or reversal of valuation allowance on deferred tax assets; any impairment of our goodwill, other intangible assets and other long-lived assets; our ability to execute and integrate future acquisitions; the fact that we have anti-takeover provisions that make an acquisition of us difficult and expensive; our ability to access additional credit; and the increased cybersecurity requirements, vulnerabilities, threats and more sophisticated and targeted cyber-related attacks that could pose a risk to our systems, networks, solutions, services and data. We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. For more information on the factors that could affect the outcome of forward-looking statements, refer to our Annual Report on Form 10-K under "Risk Factors" in Item 1A and our quarterly filings with the
Contacts:
Investors & Analysts:
+1 212 551 0554, srosenberg@heidrick.com
Media:
+1 212 551 1634, nchang@heidrick.com
|
||||||||||||||
Consolidated Statements of Comprehensive Income (Loss) |
||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||
(Unaudited) |
||||||||||||||
Three Months Ended |
||||||||||||||
2020 |
2019 |
$ Change |
% Change |
|||||||||||
Revenue |
||||||||||||||
Revenue before reimbursements (net revenue) |
$ |
145,603 |
$ |
173,122 |
$ |
(27,519) |
(15.9) |
% |
||||||
Reimbursements |
2,232 |
5,051 |
(2,819) |
(55.8) |
% |
|||||||||
Total revenue |
147,835 |
178,173 |
(30,338) |
(17.0) |
% |
|||||||||
Operating expenses |
||||||||||||||
Salaries and benefits |
104,658 |
120,601 |
(15,943) |
(13.2) |
% |
|||||||||
General and administrative expenses |
31,961 |
34,168 |
(2,207) |
(6.5) |
% |
|||||||||
Impairment charges |
32,970 |
— |
32,970 |
NM |
||||||||||
Reimbursed expenses |
2,232 |
5,051 |
(2,819) |
(55.8) |
% |
|||||||||
Total operating expenses |
171,821 |
159,820 |
12,001 |
7.5 |
% |
|||||||||
Operating income (loss) |
(23,986) |
18,353 |
(42,339) |
NM |
||||||||||
Non-operating income (expense) |
||||||||||||||
Interest, net |
(339) |
412 |
||||||||||||
Other, net |
3,076 |
708 |
||||||||||||
Net non-operating income (expense) |
2,737 |
1,120 |
||||||||||||
Income (loss) before income taxes |
(21,249) |
19,473 |
||||||||||||
Provision for income taxes |
4,484 |
5,193 |
||||||||||||
Net income (loss) |
(25,733) |
14,280 |
||||||||||||
Other comprehensive income (loss), net of tax |
1,501 |
5 |
||||||||||||
Comprehensive income (loss) |
$ |
(24,232) |
$ |
14,285 |
||||||||||
Weighted-average common shares outstanding |
||||||||||||||
Basic |
19,298 |
19,120 |
||||||||||||
Diluted |
19,298 |
19,431 |
||||||||||||
Earnings (loss) per common share |
||||||||||||||
Basic |
$ |
(1.33) |
$ |
0.75 |
||||||||||
Diluted |
$ |
(1.33) |
$ |
0.73 |
||||||||||
Salaries and benefits as a % of net revenue |
71.9 |
% |
69.7 |
% |
||||||||||
General and administrative expenses as a % of net revenue |
22.0 |
% |
19.7 |
% |
||||||||||
Operating margin |
(16.5) |
% |
10.6 |
% |
|
||||||||||||||||||||
Segment Information |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||
2020 |
2019 |
$ Change |
% Change |
2020 |
2019 Margin1 |
|||||||||||||||
Revenue |
||||||||||||||||||||
Executive Search |
||||||||||||||||||||
|
$ |
84,840 |
$ |
100,517 |
$ |
(15,677) |
(15.6) |
% |
||||||||||||
|
30,124 |
34,864 |
(4,740) |
(13.6) |
% |
|||||||||||||||
|
19,190 |
23,163 |
(3,973) |
(17.2) |
% |
|||||||||||||||
Total Executive Search |
134,154 |
158,544 |
(24,390) |
(15.4) |
% |
|||||||||||||||
|
11,449 |
14,578 |
(3,129) |
(21.5) |
% |
|||||||||||||||
Revenue before reimbursements (net revenue) |
145,603 |
173,122 |
(27,519) |
(15.9) |
% |
|||||||||||||||
Reimbursements |
2,232 |
5,051 |
(2,819) |
(55.8) |
% |
|||||||||||||||
Total revenue |
$ |
147,835 |
$ |
178,173 |
$ |
(30,338) |
(17.0) |
% |
||||||||||||
Operating income (loss) |
||||||||||||||||||||
Executive Search |
||||||||||||||||||||
|
$ |
23,102 |
$ |
28,551 |
$ |
(5,449) |
(19.1) |
% |
27.2 |
% |
28.4 |
% |
||||||||
|
(23,067) |
1,157 |
(24,224) |
(2093.7) |
% |
(76.6) |
% |
3.3 |
% |
|||||||||||
|
(7,329) |
3,315 |
(10,644) |
(321.1) |
% |
(38.2) |
% |
14.3 |
% |
|||||||||||
Total Executive Search |
(7,294) |
33,023 |
(40,317) |
(122.1) |
% |
(5.4) |
% |
20.8 |
% |
|||||||||||
|
(8,321) |
(4,793) |
(3,528) |
(73.6) |
% |
(72.7) |
% |
(32.9) |
% |
|||||||||||
Total segments |
(15,615) |
28,230 |
(43,845) |
(155.3) |
% |
(10.7) |
% |
16.3 |
% |
|||||||||||
Global Operations Support |
(8,371) |
(9,877) |
1,506 |
15.2 |
% |
(5.7) |
% |
(5.7) |
% |
|||||||||||
Total operating income (loss) |
$ |
(23,986) |
$ |
18,353 |
$ |
(42,339) |
(230.7) |
% |
(16.5) |
% |
10.6 |
% |
||||||||
1 Margin based on revenue before reimbursements (net revenue) |
||||||||||||||||||||
2 Europe includes impairment charges of |
||||||||||||||||||||
3 Asia Pacific includes impairment charges of |
|
||||||||||||||
Consolidated Statements of Comprehensive Income (Loss) |
||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||
(Unaudited) |
||||||||||||||
Six Months Ended |
||||||||||||||
2020 |
2019 |
$ Change |
% Change |
|||||||||||
Revenue |
||||||||||||||
Revenue before reimbursements (net revenue) |
$ |
317,084 |
$ |
344,716 |
$ |
(27,632) |
(8.0) |
% |
||||||
Reimbursements |
5,598 |
9,731 |
(4,133) |
(42.5) |
% |
|||||||||
Total revenue |
322,682 |
354,447 |
(31,765) |
(9.0) |
% |
|||||||||
Operating expenses |
||||||||||||||
Salaries and benefits |
225,747 |
241,419 |
(15,672) |
(6.5) |
% |
|||||||||
General and administrative expenses |
64,201 |
68,553 |
(4,352) |
(6.3) |
% |
|||||||||
Impairment charges |
32,970 |
— |
32,970 |
NM |
||||||||||
Reimbursed expenses |
5,598 |
9,731 |
(4,133) |
(42.5) |
% |
|||||||||
Total operating expenses |
328,516 |
319,703 |
8,813 |
2.8 |
% |
|||||||||
Operating income (loss) |
(5,834) |
34,744 |
(40,578) |
NM |
||||||||||
Non-operating income (expense) |
||||||||||||||
Interest, net |
340 |
1,220 |
||||||||||||
Other, net |
(1,359) |
2,351 |
||||||||||||
Net non-operating income (expense) |
(1,019) |
3,571 |
||||||||||||
Income (loss) before income taxes |
(6,853) |
38,315 |
||||||||||||
Provision for income taxes |
10,214 |
11,948 |
||||||||||||
Net income (loss) |
(17,067) |
26,367 |
||||||||||||
Other comprehensive income (loss), net of tax |
(2,245) |
325 |
||||||||||||
Comprehensive income (loss) |
$ |
(19,312) |
$ |
26,692 |
||||||||||
Weighted-average common shares outstanding |
||||||||||||||
Basic |
19,245 |
19,062 |
||||||||||||
Diluted |
19,245 |
19,531 |
||||||||||||
Earnings (loss) per common share |
||||||||||||||
Basic |
$ |
(0.89) |
$ |
1.38 |
||||||||||
Diluted |
$ |
(0.89) |
$ |
1.35 |
||||||||||
Salaries and benefits as a % of net revenue |
71.2 |
% |
70.0 |
% |
||||||||||
General and administrative expenses as a % of net revenue |
20.2 |
% |
19.9 |
% |
||||||||||
Operating margin |
(1.8) |
% |
10.1 |
% |
|
||||||||||||||||||||
Segment Information |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Six Months Ended |
||||||||||||||||||||
2020 |
2019 |
$ Change |
% Change |
2020 |
2019 |
|||||||||||||||
Revenue |
||||||||||||||||||||
Executive Search |
||||||||||||||||||||
|
$ |
185,141 |
$ |
199,822 |
$ |
(14,681) |
(7.3) |
% |
||||||||||||
|
63,206 |
68,417 |
(5,211) |
(7.6) |
% |
|||||||||||||||
|
41,260 |
48,610 |
(7,350) |
(15.1) |
% |
|||||||||||||||
Total Executive Search |
289,607 |
316,849 |
(27,242) |
(8.6) |
% |
|||||||||||||||
|
27,477 |
27,867 |
(390) |
(1.4) |
% |
|||||||||||||||
Revenue before reimbursements (net revenue) |
317,084 |
344,716 |
(27,632) |
(8.0) |
% |
|||||||||||||||
Reimbursements |
5,598 |
9,731 |
(4,133) |
(42.5) |
% |
|||||||||||||||
Total revenue |
$ |
322,682 |
$ |
354,447 |
$ |
(31,765) |
(9.0) |
% |
||||||||||||
Operating income (loss) |
||||||||||||||||||||
Executive Search |
||||||||||||||||||||
|
$ |
48,834 |
$ |
51,000 |
$ |
(2,166) |
(4.2) |
% |
26.4 |
% |
25.5 |
% |
||||||||
|
(20,018) |
3,322 |
(23,340) |
(702.6) |
% |
(31.7) |
% |
4.9 |
% |
|||||||||||
|
(4,827) |
8,221 |
(13,048) |
(158.7) |
% |
(11.7) |
% |
16.9 |
% |
|||||||||||
Total Executive Search |
23,989 |
62,543 |
(38,554) |
(61.6) |
% |
8.3 |
% |
19.7 |
% |
|||||||||||
|
(12,413) |
(9,620) |
(2,793) |
(29.0) |
% |
(45.2) |
% |
(34.5) |
% |
|||||||||||
Total segments |
11,576 |
52,923 |
(41,347) |
(78.1) |
% |
3.7 |
% |
15.4 |
% |
|||||||||||
Global Operations Support |
(17,410) |
(18,179) |
769 |
4.2 |
% |
(5.5) |
% |
(5.3) |
% |
|||||||||||
Total operating income (loss) |
$ |
(5,834) |
$ |
34,744 |
$ |
(40,578) |
(116.8) |
% |
(1.8) |
% |
10.1 |
% |
||||||||
1 Margin based on revenue before reimbursements (net revenue). |
||||||||||||||||||||
2 Europe includes impairment charges of |
||||||||||||||||||||
3 Asia Pacific includes impairment charges of |
|
|||||||||||||||||
Reconciliation of Operating Income (Loss) and Adjusted Operating Income (Non-GAAP) |
|||||||||||||||||
(In thousands) |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||||
Revenue before reimbursements (net revenue) |
$ |
145,603 |
$ |
173,122 |
$ |
317,084 |
$ |
344,716 |
|||||||||
Operating income (loss) |
(23,986) |
18,353 |
(5,834) |
34,744 |
|||||||||||||
Adjustments |
|||||||||||||||||
Impairment charges1 |
32,970 |
— |
32,970 |
— |
|||||||||||||
Total adjustments |
32,970 |
— |
32,970 |
— |
|||||||||||||
Adjusted operating income |
$ |
8,984 |
$ |
18,353 |
$ |
27,136 |
$ |
34,744 |
|||||||||
Operating margin |
(16.5) |
% |
10.6 |
% |
(1.8) |
% |
10.1 |
% |
|||||||||
Adjusted operating margin |
6.2 |
% |
10.6 |
% |
8.6 |
% |
10.1 |
% |
|||||||||
1 For the three and six months ended |
|
|||||||||||||||
Reconciliation of Net Income (Loss) and Adjusted Net Income (Non-GAAP) |
|||||||||||||||
(In thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Net income (loss) |
$ |
(25,733) |
$ |
14,280 |
$ |
(17,067) |
$ |
26,367 |
|||||||
Adjustments |
|||||||||||||||
Impairment charges, net of tax1 |
32,970 |
— |
32,970 |
— |
|||||||||||
Total adjustments |
32,970 |
— |
32,970 |
— |
|||||||||||
Adjusted net income |
$ |
7,237 |
$ |
14,280 |
$ |
15,903 |
$ |
26,367 |
|||||||
Weighted-average common shares outstanding |
|||||||||||||||
Basic |
19,298 |
19,120 |
19,245 |
19,062 |
|||||||||||
Diluted |
19,558 |
19,431 |
19,722 |
19,531 |
|||||||||||
Earnings (loss) per common share |
|||||||||||||||
Basic |
$ |
(1.33) |
$ |
0.75 |
$ |
(0.89) |
$ |
1.38 |
|||||||
Diluted |
$ |
(1.33) |
$ |
0.73 |
$ |
(0.89) |
$ |
1.35 |
|||||||
Adjusted earnings per common share |
|||||||||||||||
Basic |
$ |
0.38 |
$ |
0.75 |
$ |
0.83 |
$ |
1.38 |
|||||||
Diluted |
$ |
0.37 |
$ |
0.73 |
$ |
0.81 |
$ |
1.35 |
|||||||
1 For the three and six months ended |
|
|||||||
Consolidated Balance Sheets |
|||||||
(In thousands) |
|||||||
|
|
||||||
(Unaudited) |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
218,760 |
$ |
271,719 |
|||
Marketable securities |
69,055 |
61,153 |
|||||
Accounts receivable |
124,845 |
109,163 |
|||||
Prepaid expenses |
24,605 |
20,185 |
|||||
Other current assets |
27,811 |
27,848 |
|||||
Income taxes recoverable |
4,918 |
4,414 |
|||||
Total current assets |
469,994 |
494,482 |
|||||
Non-current assets |
|||||||
Property and equipment, net |
28,577 |
28,650 |
|||||
Operating lease right-of-use assets |
100,061 |
99,391 |
|||||
Assets designated for retirement and pension plans |
14,001 |
13,978 |
|||||
Investments |
26,085 |
25,409 |
|||||
Other non-current assets |
24,700 |
20,434 |
|||||
|
91,271 |
126,831 |
|||||
Other intangible assets, net |
1,361 |
1,935 |
|||||
Deferred income taxes |
32,308 |
33,063 |
|||||
Total non-current assets |
318,364 |
349,691 |
|||||
Total assets |
$ |
788,358 |
$ |
844,173 |
|||
Current liabilities |
|||||||
Accounts payable |
$ |
10,852 |
$ |
8,633 |
|||
Accrued salaries and benefits |
113,351 |
234,306 |
|||||
Deferred revenue |
38,122 |
41,267 |
|||||
Operating lease liabilities |
30,117 |
30,955 |
|||||
Other current liabilities |
18,144 |
26,253 |
|||||
Income taxes payable |
11,448 |
3,928 |
|||||
Total current liabilities |
222,034 |
345,342 |
|||||
Non-current liabilities |
|||||||
Non-current debt |
100,000 |
— |
|||||
Accrued salaries and benefits |
49,829 |
59,662 |
|||||
Retirement and pension plans |
46,847 |
46,032 |
|||||
Operating lease liabilities |
78,872 |
79,388 |
|||||
Other non-current liabilities |
4,573 |
4,634 |
|||||
Total non-current liabilities |
280,121 |
189,716 |
|||||
Total liabilities |
502,155 |
535,058 |
|||||
Stockholders' equity |
286,203 |
309,115 |
|||||
Total liabilities and stockholders' equity |
$ |
788,358 |
$ |
844,173 |
|
|||||||
Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Three Months Ended |
|||||||
2020 |
2019 |
||||||
Cash flows - operating activities |
|||||||
Net income (loss) |
$ |
(25,733) |
$ |
14,280 |
|||
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|||||||
Depreciation and amortization |
2,130 |
2,614 |
|||||
Deferred income taxes |
270 |
176 |
|||||
Stock-based compensation expense |
1,320 |
3,368 |
|||||
Accretion expense related to earnout payments |
— |
167 |
|||||
Gain on marketable securities |
(11) |
(116) |
|||||
Loss on disposal of property and equipment |
274 |
— |
|||||
Impairment charges |
32,970 |
— |
|||||
Changes in assets and liabilities: |
|||||||
Accounts receivable |
7,643 |
(11,926) |
|||||
Accounts payable |
248 |
(1,077) |
|||||
Accrued expenses |
17,423 |
30,722 |
|||||
Restructuring accrual |
(1,342) |
(508) |
|||||
Deferred revenue |
(3,510) |
(1,654) |
|||||
Income taxes payable, net |
2,673 |
(6,531) |
|||||
Retirement and pension plan assets and liabilities |
(758) |
136 |
|||||
Prepaid expenses |
2,025 |
2,992 |
|||||
Other assets and liabilities, net |
5,213 |
747 |
|||||
Net cash used in operating activities |
40,835 |
33,390 |
|||||
Cash flows - investing activities |
|||||||
Capital expenditures |
(2,803) |
(895) |
|||||
Purchases of available-for-sale investments |
(69,294) |
(38,799) |
|||||
Proceeds from sales of available-for-sale investments |
1,072 |
119 |
|||||
Net cash provided by (used in) investing activities |
(71,025) |
(39,575) |
|||||
Cash flows - financing activities |
|||||||
Cash dividends paid |
(2,995) |
(2,968) |
|||||
Acquisition earnout payments |
— |
— |
|||||
Net cash provided by (used in) financing activities |
(2,995) |
(2,968) |
|||||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
945 |
(295) |
|||||
Net decrease in cash, cash equivalents and restricted cash |
(32,240) |
(9,448) |
|||||
Cash, cash equivalents and restricted cash at beginning of period |
251,000 |
114,762 |
|||||
Cash, cash equivalents and restricted cash at end of period |
$ |
218,760 |
$ |
105,314 |
|
|||||||
Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Six Months Ended |
|||||||
2020 |
2019 |
||||||
Cash flows - operating activities |
|||||||
Net income (loss) |
$ |
(17,067) |
$ |
26,367 |
|||
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|||||||
Depreciation and amortization |
4,467 |
5,348 |
|||||
Deferred income taxes |
380 |
512 |
|||||
Stock-based compensation expense |
3,934 |
4,711 |
|||||
Accretion expense related to earnout payments |
— |
327 |
|||||
Gain on marketable securities |
(122) |
(116) |
|||||
Loss on disposal of property and equipment |
275 |
— |
|||||
Impairment charges |
32,970 |
— |
|||||
Changes in assets and liabilities: |
|||||||
Accounts receivable |
(17,013) |
(32,093) |
|||||
Accounts payable |
2,145 |
(978) |
|||||
Accrued expenses |
(129,842) |
(115,500) |
|||||
Restructuring accrual |
(1,480) |
(1,189) |
|||||
Deferred revenue |
(2,673) |
(3,240) |
|||||
Income taxes payable, net |
6,755 |
(4,035) |
|||||
Retirement and pension plan assets and liabilities |
1,275 |
1,686 |
|||||
Prepaid expenses |
(4,541) |
(3,507) |
|||||
Other assets and liabilities, net |
(4,228) |
(176) |
|||||
Net cash used in operating activities |
(124,765) |
(121,883) |
|||||
Cash flows - investing activities |
|||||||
Capital expenditures |
(4,556) |
(1,793) |
|||||
Purchases of available-for-sale investments |
(71,419) |
(40,477) |
|||||
Proceeds from sales of available-for-sale investments |
62,467 |
232 |
|||||
Net cash provided by (used in) investing activities |
(13,508) |
(42,038) |
|||||
Cash flows - financing activities |
|||||||
Proceeds from line of credit |
100,000 |
— |
|||||
Cash dividends paid |
(5,997) |
(5,903) |
|||||
Payment of employee tax withholdings on equity transactions |
(1,550) |
(4,552) |
|||||
Acquisition earnout payments |
(2,789) |
(407) |
|||||
Net cash provided by (used in) financing activities |
89,664 |
(10,862) |
|||||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
(4,350) |
(165) |
|||||
Net decrease in cash, cash equivalents and restricted cash |
(52,959) |
(174,948) |
|||||
Cash, cash equivalents and restricted cash at beginning of period |
271,719 |
280,262 |
|||||
Cash, cash equivalents and restricted cash at end of period |
$ |
218,760 |
$ |
105,314 |
|
|||||||||||||||
Reconciliation of Net Income and Operating Income to Adjusted EBITDA (Non-GAAP) |
|||||||||||||||
(In thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Revenue before reimbursements (net revenue) |
$ |
145,603 |
$ |
173,122 |
$ |
317,084 |
$ |
344,716 |
|||||||
Net income |
(25,733) |
14,280 |
(17,067) |
26,367 |
|||||||||||
Interest, net |
339 |
(412) |
(340) |
(1,220) |
|||||||||||
Other, net |
(3,076) |
(708) |
1,359 |
(2,351) |
|||||||||||
Provision for income taxes |
4,484 |
5,193 |
10,214 |
11,948 |
|||||||||||
Operating income (loss) |
(23,986) |
18,353 |
(5,834) |
34,744 |
|||||||||||
Adjustments |
|||||||||||||||
Salaries and benefits |
|||||||||||||||
Stock-based compensation expense |
844 |
2,908 |
3,446 |
4,251 |
|||||||||||
General and administrative expenses |
|||||||||||||||
Depreciation |
1,936 |
2,378 |
4,065 |
4,872 |
|||||||||||
Intangible amortization |
194 |
235 |
402 |
475 |
|||||||||||
Earnout accretion |
— |
167 |
— |
327 |
|||||||||||
Acquisition contingent consideration |
462 |
— |
1,020 |
— |
|||||||||||
Impairment charges |
32,970 |
— |
32,970 |
— |
|||||||||||
Total adjustments |
36,406 |
5,688 |
41,903 |
9,925 |
|||||||||||
Adjusted EBITDA |
$ |
12,420 |
$ |
24,041 |
$ |
36,069 |
$ |
44,669 |
|||||||
Adjusted EBITDA margin |
8.5 |
% |
13.9 |
% |
11.4 |
% |
13.0 |
% |
View original content:http://www.prnewswire.com/news-releases/heidrick--struggles-announces-second-quarter-2020-results-301100452.html
SOURCE