Highlights:
- Q3 net revenue of
$182.2 million - Q3 operating margin of 7.9%; adjusted operating margin* of 10.2%
- Q3 diluted EPS of
$0.51 ; adjusted diluted EPS* of$0.70 - Completed Latin American acquisition, expanding search consultant headcount by 13; forecasted to be EPS accretive in Q4
* Adjusted for a one-time restructuring charge of
"We are pleased to be keeping pace with last year's record revenue, despite some geographic variability," stated
Mr. Rajagopalan concluded, "Looking ahead, we are advancing important long-term initiatives that we expect will broaden our capabilities and drive growth in the years to come, while enhancing our data analytics as we focus on delivering a fully integrated premium offering to our clients. Importantly, our market position and cash flow remain strong. We believe this strategically positions our company to capitalize on a variety of opportunities, which we expect will create future value for our shareholders."
2019 Third Quarter Results
On
Consolidated net revenue (revenue before reimbursements) of
Executive Search net revenue of
There were 380 Executive Search consultants at
Consolidated salaries and benefits expense declined 2.6%, or
General and administrative expenses were
Including the previously mentioned restructuring charges, operating income was
Net income in the 2019 third quarter was
Adjusted EBITDA in the 2019 third quarter was
Net cash provided by operating activities was
2019 Nine Months Results
For the nine months ended
Operating income for the first nine months of 2019 was
Net income for the first nine months of 2019 was
Adjusted EBITDA for the first nine months of 2019 increased to
2019 Fourth Quarter Outlook
The company expects 2019 fourth quarter consolidated net revenue of between
Dividend
The Board of Directors has declared a 2019 fourth quarter cash dividend of
Quarterly Conference Call
Executives of
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 Margin, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income and Adjusted Diluted Earnings Per Share. 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 refers to operating income excluding restructuring charges.
- Adjusted operating 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 restructuring charges, net of tax.
- Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, equity- settled stock compensation expense, earnout accretion expense 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.
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, 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 for the year ended
Contacts:
Investors & Analysts:
+1 212 551 0554, srosenberg@heidrick.com
Media:
+1 212 551 1634, nchang@heidrick.com
Heidrick & Struggles International, Inc. |
|||||||||
Condensed Consolidated Statements of Comprehensive Income |
|||||||||
(In thousands, except per share amounts) |
|||||||||
(Unaudited) |
|||||||||
Three Months Ended |
|||||||||
September 30, |
|||||||||
2019 |
2018 |
$ Change |
% Change |
||||||
Revenue |
|||||||||
Revenue before reimbursements (net revenue) |
$ 182,174 |
$ 187,588 |
$ (5,414) |
(2.9%) |
|||||
Reimbursements |
4,344 |
4,753 |
(409) |
(8.6%) |
|||||
Total revenue |
186,518 |
192,341 |
(5,823) |
(3.0%) |
|||||
Operating expenses |
|||||||||
Salaries and employee benefits |
130,479 |
133,933 |
(3,454) |
(2.6%) |
|||||
General and administrative expenses |
33,093 |
33,072 |
21 |
0.1% |
|||||
Restructuring charges |
4,130 |
- |
4,130 |
100.0% |
|||||
Reimbursed expenses |
4,344 |
4,753 |
(409) |
(8.6%) |
|||||
Total operating expenses |
172,046 |
171,758 |
288 |
0.2% |
|||||
Operating income |
14,472 |
20,583 |
(6,111) |
(29.7%) |
|||||
Non-operating income (expense) |
|||||||||
Interest, net |
819 |
259 |
|||||||
Other, net |
(464) |
2,345 |
|||||||
Net non-operating income |
355 |
2,604 |
|||||||
Income before income taxes |
14,827 |
23,187 |
|||||||
Provision for income taxes |
4,880 |
6,718 |
|||||||
Net income |
9,947 |
16,469 |
|||||||
Other comprehensive loss, net of tax |
(1,337) |
(881) |
|||||||
Comprehensive income |
$ 8,610 |
$ 15,588 |
|||||||
Basic weighted average common shares outstanding |
19,127 |
18,954 |
|||||||
Diluted weighted average common shares outstanding |
19,428 |
19,401 |
|||||||
Basic net income per common share |
$ 0.52 |
$ 0.87 |
|||||||
Diluted net income per common share |
$ 0.51 |
$ 0.85 |
|||||||
Salaries and employee benefits as a % of net revenue |
71.6% |
71.4% |
|||||||
General and administrative expense as a % of net revenue |
18.2% |
17.6% |
|||||||
Operating income as a % of net revenue |
7.9% |
11.0% |
Heidrick & Struggles International, Inc. |
||||||||||||
Segment Information |
||||||||||||
(In thousands) |
||||||||||||
(Unaudited) |
||||||||||||
Three Months Ended September 30, |
||||||||||||
2019 |
2018 |
|||||||||||
2019 |
2018 |
$ Change |
% Change |
Margin * |
Margin * |
|||||||
Revenue |
||||||||||||
Executive Search |
||||||||||||
Americas |
$ 108,878 |
$ 106,504 |
$ 2,374 |
2.2% |
||||||||
Europe |
34,827 |
37,452 |
(2,625) |
(7.0%) |
||||||||
Asia Pacific |
22,784 |
28,095 |
(5,311) |
(18.9%) |
||||||||
Total Executive Search |
166,489 |
172,051 |
(5,562) |
(3.2%) |
||||||||
Heidrick Consulting |
15,685 |
15,537 |
148 |
1.0% |
||||||||
Revenue before reimbursements (net revenue) |
182,174 |
187,588 |
(5,414) |
(2.9%) |
||||||||
Reimbursements |
4,344 |
4,753 |
(409) |
(8.6%) |
||||||||
Total revenue |
$ 186,518 |
$ 192,341 |
$ (5,823) |
(3.0%) |
||||||||
Operating income (loss) |
||||||||||||
Executive Search |
||||||||||||
Americas (1) |
$ 23,211 |
$ 23,341 |
$ (130) |
(0.6%) |
21.3% |
21.9% |
||||||
Europe |
466 |
904 |
(438) |
(48.5%) |
1.3% |
2.4% |
||||||
Asia Pacific |
2,421 |
6,414 |
(3,993) |
(62.3%) |
10.6% |
22.8% |
||||||
Total Executive Search |
26,098 |
30,659 |
(4,561) |
(14.9%) |
15.7% |
17.8% |
||||||
Heidrick Consulting |
(3,150) |
(1,761) |
(1,389) |
(78.9%) |
(20.1%) |
(11.3%) |
||||||
Total segments |
22,948 |
28,898 |
(5,950) |
(20.6%) |
12.6% |
15.4% |
||||||
Global Operations Support (1) |
(8,476) |
(8,315) |
(161) |
(1.9%) |
(4.7%) |
(4.4%) |
||||||
Total operating income |
$ 14,472 |
$ 20,583 |
$ (6,111) |
(29.7%) |
7.9% |
11.0% |
||||||
* Margin based on revenue before reimbursements (net revenue). |
||||||||||||
(1) 2019 includes restructuring charges of $4.1 million in the Americas and less than $0.1 million in Global Operations Support |
Heidrick & Struggles International, Inc. |
|||||||||
Condensed Consolidated Statements of Comprehensive Income |
|||||||||
(In thousands, except per share amounts) |
|||||||||
(Unaudited) |
|||||||||
Nine Months Ended |
|||||||||
September 30, |
|||||||||
2019 |
2018 |
$ Change |
% Change |
||||||
Revenue |
|||||||||
Revenue before reimbursements (net revenue) |
$ 526,890 |
$530,718 |
$ (3,828) |
(0.7%) |
|||||
Reimbursements |
14,075 |
13,970 |
105 |
0.8% |
|||||
Total revenue |
540,965 |
544,688 |
(3,723) |
(0.7%) |
|||||
Operating expenses |
|||||||||
Salaries and employee benefits |
371,898 |
373,021 |
(1,123) |
(0.3%) |
|||||
General and administrative expenses |
101,646 |
105,532 |
(3,886) |
(3.7%) |
|||||
Restructuring charges |
4,130 |
- |
4,130 |
100.0% |
|||||
Reimbursed expenses |
14,075 |
13,970 |
105 |
0.8% |
|||||
Total operating expenses |
491,749 |
492,523 |
(774) |
(0.2%) |
|||||
Operating income |
49,216 |
52,165 |
(2,949) |
(5.7%) |
|||||
Non-operating income |
|||||||||
Interest, net |
2,039 |
496 |
|||||||
Other, net |
1,887 |
1,849 |
|||||||
Net non-operating income |
3,926 |
2,345 |
|||||||
Income before income taxes |
53,142 |
54,510 |
|||||||
Provision for income taxes |
16,828 |
16,410 |
|||||||
Net income |
36,314 |
38,100 |
|||||||
Other comprehensive loss, net of tax |
(1,012) |
(3,107) |
|||||||
Comprehensive income |
$ 35,302 |
$ 34,993 |
|||||||
Basic weighted average common shares outstanding |
19,084 |
18,905 |
|||||||
Diluted weighted average common shares outstanding |
19,518 |
19,444 |
|||||||
Basic net income per common share |
$ 1.90 |
$ 2.02 |
|||||||
Diluted net income per common share |
$ 1.86 |
$ 1.96 |
|||||||
Salaries and employee benefits as a % of net revenue |
70.6% |
70.3% |
|||||||
General and administrative expense as a % of net revenue |
19.3% |
19.9% |
|||||||
Operating income as a % of net revenue |
9.3% |
9.8% |
Heidrick & Struggles International, Inc. |
||||||||||||
Segment Information |
||||||||||||
(In thousands) |
||||||||||||
(Unaudited) |
||||||||||||
Nine Months Ended September 30, |
||||||||||||
2019 |
2018 |
|||||||||||
2019 |
2018 |
$ Change |
% Change |
Margin * |
Margin * |
|||||||
Revenue |
||||||||||||
Executive Search |
||||||||||||
Americas |
$ 308,700 |
$ 295,499 |
$ 13,201 |
4.5% |
||||||||
Europe |
103,244 |
110,419 |
(7,175) |
(6.5%) |
||||||||
Asia Pacific |
71,394 |
78,460 |
(7,066) |
(9.0%) |
||||||||
Total Executive Search |
483,338 |
484,378 |
(1,040) |
(0.2%) |
||||||||
Heidrick Consulting |
43,552 |
46,340 |
(2,788) |
(6.0%) |
||||||||
Revenue before reimbursements (net revenue) |
526,890 |
530,718 |
(3,828) |
(0.7%) |
||||||||
Reimbursements |
14,075 |
13,970 |
105 |
0.8% |
||||||||
Total revenue |
$ 540,965 |
$ 544,688 |
$ (3,723) |
(0.7%) |
||||||||
Operating income (loss) |
||||||||||||
Executive Search |
||||||||||||
Americas (1) |
$ 74,211 |
$ 69,988 |
$ 4,223 |
6.0% |
24.0% |
23.7% |
||||||
Europe |
3,788 |
6,453 |
(2,665) |
(41.3%) |
3.7% |
5.8% |
||||||
Asia Pacific |
10,642 |
13,608 |
(2,966) |
(21.8%) |
14.9% |
17.3% |
||||||
Total Executive Search |
88,641 |
90,049 |
(1,408) |
(1.6%) |
18.3% |
18.6% |
||||||
Heidrick Consulting |
(12,770) |
(10,988) |
(1,782) |
(16.2%) |
(29.3%) |
(23.7%) |
||||||
Total segments |
75,871 |
79,061 |
(3,190) |
(4.0%) |
14.4% |
14.9% |
||||||
Global Operations Support (1) |
(26,655) |
(26,896) |
241 |
0.9% |
(5.1%) |
(5.1%) |
||||||
Total operating income |
$ 49,216 |
$ 52,165 |
$ (2,949) |
(5.7%) |
9.3% |
9.8% |
||||||
* Margin based on revenue before reimbursements (net revenue). |
||||||||||||
(1) 2019 includes restructuring charges of $4.1 million in the Americas and less than $0.1 million in Global Operations Support |
Heidrick & Struggles International, Inc. |
|||||||||||
Reconciliation of Operating Income and Adjusted Operating Income (Non-GAAP) |
|||||||||||
(In thousands) |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
September 30, |
September 30, |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Revenue before reimbursements (net revenue) |
$ 182,174 |
$ 187,588 |
$ 526,890 |
$ 530,718 |
|||||||
Operating income |
14,472 |
20,583 |
49,216 |
52,165 |
|||||||
Adjustments |
|||||||||||
Restructuring charges (1) |
4,130 |
- |
4,130 |
- |
|||||||
Total adjustments |
4,130 |
- |
4,130 |
- |
|||||||
Adjusted operating income |
$ 18,602 |
$ 20,583 |
$ 53,346 |
$ 52,165 |
|||||||
Operating income as a % of net revenue |
7.9% |
11.0% |
9.3% |
9.8% |
|||||||
Adjusted operating income as a % of net revenue |
10.2% |
11.0% |
10.1% |
9.8% |
|||||||
Heidrick & Struggles International, Inc. |
|||||||||||
Reconciliation of Net Income and Adjusted Net Income (Non-GAAP) |
|||||||||||
(In thousands, except per share amounts) |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
September 30, |
September 30, |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Net income |
$ 9,947 |
$ 16,469 |
$ 36,314 |
$ 38,100 |
|||||||
Adjustments |
|||||||||||
Restructuring charges, net of tax |
3,717 |
- |
3,717 |
- |
|||||||
Total adjustments |
3,717 |
- |
3,717 |
- |
|||||||
Adjusted net income |
$ 13,664 |
$ 16,469 |
$ 40,031 |
$ 38,100 |
|||||||
Basic weighted average common shares outstanding |
19,127 |
18,954 |
19,084 |
18,905 |
|||||||
Diluted weighted average common shares outstanding |
19,428 |
19,401 |
19,518 |
19,444 |
|||||||
Basic net income per common share |
$ 0.52 |
$ 0.87 |
$ 1.90 |
$ 2.02 |
|||||||
Diluted net income per common share |
$ 0.51 |
$ 0.85 |
$ 1.86 |
$ 1.96 |
|||||||
Adjusted basic net income per common share |
$ 0.71 |
$ 0.87 |
$ 2.10 |
$ 2.02 |
|||||||
Adjusted diluted net income per common share |
$ 0.70 |
$ 0.85 |
$ 2.05 |
$ 1.96 |
|||||||
Explanation of Non-GAAP adjustments |
|||||||||||
(1) In 2019, the Company incurred approximately $4.1 million in restructuring charges related to the closing of the Company's legacy Brazil operations due to the acquisition of 2GET. The restructuring charges consist primarily of employee-related costs for the Company's existing Brazil operations. |
Heidrick & Struggles International, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In thousands) |
||||||
September 30, |
December 31, |
|||||
2019 |
2018 |
|||||
(Unaudited) |
||||||
Current assets |
||||||
Cash and cash equivalents |
$ 176,372 |
$ 279,906 |
||||
Marketable securities |
42,566 |
- |
||||
Accounts receivable, net |
150,872 |
114,977 |
||||
Prepaid expenses |
20,436 |
22,766 |
||||
Other current assets |
27,966 |
29,598 |
||||
Income taxes recoverable |
5,818 |
3,620 |
||||
Total current assets |
424,030 |
450,867 |
||||
Non-current assets |
||||||
Property and equipment, net |
29,356 |
33,871 |
||||
Operating lease right-of-use assets |
98,097 |
- |
||||
Assets designated for retirement and pension plans |
14,289 |
15,035 |
||||
Investments |
23,807 |
19,442 |
||||
Other non-current assets |
20,317 |
22,276 |
||||
Goodwill |
128,286 |
122,092 |
||||
Other intangible assets, net |
4,428 |
2,216 |
||||
Deferred income taxes |
34,013 |
34,830 |
||||
Total non-current assets |
352,593 |
249,762 |
||||
Total assets |
$ 776,623 |
$ 700,629 |
||||
Current liabilities |
||||||
Accounts payable |
$ 9,093 |
$ 9,166 |
||||
Accrued salaries and employee benefits |
180,207 |
227,653 |
||||
Deferred revenue, net |
40,434 |
40,673 |
||||
Operating lease liabilities |
30,663 |
- |
||||
Other current liabilities |
29,327 |
33,219 |
||||
Income taxes payable |
6,517 |
8,240 |
||||
Total current liabilities |
296,241 |
318,951 |
||||
Non-current liabilities |
||||||
Accrued salaries and employee benefits |
53,099 |
57,234 |
||||
Retirement and pension plans |
43,269 |
39,865 |
||||
Operating lease liabilities |
76,871 |
- |
||||
Other non-current liabilities |
10,508 |
17,423 |
||||
Total non-current liabilities |
183,747 |
114,522 |
||||
Stockholders' equity |
296,635 |
267,156 |
||||
Total liabilities and stockholders' equity |
$ 776,623 |
$ 700,629 |
Heidrick & Struggles International, Inc. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Three Months Ended |
|||||||
September 30, |
|||||||
2019 |
2018 |
||||||
Cash flows - operating activities |
|||||||
Net income |
$ 9,947 |
$ 16,469 |
|||||
Adjustments to reconcile net income to net cash used in operating activities: |
|||||||
Depreciation and amortization |
2,635 |
3,065 |
|||||
Deferred income taxes |
(536) |
(91) |
|||||
Stock-based compensation expense |
2,539 |
2,911 |
|||||
Accretion expense related to earnout payments |
168 |
316 |
|||||
Gain on marketable securities |
(237) |
- |
|||||
Changes in assets and liabilities, net of effects of acquisitions: |
|||||||
Accounts receivable |
(4,868) |
(4,660) |
|||||
Accounts payable |
834 |
1,036 |
|||||
Accrued expenses |
62,820 |
63,950 |
|||||
Restructuring accrual |
3,951 |
(1,948) |
|||||
Deferred revenue |
3,353 |
2,811 |
|||||
Income taxes payable, net |
83 |
1,063 |
|||||
Retirement and pension assets and liabilities |
138 |
(1,140) |
|||||
Prepaid expenses |
2,587 |
2,463 |
|||||
Other assets and liabilities, net |
3,050 |
(2,070) |
|||||
Net cash provided by operating activities |
86,464 |
84,175 |
|||||
Cash flows - investing activities |
|||||||
Acquisition of business |
(3,520) |
42 |
|||||
Capital expenditures |
(848) |
(2,391) |
|||||
Purchases of available for sale investments |
(42,669) |
(155) |
|||||
Proceeds from sale of available for sale investments |
38,930 |
1,326 |
|||||
Net cash used in investing activities |
(8,107) |
(1,178) |
|||||
Cash flows - financing activities |
|||||||
Cash dividends paid |
(2,963) |
(2,531) |
|||||
Acquisition earnout payments |
(1,446) |
- |
|||||
Net cash used in financing activities |
(4,409) |
(2,531) |
|||||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
(2,890) |
(2,084) |
|||||
Net increase in cash, cash equivalents, and restricted cash |
71,058 |
78,382 |
|||||
Cash, cash equivalents, and restricted cash at beginning of period |
105,314 |
86,432 |
|||||
Cash, cash equivalents, and restricted cash at end of period |
$ 176,372 |
$ 164,814 |
Heidrick & Struggles International, Inc. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Nine Months Ended |
|||||||
September 30, |
|||||||
2019 |
2018 |
||||||
Cash flows - operating activities |
|||||||
Net income |
$ 36,314 |
$ 38,100 |
|||||
Adjustments to reconcile net income to net cash used in operating activities: |
|||||||
Depreciation and amortization |
7,983 |
9,558 |
|||||
Deferred income taxes |
(24) |
(438) |
|||||
Stock-based compensation expense |
7,250 |
6,763 |
|||||
Accretion expense related to earnout payments |
495 |
963 |
|||||
Gain on marketable securities |
(353) |
- |
|||||
Changes in assets and liabilities, net of effects of acquisitions: |
|||||||
Accounts receivable |
(36,961) |
(60,057) |
|||||
Accounts payable |
(144) |
(761) |
|||||
Accrued expenses |
(52,680) |
3,834 |
|||||
Restructuring accrual |
2,762 |
(10,833) |
|||||
Deferred revenue |
113 |
185 |
|||||
Income taxes payable, net |
(3,952) |
(2,003) |
|||||
Retirement and pension assets and liabilities |
1,824 |
(1,019) |
|||||
Prepaid expenses |
(920) |
(3,416) |
|||||
Other assets and liabilities, net |
2,874 |
(3,761) |
|||||
Net cash used in operating activities |
(35,419) |
(22,885) |
|||||
Cash flows - investing activities |
|||||||
Acquisition of business |
(3,520) |
(3,119) |
|||||
Capital expenditures |
(2,641) |
(4,939) |
|||||
Purchases of available for sale investments |
(83,146) |
(2,046) |
|||||
Proceeds from sale of available for sale investments |
39,162 |
2,890 |
|||||
Net cash used in investing activities |
(50,145) |
(7,214) |
|||||
Cash flows - financing activities |
|||||||
Proceeds from line of credit |
- |
20,000 |
|||||
Payments on line of credit |
- |
(20,000) |
|||||
Cash dividends paid |
(8,866) |
(7,573) |
|||||
Payment of employee tax withholdings on equity transactions |
(4,552) |
(2,234) |
|||||
Acquisition earnout payments |
(1,853) |
- |
|||||
Net cash used in financing activities |
(15,271) |
(9,807) |
|||||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
(3,055) |
(3,442) |
|||||
Net decrease in cash, cash equivalents, and restricted cash |
(103,890) |
(43,348) |
|||||
Cash, cash equivalents, and restricted cash at beginning of period |
280,262 |
208,162 |
|||||
Cash, cash equivalents, and restricted cash at end of period |
$ 176,372 |
$ 164,814 |
Heidrick & Struggles International, Inc. |
|||||||||||
Reconciliation of Net Income and Operating Income to |
|||||||||||
Adjusted EBITDA (Non-GAAP) |
|||||||||||
(In thousands) |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
September 30, |
September 30, |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Revenue before reimbursements (net revenue) |
$ 182,174 |
$ 187,588 |
$ 526,890 |
$ 530,718 |
|||||||
Net income |
9,947 |
16,469 |
36,314 |
38,100 |
|||||||
Interest, net |
(819) |
(259) |
(2,039) |
(496) |
|||||||
Other, net |
464 |
(2,345) |
(1,887) |
(1,849) |
|||||||
Provision for income taxes |
4,880 |
6,718 |
16,828 |
16,410 |
|||||||
Operating income |
14,472 |
20,583 |
49,216 |
52,165 |
|||||||
Adjustments |
|||||||||||
Salaries and employee benefits |
|||||||||||
Stock-based compensation expense |
2,539 |
2,464 |
6,790 |
5,755 |
|||||||
General and administrative expenses |
|||||||||||
Depreciation |
2,444 |
2,709 |
7,316 |
8,337 |
|||||||
Intangible amortization |
192 |
355 |
667 |
1,220 |
|||||||
Earnout accretion |
168 |
316 |
495 |
963 |
|||||||
Restructuring charges |
4,130 |
- |
4,130 |
- |
|||||||
Total adjustments |
9,473 |
5,844 |
19,398 |
16,275 |
|||||||
Adjusted EBITDA |
$ 23,945 |
$ 26,427 |
$ 68,614 |
$ 68,440 |
|||||||
Adjusted EBITDA Margin |
13.1% |
14.1% |
13.0% |
12.9% |
View original content to download multimedia:http://www.prnewswire.com/news-releases/heidrick--struggles-reports-2019-third-quarter-and-nine-month-results-300946585.html
SOURCE