Press Release
Heidrick & Struggles Reports Third Quarter 2023 Results
25-Oct-2023
Quarterly Revenue of
13th Consecutive Quarter of Double-Digit Adjusted EBITDA Margin
Third Quarter Highlights:
- Net revenue of
$263.2 million increased 3% year over year - Operating income of
$22.1 million increased$8.6 million sequentially and operating margin was 8.4% - Adjusted operating income of
$22.1 million increased$1.3 million sequentially and adjusted operating margin was 8.4% - Adjusted EBITDA of
$32.3 million decreased$4.1 million sequentially and adjusted EBITDA margin was 12.3% - Net income was
$15.0 million and diluted earnings per share was$0.73
"We are very pleased with our third quarter results, posting year over year revenue growth and another double-digit adjusted EBITDA margin quarter despite ongoing macro uncertainty," stated
2023 Third Quarter Results
Consolidated net revenue was
On a sequential basis, 2023 third quarter operating income was
Executive Search net revenue was
The Company had 417 Executive Search consultants at
On-Demand Talent net revenue was
Consolidated salaries and benefits decreased
General and administrative expenses increased
The Company's cost of services was
The Company's research and development expenses were
Operating income was
Adjusted EBITDA was
Net income was
Net cash provided by operating activities was
Dividend
The Board of Directors declared a 2023 fourth quarter cash dividend of
2023 Fourth Quarter Outlook
The Company expects 2023 fourth quarter consolidated net revenue of between
Quarterly Webcast and Conference Call
About
Non-GAAP Financial Measures
To supplement the financial results presented in accordance with generally accepted accounting principles in
Non-GAAP financial measures used within this earnings release are adjusted operating income, adjusted operating income margin, adjusted net income, adjusted diluted earnings per share, adjusted effective tax rate, adjusted EBITDA, adjusted EBITDA margin, and consolidated net revenue excluding the impact of exchange rate fluctuations (referred to as constant currency). 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 to evaluate the comparability of financial information presented. Reconciliations of these non-GAAP financial measures to the most directly comparable measures calculated and presented in accordance with GAAP are provided as schedules attached to this release.
Adjusted operating income is operating income excluding goodwill impairment and earnout fair value adjustments.
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 are net income and diluted earnings per share excluding goodwill impairment and earnout fair value adjustments, net of tax.
Adjusted effective tax rate is effective tax rate excluding goodwill impairment and earnout fair value adjustments, net of tax.
Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, equity-settled stock compensation expense, earnout accretion, earnout fair value adjustments, acquisition contingent compensation, deferred compensation plan income and expense, reorganization costs, impairment charges, 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 within the meaning of the federal securities laws, including statements regarding guidance for the fourth quarter of 2023 and the Company's expectations regarding its One Heidrick strategy and associated investment initiatives. 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," "outlook," "projects," "forecasts," "aim" and similar expressions. Forward-looking statements are not guarantees of future performance, rely on a number of assumptions, and involve certain known and unknown risks and uncertainties that are difficult to predict, many of which are beyond our control. Factors that may cause actual outcomes and results to differ materially from what is expressed, forecasted, or implied in the forward-looking statements include, among other things, 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; our clients' ability to restrict us from recruiting their employees; our heavy reliance on information management systems; risks arising from our implementation of new technology and intellectual property to deliver new products and services to our clients; our dependence on third parties for the execution of certain critical functions; 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; any challenges to the classification of our on-demand talent as independent contractors; 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; the impacts, direct and indirect, of the COVID-19 pandemic (including the emergence of variant strains) or other highly infectious or contagious disease on our business, our consultants and employees, and the overall economy; the aggressive competition we face; the fact that our net revenue may be affected by adverse economic conditions including inflation, the impact of foreign currency exchange rate fluctuations; our ability to access additional credit; social, political, regulatory, legal and economic risks in markets where we operate, including the impact of the ongoing war in
Contacts:
Investors & Analysts:
shorwitz@heidrick.com
Media:
nchang@heidrick.com
Consolidated Statements of Comprehensive Income (In thousands, except per share amounts) (Unaudited) |
|||||||
Three Months Ended |
|||||||
2023 |
2022 |
$ Change |
% Change |
||||
Revenue |
|||||||
Revenue before reimbursements (net revenue) |
$ 263,160 |
$ 255,185 |
$ 7,975 |
3.1 % |
|||
Reimbursements |
4,736 |
3,086 |
1,650 |
53.5 % |
|||
Total revenue |
267,896 |
258,271 |
9,625 |
3.7 % |
|||
Operating expenses |
|||||||
Salaries and benefits |
167,219 |
171,473 |
(4,254) |
(2.5) % |
|||
General and administrative expenses |
37,564 |
32,189 |
5,375 |
16.7 % |
|||
Cost of services |
30,680 |
17,801 |
12,879 |
72.3 % |
|||
Research and development |
5,560 |
5,400 |
160 |
3.0 % |
|||
Reimbursed expenses |
4,736 |
3,086 |
1,650 |
53.5 % |
|||
Total operating expenses |
245,759 |
229,949 |
15,810 |
6.9 % |
|||
Operating income |
22,137 |
28,322 |
(6,185) |
(21.8) % |
|||
Non-operating income (expense) |
|||||||
Interest, net |
2,505 |
1,255 |
|||||
Other, net |
(649) |
(43) |
|||||
Net non-operating income |
1,856 |
1,212 |
|||||
Income before income taxes |
23,993 |
29,534 |
|||||
Provision for income taxes |
9,006 |
8,708 |
|||||
Net income |
14,987 |
20,826 |
|||||
Other comprehensive loss, net of tax |
(4,001) |
(5,454) |
|||||
Comprehensive income |
$ 10,986 |
$ 15,372 |
|||||
Weighted-average common shares outstanding |
|||||||
Basic |
20,076 |
19,816 |
|||||
Diluted |
20,553 |
20,413 |
|||||
Earnings per common share |
|||||||
Basic |
$ 0.75 |
$ 1.05 |
|||||
Diluted |
$ 0.73 |
$ 1.02 |
|||||
Salaries and benefits as a % of net revenue |
63.5 % |
67.2 % |
|||||
General and administrative expenses as a % of net revenue |
14.3 % |
12.6 % |
|||||
Cost of services as a % of net revenue |
11.7 % |
7.0 % |
|||||
Research and development as a % of net revenue |
2.1 % |
2.1 % |
|||||
Operating income margin |
8.4 % |
11.1 % |
Segment Information (In thousands) (Unaudited) |
|||||||||||
Three Months Ended |
|||||||||||
2023 |
2022 |
$ Change |
% |
2023 |
2022 |
||||||
Revenue |
|||||||||||
Executive Search |
|||||||||||
|
|
|
$ (11,427) |
(7.9) % |
|||||||
|
44,606 |
41,141 |
3,465 |
8.4 % |
|||||||
|
21,888 |
27,919 |
(6,031) |
(21.6) % |
|||||||
Total Executive Search |
198,814 |
212,807 |
(13,993) |
(6.6) % |
|||||||
On-Demand Talent |
41,053 |
23,247 |
17,806 |
76.6 % |
|||||||
|
23,293 |
19,131 |
4,162 |
21.8 % |
|||||||
Revenue before reimbursements (net revenue) |
263,160 |
255,185 |
7,975 |
3.1 % |
|||||||
Reimbursements |
4,736 |
3,086 |
1,650 |
53.5 % |
|||||||
Total revenue |
|
|
$ 9,625 |
3.7 % |
|||||||
Operating income (loss) |
|||||||||||
Executive Search |
|||||||||||
|
|
|
$ (456) |
(1.1) % |
29.7 % |
27.6 % |
|||||
|
8,519 |
5,652 |
2,867 |
50.7 % |
19.1 % |
13.7 % |
|||||
|
2,486 |
4,503 |
(2,017) |
(44.8) % |
11.4 % |
16.1 % |
|||||
Total Executive Search |
50,290 |
49,896 |
394 |
0.8 % |
25.3 % |
23.4 % |
|||||
On-Demand Talent |
(4,595) |
(276) |
(4,319) |
NM |
(11.2) % |
(1.2) % |
|||||
|
(4,075) |
(2,000) |
(2,075) |
(103.8) % |
(17.5) % |
(10.5) % |
|||||
Total segments |
41,620 |
47,620 |
(6,000) |
(12.6) % |
15.8 % |
18.7 % |
|||||
Research and Development |
(5,560) |
(5,400) |
(160) |
(3.0) % |
(2.1) % |
(2.1) % |
|||||
Global Operations Support |
(13,923) |
(13,898) |
(25) |
(0.2) % |
(5.3) % |
(5.4) % |
|||||
Total operating income |
|
|
$ (6,185) |
(21.8) % |
8.4 % |
11.1 % |
1 Margin based on revenue before reimbursements (net revenue). |
Consolidated Statements of Comprehensive Income (In thousands, except per share amounts) (Unaudited) |
|||||||
Nine Months Ended |
|||||||
2023 |
2022 |
$ Change |
% Change |
||||
Revenue |
|||||||
Revenue before reimbursements (net revenue) |
$ 773,702 |
$ 837,747 |
$ (64,045) |
(7.6) % |
|||
Reimbursements |
10,090 |
7,170 |
2,920 |
40.7 % |
|||
Total revenue |
783,792 |
844,917 |
(61,125) |
(7.2) % |
|||
Operating expenses |
|||||||
Salaries and benefits |
504,994 |
580,602 |
(75,608) |
(13.0) % |
|||
General and administrative expenses |
112,405 |
97,186 |
15,219 |
15.7 % |
|||
Cost of services |
78,818 |
53,192 |
25,626 |
48.2 % |
|||
Research and development |
16,746 |
14,347 |
2,399 |
16.7 % |
|||
Impairment charges |
7,246 |
— |
7,246 |
100.0 % |
|||
Reimbursed expenses |
10,090 |
7,170 |
2,920 |
40.7 % |
|||
Total operating expenses |
730,299 |
752,497 |
(22,198) |
(2.9) % |
|||
Operating income |
53,493 |
92,420 |
(38,927) |
(42.1) % |
|||
Non-operating income (expense) |
|||||||
Interest, net |
7,667 |
1,664 |
|||||
Other, net |
2,537 |
(1,740) |
|||||
Net non-operating income (expense) |
10,204 |
(76) |
|||||
Income before income taxes |
63,697 |
92,344 |
|||||
Provision for income taxes |
24,142 |
28,902 |
|||||
Net income |
39,555 |
63,442 |
|||||
Other comprehensive loss, net of tax |
(3,633) |
(14,060) |
|||||
Comprehensive income |
$ 35,922 |
$ 49,382 |
|||||
Weighted-average common shares outstanding |
|||||||
Basic |
19,998 |
19,723 |
|||||
Diluted |
20,716 |
20,558 |
|||||
Earnings per common share |
|||||||
Basic |
$ 1.98 |
$ 3.22 |
|||||
Diluted |
$ 1.91 |
$ 3.09 |
|||||
Salaries and benefits as a % of net revenue |
65.3 % |
69.3 % |
|||||
General and administrative expenses as a % of net revenue |
14.5 % |
11.6 % |
|||||
Cost of services as a % of net revenue |
10.2 % |
6.3 % |
|||||
Research and development as a % of net revenue |
2.2 % |
1.7 % |
|||||
Operating income margin |
6.9 % |
11.0 % |
Segment Information (In thousands) (Unaudited) |
|||||||||||
Nine Months Ended |
|||||||||||
2023 |
2022 |
$ Change |
% |
2023 |
2022 |
||||||
Revenue |
|||||||||||
Executive Search |
|||||||||||
|
$ 398,210 |
$ 482,320 |
$ (84,110) |
(17.4) % |
|||||||
|
129,104 |
139,017 |
(9,913) |
(7.1) % |
|||||||
|
68,766 |
87,928 |
(19,162) |
(21.8) % |
|||||||
Total Executive Search |
596,080 |
709,265 |
(113,185) |
(16.0) % |
|||||||
On-Demand Talent |
111,410 |
68,981 |
42,429 |
61.5 % |
|||||||
|
66,212 |
59,501 |
6,711 |
11.3 % |
|||||||
Revenue before reimbursements (net revenue) |
773,702 |
837,747 |
(64,045) |
(7.6) % |
|||||||
Reimbursements |
10,090 |
7,170 |
2,920 |
40.7 % |
|||||||
Total revenue |
$ 783,792 |
$ 844,917 |
$ (61,125) |
(7.2) % |
|||||||
Operating income (loss) |
|||||||||||
Executive Search |
|||||||||||
|
$ 121,128 |
$ 123,842 |
$ (2,714) |
(2.2) % |
30.4 % |
25.7 % |
|||||
|
12,663 |
15,661 |
(2,998) |
(19.1) % |
9.8 % |
11.3 % |
|||||
|
7,132 |
13,469 |
(6,337) |
(47.0) % |
10.4 % |
15.3 % |
|||||
Total Executive Search |
140,923 |
152,972 |
(12,049) |
(7.9) % |
23.6 % |
21.6 % |
|||||
On-Demand Talent |
(11,821) |
(1,207) |
(10,614) |
NM |
(10.6) % |
(1.7) % |
|||||
|
(17,877) |
(4,492) |
(13,385) |
NM |
(27.0) % |
(7.5) % |
|||||
Total segments |
111,225 |
147,273 |
(36,048) |
(24.5) % |
14.4 % |
17.6 % |
|||||
Research and Development |
(16,746) |
(14,347) |
(2,399) |
(16.7) % |
(2.2) % |
(1.7) % |
|||||
Global Operations Support |
(40,986) |
(40,506) |
(480) |
(1.2) % |
(5.3) % |
(4.8) % |
|||||
Total operating income |
$ 53,493 |
$ 92,420 |
$ (38,927) |
(42.1) % |
6.9 % |
11.0 % |
|||||
1 |
Margin based on revenue before reimbursements (net revenue). |
2 |
Includes impairment charges of |
Reconciliation of Net Income and Adjusted Net Income (Non-GAAP) (In thousands, except per share amounts) (Unaudited) |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Net income |
$ 14,987 |
$ 20,826 |
$ 39,555 |
$ 63,442 |
|||
Adjustments |
|||||||
Impairment charges, net of tax1 |
— |
— |
6,038 |
— |
|||
Earnout fair value adjustment, net of tax2 |
— |
(350) |
— |
(350) |
|||
Total adjustments |
— |
(350) |
6,038 |
(350) |
|||
Adjusted net income |
$ 14,987 |
$ 20,476 |
$ 45,593 |
$ 63,092 |
|||
Weighted-average common shares outstanding |
|||||||
Basic |
20,076 |
19,816 |
19,998 |
19,723 |
|||
Diluted |
20,553 |
20,413 |
20,716 |
20,558 |
|||
Earnings per common share |
|||||||
Basic |
$ 0.75 |
$ 1.05 |
$ 1.98 |
$ 3.22 |
|||
Diluted |
$ 0.73 |
$ 1.02 |
$ 1.91 |
$ 3.09 |
|||
Adjusted earnings per common share |
|||||||
Basic |
$ 0.75 |
$ 1.03 |
$ 2.28 |
$ 3.20 |
|||
Diluted |
$ 0.73 |
$ 1.00 |
$ 2.20 |
$ 3.07 |
1 |
The Company recorded a goodwill impairment charge of |
2 |
The Company recorded a fair value adjustment to reduce the On-Demand Talent earnout by |
Consolidated Balance Sheets (In thousands) (Unaudited) |
|||
|
|
||
Current assets |
|||
Cash and cash equivalents |
$ 286,429 |
$ 355,447 |
|
Marketable securities |
47,560 |
266,169 |
|
Accounts receivable, net |
189,442 |
126,437 |
|
Prepaid expenses |
28,333 |
24,098 |
|
Other current assets |
50,611 |
40,722 |
|
Income taxes recoverable |
10,799 |
10,946 |
|
Total current assets |
613,174 |
823,819 |
|
Non-current assets |
|||
Property and equipment, net |
34,034 |
30,207 |
|
Operating lease right-of-use assets |
65,412 |
71,457 |
|
Assets designated for retirement and pension plans |
11,195 |
11,332 |
|
Investments |
43,154 |
34,354 |
|
Other non-current assets |
19,528 |
25,788 |
|
|
198,241 |
138,361 |
|
Other intangible assets, net |
22,509 |
6,333 |
|
Deferred income taxes |
33,999 |
33,987 |
|
Total non-current assets |
428,072 |
351,819 |
|
Total assets |
$ 1,041,246 |
$ 1,175,638 |
|
Current liabilities |
|||
Accounts payable |
$ 18,966 |
$ 14,613 |
|
Accrued salaries and benefits |
264,625 |
451,161 |
|
Deferred revenue |
41,502 |
43,057 |
|
Operating lease liabilities |
20,994 |
19,554 |
|
Other current liabilities |
33,171 |
56,016 |
|
Income taxes payable |
12,709 |
4,076 |
|
Total current liabilities |
391,967 |
588,477 |
|
Non-current liabilities |
|||
Accrued salaries and benefits |
48,598 |
59,467 |
|
Retirement and pension plans |
57,351 |
48,456 |
|
Operating lease liabilities |
55,832 |
63,299 |
|
Other non-current liabilities |
40,985 |
5,293 |
|
Deferred income taxes |
7,365 |
— |
|
Total non-current liabilities |
210,131 |
176,515 |
|
Total liabilities |
602,098 |
764,992 |
|
Stockholders' equity |
439,148 |
410,646 |
|
Total liabilities and stockholders' equity |
$ 1,041,246 |
$ 1,175,638 |
Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
||||
Three Months Ended |
||||
2023 |
2022 |
|||
Cash flows - operating activities |
||||
Net income |
$ 14,987 |
$ 20,826 |
||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||
Depreciation and amortization |
4,740 |
2,583 |
||
Deferred income taxes |
(6,994) |
(730) |
||
Stock-based compensation expense |
3,559 |
4,209 |
||
Accretion expense related to earnout payments |
455 |
275 |
||
Gain on marketable securities |
(346) |
(113) |
||
Loss on disposal of property and equipment |
61 |
67 |
||
Changes in assets and liabilities: |
||||
Accounts receivable |
7,785 |
20,030 |
||
Accounts payable |
1,257 |
694 |
||
Accrued expenses |
76,113 |
91,867 |
||
Deferred revenue |
(2,165) |
(4,386) |
||
Income taxes recoverable and payable, net |
9,205 |
2,453 |
||
Retirement and pension plan assets and liabilities |
294 |
179 |
||
Prepaid expenses |
(1,136) |
(1,967) |
||
Other assets and liabilities, net |
1,659 |
2,477 |
||
Net cash provided by operating activities |
109,474 |
138,464 |
||
Cash flows - investing activities |
||||
Acquisition of business, net of cash acquired |
(2,204) |
— |
||
Capital expenditures |
(2,805) |
(3,940) |
||
Purchases of marketable securities and investments |
(47,781) |
(180,739) |
||
Proceeds from sales of marketable securities and investments |
21,571 |
226 |
||
Net cash used in investing activities |
(31,219) |
(184,453) |
||
Cash flows - financing activities |
||||
Cash dividends paid |
(3,149) |
(3,120) |
||
Acquisition earnout payments |
(2,038) |
— |
||
Net cash used in financing activities |
(5,187) |
(3,120) |
||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
(4,414) |
(12,031) |
||
Net increase (decrease) in cash, cash equivalents and restricted cash |
68,654 |
(61,140) |
||
Cash, cash equivalents and restricted cash at beginning of period |
217,817 |
336,650 |
||
Cash, cash equivalents and restricted cash at end of period |
$ 286,471 |
$ 275,510 |
||
Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
||||
Nine Months Ended |
||||
2023 |
2022 |
|||
Cash flows - operating activities |
||||
Net income |
$ 39,555 |
$ 63,442 |
||
Adjustments to reconcile net income to net cash used in operating activities: |
||||
Depreciation and amortization |
13,432 |
7,824 |
||
Deferred income taxes |
(548) |
(976) |
||
Stock-based compensation expense |
7,331 |
11,691 |
||
Accretion expense related to earnout payments |
1,097 |
820 |
||
Gain on marketable securities |
(2,040) |
(113) |
||
Loss on disposal of property and equipment |
192 |
376 |
||
Impairment charges |
7,246 |
— |
||
Changes in assets and liabilities, net of effects of acquisition: |
||||
Accounts receivable |
(52,205) |
(64,753) |
||
Accounts payable |
(1,657) |
(3,250) |
||
Accrued expenses |
(197,698) |
(32,414) |
||
Deferred revenue |
(1,622) |
(5,913) |
||
Income taxes recoverable and payable, net |
6,617 |
(5,661) |
||
Retirement and pension plan assets and liabilities |
6,697 |
3,476 |
||
Prepaid expenses |
(3,771) |
(6,637) |
||
Other assets and liabilities, net |
(3,243) |
(8,960) |
||
Net cash used in operating activities |
(180,617) |
(41,048) |
||
Cash flows - investing activities |
||||
Acquisition of businesses, net of cash acquired |
(37,953) |
— |
||
Capital expenditures |
(9,619) |
(8,176) |
||
Purchases of marketable securities and investments |
(75,464) |
(186,097) |
||
Proceeds from sales of marketable securities and investments |
289,689 |
1,216 |
||
Net cash provided by (used in) investing activities |
166,653 |
(193,057) |
||
Cash flows - financing activities |
||||
Repurchases of common stock |
(904) |
— |
||
Cash dividends paid |
(9,383) |
(9,343) |
||
Payment of employee tax withholdings on equity transactions |
(4,141) |
(3,219) |
||
Acquisition earnout payments |
(37,984) |
— |
||
Net cash used in financing activities |
(52,412) |
(12,562) |
||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
(2,642) |
(23,082) |
||
Net decrease in cash, cash equivalents and restricted cash |
(69,018) |
(269,749) |
||
Cash, cash equivalents and restricted cash at beginning of period |
355,489 |
545,259 |
||
Cash, cash equivalents and restricted cash at end of period |
$ 286,471 |
$ 275,510 |
Reconciliation of Net Income and Operating Income to Adjusted EBITDA (Non-GAAP) (In thousands) (Unaudited) |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Revenue before reimbursements (net revenue) |
$ 263,160 |
$ 255,185 |
$ 773,702 |
$ 837,747 |
|||
Net income |
14,987 |
20,826 |
39,555 |
63,442 |
|||
Interest, net |
(2,505) |
(1,255) |
(7,667) |
(1,664) |
|||
Other, net |
649 |
43 |
(2,537) |
1,740 |
|||
Provision for income taxes |
9,006 |
8,708 |
24,142 |
28,902 |
|||
Operating income |
22,137 |
28,322 |
53,493 |
92,420 |
|||
Adjustments |
|||||||
Stock-based compensation expense |
2,927 |
3,778 |
6,254 |
10,804 |
|||
Depreciation |
2,387 |
1,785 |
6,563 |
5,403 |
|||
Intangible amortization |
2,353 |
799 |
6,869 |
2,421 |
|||
Earnout accretion |
455 |
276 |
1,097 |
820 |
|||
Earnout fair value adjustments |
— |
(507) |
— |
(507) |
|||
Acquisition contingent consideration |
3,268 |
911 |
8,711 |
2,971 |
|||
Deferred compensation plan |
(1,427) |
(2,102) |
2,309 |
(8,589) |
|||
Reorganization costs |
176 |
— |
3,572 |
— |
|||
Impairment charges |
— |
— |
7,246 |
— |
|||
Total adjustments |
10,139 |
4,940 |
42,621 |
13,323 |
|||
Adjusted EBITDA |
$ 32,276 |
$ 33,262 |
$ 96,114 |
$ 105,743 |
|||
Adjusted EBITDA margin |
12.3 % |
13.0 % |
12.4 % |
12.6 % |
Reconciliation of Operating Income to Adjusted EBITDA by Line of Business (Non-GAAP) (In thousands) (Unaudited) |
|||||||||||
Three Months Ended |
|||||||||||
Executive |
On-Demand |
Heidrick |
Research & |
Global Operations |
Total |
||||||
Revenue before reimbursements (net |
$ 198,814 |
$ 41,053 |
$ 23,293 |
$ — |
$ — |
$ 263,160 |
|||||
Operating income (loss)1 |
50,290 |
(4,595) |
(4,075) |
(5,560) |
(13,923) |
22,137 |
|||||
Adjustments |
|||||||||||
Stock-based compensation |
881 |
7 |
146 |
89 |
1,804 |
2,927 |
|||||
Depreciation |
1,288 |
125 |
156 |
655 |
163 |
2,387 |
|||||
Intangible amortization |
40 |
1,869 |
444 |
— |
— |
2,353 |
|||||
Earnout accretion |
— |
397 |
58 |
— |
— |
455 |
|||||
Acquisition contingent compensation |
649 |
1,559 |
1,060 |
— |
— |
3,268 |
|||||
Deferred compensation plan |
(1,370) |
— |
(34) |
(22) |
(1) |
(1,427) |
|||||
Reorganization costs |
111 |
65 |
— |
— |
— |
176 |
|||||
Total adjustments |
1,599 |
4,022 |
1,830 |
722 |
1,966 |
10,139 |
|||||
Adjusted EBITDA |
$ 51,889 |
$ (573) |
$ (2,245) |
$ (4,838) |
$ (11,957) |
$ 32,276 |
|||||
Adjusted EBITDA margin |
26.1 % |
(1.4) % |
(9.6) % |
(1.8) % |
(4.5) % |
12.3 % |
|||||
Three Months Ended |
|||||||||||
Executive |
On-Demand |
Heidrick |
Research & |
Global |
Total |
||||||
Revenue before reimbursements (net |
$ 212,807 |
$ 23,247 |
$ 19,131 |
$ — |
$ — |
$ 255,185 |
|||||
Operating income (loss)1 |
49,896 |
(276) |
(2,000) |
(5,400) |
(13,898) |
28,322 |
|||||
Adjustments |
|||||||||||
Stock-based compensation |
1,250 |
6 |
469 |
57 |
1,996 |
3,778 |
|||||
Depreciation |
1,373 |
46 |
89 |
166 |
111 |
1,785 |
|||||
Intangible amortization |
71 |
628 |
100 |
— |
— |
799 |
|||||
Earnout accretion |
— |
276 |
— |
— |
— |
276 |
|||||
Earnout fair value adjustments |
— |
(507) |
— |
— |
— |
(507) |
|||||
Acquisition contingent compensation |
911 |
— |
— |
— |
— |
911 |
|||||
Deferred compensation plan |
(2,021) |
— |
(52) |
(28) |
(1) |
(2,102) |
|||||
Total adjustments |
1,584 |
449 |
606 |
195 |
2,106 |
4,940 |
|||||
Adjusted EBITDA |
$ 51,480 |
$ 173 |
$ (1,394) |
$ (5,205) |
$ (11,792) |
$ 33,262 |
|||||
Adjusted EBITDA margin |
24.2 % |
0.7 % |
(7.3 %) |
(2.0) % |
(4.6) % |
13.0 % |
1 The Company does not allocate interest income or expense, other income or expense, and the provision for income taxes to the Company's reportable operating segments. As such, the Company has concluded that operating income (loss) represents the most directly comparable measure of financial performance presented in accordance with |
Reconciliation of Operating Income to Adjusted EBITDA by Line of Business (Non-GAAP) (In thousands) (Unaudited) |
|||||||||||
Nine Months Ended |
|||||||||||
Executive |
On-Demand |
Heidrick |
Research & |
Global |
Total |
||||||
Revenue before reimbursements (net |
$ 596,080 |
$ 111,410 |
$ 66,212 |
$ — |
$ — |
$ 773,702 |
|||||
Operating income (loss)1 |
140,923 |
(11,821) |
(17,877) |
(16,746) |
(40,986) |
53,493 |
|||||
Adjustments |
|||||||||||
Stock-based compensation |
2,204 |
15 |
268 |
211 |
3,556 |
6,254 |
|||||
Depreciation |
3,928 |
326 |
507 |
1,319 |
483 |
6,563 |
|||||
Intangible amortization |
145 |
5,737 |
987 |
— |
— |
6,869 |
|||||
Earnout accretion |
— |
982 |
115 |
— |
— |
1,097 |
|||||
Acquisition contingent compensation |
2,449 |
4,144 |
2,118 |
— |
— |
8,711 |
|||||
Deferred compensation plan |
2,220 |
— |
56 |
31 |
2 |