(In thousands, except per share amounts) |
Three Months Ended |
Three Months Ended |
Year Ended |
Year Ended |
|||||||
(Unaudited) |
December 31, 2017 |
December 31, 2016 |
December 31, 2017 |
December 31, 2016 |
|||||||
GAAP |
Adjusted* |
GAAP |
GAAP |
Adjusted* |
GAAP |
||||||
Net revenue (before reimbursements) |
$169,380 |
$169,380 |
$159,821 |
$621,400 |
$621,400 |
$582,390 |
|||||
Operating income (loss) |
(18,772) |
8,458 |
7,665 |
(26,523) |
41,366 |
35,233 |
|||||
Net income (loss) |
(39,208) |
2,777 |
493 |
(48,635) |
20,874 |
15,413 |
|||||
Diluted earnings (loss) per share |
($2.09) |
$0.15 |
$0.03 |
($2.60) |
$1.09 |
$0.81 |
*Refer to "Non-GAAP Financial Measures" at the end of this release for a discussion of the non-GAAP financial measures used in this release and the reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures detailed in the attached schedule. |
"Our record net revenue in 2017 was driven by the growth of Executive Search in all three regions and by
2017 Fourth Quarter Results
Consolidated net revenue (revenue before reimbursements) increased 6.0 percent, or
Executive Search net revenue increased 10.6 percent year over year, or
There were 346 Executive Search consultants at
Culture Shaping net revenue declined 3.5 percent, or
Consolidated salaries and employee benefits expense in the 2017 fourth quarter increased 11.6 percent, or
General and administrative expenses declined 10.6 percent, or
In the fourth quarter, the company recorded a non-cash impairment charge of
Also in the fourth quarter, the company recorded restructuring charges of
Reflecting the impairment and restructuring charges, the company reported an operating loss in the 2017 fourth quarter of
In the 2017 fourth quarter, the net loss was
Net cash provided by operating activities in the 2017 fourth quarter was
2017 Results
For the fiscal year ended
Executive Search net revenue increased 8.8 percent, or
Culture Shaping net revenue declined 22.3 percent, or
The operating loss in 2017 was
Four unusual items contributed to the reported decline in operating income in 2017. In the first quarter, the company reached a settlement with Her Majesty's Revenue & Customs ("HMRC") in the
In 2016, there were two unusual items that impacted operating income. In the first quarter of 2016, following the acquisitions of
The net loss in 2017 was
Net cash provided by operating activities in 2017 was
2018 Outlook
The company is forecasting first quarter 2018 consolidated net revenue of between
Rajagopalan added, "Market demand for executive search and leadership advisory services remains strong and we intend to improve on the record revenue we achieved in 2017. The strategic actions that we have taken position us to execute our plan to drive profitable growth and operating excellence. The launch 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 EBITDA, Adjusted EBITDA margin, Adjusted operating income and Adjusted operating margin, Adjusted net income and Adjusted diluted earnings per share.
- Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, stock-based compensation expense, compensation expense associated with
Senn Delaney retention awards, earnout accretion expense related to acquisitions, restructuring charges, goodwill and intangible asset impairment, and other non-operating income (expense). - Adjusted EBITDA margin refers to Adjusted EBITDA (as explained above) as a percentage of net revenue in the same period. A reconciliation of Adjusted EBITDA to Net Income is provided on the last schedule of this release.
- Adjusted operating income refers to operating income excludes the expense associated with a settlement with the HMRC related to the taxation of a legacy
U.K. benefit trust obligation in the 2017 first quarter, impairment charges in the 2017 second quarter, impairment charge in the 2017 fourth quarter, and restructuring charges in the 2017 fourth quarter. - Adjusted operating margin refers to Adjusted operating income (as explained above) as a percentage of net revenue in the same period.
- Adjusted net income and adjusted diluted earnings per share reflect the exclusion of a cash settlement with the HMRC related to the taxation of a legacy
U.K. benefit trust obligation in the 2017 first quarter, impairment charges in the 2017 second quarter and 2017 fourth quarter, restructuring charges in the 2017 fourth quarter and the impact of the tax change legislation (U.S. Tax Cuts and Jobs Act) in the 2017 fourth quarter. - A reconciliation of Adjusted operating income, Adjusted operating margin, Adjusted net income and Adjusted diluted earnings per share with the most directly comparable measure calculated and presented in accordance with GAAP is provided in the third schedule of this release.
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 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, 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
Press Release Contacts:
1 312 496 1774, jcreed@heidrick.com
H&S Media Contact:
1 312 496 1593, jharmon@heidrick.com
Heidrick & Struggles International, Inc. |
||||||||||
Condensed Consolidated Statements of Comprehensive Income (Loss) |
||||||||||
(In thousands, except per share data) |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
||||||||||
December 31, |
||||||||||
2017 |
2016 |
$ Change |
% Change |
|||||||
Revenue: |
||||||||||
Revenue before reimbursements (net revenue) |
$ 169,380 |
$159,821 |
$9,559 |
6.0% |
||||||
Reimbursements |
4,916 |
4,743 |
173 |
3.6% |
||||||
Total revenue |
174,296 |
164,564 |
9,732 |
5.9% |
||||||
Operating expenses: |
||||||||||
Salaries and employee benefits |
125,060 |
112,055 |
13,005 |
11.6% |
||||||
General and administrative expenses |
35,862 |
40,101 |
(4,239) |
-10.6% |
||||||
Impairment charges |
11,564 |
- |
11,564 |
NM |
||||||
Restructuring charges |
15,666 |
- |
||||||||
Reimbursed expenses |
4,916 |
4,743 |
173 |
3.6% |
||||||
Total operating expenses |
193,068 |
156,899 |
36,169 |
23.1% |
||||||
Operating income (loss) |
(18,772) |
7,665 |
(26,437) |
-344.9% |
||||||
Non-operating income (expense): |
||||||||||
Interest, net |
190 |
72 |
||||||||
Other, net |
(507) |
1,871 |
||||||||
Net non-operating income (expense) |
(317) |
1,943 |
||||||||
Income (loss) before income taxes |
(19,089) |
9,608 |
||||||||
Provision for income taxes |
20,119 |
9,115 |
||||||||
Net income (loss) |
(39,208) |
493 |
||||||||
Other comprehensive income (loss), net of tax |
2,356 |
(5,794) |
||||||||
Comprehensive loss |
($36,852) |
($5,301) |
||||||||
Basic weighted average common shares outstanding |
18,781 |
18,578 |
||||||||
Dilutive common shares |
- |
419 |
||||||||
Diluted weighted average common shares outstanding |
18,781 |
18,997 |
||||||||
Basic net income (loss) per common share |
($2.09) |
$0.03 |
||||||||
Diluted net income (loss) per common share |
($2.09) |
$0.03 |
||||||||
Salaries and employee benefits as a % of net revenue |
73.8% |
70.1% |
||||||||
General and administrative expense as a % of net revenue |
21.2% |
25.1% |
||||||||
Operating income (loss) as a % of net revenue |
-11.1% |
4.8% |
Heidrick & Struggles International, Inc. |
|||||||
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|||||||
(In thousands, except per share amounts) |
|||||||
(Unaudited) |
|||||||
Year Ended |
|||||||
December 31, |
|||||||
2017 |
2016 |
$ Change |
% Change |
||||
Revenue: |
|||||||
Revenue before reimbursements (net revenue) |
$ 621,400 |
$ 582,390 |
$ 39,010 |
6.7% |
|||
Reimbursements |
18,656 |
18,516 |
140 |
0.8% |
|||
Total revenue |
640,056 |
600,906 |
39,150 |
6.5% |
|||
Operating expenses: |
|||||||
Salaries and employee benefits |
434,219 |
400,070 |
34,149 |
8.5% |
|||
General and administrative expenses |
147,316 |
147,087 |
229 |
0.2% |
|||
Impairment charges |
50,722 |
- |
50,722 |
NM |
|||
Restructuring charges |
15,666 |
- |
15,666 |
NM |
|||
Reimbursed expenses |
18,656 |
18,516 |
140 |
0.8% |
|||
Total operating expenses |
666,579 |
565,673 |
100,906 |
17.8% |
|||
Operating income (loss) |
(26,523) |
35,233 |
(61,756) |
-175.3% |
|||
Non-operating income (expense): |
|||||||
Interest, net |
385 |
244 |
|||||
Other, net |
(3,280) |
2,289 |
|||||
Net non-operating income (expense) |
(2,895) |
2,533 |
|||||
Income (loss) before income taxes |
(29,418) |
37,766 |
|||||
Provision for income taxes |
19,217 |
22,353 |
|||||
Net income (loss) |
(48,635) |
15,413 |
|||||
Other comprehensive income (loss), net of tax |
9,993 |
(5,937) |
|||||
Comprehensive income (loss) |
$ (38,642) |
$ 9,476 |
|||||
Basic weighted average common shares outstanding |
18,735 |
18,540 |
|||||
Dilutive common shares |
- |
498 |
|||||
Diluted weighted average common shares outstanding |
18,735 |
19,038 |
|||||
Basic net income (loss) per common share |
$ (2.60) |
$ 0.83 |
|||||
Diluted net income (loss) per common share |
$ (2.60) |
$ 0.81 |
|||||
Salaries and employee benefits as a % of net revenue |
69.9% |
68.7% |
|||||
General and administrative expense as a % of net revenue |
23.7% |
25.3% |
|||||
Operating income (loss) as a % of net revenue |
-4.3% |
6.0% |
Heidrick & Struggles International, Inc. |
|||||||||
Reconciliation of Operating Income (Loss) and Adjusted Operating Income (Non-GAAP) |
|||||||||
(In thousands) |
|||||||||
(Unaudited) |
|||||||||
Three Months Ended |
Year Ended |
||||||||
December 31, |
December 31, |
||||||||
2017 |
2016 |
2017 |
2016 |
||||||
Revenue before reimbursements (net revenue) |
$ 169,380 |
$ 159,821 |
$ 621,400 |
$ 582,390 |
|||||
Operating income (loss) |
(18,772) |
7,665 |
(26,523) |
35,233 |
|||||
Adjustments |
|||||||||
U.K. EBT settlement (1) |
- |
- |
1,501 |
- |
|||||
Impairment charges (2) |
11,564 |
- |
50,722 |
- |
|||||
Restructuring charges (3) |
15,666 |
- |
15,666 |
- |
|||||
Total adjustments |
27,230 |
- |
67,889 |
- |
|||||
Adjusted operating income |
$ 8,458 |
$ 7,665 |
$ 41,366 |
$ 35,233 |
|||||
Operating income (loss) as a % of net revenue |
-11.1% |
4.8% |
-4.3% |
6.0% |
|||||
Adjusted operating income as a % of net revenue |
5.0% |
4.8% |
6.7% |
6.0% |
Heidrick & Struggles International, Inc. |
|||||||||
Reconciliation of Net Income (Loss) and Adjusted Net Income (Non-GAAP) |
|||||||||
(In thousands, except per share amounts) |
|||||||||
(Unaudited) |
|||||||||
Three Months Ended |
Year Ended |
||||||||
December 31, |
December 31, |
||||||||
2017 |
2016 |
2017 |
2016 |
||||||
Net income (loss) |
$ (39,208) |
$ 493 |
$ (48,635) |
$ 15,413 |
|||||
Adjustments |
|||||||||
U.K. EBT settlement (1) |
- |
- |
3,880 |
- |
|||||
Impairment charges (2) |
11,564 |
- |
50,722 |
- |
|||||
Restructuring charges (3) |
15,666 |
- |
15,666 |
- |
|||||
Tax effect on above adjustments |
(8,977) |
- |
(24,491) |
- |
|||||
2017 Tax Reform Act (4) |
23,732 |
- |
23,732 |
- |
|||||
Total adjustments |
41,985 |
- |
69,509 |
- |
|||||
Adjusted net income |
$ 2,777 |
$ 493 |
$ 20,874 |
$ 15,413 |
|||||
Basic weighted average common shares outstanding |
18,781 |
18,578 |
18,735 |
18,540 |
|||||
Dilutive common shares |
344 |
419 |
406 |
498 |
|||||
Diluted weighted average common shares outstanding |
19,125 |
18,997 |
19,141 |
19,038 |
|||||
Basic net income (loss) per common share |
$ (2.09) |
$ 0.03 |
$ (2.60) |
$ 0.83 |
|||||
Diluted net income (loss) per common share |
$ (2.09) |
$ 0.03 |
$ (2.60) |
$ 0.81 |
|||||
Adjusted basic net income per common share |
$ 0.15 |
$ 0.03 |
$ 1.11 |
$ 0.83 |
|||||
Adjusted diluted net income per common share |
$ 0.15 |
$ 0.03 |
$ 1.09 |
$ 0.81 |
Explanation of Non-GAAP adjustments |
(1) On March 31, 2017, the Company reached a settlement with Her Majesty's Revenue and Customs ("HMRC") in the United Kingdom regarding HMRC's challenge of the tax treatment of certain of the Company's contributions in the United Kingdom to an Employee Benefits Trust between 2002 and 2008. The Company has recorded $1.5 million related to the Pay as You Earn tax and Class 1 National Insurance Contributions and the respective beneficiary reimbursements as a component of Salaries and employee benefitsin the Condensed Consolidated Statement of Comprehensive Income (Loss) for the year ended December 31, 2017. Inheritance tax and interest expense of $2.4 million incurred as a result of the settlement is recorded as a component of Other, netin the Condensed Consolidated Statement of Comprehensive Income (Loss) for the year ended December 31, 2017. |
(2) Includes $11.6 million of goodwill and intangible asset impairment related to our Leadership Consulting operating segment for the three months ended December 31, 2017. Includes $11.6 million and $39.2 million of goodwill and intangible asset impairment related to our Leadership Consulting and Culture Shaping operating segments, respectively, for the year ended December 31, 2017. |
(3) In 2017, the Company recorded restructuring charges of $15.7 million in connection with initiatives to reduce overall costs and improve operational efficiencies. These charges consist of $13.1 million of employee-related costs, including severance associated with reductions in our workforce, $2.3 million of other professional and consulting fees and $0.3 million of expenses associated with closing three office locations. |
(4) Represents the impact of the "Tax Cuts and Jobs Act" enacted on December 22, 2017. |
Heidrick & Struggles International, Inc. |
||||||||||||
Segment Information |
||||||||||||
(In thousands) |
||||||||||||
(Unaudited) |
||||||||||||
Three Months Ended December 31, |
||||||||||||
$ |
% |
2017 |
2016 |
|||||||||
2017 |
2016 |
Change |
Change |
Margin * |
Margin * |
|||||||
Revenue: |
||||||||||||
Executive Search |
||||||||||||
Americas |
$ 91,351 |
$82,805 |
$8,546 |
10.3% |
||||||||
Europe |
34,812 |
29,972 |
4,840 |
16.1% |
||||||||
Asia Pacific |
22,743 |
21,892 |
851 |
3.9% |
||||||||
Total Executive Search |
148,906 |
134,669 |
14,237 |
10.6% |
||||||||
Leadership Consulting |
11,257 |
15,603 |
(4,346) |
-27.9% |
||||||||
Culture Shaping |
9,217 |
9,549 |
(332) |
-3.5% |
||||||||
Revenue before reimbursements (net revenue) |
169,380 |
159,821 |
9,559 |
6.0% |
||||||||
Reimbursements |
4,916 |
4,743 |
173 |
3.6% |
||||||||
Total revenue |
$174,296 |
$164,564 |
$9,732 |
5.9% |
||||||||
Operating income (loss): |
||||||||||||
Executive Search |
||||||||||||
Americas (1) |
$15,445 |
$15,273 |
$172 |
1.1% |
16.9% |
18.4% |
||||||
Europe (2) |
(3,909) |
(76) |
(3,833) |
NM |
-11.2% |
-0.3% |
||||||
Asia Pacific (3) |
(3,191) |
(29) |
(3,162) |
NM |
-14.0% |
-0.1% |
||||||
Total Executive Search |
8,345 |
15,168 |
(6,823) |
-45.0% |
5.6% |
11.3% |
||||||
Leadership Consulting (4) |
(11,882) |
4,419 |
(16,301) |
-368.9% |
-105.6% |
28.3% |
||||||
Culture Shaping (5) |
537 |
370 |
167 |
45.1% |
5.8% |
3.9% |
||||||
Total segments |
(3,000) |
19,957 |
(22,957) |
-115.0% |
-1.8% |
12.5% |
||||||
Global Operations Support (6) |
(15,772) |
(12,292) |
(3,480) |
-28.3% |
-9.3% |
-7.7% |
||||||
Operating income (loss)* |
($18,772) |
$7,665 |
($26,437) |
-344.9% |
-11.1% |
4.8% |
* Margin based on revenue before reimbursements (net revenue). |
(1) Americas operating income includes $0.8 million of restructuring charges in 2017. |
(2) Europe operating income includes $4.0 million of restructuring charges in 2017. |
(3) Asia Pacific operating income includes $2.0 million of restructuring charges in 2017. |
(4) Leadership Consulting operating loss includes $11.6 million of impairment charges and $0.9 million of restructuring charges in 2017. |
(5) Culture Shaping operating loss includes $2.5 million of restructuring charges in 2017. |
(6) Global Operations Support operating loss includes $5.5 million of restructuring charges in 2017. |
Heidrick & Struggles International, Inc. |
||||||||||||
Segment Information |
||||||||||||
(In thousands) |
||||||||||||
(Unaudited) |
||||||||||||
Year ended December 31, |
||||||||||||
2017 |
2016 |
|||||||||||
2017 |
2016 |
$ Change |
% Change |
Margin * |
Margin * |
|||||||
Revenue: |
||||||||||||
Executive Search |
||||||||||||
Americas |
$ 339,793 |
$ 313,292 |
$ 26,501 |
8.5% |
||||||||
Europe |
125,346 |
108,754 |
16,592 |
15.3% |
||||||||
Asia Pacific |
86,905 |
85,319 |
1,586 |
1.9% |
||||||||
Total Executive Search |
552,044 |
507,365 |
44,679 |
8.8% |
||||||||
Leadership Consulting |
41,227 |
38,806 |
2,421 |
6.2% |
||||||||
Culture Shaping |
28,129 |
36,219 |
(8,090) |
-22.3% |
||||||||
Revenue before reimbursements (net revenue) |
621,400 |
582,390 |
39,010 |
6.7% |
||||||||
Reimbursements |
18,656 |
18,516 |
140 |
0.8% |
||||||||
Total revenue |
$ 640,056 |
$ 600,906 |
$ 39,150 |
6.5% |
||||||||
Operating income (loss): |
||||||||||||
Executive Search |
||||||||||||
Americas (1) |
$ 81,531 |
$ 73,857 |
$ 7,674 |
10.4% |
24.0% |
23.6% |
||||||
Europe (2) |
2,038 |
6,851 |
(4,813) |
-70.3% |
1.6% |
6.3% |
||||||
Asia Pacific (3) |
2,128 |
4,799 |
(2,671) |
-55.7% |
2.4% |
5.6% |
||||||
Total Executive Search |
85,697 |
85,507 |
190 |
0.2% |
15.5% |
16.9% |
||||||
Leadership Consulting (4) |
(15,614) |
(1,495) |
(14,119) |
NM |
-37.9% |
-3.9% |
||||||
Culture Shaping (5) |
(41,818) |
(1,558) |
(40,260) |
NM |
-148.7% |
-4.3% |
||||||
Total segments |
28,265 |
82,454 |
(54,189) |
-65.7% |
4.5% |
14.2% |
||||||
Global Operations Support (6) |
(54,788) |
(47,221) |
(7,567) |
-16.0% |
-8.8% |
-8.1% |
||||||
Total operating income (loss) (3) |
$ (26,523) |
$ 35,233 |
$ (61,756) |
-175.3% |
-4.3% |
6.0% |
* Margin based on revenue before reimbursements (net revenue). |
(1) Americas operating income includes $0.8 million of restructuring charges in 2017. |
(2) Europe operating income includes $4.0 million of restructuring charges in 2017. |
(3) Asia Pacific operating income includes $2.0 million of restructuring charges in 2017. |
(4) Leadership Consulting operating loss includes $11.6 million of impairment charges and $0.9 million of restructuring charges in 2017. |
(5) Culture Shaping operating loss includes $39.2 million of impairment charges and $2.5 million of restructuring charges in 2017. |
(6) Global Operations Support operating loss includes $5.5 million of restructuring charges in 2017. |
Heidrick & Struggles International, Inc. |
|||||
Condensed Consolidated Balance Sheets |
|||||
(In thousands) |
|||||
December 31 |
December 31, |
||||
2017 |
2016 |
||||
(Unaudited) |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ 207,534 |
$ 165,011 |
|||
Accounts receivable, net |
98,700 |
93,191 |
|||
Prepaid expenses |
22,003 |
21,602 |
|||
Other current assets |
11,620 |
13,779 |
|||
Income taxes recoverable |
3,933 |
4,847 |
|||
Total current assets |
343,790 |
298,430 |
|||
Non-current assets: |
|||||
Property and equipment, net |
39,514 |
35,099 |
|||
Assets designated for retirement and pension plans |
17,130 |
15,698 |
|||
Investments |
21,319 |
17,346 |
|||
Other non-current assets |
8,999 |
9,322 |
|||
Goodwill |
118,892 |
151,844 |
|||
Other intangible assets, net |
2,158 |
20,690 |
|||
Deferred income taxes |
35,402 |
33,073 |
|||
Total non-current assets |
243,414 |
283,072 |
|||
Total assets |
$ 587,204 |
$ 581,502 |
|||
Current liabilities: |
|||||
Accounts payable |
$ 9,824 |
$ 7,952 |
|||
Accrued salaries and employee benefits |
177,426 |
155,523 |
|||
Deferred revenue, net |
31,272 |
28,367 |
|||
Other current liabilities |
40,346 |
24,133 |
|||
Income taxes payable |
6,924 |
4,617 |
|||
Total current liabilities |
265,792 |
220,592 |
|||
Non-current liabilities: |
|||||
Accrued salaries and employee benefits |
40,308 |
34,993 |
|||
Retirement and pension plans |
44,802 |
39,039 |
|||
Other non-current liabilities |
23,597 |
28,288 |
|||
Total non-current liabilities |
108,707 |
102,320 |
|||
Stockholders' equity |
212,705 |
258,590 |
|||
Total liabilities and stockholders' equity |
$ 587,204 |
$ 581,502 |
Heidrick & Struggles International, Inc. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Three Months Ended |
|||||||
December 31, |
|||||||
2017 |
2016 |
||||||
Cash flows - operating activities: |
|||||||
Net income |
$ (39,208) |
$493 |
|||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization |
3,504 |
4,757 |
|||||
Deferred income taxes |
13,650 |
4,125 |
|||||
Stock-based compensation expense |
1,020 |
1,338 |
|||||
Accretion expense related to earnout payments |
202 |
437 |
|||||
Impairment charges |
11,564 |
- |
|||||
Changes in assets and liabilities, net of effects of acquisitions: |
|||||||
Accounts receivable |
30,721 |
18,842 |
|||||
Accounts payable |
1,425 |
(1,329) |
|||||
Accrued expenses |
56,373 |
46,221 |
|||||
Restructuring accrual |
13,025 |
- |
|||||
Deferred revenue |
(4,051) |
(2,970) |
|||||
Income taxes payable, net |
3,425 |
1,260 |
|||||
Retirement and pension assets and liabilities |
267 |
1,206 |
|||||
Prepaid expenses |
2,428 |
1,898 |
|||||
Other assets and liabilities, net |
8,626 |
(2,441) |
|||||
Net cash provided by operating activities |
102,971 |
73,837 |
|||||
Cash flows - investing activities: |
|||||||
Capital expenditures |
(861) |
(3,172) |
|||||
Purchases of available for sale investments |
(152) |
(114) |
|||||
Proceeds from sale of available for sale investments |
133 |
25 |
|||||
Net cash used in investing activities |
(880) |
(3,261) |
|||||
Cash flows - financing activities: |
|||||||
Cash dividends paid |
(2,435) |
(2,513) |
|||||
Net cash used in financing activities |
(2,435) |
(2,513) |
|||||
Effect of exchange rate fluctuations on cash and cash equivalents |
2,160 |
(3,027) |
|||||
Net increase in cash and cash equivalents |
101,816 |
65,036 |
|||||
Cash and cash equivalents at beginning of period |
105,718 |
99,975 |
|||||
Cash and cash equivalents at end of period |
$ 207,534 |
$ 165,011 |
Heidrick & Struggles International, Inc. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Year Ended |
|||||||
December 31, |
|||||||
2017 |
2016 |
||||||
Cash flows - operating activities: |
|||||||
Net income (loss) |
$ (48,635) |
$ 15,413 |
|||||
Adjustments to reconcile net income to net cash used in operating activities: |
|||||||
Depreciation and amortization |
14,774 |
16,433 |
|||||
Deferred income taxes |
(1,690) |
2,394 |
|||||
Stock-based compensation expense |
4,935 |
6,393 |
|||||
Accretion expense related to earnout payments |
1,038 |
635 |
|||||
Impairment charges |
50,722 |
- |
|||||
Changes in assets and liabilities, net of effects of acquisitions: |
|||||||
Accounts receivable |
(1,882) |
(14,425) |
|||||
Accounts payable |
1,474 |
941 |
|||||
Accrued expenses |
18,330 |
(909) |
|||||
Restructuring accrual |
13,025 |
- |
|||||
Deferred revenue |
2,010 |
(1,672) |
|||||
Income taxes payable, net |
3,381 |
1,184 |
|||||
Retirement and pension assets and liabilities |
3,065 |
4,215 |
|||||
Prepaid expenses |
797 |
(2,330) |
|||||
Other assets and liabilities, net |
5,626 |
(3,449) |
|||||
Net cash provided by operating activities |
66,970 |
24,823 |
|||||
Cash flows - investing activities: |
|||||||
Restricted cash |
(3) |
7,228 |
|||||
Acquisition of business |
(364) |
(27,722) |
|||||
Capital expenditures |
(14,022) |
(5,351) |
|||||
Purchases of available for sale investments |
(2,269) |
(2,475) |
|||||
Proceeds from sale of available for sale investments |
1,404 |
535 |
|||||
Net cash used in investing activities |
(15,254) |
(27,785) |
|||||
Cash flows - financing activities: |
|||||||
Proceeds from line of credit |
40,000 |
- |
|||||
Payments on line of credit |
(40,000) |
- |
|||||
Cash dividends paid |
(10,111) |
(9,955) |
|||||
Payment of employee tax withholdings on equity transactions |
(2,392) |
(2,676) |
|||||
Acquisition earnout payments |
(4,557) |
(7,461) |
|||||
Net cash used in financing activities |
(17,060) |
(20,092) |
|||||
Effect of exchange rate fluctuations on cash and cash equivalents |
7,867 |
(2,387) |
|||||
Net increase (decrease) in cash and cash equivalents |
42,523 |
(25,441) |
|||||
Cash and cash equivalents at beginning of period |
165,011 |
190,452 |
|||||
Cash and cash equivalents at end of period |
$ 207,534 |
$ 165,011 |
Heidrick & Struggles International, Inc. |
||||||||||
Reconciliation of Net Income (Loss) and Operating Income (Loss) to |
||||||||||
Adjusted EBITDA (Non-GAAP) |
||||||||||
(In thousands) |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
Year Ended |
|||||||||
December 31, |
December 31, |
|||||||||
2017 |
2016 |
2017 |
2016 |
|||||||
Revenue before reimbursements (net revenue) |
$ 169,380 |
$ 159,821 |
$ 621,400 |
$ 582,390 |
||||||
Net income (loss) |
(39,208) |
493 |
(48,635) |
15,413 |
||||||
Interest, net |
(190) |
(72) |
(385) |
(244) |
||||||
Other, net |
507 |
(1,871) |
3,280 |
(2,289) |
||||||
Provision for income taxes |
20,119 |
9,115 |
19,217 |
22,353 |
||||||
Operating income (loss) |
(18,772) |
7,665 |
(26,523) |
35,233 |
||||||
Adjustments |
||||||||||
Salaries and employee benefits |
||||||||||
Stock-based compensation expense |
1,020 |
1,339 |
4,597 |
5,831 |
||||||
Senn Delaney retention awards |
- |
617 |
- |
3,047 |
||||||
General and administrative expenses |
||||||||||
Depreciation |
3,038 |
2,363 |
10,417 |
9,368 |
||||||
Intangible amortization |
466 |
2,435 |
4,357 |
7,106 |
||||||
Earnout accretion |
202 |
437 |
854 |
635 |
||||||
Impairment charges |
11,564 |
- |
50,722 |
- |
||||||
Restructuring charges |
15,666 |
- |
15,666 |
- |
||||||
Total adjustments |
31,956 |
7,191 |
86,613 |
25,987 |
||||||
Adjusted EBITDA |
$ 13,184 |
$ 14,856 |
$ 60,090 |
$ 61,220 |
||||||
Adjusted EBITDA Margin |
7.8% |
9.3% |
9.7% |
10.5% |
View original content with multimedia:http://www.prnewswire.com/news-releases/heidrick--struggles-reports-record-net-revenue-in-2017-300604386.html
SOURCE