Attached files

file filename
8-K - FORM 8-K - HEIDRICK & STRUGGLES INTERNATIONAL INCd228292d8k.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Heidrick & Struggles Reports Second Quarter 2016 Financial Results

CHICAGOJuly 25, 2016- Heidrick & Struggles International, Inc. (Nasdaq: HSII), a premier provider of senior-level executive search, leadership consulting and culture shaping services globally, today announced financial results for its second quarter ended June 30, 2016.

Second Quarter 2016 Highlights

 

    Consolidated net revenue (revenue before reimbursements) increased 11.9 percent, or $15.8 million, to $148.9 million from $133.0 million in the 2015 second quarter. Net revenue increased 12.2 percent on a constant currency basis.

 

    The number of Executive Search and Leadership Consulting consultants was 336 at June 30, 2016, compared to 332 at March 31, 2016, and 325 at June 30, 2015.

 

    Operating income increased 27.5 percent, or $2.5 million, to $11.7 million and Adjusted EBITDA(1) increased 29.1 percent, or $4.1 million, to $18.1 million compared to the 2015 second quarter.

 

    Productivity, as measured by annualized Executive Search and Leadership Consulting net revenue per consultant, was $1.7 million in the 2016 second quarter, compared to $1.5 million in the 2015 second quarter.

Consolidated net revenue (revenue before reimbursements) increased 11.9 percent, or $15.8 million, to $148.9 million from $133.0 million in the 2015 second quarter. Excluding the impact of exchange rate fluctuations which negatively impacted results by $0.4 million, consolidated net revenue increased $16.2 million or 12.2 percent.

Executive Search and Leadership Consulting net revenue increased 11.6 percent year over year, or $14.5 million, to $139.2 million from $124.7 million in the 2015 second quarter. The impact of exchange rate fluctuations was less than one percent. The Americas and Europe regions drove second quarter revenue growth with Americas up 11.0 percent and Europe up 30.3 percent (32.6 percent on a constant currency basis). Asia Pacific revenue declined 4.6 percent (3.2 percent on a constant currency basis). Every industry practice contributed to growth in the second quarter, except Education & Social Enterprise.


Page 2

 

Net revenue from Culture Shaping services increased 15.9 percent, or $1.3 million, to $9.7 million from $8.4 million in the 2015 second quarter reflecting a higher volume of client work. The impact of exchange rate fluctuations adversely impacted results by $0.1 million or 1.4 percent.

The company ended the second quarter with 336 Executive Search and Leadership Consulting consultants compared to 325 at June 30, 2015. Productivity, as measured by annualized Executive Search and Leadership Consulting net revenue per consultant, was $1.7 million in the 2016 second quarter, compared to $1.5 million in the 2015 second quarter. Specific to Executive Search, the company’s largest business, the number of Executive Search consultants was 316 compared to 305 at June 30, 2015. The number of confirmed searches in the 2016 second quarter increased 4.5 percent compared to the 2015 second quarter. The average revenue per executive search was $114,400 compared to $109,700 in the 2015 second quarter.

“Our strong second quarter results were driven by revenue growth in the Americas and Europe, as well as in Culture Shaping,” said Tracy Wolstencroft, Heidrick & Struggles’ President and Chief Executive Officer. “Our continued focus on attracting and retaining the highest caliber consultants in the industry contributed to increases in all our key metrics and revenue growth in almost every practice. The solid revenue growth achieved in the second quarter helped drive good improvements in operating income and margin and adjusted EBITDA and margin.”

Salaries and employee benefits expense in the 2016 second quarter increased 11.9 percent, or $10.8 million, to $101.5 million from $90.7 million in the 2015 second quarter. Variable compensation expense increased $3.2 million primarily related to higher bonus accruals for consultant performance. Fixed compensation expense increased $7.6 million, mostly reflecting compensation related to acquisitions and new hires over the last year. Salaries and employee benefits expense was 68.2 percent of net revenue for the quarter, the same as in the 2015 second quarter.

General and administrative expenses increased 7.4 percent, or $2.5 million, to $35.6 million from $33.2 million in the 2015 second quarter. The increase reflects costs associated with ongoing general and administrative expenses related to the acquisitions of Co Company and DSI, including their use of third-party consultants to execute work. As a percentage of net revenue, general and administrative expenses were 23.9 percent compared to 24.9 percent in the 2015 second quarter.


Page 3

 

Operating income in the 2016 second quarter increased 27.5 percent, or $2.5 million, to $11.7 million, and operating margin (operating income as a percentage of net revenue) was 7.9 percent. This compares to operating income of $9.2 million and operating margin of 6.9 percent in the 2015 second quarter. Adjusted EBITDA(1) in the 2016 second quarter increased 29.1 percent, or $4.1 million, to $18.1 million compared to $14.0 million in the 2015 second quarter. The Adjusted EBITDA margin (Adjusted EBITDA as a percentage of net revenue) in the 2016 second quarter was 12.2 percent compared to 10.5 percent in the 2015 second quarter. The year-over-year improvements in operating income and Adjusted EBITDA reflect the increase in net revenue, partially offset by the increases in salaries and employee benefits and general and administrative expenses.

Net income in the 2016 second quarter increased to $6.7 million and diluted earnings per share were $0.35, based on an effective tax rate of 43.5 percent in the quarter and a full-year projected tax rate of approximately 45 percent. In the 2015 second quarter, the company reported net income of $5.0 million and diluted earnings per share of $0.27 based on an effective tax rate of 45.6 percent in the quarter.

Net cash provided by operating activities in the 2016 second quarter was $34.3 million, compared to $24.6 million in the 2015 second quarter. Mostly reflecting the payment of bonuses and the acquisition of DSI, cash and cash equivalents at June 30, 2016 were $85.4 million compared to $190.5 million at December 31, 2015 and $119.9 million at June 30, 2015 ($93.4 million net of debt).

Six Months Results

For the six months ended June 30, 2016 consolidated net revenue of $279.1 million increased 12.4 percent, or $30.9 million, from $248.2 million in the first six months of 2015. Excluding the impact of exchange rate fluctuations which negatively impacted results by $3.7 million, or 1.5 percent, consolidated net revenue increased $34.6 million or 13.9 percent.

Executive Search and Leadership Consulting net revenue increased 12.6 percent, or $29.3 million, to $261.0 million from $231.7 million in the first six months of 2015. Excluding the impact of exchange rate fluctuations which negatively impacted results by $3.5 million, or 1.5 percent, consolidated net revenue increased $32.8 million or 14.1 percent. Revenue growth in the Americas of 13.6 percent (approximately


Page 4

 

14.3 percent on a constant currency basis) and in Europe of 32.9 percent (approximately 36.3 percent on a constant currency basis) was partially offset by a decline in Asia Pacific of 8.7 percent (approximately 6.5 percent on a constant currency basis). The Financial Services, Healthcare & Life Sciences, and Global Technology & Services practices were the primary drivers of growth in this segment.

Net revenue from Culture Shaping services increased 9.4 percent, or $1.6 million, to $18.0 million in the first six months of 2016 from $16.5 million in the first six months of 2015. Exchange rate fluctuations negatively impacted net revenue by $0.2 million, or 1.4 percent.

Productivity, as measured by annualized Executive Search and Leadership Consulting net revenue per consultant, was $1.6 million for the first six months of 2016 compared to $1.5 million in the first six months of 2015. The number of executive searches confirmed in the first six months of 2016 increased 5.8 percent and the average revenue per executive search was $109,400 compared to $106,300 for the same period in 2015.

Operating income for the first six months of 2016 declined 1.8 percent, or $0.3 million, to $15.6 million and operating margin was 5.6 percent compared to operating income of $15.8 million and operating margin of 6.4 percent for the first six months of 2015. Adjusted EBITDA(1) for the first six months of 2016 increased 9.9 percent, or $2.6 million to $28.9 million and Adjusted EBITDA margin was 10.4 percent, compared to Adjusted EBITDA of $26.3 million and Adjusted EBITDA margin of 10.6 percent for the same period of 2015.

Two unusual items contributed to the decline in operating income in the first six months of 2016. Following the acquisitions of Co Company in the 2015 fourth quarter and Decision Strategies International (DSI) in the 2016 first quarter, the company took the opportunity to reposition its Leadership Consulting business for future growth. The integration of these acquisitions with the company’s legacy business and the realignment of resources around its strategic leadership service offering resulted in approximately $2.1 million of non-recurring expenses in the 2016 first quarter, primarily in Europe. Additionally, the company invested $3.8 million in the first six months of 2016 in new and existing leadership and client service talent for its Culture Shaping business.

Net income for the first six months of 2016 was $8.0 million and diluted earnings per share were $0.43, reflecting an effective tax rate of 49.4 percent. Net income for the first six months of 2015 was $8.4 million and diluted earnings per share were $0.45, reflecting an effective tax rate of 46.4 percent. The effective tax rates in 2016 and 2015 are higher than the statutory rates because of losses incurred that could not be benefitted for tax purposes due to valuation allowances in certain jurisdictions.


Page 5

 

Third Quarter 2016 Outlook

The company is forecasting third quarter 2016 consolidated net revenue of between $140 million and $150 million. This forecast is based on the average currency rates in June 2016 and reflects, among other factors, management’s assumptions for the anticipated volume of new Executive Search confirmations, Leadership Consulting assignments and Culture Shaping services, the current backlog, consultant productivity, consultant retention, and the seasonality of its business.

Wolstencroft added, “Our second quarter revenue growth and third quarter revenue guidance reflect the strength of our consultant teams and our business in general. There continues to be uncertainty relative to the impact of economic, market and political changes, with new inputs regularly. What remains constant is our clients’ needs for talent, leadership and culture-shaping services that ensure they have the very best leaders in their organization. We are making important investments in our non-search businesses, and will continue to do so selectively, in order to provide added value and service to our clients, and improve operating performance and shareholder value going forward.”

Quarterly Conference Call

Executives of Heidrick & Struggles will host a conference call to review its second quarter results today, July 25, at 4:00 pm Central Time. Participants may access the company’s call and supporting slides through its website at www.heidrick.com. For those unable to participate on the live call, a webcast and copy of the slides will be archived at www.heidrick.com and available for up to 30 days following the investor call.

About Heidrick & Struggles International, Inc.

Heidrick & Struggles (Nasdaq: HSII) serves the executive talent and leadership needs of the world’s top organizations as a premier provider of leadership consulting, culture shaping and senior-level executive search services. Heidrick & Struggles pioneered the profession of executive search more than 60 years ago. Today, the firm serves as a trusted advisor, providing integrated leadership solutions and helping its clients change the world, one leadership team at a time. www.heidrick.com.

Non-GAAP Financial Measures

This earnings release contains certain non-GAAP financial measures. A “non-GAAP financial measure” is defined as a numerical


Page 6

 

measure of a company’s financial performance that excludes or includes amounts different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of comprehensive income, balance sheets or statements of cash flow of the company. Pursuant to the requirements of Regulation G, this earnings release contains the most directly comparable GAAP financial measure to the non-GAAP financial measure.

The non-GAAP financial measures used within this earnings release are Adjusted EBITDA(1) and Adjusted EBITDA margin. Adjusted EBITDA(1) 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, 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 page 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 executive search 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 U.K. referendum to leave the European Union (Brexit); the impact of foreign currency exchange rate fluctuations; unfavorable tax law changes and tax authority rulings; price competition; the ability to forecast, on a quarterly basis, variable compensation accruals that ultimately are determined based on the achievement of annual results; our ability to utilize our tax losses; the timing of the establishment or reversal of valuation allowances on deferred tax assets; the mix of profit and loss by country; our reliance on information management systems; any impairment of our goodwill and other intangible assets; and the ability to align our cost structure and headcount with net revenue. 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 December 31, 2015, under Risk Factors in Item 1A and our quarterly filings with the SEC. We caution the reader that the list of factors may not be exhaustive. We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

###

Press Release Contacts:

H&S Investors & Analysts Contact:

Julie Creed - Vice President, Investor Relations & Real Estate

1 312 496 1774, jcreed@heidrick.com

H&S Media Contact:

Jon Harmon - Vice President, Corporate Communications, Marketing

1 312 496 1593, jharmon@heidrick.com


Heidrick & Struggles International, Inc.

Condensed Consolidated Statements of Comprehensive Income

(In thousands, except per share data)

(Unaudited)

 

     Three Months Ended               
     June 30,               
     2016     2015     $ Change      % Change  

Revenue:

         

Revenue before reimbursements (net revenue)

   $ 148,861      $ 133,045      $ 15,816         11.9

Reimbursements

     4,955        4,641        314         6.8
  

 

 

   

 

 

   

 

 

    

 

 

 

Total revenue

     153,816        137,686        16,130         11.7

Operating expenses:

         

Salaries and employee benefits

     101,542        90,717        10,825         11.9

General and administrative expenses

     35,625        33,156        2,469         7.4

Reimbursed expenses

     4,955        4,641        314         6.8
  

 

 

   

 

 

   

 

 

    

 

 

 

Total operating expenses

     142,122        128,514        13,608         10.6
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating income

     11,694        9,172        2,522         27.5

Non-operating income (expense):

         

Interest, net

     58        (175     

Other, net

     29        121        
  

 

 

   

 

 

      

Net non-operating income (expense)

     87        (54     
  

 

 

   

 

 

      

Income before income taxes

     11,781        9,118        

Provision for income taxes

     5,126        4,162        
  

 

 

   

 

 

      

Net income

     6,655        4,956        

Other comprehensive loss, net of tax

     (1,275     (555     
  

 

 

   

 

 

      

Comprehensive income

   $ 5,380      $ 4,401        
  

 

 

   

 

 

      

Basic weighted average common shares outstanding

     18,557        18,315        

Dilutive common shares

     260        283        
  

 

 

   

 

 

      

Diluted weighted average common shares outstanding

     18,817        18,598        
  

 

 

   

 

 

      

Basic net income per common share

   $ 0.36      $ 0.27        

Diluted net income per common share

   $ 0.35      $ 0.27        

Salaries and employee benefits as a % of net revenue

     68.2     68.2     

General and administrative expense as a % of net revenue

     23.9     24.9     

Operating income as a % of net revenue

     7.9     6.9     


Heidrick & Struggles International, Inc.

Segment Information

(In thousands)

(Unaudited)

 

     Three Months Ended June 30,  
     2016     2015     $
Change
    %
Change
    2016
Margin *
    2015
Margin *
 

Revenue:

            

Executive Search and Leadership Consulting

            

Americas

   $ 84,158      $ 75,820      $ 8,338        11.0    

Europe

     31,361        24,075        7,286        30.3    

Asia Pacific

     23,640        24,777        (1,137     -4.6    
  

 

 

   

 

 

   

 

 

       

Total Executive Search and Leadership Consulting

     139,159        124,672        14,487        11.6    

Culture Shaping

     9,702        8,373        1,329        15.9    
  

 

 

   

 

 

   

 

 

       

Revenue before reimbursements (net revenue)

     148,861        133,045        15,816        11.9    

Reimbursements

     4,955        4,641        314        6.8    
  

 

 

   

 

 

   

 

 

       

Total revenue

   $ 153,816      $ 137,686      $ 16,130        11.7    
  

 

 

   

 

 

   

 

 

       

Operating income (loss):

            

Executive Search and Leadership Consulting

            

Americas

   $ 20,358      $ 18,468      $ 1,890        10.2     24.2     24.4

Europe

     1,195        45        1,150        NM        3.8     0.2

Asia Pacific

     2,779        2,568        211        8.2     11.8     10.4
  

 

 

   

 

 

   

 

 

       

Total Executive Search and Leadership Consulting

     24,332        21,081        3,251        15.4     17.5     16.9

Culture Shaping

     87        588        (501     -85.2     0.9     7.0
  

 

 

   

 

 

   

 

 

       

Total segments

     24,419        21,669        2,750        12.7     16.4     16.3

Global Operations Support

     (12,725     (12,497     (228     -1.8     -8.5     -9.4
  

 

 

   

 

 

   

 

 

       

Operating income

   $ 11,694      $ 9,172      $ 2,522        27.5     7.9     6.9
  

 

 

   

 

 

   

 

 

       

 

* Margin based on revenue before reimbursements (net revenue).


Heidrick & Struggles International, Inc.

Consolidated Statements of Comprehensive Income

(In thousands, except per share amounts)

(Unaudited)

 

     Six Months Ended              
     June 30,              
     2016     2015     $ Change     % Change  

Revenue:

        

Revenue before reimbursements (net revenue)

   $ 279,050      $ 248,198      $ 30,852        12.4

Reimbursements

     9,053        7,967        1,086        13.6
  

 

 

   

 

 

   

 

 

   

Total revenue

     288,103        256,165        31,938        12.5

Operating expenses:

        

Salaries and employee benefits

     192,660        169,190        23,470        13.9

General and administrative expenses

     70,828        63,164        7,664        12.1

Reimbursed expenses

     9,053        7,967        1,086        13.6
  

 

 

   

 

 

   

 

 

   

Total operating expenses

     272,541        240,321        32,220        13.4
  

 

 

   

 

 

   

 

 

   

Operating income

     15,562        15,844        (282     -1.8

Non-operating income (expense):

        

Interest, net

     130        (246    

Other, net

     78        46       
  

 

 

   

 

 

     

Net non-operating income (expense)

     208        (200    
  

 

 

   

 

 

     

Income before income taxes

     15,770        15,644       

Provision for income taxes

     7,790        7,262       
  

 

 

   

 

 

     

Net income

     7,980        8,382       

Other comprehensive income (loss), net of tax

     55        (1,237    
  

 

 

   

 

 

     

Comprehensive income

   $ 8,035      $ 7,145       
  

 

 

   

 

 

     

Basic weighted average common shares outstanding

     18,503        18,282       

Dilutive common shares

     260        283       
  

 

 

   

 

 

     

Diluted weighted average common shares outstanding

     18,763        18,565       
  

 

 

   

 

 

     

Basic net income per common share

   $ 0.43      $ 0.46       

Diluted net income per common share

   $ 0.43      $ 0.45       

Salaries and employee benefits as a % of net revenue

     69.0     68.2    

General and administrative expense as a % of net revenue

     25.4     25.4    

Operating income as a % of net revenue

     5.6     6.4    


Heidrick & Struggles International, Inc.

Segment Information

(In thousands)

(Unaudited)

 

     Six Months Ended June 30,  
                 $     %     2016     2015  
     2016     2015     Change     Change     Margin *     Margin *  

Revenue:

            

Executive Search and Leadership Consulting

            

Americas

   $ 159,359      $ 140,295      $ 19,064        13.6    

Europe

     58,122        43,733        14,389        32.9    

Asia Pacific

     43,524        47,681        (4,157     -8.7    
  

 

 

   

 

 

   

 

 

       

Total Executive Search and Leadership Consulting

     261,005        231,709        29,296        12.6    

Culture Shaping

     18,045        16,489        1,556        9.4    
  

 

 

   

 

 

   

 

 

       

Revenue before reimbursements (net revenue)

     279,050        248,198        30,852        12.4    

Reimbursements

     9,053        7,967        1,086        13.6    
  

 

 

   

 

 

   

 

 

       

Total revenue

   $ 288,103      $ 256,165      $ 31,938        12.5    
  

 

 

   

 

 

   

 

 

       

Operating income (loss):

            

Executive Search and Leadership Consulting

            

Americas

   $ 38,265      $ 32,370      $ 5,895        18.2     24.0     23.1

Europe

     58        (452     510        NM        0.1     -1.0

Asia Pacific

     3,150        5,458        (2,308     -42.3     7.2     11.4
  

 

 

   

 

 

   

 

 

       

Total Executive Search and Leadership Consulting

     41,473        37,376        4,097        11.0     15.9     16.1

Culture Shaping

     (1,969     1,409        (3,378     NM        -10.9     8.5
  

 

 

   

 

 

   

 

 

       

Total segments

     39,504        38,785        719        1.9     14.2     15.6

Global Operations Support

     (23,941     (22,941     (1,000     -4.4     -8.6     -9.2
  

 

 

   

 

 

   

 

 

       

Operating income

   $ 15,563      $ 15,844      ($ 281     -1.8     5.6     6.4
  

 

 

   

 

 

   

 

 

       

 

* Margin based on revenue before reimbursements (net revenue).


Heidrick & Struggles International, Inc.

Condensed Consolidated Balance Sheets

(In thousands)

 

     June 30,      December 31,  
     2016      2015  
     (Unaudited)         

Current assets:

     

Cash and cash equivalents

   $ 85,391       $ 190,452   

Accounts receivable, net

     107,108         76,058   

Prepaid expenses

     20,493         19,197   

Other current assets

     14,030         18,447   

Income taxes recoverable

     4,812         4,809   
  

 

 

    

 

 

 

Total current assets

     231,834         308,963   
  

 

 

    

 

 

 

Non-current assets:

     

Property and equipment, net

     36,464         36,498   

Assets designated for retirement and pension plans

     17,208         16,857   

Investments

     16,782         14,145   

Other non-current assets

     12,400         11,115   

Goodwill

     136,066         131,122   

Other intangible assets, net

     18,438         18,687   

Deferred income taxes

     34,501         35,331   
  

 

 

    

 

 

 

Total non-current assets

     271,859         263,755   
  

 

 

    

 

 

 

Total assets

   $ 503,693       $ 572,718   
  

 

 

    

 

 

 

Current liabilities:

     

Accounts payable

   $ 5,765       $ 6,150   

Accrued salaries and employee benefits

     87,654         158,875   

Deferred revenue, net

     33,638         29,724   

Other current liabilities

     25,976         31,239   

Income taxes payable

     2,678         3,442   
  

 

 

    

 

 

 

Total current liabilities

     155,711         229,430   
  

 

 

    

 

 

 

Non-current liabilities:

     

Accrued salaries and employee benefits

     26,693         32,690   

Retirement and pension plans

     39,059         35,949   

Other non-current liabilities

     21,851         19,847   
  

 

 

    

 

 

 

Total non-current liabilities

     87,603         88,486   
  

 

 

    

 

 

 

Stockholders’ equity

     260,379         254,802   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 503,693       $ 572,718   
  

 

 

    

 

 

 


Heidrick & Struggles International, Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Six Months Ended  
     June 30,  
     2016     2015  

Cash flows - operating activities:

    

Net income

   $ 7,980      $ 8,382   

Adjustments to reconcile net income to net cash used in operating activities:

    

Depreciation and amortization

     7,645        6,660   

Deferred income taxes

     1,012        (34

Stock-based compensation expense

     3,900        2,590   

Accretion expense related to earnout payments

     558        585   

Changes in assets and liabilities, net of effects of acquisitions:

    

Accounts receivable

     (30,138     (29,546

Accounts payable

     (1,011     258   

Accrued expenses

     (87,255     (48,620

Deferred revenue

     3,684        3,139   

Income taxes payable, net

     (712     (3,763

Retirement and pension assets and liabilities

     2,530        1,223   

Prepaid expenses

     (1,226     (561

Other assets and liabilities, net

     8,072        (3,451
  

 

 

   

 

 

 

Net cash used in operating activities

     (84,961     (63,138
  

 

 

   

 

 

 

Cash flows - investing activities:

    

Restricted cash

     6,501        —     

Acquisition of business

     (9,006     —     

Capital expenditures

     (1,092     (10,248

Purchases of available for sale investments

     (2,247     (1,276

Proceeds from sale of available for sale investments

     244        255   
  

 

 

   

 

 

 

Net cash used in investing activities

     (5,600     (11,269
  

 

 

   

 

 

 

Cash flows - financing activities:

    

Debt repayment

     —          (3,000

Debt issuance costs

     —          (381

Cash dividends paid

     (4,946     (5,003

Payment of employee tax withholdings on equity transactions

     (2,676     (820

Acquisition earnout payments

     (7,461     (5,496
  

 

 

   

 

 

 

Net cash used in financing activities

     (15,083     (14,700
  

 

 

   

 

 

 

Effect of exchange rate fluctuations on cash and cash equivalents

     583        (2,361
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (105,061     (91,468

Cash and cash equivalents at beginning of period

     190,452        211,352   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 85,391      $ 119,884   
  

 

 

   

 

 

 


Heidrick & Struggles International, Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Three Months Ended  
     June 30,  
     2016     2015  

Cash flows - operating activities:

    

Net income

   $ 6,655      $ 4,956   

Adjustments to reconcile net income to net cash used in operating activities:

    

Depreciation and amortization

     3,973        2,928   

Deferred income taxes

     (1,258     (330

Stock-based compensation expense

     2,069        1,557   

Accretion expense related to earnout payments

     212        287   

Changes in assets and liabilities, net of effects of acquisitions:

    

Accounts receivable

     (13,090     (13,348

Accounts payable

     (2,534     (2,057

Accrued expenses

     18,464        28,303   

Deferred revenue

     (620     2,911   

Income taxes payable, net

     5,100        849   

Retirement and pension assets and liabilities

     236        (85

Prepaid expenses

     1,338        233   

Other assets and liabilities, net

     13,676        (1,604
  

 

 

   

 

 

 

Net cash provided by operating activities

     34,221        24,600   
  

 

 

   

 

 

 

Cash flows - investing activities:

    

Acquisition of business

     (236     —     

Capital expenditures

     (371     (3,966

Purchases of available for sale investments

     (115     (122

Proceeds from sale of available for sale investments

     125        136   
  

 

 

   

 

 

 

Net cash used in investing activities

     (597     (3,952
  

 

 

   

 

 

 

Cash flows - financing activities:

    

Debt repayment

     —          (1,500

Debt issuance costs

     —          (381

Cash dividends paid

     (2,496     (2,492

Acquisition earnout payments

     (7,074     (4,773
  

 

 

   

 

 

 

Net cash used in financing activities

     (9,570     (9,146
  

 

 

   

 

 

 

Effect of exchange rate fluctuations on cash and cash equivalents

     (710     757   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     23,344        12,259   

Cash and cash equivalents at beginning of period

     62,047        107,625   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 85,391      $ 119,884   
  

 

 

   

 

 

 


Heidrick & Struggles International, Inc.

Reconciliation of Net Income and Operating Income (GAAP) to

Adjusted EBITDA (Non-GAAP)

(In thousands)

(Unaudited)

 

    

Three Months Ended

    Six Months Ended  
     June 30,     June 30,  
     2016     2015     2016     2015  

Revenue before reimbursements (net revenue)

   $ 148,861      $ 133,045      $ 279,050      $ 248,198   

Net income

     6,655        4,956        7,980        8,382   

Interest, net

     58        (175     130        (246

Other, net

     29        121        78        46   

Provision for income taxes

     5,126        4,162        7,790        7,262   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     11,694        9,172        15,562        15,844   

Adjustments

        

Salaries and employee benefits

        

Stock-based compensation expense

     1,506        1,107        3,337        2,140   

Senn Delaney retention awards

     730        541        1,803        1,083   

General and administrative expenses

        

Depreciation

     2,275        1,761        4,561        4,327   

Intangible amortization

     1,698        1,167        3,084        2,333   

Earnout accretion

     212        287        558        585   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     6,421        4,863        13,343        10,468   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 18,115      $ 14,035      $ 28,905      $ 26,312   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin

     12.2     10.5     10.4     10.6