Net Revenue of $284
Million Climbs 47% Over Prior Year Record
Achieves Record Profitability
Guides to Record Q2 Net Revenue
CHICAGO, April 25,
2022 /PRNewswire/ -- Today Heidrick & Struggles
International, Inc. (Nasdaq: HSII) ("Heidrick & Struggles" or
the "Company") announced financial results for its first quarter
ended March 31, 2022.
First Quarter Highlights:
- Net revenue reached a record $283.9
million, an increase of 46.6% versus the prior year
period.
- Operating income* increased to $30.2
million, 54.2% higher than the prior year period.
- Adjusted EBITDA* was $35.7
million and grew 19.4% year-over-year, and adjusted EBITDA
margin was 12.6%.
- Net income* climbed 24.5% to $18.5
million, and diluted earnings per share* was $0.90.
- Cash and cash equivalents was $268.0
million, 45.6% higher than at March
31, 2021.
* New expense category
quantifying digital product development efforts reduced operating
income and adjusted EBITDA by $4.4 million, net income by $3.0
million, and diluted earnings per share by $0.15 in the 2022 first
quarter.
|
"We are pleased with yet another quarter of record financial
performance that builds on our solid foundation of ongoing and
deliberate shareholder value creation," stated Heidrick &
Struggles' President and Chief Executive Officer, Krishnan Rajagopalan. "Today's announcement
marks five consecutive quarters of
record year-over-year net revenue results for Heidrick achieved by
strong productivity in Executive Search, growth from our On-Demand
Talent business, and the expanding impact of Heidrick Consulting's
advisory work, all while we continue partnership incubation for
future digital innovation."
Mr. Rajagopalan continued, "Companies across all industries and
regions know that top talent, whether permanent, interim or
project-based, quality work environments, and data-driven
actionable insights are business imperatives now more than ever,
contributing to demand for our products and services.
Heidrick's differentiated strategy is working, and we look to the
future to continue to benefit from an increasingly diversified mix
of businesses, with cross collaboration opportunities expected to
amplify our long-term business success."
2022 First Quarter
Results
Record consolidated net revenue of $283.9
million grew by $90.2 million,
or 46.6%, compared to net revenue of $193.7
million in the 2021 first quarter. Net revenue growth was
driven by all regions in Executive Search, by Heidrick Consulting,
and by the addition of On-Demand Talent.
Executive Search net revenue of $242.5
million increased by $62.9
million, or 35.0%, compared to net revenue of $179.6 million in the 2021 first quarter.
Net revenue increased 39.5% in the Americas, 32.1% in Europe, and 18.8% in Asia Pacific. All
industry practices exhibited growth compared to the prior
year.
The Company had 394 Executive Search consultants at March 31, 2022, compared to 373 at March 31, 2021. Productivity, as measured
by annualized Executive Search net revenue per consultant, was
$2.5 million compared to $1.9 million in the 2021 first quarter.
Average revenue per executive search was approximately
$124,000 compared to $113,000 a year earlier. The number of
confirmed searches increased 23.1% compared to the year-ago
period.
On-Demand Talent, a new business segment which the Company
acquired on April 1, 2021, generated
net revenue of $23.4 million,
exceeding the Company's expectations.
Heidrick Consulting net revenue of $17.9
million increased by $3.9
million, or 27.7%, compared to net revenue of $14.0 million in the 2021 first quarter.
The Company had 70 Heidrick Consulting consultants at March 31, 2022, compared to 64 at March 31, 2021.
Consolidated salaries and benefits were $201.4 million compared to $141.4 million in the 2021 first quarter.
Year-over-year, fixed compensation expense increased $3.6 million due to increases in base salaries
and payroll taxes, partially offset by decreases in the deferred
compensation plan and stock compensation. Variable
compensation increased $56.5 million
year-over-year due to an increase in production. Salaries and
benefits expense was 71.0% of net revenue for the quarter, compared
to 73.0% in the 2021 first quarter.
General and administrative expenses were $29.8 million compared to $27.4 million in the 2021 first quarter.
The increase was primarily due to business development travel,
intangible amortization, earnout accretion, information technology,
and bad debt, partially offset by a decrease in office
occupancy. As a percentage of net revenue, general and
administrative expenses were 10.5% compared to 14.1% in the 2021
first quarter.
The Company's cost of services expense category was $18.0 million, compared to $1.5 million in the 2021 first quarter, primarily
due to the acquisition of its On-Demand Talent business and an
increase in the volume of consulting engagements.
Research and development, a new category of expense that
captures expenses associated with new product development efforts,
was $4.4 million, or 1.6% of net
revenue for the quarter.
Operating income, including research and development expense,
was $30.2 million, or 54.2% higher
compared to $19.6 million in the 2021
first quarter. Operating margin was 10.7%, compared to 10.1%
in the 2021 first quarter. Year-ago results include a $3.9 million restructuring charge related to the
Company's real estate strategy. Excluding this charge,
adjusted operating income in the 2021 first quarter was
$23.5 million and adjusted operating
margin was 12.1%.
Net income, including research and development expense, was
$18.5 million and diluted earnings
per share was $0.90 with an effective
tax rate of 33.7%. This compares to net income of $14.8 million and diluted earnings per share of
$0.74, with an effective tax rate of
34.9%, in the 2021 first quarter. Excluding the
aforementioned restructuring charge in the 2021 first quarter,
adjusted net income was $17.4 million
and adjusted diluted earnings per share was $0.86.
Adjusted EBITDA, including research and development expense, was
$35.7 million, an increase of 19.4%
compared to adjusted EBITDA of $29.9
million in the 2021 first quarter. Adjusted EBITDA
margin was 12.6%, compared to 15.4% in the 2021 first
quarter.
Net cash used in operating activities was $262.2 million, compared to net cash used in
operating activities of $142.6
million in the 2021 first quarter. Cash and cash
equivalents at March 31, 2022 was
$268.0 million, compared to
$545.2 million at December 31, 2021 and $184.1 million at March
31, 2021. The Company's cash position typically builds
throughout the year as employee bonuses are accrued, mostly to be
paid out in the first quarter. There was no debt on the
balance sheet at March 31, 2022,
providing the Company financial flexibility.
Dividend
The Board of Directors declared a 2022 first quarter cash
dividend of $0.15 per share payable
on May 20, 2022, to shareholders of
record at the close of business on May
6, 2022.
2022 Second Quarter
Outlook
The Company expects 2022 second quarter consolidated net revenue
of between $290 million and
$300 million, while acknowledging
that some continued fluidity in external factors such as foreign
conflicts, the interest rate environment, and the COVID-19 pandemic
may impact quarterly results. In addition, this outlook is
based on the average currency rates in March
2022 and reflects, among other factors, management's
assumptions for the anticipated volume of new Executive Search
confirmations, On-Demand Talent projects, and Heidrick Consulting
assignments, and the current backlog, consultant productivity,
consultant retention, and the seasonality of the business.
Quarterly Webcast and Conference
Call
Heidrick & Struggles will host a conference call to review
its first quarter results today, April 25,
2022 at 5:00 pm Eastern Time.
Participants may access the Company's call and supporting slides
through its website at www.heidrick.com or by dialing (888)
440-4091 or (646) 960-0846, conference ID# 6106012. 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) is a premier provider of
global leadership advisory and on-demand talent solutions, serving
the senior-level talent and consulting needs of the world's top
organizations. In our role as trusted leadership advisors, we
partner with our clients to develop future-ready leaders and
organizations, bringing together our services and offerings in
executive search, diversity and inclusion, leadership assessment
and development, organization and team acceleration, culture
shaping and on-demand, independent talent solutions. Heidrick &
Struggles pioneered the profession of executive search more than 65
years ago. Today, the firm provides integrated talent and human
capital solutions to help our clients change the world, one
leadership team at a time. ® www.heidrick.com
Non-GAAP Financial
Measures
To supplement the financial results presented in accordance with
generally accepted accounting principles in the United States ("GAAP"), Heidrick &
Struggles presents certain non-GAAP financial measures. A "non-GAAP
financial measure" is defined as a numerical 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 operating income, adjusted operating income
margin, adjusted net income, adjusted basic and diluted earnings
per share, adjusted effective tax rate, adjusted EBITDA, and
adjusted EBITDA 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 operating income reflects the exclusion of
restructuring charges.
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
reflect the exclusion of restructuring charges, net of tax.
Adjusted effective tax rate reflects the exclusion of
restructuring charges, net of tax.
Adjusted EBITDA refers to earnings before interest, taxes,
depreciation, intangible amortization, equity-settled stock
compensation expense, earnout accretion, contingent compensation
related to acquisitions, deferred compensation plan income and
expense, restructuring charges, and other non-operating income
(expense).
Adjusted EBITDA margin refers to adjusted EBITDA as a percentage
of net revenue in the same period.
Safe Harbor Statement
This press release contains forward-looking statements within
the meaning of the federal securities laws. 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," 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, the
impacts, direct and indirect, of the COVID-19 pandemic (including
the emergence of variant strains) on our business, our consultants
and employees, and the overall economy; the impact on global or a
regional economy due to the outbreak or escalation of hostilities
or war; 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;
any challenges to the classification of our on-demand talent as
independent contractors; 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 caution the reader that the list of factors may not
be exhaustive. For more information on these risks,
uncertainties and other factors, refer to our Annual Report on Form
10-K for the year ended December 31,
2021, under the heading "Risk Factors" in Item 1A, as
updated in Part II of our subsequent Quarterly Reports on Form
10-Q, and other filings with the Securities and Exchange
Commission. The forward-looking statements contained in this
press release speak only as of the date of this press
release. We undertake no obligation to update publicly any
forward-looking statements, whether as a result of new information,
future events or otherwise.
Contacts:
Investors & Analysts:
Suzanne Rosenberg, Vice President, Investor
Relations
srosenberg@heidrick.com
Media:
Nina Chang, Vice
President, Corporate Communications
nchang@heidrick.com
Heidrick & Struggles International,
Inc.
Consolidated Statements of Comprehensive
Income
(In thousands, except
per share amounts)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
|
|
2022
|
|
2021
|
|
$ Change
|
|
% Change
|
Revenue
|
|
|
|
|
|
|
|
Revenue before reimbursements (net revenue)
|
$
283,861
|
|
$
193,656
|
|
$
90,205
|
|
46.6%
|
Reimbursements
|
1,676
|
|
1,075
|
|
601
|
|
55.9%
|
Total revenue
|
285,537
|
|
194,731
|
|
90,806
|
|
46.6%
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
Salaries and benefits
|
201,445
|
|
141,363
|
|
60,082
|
|
42.5%
|
General and administrative expenses
|
29,794
|
|
27,368
|
|
2,426
|
|
8.9%
|
Cost of services
|
17,988
|
|
1,456
|
|
16,532
|
|
NM
|
Research and development
|
4,402
|
|
—
|
|
4,402
|
|
100.0%
|
Restructuring charges
|
—
|
|
3,861
|
|
(3,861)
|
|
(100.0)%
|
Reimbursed expenses
|
1,676
|
|
1,075
|
|
601
|
|
55.9%
|
Total operating
expenses
|
255,305
|
|
175,123
|
|
80,182
|
|
45.8%
|
|
|
|
|
|
|
|
|
Operating income
|
30,232
|
|
19,608
|
|
10,624
|
|
54.2%
|
|
|
|
|
|
|
|
|
Non-operating income (expense)
|
|
|
|
|
|
|
|
Interest, net
|
110
|
|
82
|
|
|
|
|
Other, net
|
(2,471)
|
|
3,082
|
|
|
|
|
Net non-operating income
(expense)
|
(2,361)
|
|
3,164
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
27,871
|
|
22,772
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
9,404
|
|
7,940
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
18,467
|
|
14,832
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss, net of tax
|
(1,082)
|
|
(693)
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
$ 17,385
|
|
$ 14,139
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares
outstanding
|
|
|
|
|
|
|
|
Basic
|
19,624
|
|
19,387
|
|
|
|
|
Diluted
|
20,511
|
|
20,171
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
Basic
|
$
0.94
|
|
$
0.77
|
|
|
|
|
Diluted
|
$
0.90
|
|
$
0.74
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits
as a % of net revenue
|
71.0%
|
|
73.0%
|
|
|
|
|
General and
administrative expenses as a % of net revenue
|
10.5%
|
|
14.1%
|
|
|
|
|
Cost of services as a %
of net revenue
|
6.3%
|
|
0.8%
|
|
|
|
|
Research and
development as a % of net revenue
|
1.6%
|
|
—%
|
|
|
|
|
Operating
margin
|
10.7%
|
|
10.1%
|
|
|
|
|
Heidrick & Struggles International,
Inc.
Segment Information
(In
thousands)
(Unaudited)
|
|
Three Months Ended March 31,
|
|
2022
|
|
2021
|
|
$ Change
|
|
%
Change
|
|
2022
Margin1
|
|
2021
Margin1
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
Executive Search
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
$ 162,553
|
|
$ 116,506
|
|
$
46,047
|
|
39.5%
|
|
|
|
|
Europe
|
49,745
|
|
37,643
|
|
12,102
|
|
32.1%
|
|
|
|
|
Asia Pacific
|
30,251
|
|
25,469
|
|
4,782
|
|
18.8%
|
|
|
|
|
Total Executive
Search
|
242,549
|
|
179,618
|
|
62,931
|
|
35.0%
|
|
|
|
|
On-Demand Talent
|
23,381
|
|
—
|
|
23,381
|
|
NM
|
|
|
|
|
Heidrick Consulting
|
17,931
|
|
14,038
|
|
3,893
|
|
27.7%
|
|
|
|
|
Revenue before reimbursements
(net revenue)
|
283,861
|
|
193,656
|
|
90,205
|
|
46.6%
|
|
|
|
|
Reimbursements
|
1,676
|
|
1,075
|
|
601
|
|
55.9%
|
|
|
|
|
Total revenue
|
$ 285,537
|
|
$ 194,731
|
|
$
90,806
|
|
46.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
Executive Search
|
|
|
|
|
|
|
|
|
|
|
|
Americas2
|
$
39,851
|
|
$
26,256
|
|
$
13,595
|
|
51.8%
|
|
24.5%
|
|
22.5%
|
Europe3
|
5,403
|
|
4,540
|
|
863
|
|
19.0%
|
|
10.9%
|
|
12.1%
|
Asia Pacific4
|
5,054
|
|
4,144
|
|
910
|
|
22.0%
|
|
16.7%
|
|
16.3%
|
Total Executive
Search
|
50,308
|
|
34,940
|
|
15,368
|
|
44.0%
|
|
20.7%
|
|
19.5%
|
On-Demand Talent
|
(582)
|
|
—
|
|
(582)
|
|
NM
|
|
(2.5)%
|
|
NM
|
Heidrick Consulting5
|
(2,084)
|
|
(4,710)
|
|
2,626
|
|
55.8%
|
|
(11.6)%
|
|
(33.6)%
|
Total segments
|
47,642
|
|
30,230
|
|
17,412
|
|
57.6%
|
|
16.8%
|
|
15.6%
|
Research and Development
|
(4,402)
|
|
—
|
|
(4,402)
|
|
NM
|
|
(1.6)%
|
|
—%
|
Global Operations Support6
|
(13,008)
|
|
(10,622)
|
|
(2,386)
|
|
(22.5)%
|
|
(4.6)%
|
|
(5.5)%
|
Total operating
income
|
$
30,232
|
|
$
19,608
|
|
$
10,624
|
|
54.2%
|
|
10.7%
|
|
10.1%
|
|
|
1
|
Margin based on revenue
before reimbursements (net revenue).
|
2
|
Includes restructuring
charges of $3.7 million for the three months ended March 31,
2021.
|
3
|
Includes restructuring
reversals of $0.1 million for the three months ended March 31,
2021.
|
4
|
Includes restructuring
reversals of $0.1 million for the three months ended March 31,
2021.
|
5
|
Includes restructuring
charges of $0.3 million for the three months ended March 31,
2021.
|
6
|
Includes restructuring
charges of less than $0.1 million for the three months ended
March 31, 2021.
|
Heidrick & Struggles International,
Inc.
Reconciliation of Operating Income and Adjusted
Operating Income (Non-GAAP)
(In
thousands)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
2022
|
|
2021
|
Revenue before reimbursements (net
revenue)
|
$ 283,861
|
|
$ 193,656
|
|
|
|
|
Operating income
|
30,232
|
|
19,608
|
|
|
|
|
Adjustments
|
|
|
|
Restructuring charges1
|
—
|
|
3,861
|
Total adjustments
|
—
|
|
3,861
|
|
|
|
|
Adjusted operating income
|
$
30,232
|
|
$
23,469
|
|
|
|
|
Operating
margin
|
10.7%
|
|
10.1%
|
Adjusted operating
margin
|
10.7%
|
|
12.1%
|
|
|
1
|
The Company incurred
restructuring charges of $3.9 million for the three months ended
March 31, 2021.
|
Heidrick & Struggles International,
Inc.
Reconciliation of Net Income and Adjusted Net Income
(Non-GAAP)
(In
thousands)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
2022
|
|
2021
|
Net income
|
$
18,467
|
|
$
14,832
|
|
|
|
|
Adjustments
|
|
|
|
Restructuring charges, net of tax1
|
—
|
|
2,574
|
Total adjustments
|
—
|
|
2,574
|
|
|
|
|
Adjusted net income
|
$
18,467
|
|
$
17,406
|
|
|
|
|
Weighted-average common shares
outstanding
|
|
|
|
Basic
|
19,624
|
|
19,387
|
Diluted
|
20,511
|
|
20,171
|
|
|
|
|
Earnings per common share
|
|
|
|
Basic
|
$
0.94
|
|
$
0.77
|
Diluted
|
$
0.90
|
|
$
0.74
|
|
|
|
|
Adjusted earnings per common
share
|
|
|
|
Basic
|
$
0.94
|
|
$
0.90
|
Diluted
|
$
0.90
|
|
$
0.86
|
|
|
1
|
The Company incurred
restructuring charges of $3.9 million for the three months ended
March 31, 2021.
|
Heidrick & Struggles International,
Inc.
Consolidated Balance Sheets
(In
thousands)
(Unaudited)
|
|
March 31,
2022
|
|
December 31,
2021
|
|
|
|
|
Current assets
|
|
|
|
Cash and cash equivalents
|
$
267,986
|
|
$
545,225
|
Accounts receivable, net
|
186,220
|
|
133,750
|
Prepaid expenses
|
30,681
|
|
21,754
|
Other current assets
|
47,146
|
|
41,449
|
Income taxes recoverable
|
3,569
|
|
3,210
|
Total current assets
|
535,602
|
|
745,388
|
|
|
|
|
Non-current assets
|
|
|
|
Property and equipment, net
|
27,162
|
|
27,085
|
Operating lease right-of-use assets
|
69,344
|
|
72,320
|
Assets designated for retirement and pension plans
|
12,372
|
|
12,715
|
Investments
|
38,006
|
|
36,051
|
Other non-current assets
|
23,448
|
|
23,377
|
Goodwill
|
139,017
|
|
138,524
|
Other intangible assets, net
|
8,462
|
|
9,169
|
Deferred income taxes
|
42,159
|
|
42,169
|
Total non-current
assets
|
359,970
|
|
361,410
|
|
|
|
|
Total assets
|
$
895,572
|
|
$ 1,106,798
|
|
|
|
|
Current liabilities
|
|
|
|
Accounts payable
|
$
16,350
|
|
$
20,374
|
Accrued salaries and benefits
|
179,663
|
|
409,026
|
Deferred revenue
|
55,364
|
|
51,404
|
Operating lease liabilities
|
18,963
|
|
19,332
|
Other current liabilities
|
53,982
|
|
24,554
|
Income taxes payable
|
15,397
|
|
10,004
|
Total current
liabilities
|
339,719
|
|
534,694
|
|
|
|
|
Non-current liabilities
|
|
|
|
Accrued salaries and benefits
|
71,235
|
|
73,779
|
Retirement and pension plans
|
57,076
|
|
55,593
|
Operating lease liabilities
|
62,439
|
|
65,625
|
Other non-current liabilities
|
14,338
|
|
41,087
|
Total non-current
liabilities
|
205,088
|
|
236,084
|
|
|
|
|
Total liabilities
|
544,807
|
|
770,778
|
|
|
|
|
Stockholders' equity
|
350,765
|
|
336,020
|
|
|
|
|
Total liabilities and stockholders'
equity
|
$
895,572
|
|
$ 1,106,798
|
Heidrick & Struggles International,
Inc.
Consolidated Statements of Cash
Flows
(In
thousands)
(Unaudited)
|
|
|
Three Months Ended
March 31,
|
|
|
2022
|
|
2021
|
Cash flows - operating
activities
|
|
|
|
|
Net
income
|
|
$
18,467
|
|
$
14,832
|
Adjustments to reconcile net income to net cash used in
operating activities:
|
|
|
|
|
Depreciation and
amortization
|
|
2,620
|
|
6,068
|
Deferred income
taxes
|
|
(477)
|
|
(495)
|
Stock-based compensation
expense
|
|
3,698
|
|
2,991
|
Accretion expense related to
earnout payments
|
|
271
|
|
—
|
Gain on marketable
securities
|
|
—
|
|
(1)
|
Loss on disposal of property
and equipment
|
|
167
|
|
21
|
Changes in assets and
liabilities:
|
|
|
|
|
Accounts
receivable
|
|
(53,142)
|
|
(41,209)
|
Accounts
payable
|
|
(4,156)
|
|
1,365
|
Accrued
expenses
|
|
(227,424)
|
|
(116,327)
|
Restructuring
accrual
|
|
—
|
|
(2,902)
|
Deferred
revenue
|
|
4,137
|
|
963
|
Income taxes
recoverable and payable, net
|
|
5,028
|
|
6,819
|
Retirement and pension
plan assets and liabilities
|
|
3,497
|
|
1,235
|
Prepaid
expenses
|
|
(9,081)
|
|
(7,894)
|
Other assets and
liabilities, net
|
|
(5,801)
|
|
(8,037)
|
Net
cash used in operating activities
|
|
(262,196)
|
|
(142,571)
|
|
|
|
|
|
Cash flows - investing
activities
|
|
|
|
|
Capital expenditures
|
|
(1,804)
|
|
(945)
|
Purchases of marketable securities and investments
|
|
(5,011)
|
|
(1,354)
|
Proceeds from sales of marketable securities and
investments
|
|
763
|
|
20,153
|
Net cash provided by (used in)
investing activities
|
|
(6,052)
|
|
17,854
|
|
|
|
|
|
Cash flows - financing
activities
|
|
|
|
|
Cash dividends paid
|
|
(3,119)
|
|
(3,072)
|
Payment of employee tax withholdings on equity
transactions
|
|
(3,219)
|
|
(3,090)
|
Net cash used in financing
activities
|
|
(6,338)
|
|
(6,162)
|
|
|
|
|
|
Effect of exchange rate
fluctuations on cash, cash equivalents and restricted
cash
|
|
(2,671)
|
|
(1,539)
|
|
|
|
|
|
Net decrease in cash,
cash equivalents and restricted cash
|
|
(277,257)
|
|
(132,418)
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
545,259
|
|
316,489
|
Cash, cash equivalents
and restricted cash at end of period
|
|
$
268,002
|
|
$
184,071
|
Heidrick & Struggles International,
Inc.
Reconciliation of Net Income and Operating Income to
Adjusted EBITDA (Non-GAAP)
(In
thousands)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
2022
|
|
2021
|
Revenue before reimbursements (net
revenue)
|
$ 283,861
|
|
$ 193,656
|
|
|
|
|
Net income
|
18,467
|
|
14,832
|
Interest, net
|
(110)
|
|
(82)
|
Other, net
|
2,471
|
|
(3,082)
|
Provision for income taxes
|
9,404
|
|
7,940
|
Operating income
|
30,232
|
|
19,608
|
|
|
|
|
Adjustments
|
|
|
|
Stock-based compensation expense
|
3,675
|
|
2,973
|
Depreciation
|
1,808
|
|
1,793
|
Intangible amortization
|
812
|
|
235
|
Earnout accretion
|
271
|
|
—
|
Acquisition contingent consideration
|
1,089
|
|
454
|
Deferred compensation plan
|
(2,232)
|
|
936
|
Restructuring charges
|
—
|
|
3,861
|
Total adjustments
|
5,423
|
|
10,252
|
|
|
|
|
Adjusted EBITDA
|
$
35,655
|
|
$
29,860
|
Adjusted EBITDA margin
|
12.6%
|
|
15.4%
|
View original
content:https://www.prnewswire.com/news-releases/heidrick--struggles-posts-record-first-quarter-2022-results-301532272.html
SOURCE Heidrick & Struggles International, Inc.