Heidrick & Struggles Reports Third Quarter 2024 Results
Quarterly Revenue Up 6% Year Over Year to $279 Million
All Business Segments Contribute to Top Line Growth
Delivers Strong Profitability with Diluted EPS of $0.71
Declares $0.15 Per Share Cash Dividend
CHICAGO, Nov. 4, 2024 /PRNewswire/ -- Heidrick & Struggles International, Inc. (Nasdaq: HSII) ("Heidrick & Struggles", "Heidrick" or the "Company"), a premier provider of global leadership advisory and on-demand talent solutions, today announced financial results for its third quarter ended September 30, 2024.
Third Quarter Highlights:
-- Net revenue of $278.6 million increased 5.9% year-over-year
-- Adjusted EBITDA of $30.4 million
-- Adjusted EBITDA margin of 10.9%
"Our Heidrick colleagues delivered solid quarterly results, outperforming industry trends and reaching the upper end of our outlook. This performance reflects our team's sharp focus on market opportunities and client needs even as we implemented significant change across our organization," said CEO Tom Monahan. "Looking ahead, there is still much work to be done as we pursue growth opportunities in Executive Search, more tightly focus our suite of leadership solutions, and drive profitability and scalability across the portfolio."
"This work will allow us to take advantage of a large and growing market opportunity as clients increasingly put leadership strategy at the heart of their corporate strategy. With an iconic brand, deep expertise across regions and sectors, and a robust financial position, we believe Heidrick is well positioned to attract top talent and cultivate deeper and more durable client relationships. Combining these assets with disciplined execution will enable us to achieve sustained and profitable organic growth while enhancing long-term shareholder value."
2024 Third Quarter Results
Consolidated net revenue of $278.6 million increased $15.4 million, or 5.9%, compared to $263.2 million in the 2023 third quarter. The Company experienced revenue growth in On-Demand Talent, Heidrick Consulting, and Executive Search in the Americas and Asia Pacific, partially offset by a decrease in Executive Search in Europe.
Adjusted EBITDA was $30.4 million compared to $29.3 million in the 2023 third quarter. Adjusted EBITDA margin was 10.9%, compared to 11.2% in the 2023 third quarter. In Executive Search, Adjusted EBITDA was $50.7 million compared to $51.0 million in the prior year period. In On-Demand Talent, Adjusted EBITDA was $1.8 million versus a loss of $0.6 million in the prior year period. In Heidrick Consulting, Adjusted EBITDA was a loss of $1.0 million compared to a loss of $2.4 million in the prior year period.
Net income was $14.8 million and diluted earnings per share was $0.71 with an effective tax rate of 29.7% compared to net income of $15.0 million and diluted earnings per share of $0.73, with an effective tax rate of 37.5% in the 2023 third quarter. The 2024 third quarter effective tax rate was positively impacted by a decrease in the Company's estimated annual effective tax rate. 2024 third quarter adjusted net income was $15.1 million and adjusted diluted earnings per share was $0.72, with an adjusted effective tax rate of 28.5%.
Executive Search net revenue of $204.4 million increased $5.6 million, or 2.8%, compared to net revenue of $198.8 million in the 2023 third quarter. Excluding the impact of exchange rate fluctuations, which positively impacted results by $0.2 million, or 0.1%, net revenue increased 2.7%, or $5.4 million from the 2023 third quarter. Net revenue increased 1.7% in the Americas (up 2.1% on a constant currency basis), decreased 3.3% in Europe (down 5.0% on a constant currency basis), and increased 22.0% in Asia Pacific (up 22.0% on a constant currency basis) when compared to the prior year third quarter.
The Company had 414 Executive Search consultants at September 30, 2024, compared to 417 at September 30, 2023. Productivity, as measured by annualized Executive Search net revenue per consultant, was $2.0 million compared to $1.9 million in the 2023 third quarter, reflecting a lower number of consultants combined with higher revenue. Average revenue per executive search was approximately $149,000 compared to $153,000 in the prior year period. The number of search confirmations increased 5.4% compared to the year-ago period.
On-Demand Talent net revenue of $46.2 million increased $5.2 million, or 12.6%, compared to net revenue of $41.1 million in the 2023 third quarter. Excluding the impact of exchange rate fluctuations, which positively impacted results by $0.4 million, or 0.9%, net revenue increased 11.7%, or $4.8 million from the 2023 third quarter.
Heidrick Consulting net revenue of $27.9 million increased $4.6 million, or 19.9%, compared to net revenue of $23.3 million in the 2023 third quarter. Excluding the impact of exchange rate fluctuations, which positively impacted results by $0.3 million, or 1.1%, net revenue increased 18.9%, or $4.4 million. The Company had 84 Heidrick Consulting consultants at September 30, 2024, compared to 90 at September 30, 2023.
Consolidated salaries and benefits increased $15.8 million, or 9.5%, to $183.0 million compared to $167.2 million in the 2023 third quarter. Year-over-year, fixed compensation expense increased $9.9 million primarily reflecting increases in expenses related to the non-cash mark-to-market adjustments associated with the deferred compensation and stock compensation plans. Variable compensation increased $5.9 million due to an increase in consultant production. Salaries and benefits expense was 65.7% of net revenue for the quarter, compared to 63.5% in the 2023 third quarter.
General and administrative expenses increased $2.2 million, or 5.8%, to $39.7 million compared to $37.6 million in the 2023 third quarter. The increase was due to bad debt, office occupancy costs, expenses related to information technology, and business development travel, partially offset by decreases in professional fees, intangible amortization, and insurance and bank fees. As a percentage of net revenue, general and administrative expenses were 14.3% for both the 2024 and 2023 third quarters.
The Company's cost of services was $31.0 million, or 11.1% of net revenue for the quarter, compared to $30.7 million, or 11.7% of net revenue in the 2023 third quarter. This primarily related to an increase in the volume of On-Demand Talent and Heidrick Consulting projects.
The Company's research and development expenses were $5.7 million, or 2.0%, of net revenue for the quarter compared to $5.6 million, or 2.1%, of net revenue for the third quarter 2023.
Net cash provided by operating activities was $101.1 million compared to net cash provided by operating activities of $109.5 million in the 2023 third quarter. Cash, cash equivalents and marketable securities at September 30, 2024, was $409.4 million compared to $334.0 million at September 30, 2023, and $478.2 million at December 31, 2023. The Company's cash position typically builds throughout the year as employee bonuses are accrued, mostly to be paid out in the first half of the year following the year in which they are earned.
Dividend
The Board of Directors declared a 2024 fourth quarter cash dividend of $0.15 per share payable on November 21, 2024, to shareholders of record at the close of business on November 14, 2024.
2024 Fourth Quarter Outlook
The Company expects 2024 fourth quarter consolidated net revenue of between $255 million and $275 million, while acknowledging that continued fluidity in external factors, such as the foreign exchange and interest rate environments, foreign conflicts, inflation and macroeconomic constraints on pricing actions, may impact quarterly results. In addition, this outlook is based on the average currency rates in September 2024 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, consultant productivity, consultant retention, and the seasonality of the business along with the current backlog.
Quarterly Webcast and Conference Call
Heidrick & Struggles will host a conference call to review its third quarter results today, November 4, 2024 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 (800) 715-9871 or (646) 307-1963, conference ID# 4805686. 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 70 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.
Non-GAAP financial measures used within this earnings release are Adjusted EBITDA, Adjusted EBITDA margin, and consolidated net revenue excluding the impact of exchange rate fluctuations (referred to as on a constant currency basis). 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 EBITDA refers to net income before interest, other income or expense, income taxes, depreciation and amortization, as adjusted, to the extent they occur, for earnout accretion, earnout fair value adjustments, contingent compensation, deferred compensation plan income or expense, certain reorganization costs, impairment charges and restructuring charges.
Adjusted EBITDA margin refers to Adjusted EBITDA as a percentage of net revenue in the same period.
Adjusted net income and adjusted diluted earnings per share reflect the exclusion of goodwill impairment, restructuring charges and earnout fair value adjustments, net of tax.
Adjusted effective tax rate reflects the exclusion of goodwill impairment, restructuring charges and earnout fair value adjustments, net of tax.
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 2024. 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, retain and motivate 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 fact that increased cybersecurity requirements, vulnerabilities, threats and more sophisticated and targeted cyber-related attacks could pose a risk to our systems, networks, solutions, services and data; the fact that our net revenue may be affected by adverse macroeconomic or labor market conditions, including impacts of inflation and effects of geopolitical instability; the aggressive competition we face; 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 Ukraine and the conflict in Israel and the Gaza strip, the risks of an expansion or escalation of those conflicts and our ability to quickly and completely recover from any disruption to our business; unfavorable tax law changes and tax authority rulings; our ability to realize the benefit of our net deferred tax assets; the fact that we may not be able to align our cost structure with net revenue; any impairment of our goodwill, other intangible assets and other long-lived assets; our ability to maintain an effective system of disclosure controls and internal control over our financial reporting and produce accurate and timely financial statements; our ability to execute and integrate future acquisitions; and the fact that we have anti-takeover provisions that make an acquisition of us difficult and expensive. 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, 2023, under the heading "Risk Factors" in Item 1A. 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:
Bianca Wilson, Director, Public Relations
bwilson@heidrick.com
Heidrick & Struggles International, Inc.
Consolidated Statements of Comprehensive Income
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended
September 30,
2024 2023
$ Change % Change
Revenue
Revenue before reimbursements (net revenue) $278,559 $263,160 $15,399 5.9 %
Reimbursements 4,256 4,736 (480) (10.1) %
Total revenue 282,815 267,896 14,919 5.6 %
Operating expenses
Salaries and benefits 183,025 167,219 15,806 9.5 %
General and administrative expenses 39,740 37,564 2,176 5.8 %
Cost of services 31,030 30,680 350 1.1 %
Research and development 5,682 5,560 122 2.2 %
Reimbursed expenses 4,256 4,736 (480) (10.1) %
Total operating expenses 263,733 245,759 17,974 7.3 %
Operating income 19,082 22,137 (3,055) (13.8) %
Non-operating income (loss)
Interest, net 2,570 2,505
Other, net (555) (649)
Net non-operating income 2,015 1,856
Income before income taxes 21,097 23,993
Provision for income taxes 6,268 9,006
Net income 14,829 14,987
Other comprehensive income (loss), net of tax 6,996 (4,001)
Comprehensive income $21,825 $10,986
Weighted-average common shares outstanding
Basic 20,357 20,076
Diluted 21,024 20,553
Earnings per common share
Basic $0.73 $0.75
Diluted $0.71 $0.73
Salaries and benefits as a % of net revenue 65.7 % 63.5 %
General and administrative expenses as a % of net revenue 14.3 % 14.3 %
Cost of services as a % of net revenue 11.1 % 11.7 %
Research and development as a % of net revenue 2.0 % 2.1 %
Operating margin 6.9 % 8.4 %
Heidrick & Struggles International, Inc.
Segment Information
(In thousands)
(Unaudited)
Three Months Ended September 30,
2024 2023
$ % 2024 2023
Change Margin(1) Margin(1)
Change
Revenue
Executive Search
Americas $134,545 $132,320 $2,225 1.7 %
Europe 43,143 44,606 (1,463) (3.3) %
Asia Pacific 26,701 21,888 4,813 22.0 %
Total Executive Search 204,389 198,814 5,575 2.8 %
On-Demand Talent 46,231 41,053 5,178 12.6 %
Heidrick Consulting 27,939 23,293 4,646 19.9 %
Revenue before reimbursements (net revenue) 278,559 263,160 15,399 5.9 %
Reimbursements 4,256 4,736 (480) (10.1) %
Total revenue $282,815 $267,896 $14,919 5.6 %
Adjusted EBITDA
Executive Search
Americas $40,465 $39,354 $1,111 2.8 % 30.1 % 29.7 %
Europe 5,022 8,950 (3,928) (43.9) % 11.6 % 20.1 %
Asia Pacific 5,247 2,704 2,543 94.0 % 19.7 % 12.4 %
Total Executive Search 50,734 51,008 (274) (0.5) % 24.8 % 25.7 %
On-Demand Talent 1,763 (580) 2,343 NM 3.8 % (1.4) %
Heidrick Consulting (1,025) (2,391) 1,366 57.1 % (3.7) % (10.3) %
Total segments 51,472 48,037 3,435 7.2 % 18.5 % 18.3 %
Research and Development (4,606) (4,927) 321 6.5 % (1.7) % (1.9) %
Global Operations Support (16,451) (13,761) (2,690) (19.5) % (5.9) % (5.2) %
Total Adjusted EBITDA $30,415 $29,349 $1,066 3.6 % 10.9 % 11.2 %
1 Margin based on revenue before reimbursements (net
revenue).
Heidrick & Struggles International, Inc.
Consolidated Statements of Comprehensive Income
(In thousands, except per share amounts)
(Unaudited)
Nine Months Ended
September 30,
2024 2023
$ Change % Change
Revenue
Revenue before reimbursements (net revenue) $822,382 $773,702 $48,680 6.3 %
Reimbursements 12,408 10,090 2,318 23.0 %
Total revenue 834,790 783,792 50,998 6.5 %
Operating expenses
Salaries and benefits 535,330 504,994 30,336 6.0 %
General and administrative expenses 127,556 112,405 15,151 13.5 %
Cost of services 88,158 78,818 9,340 11.9 %
Research and development 17,002 16,746 256 1.5 %
Impairment charges 16,224 7,246 8,978 123.9 %
Restructuring charges 6,939 6,939 100.0 %
Reimbursed expenses 12,408 10,090 2,318 23.0 %
Total operating expenses 803,617 730,299 73,318 10.0 %
Operating income 31,173 53,493 (22,320) (41.7) %
Non-operating income
Interest, net 9,268 7,667
Other, net 3,013 2,537
Net non-operating income 12,281 10,204
Income before income taxes 43,454 63,697
Provision for income taxes 19,750 24,142
Net income 23,704 39,555
Other comprehensive income (loss), net of tax 811 (3,633)
Comprehensive income $24,515 $35,922
Weighted-average common shares outstanding
Basic 20,254 19,998
Diluted 21,144 20,716
Earnings per common share
Basic $1.17 $1.98
Diluted $1.12 $1.91
Salaries and benefits as a % of net revenue 65.1 % 65.3 %
General and administrative expenses as a % of net revenue 15.5 % 14.5 %
Cost of services as a % of net revenue 10.7 % 10.2 %
Research and development as a % of net revenue 2.1 % 2.2 %
Operating margin 3.8 % 6.9 %
Heidrick & Struggles International, Inc.
Segment Information
(In thousands)
(Unaudited)
Nine Months Ended September 30,
2024 2023
$ % 2024 2023
Margin(1) Margin(1)
Change Change
Revenue
Executive Search
Americas $418,302 $398,210 $20,092 5.0 %
Europe 124,706 129,104 (4,398) (3.4) %
Asia Pacific 72,829 68,766 4,063 5.9 %
Total Executive Search 615,837 596,080 19,757 3.3 %
On-Demand Talent 125,983 111,410 14,573 13.1 %
Heidrick Consulting 80,562 66,212 14,350 21.7 %
Revenue before reimbursements (net revenue) 822,382 773,702 48,680 6.3 %
Reimbursements 12,408 10,090 2,318 23.0 %
Total revenue $834,790 $783,792 $50,998 6.5 %
Adjusted EBITDA
Executive Search
Americas $130,448 $127,557 $2,891 2.3 % 31.2 % 32.0 %
Europe 11,215 16,487 (5,272) (32.0) % 9.0 % 12.8 %
Asia Pacific 10,182 7,901 2,281 28.9 % 14.0 % 11.5 %
Total Executive Search 151,845 151,945 (100) (0.1) % 24.7 % 25.5 %
On-Demand Talent (787) 660 (1,447) NM (0.6) % 0.6 %
Heidrick Consulting (4,447) (6,848) 2,401 35.1 % (5.5) % (10.3) %
Total segments 146,611 145,757 854 0.6 % 17.8 % 18.8 %
Research and Development (14,312) (15,396) 1,084 7.0 % (1.7) % (2.0) %
Global Operations Support (47,205) (40,501) (6,704) (16.6) % (5.7) % (5.2) %
Total Adjusted EBITDA $85,094 $89,860 $(4,766) (5.3) % 10.3 % 11.6 %
(1) Margin based on revenue before reimbursements (net
revenue).
Heidrick & Struggles International, Inc.
Reconciliation of Net Income and Adjusted Net Income (Non-GAAP)
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2024 2023 2024 2023
Net income $14,829 $14,987 $23,704 $39,555
Adjustments
Impairment charges, net of tax(1) - 14,190 6,038
Earnout fair value adjustment, net of tax(2)(4) 39 788
Restructuring charges, net of tax(3)(4) 225 4,516
Total adjustments 264 19,494 6,038
Adjusted net income $15,093 $14,987 $43,198 $45,593
Weighted-average common shares outstanding
Basic 20,357 20,076 20,254 19,998
Diluted 21,024 20,553 21,144 20,716
Earnings per common share
Basic $0.73 $0.75 $1.17 $1.98
Diluted $0.71 $0.73 $1.12 $1.91
Adjusted earnings per common share
Basic $0.74 $0.75 $2.13 $2.28
Diluted $0.72 $0.73 $2.04 $2.20
1 The Company recorded goodwill impairment charges of $14.8 million in the On-Demand Talent segment and $1.5 million in the Europe segment for the nine months ended September 30, 2024. The Company recorded a goodwill impairment charge of $7.2 million in the Heidrick
Consulting segment for the nine months ended September 30, 2023.
2
The Company recorded a fair value adjustment to increase the On-Demand Talent earnout by $1.1 million and increase the Heidrick Consulting earnout by $0.1 million for the nine months ended September 30, 2024.
3
The Company recorded restructuring charges of $6.9 million for the nine months ended September 30, 2024.
4
Amounts for the three months ended September 30, 2024 reflect the impact of a change to the estimated annual effective tax rate. There were no further impairment charges, earnout fair value adjustments, or restructuring charges recorded during the period.
Heidrick & Struggles International, Inc.
Consolidated Balance Sheets
(In thousands)
(Unaudited)
September 30, December 31,
2024 2023
Current assets
Cash and cash equivalents $363,422 $412,618
Marketable securities 46,005 65,538
Accounts receivable, net 186,252 133,128
Prepaid expenses 27,682 23,597
Other current assets 48,928 47,923
Income taxes recoverable 10,795 10,410
Total current assets 683,084 693,214
Non-current assets
Property and equipment, net 53,508 35,752
Operating lease right-of-use assets 83,262 86,063
Assets designated for retirement and pension plans 11,203 11,105
Investments 59,089 47,287
Other non-current assets 25,507 17,071
Goodwill 185,400 202,252
Other intangible assets, net 15,110 20,842
Deferred income taxes 29,617 28,005
Total non-current assets 462,696 448,377
Total assets $1,145,780 $1,141,591
Current liabilities
Accounts payable $21,517 $20,837
Accrued salaries and benefits 277,498 322,744
Deferred revenue 47,106 45,732
Operating lease liabilities 18,985 21,498
Other current liabilities 23,394 21,823
Income taxes payable 6,891 6,057
Total current liabilities 395,391 438,691
Non-current liabilities
Accrued salaries and benefits 55,338 52,108
Retirement and pension plans 75,048 62,100
Operating lease liabilities 84,623 78,204
Other non-current liabilities 46,158 41,808
Deferred income taxes 5,937 6,402
Total non-current liabilities 267,104 240,622
Total liabilities 662,495 679,313
Stockholders' equity 483,285 462,278
Total liabilities and stockholders' equity $1,145,780 $1,141,591
Heidrick & Struggles International, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Three Months Ended
September 30,
2024 2023
Cash flows - operating activities
Net income $14,829 $14,987
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 4,950 4,740
Deferred income taxes 273 (6,994)
Stock-based compensation expense 3,792 3,559
Accretion expense related to earnout payments 478 455
Gain on marketable securities (1,343) (346)
Loss on disposal of property and equipment 3 61
Changes in assets and liabilities, net of effects of acquisition:
Accounts receivable 4,135 7,785
Accounts payable (10,968) 1,257
Accrued expenses 83,375 76,113
Restructuring accrual (1,396)
Deferred revenue 1,836 (2,165)
Income taxes recoverable and payable, net (5,021) 9,205
Retirement and pension plan assets and liabilities 585 294
Prepaid expenses 595 (1,136)
Other assets and liabilities, net 5,022 1,659
Net cash provided by operating activities 101,145 109,474
Cash flows - investing activities
Acquisition of businesses, net of cash acquired (2,204)
Capital expenditures 6,891 (2,805)
Purchases of marketable securities and investments (346) (47,781)
Proceeds from sales of marketable securities and investments 62,496 21,571
Net cash provided by (used in) investing activities 69,041 (31,219)
Cash flows - financing activities
Cash dividends paid (3,211) (3,149)
Payment of employee tax withholdings on equity transactions (53)
Acquisition earnout payments (2,038)
Net cash used in financing activities (3,264) (5,187)
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash 6,578 (4,414)
Net increase in cash, cash equivalents and restricted cash 173,500 68,654
Cash, cash equivalents and restricted cash at beginning of period 189,922 217,817
Cash, cash equivalents and restricted cash at end of period $363,422 $286,471
Heidrick & Struggles International, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine Months Ended
September 30,
2024 2023
Cash flows - operating activities
Net income $23,704 $39,555
Adjustments to reconcile net income to net cash used in operating activities:
Depreciation and amortization 13,650 13,432
Deferred income taxes (2,060) (548)
Stock-based compensation expense 9,901 7,331
Accretion expense related to earnout payments 1,413 1,097
Gain on marketable securities (2,323) (2,040)
Loss on disposal of property and equipment 264 192
Impairment charges 16,224 7,246
Changes in assets and liabilities:
Accounts receivable (51,707) (52,205)
Accounts payable (13,292) (1,657)
Accrued expenses (41,372) (197,698)
Restructuring accrual 2,990
Deferred revenue 1,163 (1,622)
Income taxes recoverable and payable, net 347 6,617
Retirement and pension plan assets and liabilities 6,385 6,697
Prepaid expenses (4,057) (3,771)
Other assets and liabilities, net (987) (3,243)
Net cash used in operating activities (39,757) (180,617)
Cash flows - investing activities
Acquisition of business, net of cash acquired (37,953)
Capital expenditures (9,647) (9,619)
Purchases of marketable securities and investments (115,608) (75,464)
Proceeds from sales of marketable securities and investments 129,070 289,689
Net cash provided by investing activities 3,815 166,653
Cash flows - financing activities
Repurchases of common stock (904)
Cash dividends paid (9,609) (9,383)
Payment of employee tax withholdings on equity transactions (3,800) (4,141)
Acquisition earnout payments (37,984)
Net cash used in financing activities (13,409) (52,412)
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash 155 (2,642)
Net decrease in cash, cash equivalents and restricted cash (49,196) (69,018)
Cash, cash equivalents and restricted cash at beginning of period 412,618 355,489
Cash, cash equivalents and restricted cash at end of period $363,422 $286,471
Heidrick & Struggles International, Inc.
Reconciliation of Net Income to Adjusted EBITDA (Non-GAAP)
(In thousands)
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2024 2023 2024 2023
Revenue before reimbursements (net revenue) $278,559 $263,160 $822,382 $773,702
Net income 14,829 14,987 23,704 39,555
Interest, net (2,570) (2,505) (9,268) (7,667)
Other, net 555 649 (3,013) (2,537)
Provision for income taxes 6,268 9,006 19,750 24,142
Operating income 19,082 22,137 31,173 53,493
Adjustments
Depreciation 2,997 2,387 7,480 6,563
Intangible amortization 1,953 2,353 6,170 6,869
Earnout accretion 478 455 1,413 1,097
Earnout fair value adjustments - 1,211
Acquisition contingent consideration 2,947 3,268 8,220 8,711
Deferred compensation plan 2,958 (1,427) 6,264 2,309
Reorganization costs - 176 3,572
Impairment charges - 16,224 7,246
Restructuring charges - 6,939
Total adjustments 11,333 7,212 53,921 36,367
Adjusted EBITDA $30,415 $29,349 $85,094 $89,860
Adjusted EBITDA margin 10.9 % 11.2 % 10.3 % 11.6 %
Heidrick & Struggles International, Inc.
Reconciliation of Operating Income (Loss) to Adjusted EBITDA by Line of Business (Non-GAAP)
(In thousands)
(Unaudited)
Three Months Ended September 30, 2024
Executive On-Demand Heidrick Research & Global Total
Search Talent Consulting Development Operations
Support
Revenue before reimbursements (net $204,389 $46,231 $27,939
$ -
$ - $278,559
revenue)
Operating income (loss)(1) 46,270 (2,036) (2,835) (5,682) (16,635) 19,082
Adjustments
Depreciation 1,389 175 227 1,029 177 2,997
Intangible amortization 17 1,560 376 1,953
Earnout accretion - 436 42 478
Acquisition contingent compensation 209 1,628 1,110 2,947
Deferred compensation plan 2,849 55 47 7 2,958
Total adjustments 4,464 3,799 1,810 1,076 184 11,333
Adjusted EBITDA $50,734 $1,763 $(1,025) $(4,606) $(16,451) $30,415
Adjusted EBITDA margin 24.8 % 3.8 % (3.7) % (1.7) % (5.9) % 10.9 %
Three Months Ended September 30, 2023
Executive On-Demand Heidrick Research & Global Total
Search Talent Consulting Development Operations
Support
Revenue before reimbursements (net $198,814 $41,053 $23,293
$ -
$ - $263,160
revenue)
Operating income (loss)(1) 50,290 (4,595) (4,075) (5,560) (13,923) 22,137
Adjustments
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 718 4,015 1,684 633 162 7,212
Adjusted EBITDA $51,008 $(580) $(2,391) $(4,927) $(13,761) $29,349
Adjusted EBITDA margin 25.7 % (1.4 %) (10.3 %) (1.9) % (5.2) % 11.2 %
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 U.S. GAAP for the reconciliation of Adjusted EBITDA in this presentation.
Heidrick & Struggles International, Inc.
Reconciliation of Operating Income (Loss) to Adjusted EBITDA (Non-GAAP)
(In thousands)
(Unaudited)
Nine Months Ended September 30, 2024
Executive On-Demand Heidrick Research & Global Total
Search Talent Consulting Development Operations
Support
Revenue before reimbursements (net $615,837 $125,983 $80,562
$ -
$ - $822,382
revenue)
Operating income (loss)(1) 138,623 (28,580) (13,207) (17,002) (48,661) 31,173
Adjustments
Depreciation 3,493 423 506 2,592 466 7,480
Intangible amortization 54 4,928 1,188 6,170
Earnout accretion - 1,251 162 1,413
Earnout fair value adjustments - 1,125 86 1,211
Acquisition contingent compensation (126) 5,019 3,327 8,220
Deferred compensation plan 6,028 124 98 14 6,264
Impairment charges 1,463 14,761 16,224
Restructuring charges 2,310 286 3,367 976 6,939
Total adjustments 13,222 27,793 8,760 2,690 1,456 53,921
Adjusted EBITDA $151,845 $(787) $(4,447) $(14,312) $(47,205) $85,094
Adjusted EBITDA margin 24.7 % (0.6 %) (5.5 %) (1.7 %) (5.7) % 10.3 %
Nine Months Ended September 30, 2023
Executive On-Demand Heidrick Research & Global Total
Search Talent Consulting Development Operations
Support
Revenue before reimbursements (net $596,080 $111,410 $66,212
$ -
$ - $773,702
revenue)
Operating income (loss)(1) 140,923 (11,821) (17,877) (16,746) (40,986) 53,493
Adjustments
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 2,309
Reorganization costs 2,280 1,292 3,572
Impairment charges - 7,246 7,246
Total adjustments 11,022 12,481 11,029 1,350 485 36,367
Adjusted EBITDA $151,945 $660 $(6,848) $(15,396) $(40,501) $89,860
Adjusted EBITDA margin 25.5 % 0.6 % (10.3 %) (2.0 %) (5.2 %) 11.6 %
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 U.S. GAAP for the reconciliation of Adjusted EBITDA in this presentation.
View original content to download multimedia:https://www.prnewswire.com/news-releases/heidrick--struggles-reports-third-quarter-2024-results-302295804.html
SOURCE Heidrick & Struggles
