2018 Fourth Quarter Financial Achievements and Highlights
- Net revenue of
$185.3 million increased 9.4% compared to 2017 fourth quarter - Executive Search net revenue grew 13.2% to
$168.5 million , with all three regions contributing to the increase - Highest fourth quarter operating income in 11 years of
$16.7 million - Net income increased to
$11.2 million and diluted EPS was$0.58 with an effective tax rate of 30.0% - Raised first quarter cash dividend 15% to
$0.15 per share from$0.13 per share
2018 Financial Achievements and Highlights
- Record net revenue of
$716.0 million increased 15.2% compared to 2017 - Executive Search net revenue of
$652.9 million grew 18.3%, with all three regions contributing to the increase - Executive Search consultant productivity and average revenue per executive search reach historical highs
- General and administrative expenses reduced by
$6.5 million to $140.8 million , and as a percent of net revenue the lowest since 2007 at 19.7% - Operating income grew to
$68.9 million and operating margin of 9.6%, both the highest since 2007 - Net income of
$49.3 million and diluted EPS of$2.52 were both the highest in over a decade, with an effective tax rate of 30.1%
"We achieved another strong quarter that contributed to our second consecutive year of record net revenue as we execute on our plan to drive profitable growth and operating excellence," stated
Rajagopalan added, "The new year has started well and our outlook for the executive search and leadership advisory markets is positive.
2018 Fourth Quarter Results
Driven by strong results in Executive Search, consolidated net revenue (revenue before reimbursements) increased 9.4%, or
Executive Search net revenue increased 13.2% year over year, or
There were 353 Executive Search consultants at
Consolidated salaries and employee benefits expense increased 6.6%, or
General and administrative expenses declined 1.6%, or
Operating income increased to
Adjusted EBITDA in the 2018 fourth quarter increased
Net income increased to
Net cash provided by operating activities was
2018 Results
Consolidated net revenue of
Executive Search net revenue increased 18.3%, or
Consolidated salaries and employee benefits expense increased 16.6%, or
Salaries and employee benefits expense was 70.7% of net revenue in 2018 compared to 69.9% in 2017. General and administrative expenses in 2018 declined 4.4%, or
Operating income increased to
Adjusted EBITDA increased
Net income increased to
Net cash provided by operating activities was
Dividend
The Board of Directors has declared a 2019 first quarter cash dividend increase of 15% to
2019 First Quarter Outlook
"
The company expects 2019 first quarter consolidated net revenue of between
Impact of Adoption of ASC 606
On
- Executive Search- The adoption of the new revenue recognition standard increased revenue in the 2018 fourth quarter by approximately
$4.0 million , reflecting a$2.6 million increase in theAmericas , a$0.3 million increase inEurope , and a$1.0 million increase inAsia Pacific . For 2018, the adoption of the new revenue recognition standard increased revenue by approximately$8.0 million , reflecting a$4.1 million increase in theAmericas , a$1.0 million increase inEurope , and a$3.0 million increase inAsia Pacific . Heidrick Consulting -- The adoption of the new revenue recognition standard reduced enterprise revenue by$1.1 million in the 2018 fourth quarter and by$3.8 million in 2018.
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 and Adjusted EBITDA margin, Adjusted operating income and Adjusted operating margin. 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 EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, equity- settled stock compensation expense, earnout accretion expense related to acquisitions, restructuring and impairment charges, and other non-operating income (expense).
- Adjusted EBITDA margin refers to Adjusted EBITDA as a percentage of net revenue in the same period.
- Adjusted operating income refers to operating income excluding 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.
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
Press Release Contacts:
+1 312 496 1774, jcreed@heidrick.com
H&S Media Contact:
+1 212 551 1634, nchang@heidrick.com
Heidrick & Struggles International, Inc. |
|||||||
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|||||||
(In thousands, except per share amounts) |
|||||||
(Unaudited) |
|||||||
Three Months Ended |
|||||||
December 31, |
|||||||
2018 |
2017 |
$ Change |
% Change |
||||
Revenue |
|||||||
Revenue before reimbursements (net revenue) |
$185,305 |
$169,380 |
$ 15,925 |
9.4% |
|||
Reimbursements |
5,662 |
4,916 |
746 |
15.2% |
|||
Total revenue |
190,967 |
174,296 |
16,671 |
9.6% |
|||
Operating expenses |
|||||||
Salaries and employee benefits |
133,328 |
125,060 |
8,268 |
6.6% |
|||
General and administrative expenses |
35,285 |
35,862 |
(577) |
-1.6% |
|||
Impairment charges |
- |
11,564 |
(11,564) |
-100.0% |
|||
Restructuring charges |
- |
15,666 |
(15,666) |
-100.0% |
|||
Reimbursed expenses |
5,662 |
4,916 |
746 |
15.2% |
|||
Total operating expenses |
174,275 |
193,068 |
(18,793) |
-9.7% |
|||
Operating income (loss) |
16,692 |
(18,772) |
35,464 |
188.9% |
|||
Non-operating expense |
|||||||
Interest, net |
645 |
190 |
|||||
Other, net |
(1,355) |
(507) |
|||||
Net non-operating expense |
(710) |
(317) |
|||||
Income (loss) before taxes |
15,982 |
(19,089) |
|||||
Provision for income taxes |
4,787 |
20,119 |
|||||
Net income (loss) |
11,195 |
(39,208) |
|||||
Other comprehensive income (loss) |
(57) |
2,356 |
|||||
Comprehensive income (loss) |
$ 11,138 |
$ (36,852) |
|||||
Basic weighted average common shares outstanding |
18,954 |
18,781 |
|||||
Diluted weighted average common shares outstanding |
19,404 |
18,781 |
|||||
Basic net income (loss) per common share |
$ 0.59 |
$ (2.09) |
|||||
Diluted net income (loss) per common share |
$ 0.58 |
$ (2.09) |
|||||
Salaries and employee benefits as a % of net revenue |
72.0% |
73.8% |
|||||
General and administrative expenses as a % of net revenue |
19.0% |
21.2% |
|||||
Operating income (loss) as a percentage of net income |
9.0% |
(11.1%) |
Heidrick & Struggles International, Inc. |
|||||||||||
Segment Information |
|||||||||||
(In thousands) |
|||||||||||
(Unaudited) |
|||||||||||
Three Months Ended December 31, |
|||||||||||
2018 |
2017 |
$ Change |
% Change |
2018 |
2017 |
||||||
Revenue |
|||||||||||
Executive Search |
|||||||||||
Americas |
$109,768 |
$ 91,351 |
$ 18,417 |
20.2% |
|||||||
Europe |
34,929 |
34,812 |
117 |
0.3% |
|||||||
Asia Pacific |
23,816 |
22,743 |
1,073 |
4.7% |
|||||||
Total Executive Search |
168,513 |
148,906 |
19,607 |
13.2% |
|||||||
Heidrick Consulting |
16,792 |
20,474 |
(3,682) |
(18.0%) |
|||||||
Revenue before reimbursements (net revenue) |
185,305 |
169,380 |
15,925 |
9.4% |
|||||||
Reimbursements |
5,662 |
4,916 |
746 |
15.2% |
|||||||
Total revenue |
$190,967 |
$174,296 |
$ 16,671 |
9.6% |
|||||||
Operating income (loss) |
|||||||||||
Executive Search |
|||||||||||
Americas (1) |
$ 26,892 |
$ 14,379 |
$ 12,513 |
87.0% |
24.5% |
15.7% |
|||||
Europe (2) |
(604) |
(4,194) |
3,590 |
85.6% |
(1.7%) |
(12.0%) |
|||||
Asia Pacific (3) |
2,391 |
(3,429) |
5,820 |
169.7% |
10.0% |
(15.1%) |
|||||
Total Executive Search |
28,679 |
6,756 |
21,923 |
324.5% |
17.0% |
4.5% |
|||||
Heidrick Consulting (4) |
(2,631) |
(12,519) |
9,888 |
79.0% |
(15.7%) |
(61.1%) |
|||||
Total segments |
26,048 |
(5,763) |
31,811 |
552.0% |
14.1% |
(3.4%) |
|||||
Global Operations Support (5) |
(9,356) |
(13,009) |
3,653 |
28.1% |
(5.0%) |
(7.7%) |
|||||
Total operating income (loss) |
$ 16,692 |
$ (18,772) |
$ 35,464 |
188.9% |
9.0% |
(11.1%) |
* Margin based on revenue before reimbursements (net revenue) |
||||||||||||
(1) Operating income for the Americas includes $0.8 million of restructuring charges in 2017. |
||||||||||||
(2) Operating loss for Europe includes $4.0 million of restructuring charges in 2017. |
||||||||||||
(3) Operating loss for Asia Pacific includes $2.0 million of restructuring charges in 2017. |
||||||||||||
(4) Operating loss for Heidrick Consulting includes $11.6 million of impairment charges and $3.4 million of restructuring charges in 2017. |
||||||||||||
(5) Operating loss for Global Operations Support includes $5.5 million of restructuring charges in 2017. |
Heidrick & Struggles International, Inc. |
|||||||
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|||||||
(In thousands, except per share amounts) |
|||||||
(Unaudited) |
|||||||
Year Ended |
|||||||
December 31, |
|||||||
2018 |
2017 |
$ Change |
% Change |
||||
Revenue |
|||||||
Revenue before reimbursements (net revenue) |
$716,023 |
$621,400 |
$ 94,623 |
15.2% |
|||
Reimbursements |
19,632 |
18,656 |
976 |
5.2% |
|||
Total revenue |
735,655 |
640,056 |
95,599 |
14.9% |
|||
Operating expenses |
|||||||
Salaries and employee benefits |
506,349 |
434,219 |
72,130 |
16.6% |
|||
General and administrative expenses |
140,817 |
147,316 |
(6,499) |
(4.4%) |
|||
Impairment charges |
- |
50,722 |
(50,722) |
(100.0%) |
|||
Restructuring charges |
- |
15,666 |
(15,666) |
(100.0%) |
|||
Reimbursed expenses |
19,632 |
18,656 |
976 |
5.2% |
|||
Total operating expenses |
666,798 |
666,579 |
219 |
0.0% |
|||
Operating income (loss) |
68,857 |
(26,523) |
95,380 |
359.6% |
|||
Non-operating income (expense) |
|||||||
Interest, net |
1,141 |
385 |
|||||
Other, net |
494 |
(3,280) |
|||||
Net non-operating income (expense) |
1,635 |
(2,895) |
|||||
Income (loss) before taxes |
70,492 |
(29,418) |
|||||
Provision for income taxes |
21,197 |
19,217 |
|||||
Net income (loss) |
49,295 |
(48,635) |
|||||
Other comprehensive income (loss) |
(3,164) |
9,993 |
|||||
Comprehensive income (loss) |
$ 46,131 |
$ (38,642) |
|||||
Basic weighted average common shares outstanding |
18,917 |
18,735 |
|||||
Diluted weighted average common shares outstanding |
19,532 |
18,735 |
|||||
Basic net income (loss) per common share |
$ 2.61 |
$ (2.60) |
|||||
Diluted net income (loss) per common share |
$ 2.52 |
$ (2.60) |
|||||
Salaries and employee benefits as a % of net revenue |
70.7% |
69.9% |
|||||
General and administrative expenses as a % of net revenue |
19.7% |
23.7% |
|||||
Operating income (loss) as a percentage of net income |
9.6% |
(4.3%) |
Heidrick & Struggles International, Inc. |
|||||||||||
Segment Information |
|||||||||||
(In thousands) |
|||||||||||
(Unaudited) |
|||||||||||
Year Ended December 31, |
|||||||||||
2018 |
2017 |
$ Change |
% Change |
2018 |
2017 |
||||||
Revenue |
|||||||||||
Executive Search |
|||||||||||
Americas |
$405,267 |
$339,793 |
$ 65,474 |
19.3% |
|||||||
Europe |
145,348 |
125,346 |
20,002 |
16.0% |
|||||||
Asia Pacific |
102,276 |
86,905 |
15,371 |
17.7% |
|||||||
Total Executive Search |
652,891 |
552,044 |
100,847 |
18.3% |
|||||||
Heidrick Consulting |
63,132 |
69,356 |
(6,224) |
(9.0%) |
|||||||
Revenue before reimbursements (net revenue) |
716,023 |
621,400 |
94,623 |
15.2% |
|||||||
Reimbursements |
19,632 |
18,656 |
976 |
5.2% |
|||||||
Total revenue |
$735,655 |
$640,056 |
$ 95,599 |
14.9% |
|||||||
Operating income (loss) |
|||||||||||
Executive Search |
|||||||||||
Americas (1) |
$ 96,880 |
$ 75,337 |
$ 21,543 |
28.6% |
23.9% |
22.2% |
|||||
Europe (2) |
5,849 |
13 |
5,836 |
NM |
4.0% |
0.0% |
|||||
Asia Pacific (3) |
15,999 |
537 |
15,462 |
NM |
15.6% |
0.6% |
|||||
Total Executive Search |
118,728 |
75,887 |
42,841 |
56.5% |
18.2% |
13.7% |
|||||
Heidrick Consulting (4) |
(13,619) |
(62,368) |
48,749 |
78.2% |
(21.6%) |
(89.9%) |
|||||
Total segments |
105,109 |
13,519 |
91,590 |
NM |
14.7% |
2.2% |
|||||
Global Operations Support (5) |
(36,252) |
(40,042) |
3,790 |
9.5% |
(5.1%) |
(6.4%) |
|||||
Total operating income (loss) |
$ 68,857 |
$ (26,523) |
$ 95,380 |
NM |
9.6% |
(4.3%) |
* Margin based on revenue before reimbursements (net revenue) |
||||||||||||
(1) Operating income for the Americas includes $0.8 million of restructuring charges in 2017. |
||||||||||||
(2) Operating income for Europe includes $4.0 million of restructuring charges in 2017. |
||||||||||||
(3) Operating income for Asia Pacific includes $2.0 million of restructuring charges in 2017. |
||||||||||||
(4) Operating loss for Heidrick Consulting includes $50.7 million of impairment charges and $3.4 million of restructuring charges in 2017. |
||||||||||||
(5) Operating loss for Global Operations Support includes $5.5 million of restructuring charges in 2017. |
Heidrick & Struggles International, Inc. |
|||
Condensed Consolidated Balance Sheets |
|||
(In thousands) |
|||
December 31, |
December 31, |
||
(Unaudited) |
|||
Current assets |
|||
Cash and cash equivalents |
$ 279,906 |
$ 207,534 |
|
Accounts receivable, net |
114,977 |
98,700 |
|
Prepaid expenses |
22,766 |
22,003 |
|
Other current assets |
29,598 |
11,620 |
|
Income taxes recoverable |
3,620 |
3,933 |
|
Total current assets |
450,867 |
343,790 |
|
Non-current assets |
|||
Property and equipment, net |
33,871 |
39,514 |
|
Assets designated for retirement and pension plans |
15,035 |
17,130 |
|
Investments |
19,442 |
21,319 |
|
Other non-current assets |
22,276 |
8,999 |
|
Goodwill |
122,092 |
118,892 |
|
Other intangible assets, net |
2,216 |
2,158 |
|
Deferred income taxes |
34,830 |
35,402 |
|
Total non-current assets |
249,762 |
243,414 |
|
Total assets |
$ 700,629 |
$ 587,204 |
|
Current liabilities |
|||
Accounts payable |
$ 9,166 |
$ 9,824 |
|
Accrued salaries and employee benefits |
227,653 |
177,426 |
|
Deferred revenue, net |
40,673 |
31,272 |
|
Other current liabilities |
33,219 |
40,346 |
|
Income taxes payable |
8,240 |
6,924 |
|
Total current liabilities |
318,951 |
265,792 |
|
Non-current liabilities |
|||
Accrued salaries and employee benefits |
57,234 |
40,308 |
|
Retirement and pension plans |
39,865 |
44,802 |
|
Other non-current liabilities |
17,423 |
23,597 |
|
Total non-current liabilities |
114,522 |
108,707 |
|
Stockholders' equity |
267,156 |
212,705 |
|
Total liabilities and stockholders' equity |
$ 700,629 |
$ 587,204 |
Heidrick & Struggles International, Inc. |
|||
Condensed Consolidated Statements of Cash Flows |
|||
(In thousands) |
|||
(Unaudited) |
|||
Three Months Ended |
|||
December 31, |
|||
2018 |
2017 |
||
Cash flows - operating activities |
|||
Net income (loss) |
$ 11,195 |
$ (39,208) |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|||
Depreciation and amortization |
2,964 |
3,504 |
|
Deferred income taxes |
(3,058) |
13,650 |
|
Stock-based compensation expense |
2,184 |
1,020 |
|
Accretion expense related to earnout payments |
322 |
202 |
|
Impairment charges |
- |
11,564 |
|
Changes in assets and liabilities, net of effects of acquisitions: |
|||
Accounts receivable |
43,298 |
30,721 |
|
Accounts payable |
235 |
1,425 |
|
Accrued expenses |
67,692 |
56,373 |
|
Restructuring accrual |
(784) |
13,025 |
|
Deferred revenue |
(2,084) |
(4,051) |
|
Income taxes payable, net |
2,760 |
3,425 |
|
Retirement and pension assets and liabilities |
(473) |
267 |
|
Prepaid expenses |
2,523 |
2,428 |
|
Other assets and liabilities, net |
(987) |
8,626 |
|
Net cash provided by operating activities |
125,787 |
102,971 |
|
Cash flows - investing activities |
|||
Acquisition of business |
36 |
- |
|
Capital expenditures |
(1,021) |
(861) |
|
Purchases of available for sale investments |
(155) |
(152) |
|
Proceeds from sale of available for sale investments |
105 |
133 |
|
Net cash used in investing activities |
(1,035) |
(880) |
|
Cash flows - financing activities |
|||
Debt issuance costs |
(981) |
- |
|
Cash dividends paid |
(2,608) |
(2,435) |
|
Acquisition earnout payments |
(3,592) |
- |
|
Net cash used in financing activities |
(7,181) |
(2,435) |
|
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
(2,123) |
2,168 |
|
Net increase (decrease) in cash, cash equivalents, and restricted cash |
115,448 |
101,824 |
|
Cash, cash equivalents, and restricted cash at beginning of period |
164,814 |
106,338 |
|
Cash, cash equivalents, and restricted cash at end of period |
$280,262 |
$208,162 |
Heidrick & Struggles International, Inc. |
|||
Condensed Consolidated Statements of Cash Flows |
|||
(In thousands) |
|||
(Unaudited) |
|||
Year Ended |
|||
December 31, |
|||
2018 |
2017 |
||
Cash flows - operating activities |
|||
Net income (loss) |
$ 49,295 |
$ (48,635) |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|||
Depreciation and amortization |
12,522 |
14,774 |
|
Deferred income taxes |
(3,496) |
(1,690) |
|
Stock-based compensation expense |
8,947 |
4,935 |
|
Accretion expense related to earnout payments |
1,285 |
1,038 |
|
Impairment charges |
- |
50,722 |
|
Changes in assets and liabilities, net of effects of acquisitions: |
|||
Accounts receivable |
(16,759) |
(1,882) |
|
Accounts payable |
(526) |
1,474 |
|
Accrued expenses |
71,526 |
18,330 |
|
Restructuring accrual |
(11,617) |
13,025 |
|
Deferred revenue |
(1,899) |
2,010 |
|
Income taxes payable, net |
757 |
3,381 |
|
Retirement and pension assets and liabilities |
(1,492) |
3,065 |
|
Prepaid expenses |
(893) |
797 |
|
Other assets and liabilities, net |
(4,748) |
5,626 |
|
Net cash provided by operating activities |
102,902 |
66,970 |
|
Cash flows - investing activities |
|||
Acquisition of business |
(3,083) |
(364) |
|
Capital expenditures |
(5,960) |
(14,022) |
|
Purchases of available for sale investments |
(2,201) |
(2,269) |
|
Proceeds from sale of available for sale investments |
2,995 |
1,404 |
|
Net cash used in investing activities |
(8,249) |
(15,251) |
|
Cash flows - financing activities |
|||
Proceeds from line of credit |
20,000 |
40,000 |
|
Payments on line of credit |
(20,000) |
(40,000) |
|
Debt issuance costs |
(981) |
- |
|
Cash dividends paid |
(10,181) |
(10,111) |
|
Payment of employee tax withholdings on equity transactions |
(2,234) |
(2,392) |
|
Acquisition earnout payments |
(3,592) |
(4,557) |
|
Net cash used in financing activities |
(16,988) |
(17,060) |
|
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
(5,565) |
7,933 |
|
Net increase in cash, cash equivalents, and restricted cash |
72,100 |
42,592 |
|
Cash, cash equivalents, and restricted cash at beginning of period |
208,162 |
165,570 |
|
Cash, cash equivalents, and restricted cash at end of period |
$280,262 |
$208,162 |
Heidrick & Struggles International, Inc. |
|||||||
Reconciliation of Net Income (Loss) and Operating Income (Loss) (GAAP) to Adjusted EBITDA (Non-GAAP) |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Three Months Ended |
Year Ended |
||||||
December 31, |
December 31, |
||||||
2018 |
2017 |
2018 |
2017 |
||||
Revenue before reimbursements (net revenue) |
$185,305 |
$169,380 |
$716,023 |
$621,400 |
|||
Net income (loss) |
11,195 |
(39,208) |
49,295 |
(48,635) |
|||
Interest, net |
(645) |
(190) |
(1,141) |
(385) |
|||
Other, net |
1,355 |
507 |
(494) |
3,280 |
|||
Provision for income taxes |
4,787 |
20,119 |
21,197 |
19,217 |
|||
Operating income (loss) |
16,692 |
(18,772) |
68,857 |
(26,523) |
|||
Adjustments |
|||||||
Salaries and employee benefits |
|||||||
Stock-based compensation expense |
2,630 |
1,020 |
8,385 |
4,597 |
|||
General and administrative expenses |
|||||||
Depreciation |
2,688 |
3,038 |
11,025 |
10,417 |
|||
Intangible amortization |
276 |
466 |
1,496 |
4,357 |
|||
Earnout accretion |
(43) |
202 |
920 |
854 |
|||
Impairment charges |
- |
11,564 |
- |
50,722 |
|||
Restructuring charges |
- |
15,666 |
15,666 |
||||
Total adjustments |
5,551 |
31,956 |
21,826 |
86,613 |
|||
Adjusted EBITDA |
$ 22,243 |
$ 13,184 |
$ 90,683 |
$ 60,090 |
|||
Adjusted EBITDA Margin |
12.0% |
7.8% |
12.7% |
9.7% |
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 |
2017 |
||||
Revenue before reimbursements (net revenue) |
$ 169,380 |
$ 621,400 |
|||
Operating income (loss) |
(18,772) |
(26,523) |
|||
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 |
$ 41,366 |
|||
Operating income (loss) as a % of net revenue |
-11.1% |
-4.3% |
|||
Adjusted operating income as a % of net revenue |
5.0% |
6.7% |
|||
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 |
2017 |
||||
Net income (loss) |
$ (39,208) |
$ (48,635) |
|||
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 |
$ 20,874 |
|||
Basic weighted average common shares outstanding |
18,781 |
18,735 |
|||
Dilutive common shares |
344 |
406 |
|||
Diluted weighted average common shares outstanding |
19,125 |
19,141 |
|||
Basic net income (loss) per common share |
$ (2.09) |
$ (2.60) |
|||
Diluted net income (loss) per common share |
$ (2.09) |
$ (2.60) |
|||
Adjusted basic net income per common share |
$ 0.15 |
$ 1.11 |
|||
Adjusted diluted net income per common share |
$ 0.15 |
$ 1.09 |
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. In 2018, the Company completed its integration of its Leadership Consulting and Culture Shaping businesses into one combined service offering, Heidrick Consulting. |
||||||
(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. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/heidrick--struggles-announces-strong-fourth-quarter-and-record-2018-results-300801536.html
SOURCE