Site Search

Advanced Filters
Your Filters

Insights

Heidrick & Struggles Reports 2022 Third Quarter and Nine Month Results

Robust Operating Margins of 11.1% in the Third Quarter

Achieved $1.02 Diluted EPS in the Third Quarter

CHICAGO, Oct. 24, 2022 /PRNewswire/ -- Today Heidrick & Struggles International, Inc. (Nasdaq: HSII) ("Heidrick & Struggles" or the "Company") announced financial results for its third quarter ended September 30, 2022.

Third Quarter Highlights:

  • Net revenue of $255.2 million; on a constant currency basis net revenue was $265.8 million
  • Operating income of $28.3 million and operating margin of 11.1%
  • Net income of $20.8 million and diluted earnings per share of $1.02
  • Adjusted EBITDA of $33.3 million and adjusted EBITDA margin of 13.0%
  • Cash, cash equivalents and marketable securities was $456.0 million, 30.9% higher than September 30, 2021

"We are pleased with the performance we delivered in the third quarter, which was near historic highs," stated Heidrick & Struggles' President and Chief Executive Officer, Krishnan Rajagopalan. "Our strong profitability was realized even as we continue to make investments for the long-term in digital product innovation and despite unfavorable foreign exchange fluctuations. We are proud of our results as they were achieved in a slowing global market that is being impacted by looming recessionary concerns given rampant inflation and rising interest rates. On a constant currency basis, revenue for the quarter exceeded our record year-ago levels. Further, even with the current market slowdown and the strength of the U.S. dollar, we still expect to see our performance to be above the record years we delivered pre-pandemic in 2018 and 2019."

Rajagopalan continued, "We continue on our ambitious path, with a goal to transform Heidrick & Struggles into the world's leading leadership advisory firm that will provide a new generation of business services that will enable companies to achieve higher performance from their executive-level talent in a fast-changing world. Across Executive Search, On-Demand Talent and Heidrick Consulting, we're leveraging our assets while developing complementary digital products to strategically differentiate our firm and address vital leadership needs along with commitments to DE&I, purpose and sustainability. Together with our powerful One Heidrick go-to-market approach, we expect our diversification strategy will meet increasingly complex client demands, while further enhancing long-term shareholder value."

2022 Third Quarter Results

Consolidated net revenue of $255.2 million compared to record consolidated net revenue of $263.8 million in the 2021 third quarter. Excluding the impact of exchange rate fluctuations, which negatively impacted results by 4.0%, or $10.6 million, consolidated net revenue increased 0.7%, or $2.0 million from the 2021 third quarter.

Executive Search net revenue of $212.8 million compared to net revenue of $221.6 million in the 2021 third quarter. Excluding the impact of exchange rate fluctuations, which negatively impacted results by 4.2%, or $9.2 million, net revenue increased 0.2%, or $0.4 million from the 2021 third quarter. Net revenue decreased 3.4% in the Americas (down 3.3% on a constant currency basis), decreased 3.6% in Europe (up 12.7% on a constant currency basis), and decreased 7.3% in Asia Pacific (down 0.6% on a constant currency basis) when compared to the prior year third quarter. The Industrial and Social Impact practice groups exhibited growth over the prior year. 

The Company had 389 Executive Search consultants at September 30, 2022, compared to 368 at September 30, 2021. Productivity, as measured by annualized Executive Search net revenue per consultant, was $2.2 million compared to $2.4 million in the 2021 third quarter. Average revenue per executive search was approximately $155,000, up from $134,000 a year earlier. The number of confirmed searches decreased 17.1% compared to the year-ago period.

On-Demand Talent net revenue of $23.2 million compared to net revenue of $24.3 million in the 2021 third quarter. This reflects an anticipated seasonal slowdown partially offset by increases in average project size, reflecting strategic initiatives to expand and penetrate key accounts, along with increases in project extensions.

Heidrick Consulting net revenue of $19.1 million compared to net revenue of $17.9 million in the 2021 third quarter. Excluding the impact of exchange rate fluctuations, which negatively impacted results by 7.5%, or $1.3 million, Heidrick Consulting revenue increased 14.4%, or $2.6 million, compared to the prior year period.  The Company had 72 Heidrick Consulting consultants at September 30, 2022, compared to 66 at September 30, 2021.  

Consolidated salaries and benefits decreased $14.4 million, or 7.8%, to $171.5 million compared to $185.9 million in the 2021 third quarter. Year-over-year, fixed compensation expense increased $3.4 million due to base salaries and payroll taxes and retirement and benefits, partially offset by decreases in the deferred compensation plan and talent acquisition and retention costs. Variable compensation decreased $17.9 million due to a decrease in production. Salaries and benefits expense was 67.2% of net revenue for the quarter, compared to 70.5% in the 2021 third quarter.

General and administrative expenses were $32.2 million compared to $29.2 million in the 2021 third quarter. The increase was primarily due to business development travel, information technology, bad debt and professional fees.  As a percentage of net revenue, general and administrative expenses were 12.6% for the 2022 third quarter compared to 11.1% in the 2021 third quarter.

The Company's cost of services was $17.8 million, or 7.0% of net revenue for the quarter, compared to $18.7 million, or 7.1% of net revenue in the 2021 third quarter, primarily related to On-Demand Talent and a decrease in the volume of on-demand projects.

Research and development, a new category of expense in 2022 that captures expenses associated with new digital product development efforts, was $5.4 million, or 2.1% of net revenue for the quarter. Consistent with all investments, research and development is subject to the Company's return on investment criteria.

Operating income was $28.3 million for the quarter compared to record $33.3 million in the 2021 third quarter. Operating income margin was 11.1% versus 12.6% in the 2021 third quarter.  The Company recorded a fair value adjustment to reduce the On-Demand Talent earnout by $0.5 million in the 2022 third quarter. Year-ago results included a $3.3 million restructuring credit related to the timing of office closures associated with the Company's real estate strategy. Excluding these items in both periods, adjusted operating income in the 2022 third quarter was $27.8 million compared to $30.1 million in the 2021 third quarter and adjusted operating income margin was 10.9% compared to 11.4% in the 2021 third quarter.  

Net income was $20.8 million and diluted earnings per share was $1.02, with an effective tax rate of 29.5%. This compares to record net income of $24.5 million and record diluted earnings per share of $1.21, with an effective tax rate of 27.0%, in the 2021 third quarter. Excluding the aforementioned fair value adjustment of the earnout in the 2022 third quarter and the restructuring credit in the 2021 third quarter, adjusted net income in the 2022 third quarter was $20.5 million compared to $22.4 million in the 2021 third quarter and adjusted diluted earnings per share was $1.00 compared to $1.11 in the 2021 third quarter, with adjusted effective tax rates of 29.5% and 26.0%, respectively, for the 2022 third quarter and 2021 third quarter.

Adjusted EBITDA was $33.3 million compared to $35.5 million in the 2021 third quarter. Adjusted EBITDA margin was 13.0%, compared to 13.5% in the 2021 third quarter. 

Net cash provided by operating activities was $138.5 million, compared to net cash provided by operating activities of $117.1 million in the 2021 third quarter. Cash, cash equivalents and marketable securities at September 30, 2022 was $456.0 million, compared to $545.2 million at December 31, 2021 and $348.3 million at September 30, 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 September 30, 2022, providing the Company financial flexibility.

2022 Nine Month Results

For the nine months ended September 30, 2022, consolidated net revenue was $837.7 million compared to $717.5 million in the first nine months of 2021. Excluding the impact of exchange rate fluctuations, which negatively impacted results by 3.2%, or $22.9 million, consolidated net revenue increased 20.0%, or $143.2 million, compared to the prior year period.

Executive Search net revenue in the first nine months of 2022 increased 13.4%, or $83.9 million, to $709.3 million from $625.4 million in the first nine months of 2021. Excluding the impact of exchange rate fluctuations, which negatively impacted results by 3.2%, or $20.0 million, net revenue increased 16.6%, or $103.9 million. Net revenue increased 16.9% in the Americas (increased 16.8% on a constant currency basis), increased 11.0% in Europe (increased 23.4% on a constant currency basis), and increased 0.6% in Asia Pacific (increased 5.8% on a constant currency basis). All industry practices exhibited growth over the prior year, except for Healthcare & Life Sciences. Productivity was $2.5 million for the first nine months of 2022 compared to $2.3 million in the first nine months of 2021. The average revenue per executive search was approximately $142,000 in the first nine months of 2022 compared to $127,000 the same period in 2021, while confirmations increased 1.2%.

On-Demand Talent net revenue in the first nine months of 2022 was $69.0 million compared to $43.0 million in the same period of 2021. The increase in net revenue was primarily due to the timing of the acquisition in the prior year and an increase in the average project size.

Heidrick Consulting net revenue in the first nine months of 2022 increased 21.3%, or $10.4 million, to $59.5 million from $49.1 million in the first nine months of 2021. Excluding the impact of exchange rate fluctuations, which negatively impacted results by 5.6%, or $2.7 million, Heidrick Consulting revenue increased 26.9%, or $13.2 million, compared to the prior year period.

Operating income for the first nine months of 2022 was $92.4 million compared to operating income of $81.7 million in the same period of 2021. The operating income margin was 11.0% compared to 11.4% in the first nine months of 2021. Excluding the $0.5 million fair value adjustment to reduce the earnout in the 2022 year-to-date period and the restructuring charge of $3.8 million recorded in the 2021 year-to-date period, adjusted operating income for the first nine months of 2022 was $91.9 million compared to $85.4 million in the first nine months of 2021 and adjusted operating income margin was 11.0% compared to 11.9% in the first nine months of 2021.

Net income for the first nine months of 2022 was $63.4 million and diluted earnings per share was $3.09, with an effective tax rate of 31.3%. This compares to net income of $60.1 million and diluted earnings per share of $2.97 with an effective tax rate of 31.8% in the first nine months of 2021. Excluding the aforementioned fair value adjustment of the earnout recorded in the 2022 year-to-date period and the restructuring charge recorded in the 2021 year-to-date period, adjusted net income for the first nine months of 2022 was $63.1 million compared to $62.7 million in the first nine months of 2021 and adjusted diluted earnings per share was $3.07 compared to $3.10 in the first nine months of 2021, with adjusted effective tax rates of 31.3% and 31.7%, respectively, for the 2022 period and 2021 period.

Adjusted EBITDA for the first nine months of 2022 was $105.7 million and adjusted EBITDA margin was 12.6%, compared to adjusted EBITDA of $104.5 million and adjusted EBITDA margin of 14.6% for the same period in 2021.

Dividend

The Board of Directors declared a 2022 fourth quarter cash dividend of $0.15 per share payable on November 18, 2022, to shareholders of record at the close of business on November 4, 2022. 

2022 Fourth Quarter Outlook

The Company expects 2022 fourth quarter consolidated net revenue between $215 million and $235 million, while acknowledging that continued fluidity in external factors such as the foreign exchange and interest rate environments, foreign conflicts, and inflation may impact quarterly results. In addition, this outlook is based on the average currency rates in September 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, 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, October 24, 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.

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, adjusted EBITDA margin, and consolidated and segment net revenue excluding the impact of exchange rate fluctuations. These measures are presented because management uses this information to monitor and evaluate financial results and trends. Management believes this information is also useful for investors to evaluate the comparability of financial information presented. Reconciliations of these non-GAAP financial measures to the most directly comparable measures calculated and presented in accordance with GAAP are provided as schedules attached to this release.

Adjusted operating income reflects the exclusion of earnout obligation adjustments and 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 earnout obligation adjustments and restructuring charges, net of tax.

Adjusted effective tax rate reflects the exclusion of earnout obligation adjustments and restructuring charges, net of tax.

Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, equity-settled stock compensation expense, earnout accretion, earnout obligation adjustments, 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.   

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 third quarter of 2022. 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," "goal" 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 the 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 is 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

September 30,




2022


2021


$ Change


% Change

Revenue








Revenue before reimbursements (net revenue)

$   255,185


$   263,825


$        (8,640)


(3.3) %

Reimbursements

3,086


1,490


1,596


107.1 %

Total revenue

258,271


265,315


(7,044)


(2.7) %









Operating expenses








Salaries and benefits

171,473


185,904


(14,431)


(7.8) %

General and administrative expenses

32,189


29,155


3,034


10.4 %

Cost of services

17,801


18,686


(885)


(4.7) %

Research and development

5,400



5,400


100.0 %

Restructuring charges


(3,262)


3,262


(100.0) %

Reimbursed expenses

3,086


1,490


1,596


107.1 %

Total operating expenses

229,949


231,973


(2,024)


(0.9) %









Operating income

28,322


33,342


(5,020)


(15.1) %









Non-operating income (expense)








Interest, net

1,255


90





Other, net

(43)


145





Net non-operating income

1,212


235













Income before income taxes

29,534


33,577













Provision for income taxes

8,708


9,079













Net income

20,826


24,498













Other comprehensive loss, net of tax

(5,454)


(661)













Comprehensive income

$     15,372


$     23,837













Weighted-average common shares outstanding








Basic

19,816


19,569





Diluted

20,413


20,240













Earnings per common share








Basic

$        1.05


$        1.25





Diluted

$        1.02


$        1.21













Salaries and benefits as a % of net revenue

67.2 %


70.5 %





General and administrative expenses as a % of net revenue

12.6 %


11.1 %





Cost of services as a % of net revenue

7.0 %


7.1 %





Research and development as a % of net revenue

2.1 %


— %





Operating margin

11.1 %


12.6 %





 

Heidrick & Struggles International, Inc.
Segment Information
(In thousands)
(Unaudited)



Three Months Ended September 30,


2022


2021


$
Change


%
Change


2022
Margin1


2021
Margin1

Revenue












Executive Search












Americas

$ 143,747


$ 148,844


$  (5,097)


(3.4) %





Europe

41,141


42,676


(1,535)


(3.6) %





Asia Pacific

27,919


30,126


(2,207)


(7.3) %





Total Executive Search

212,807


221,646


(8,839)


(4.0) %





On-Demand Talent

23,247


24,287


(1,040)


(4.3) %





Heidrick Consulting

19,131


17,892


1,239


6.9 %





Revenue before reimbursements (net revenue)

255,185


263,825


(8,640)


(3.3) %





Reimbursements

3,086


1,490


1,596


107.1 %





Total revenue

$ 258,271


$ 265,315


$  (7,044)


(2.7) %





























Operating income (loss)












Executive Search












Americas2

$ 39,741


$ 38,972


$      769


2.0 %


27.6 %


26.2 %

Europe3

5,652


4,795


857


17.9 %


13.7 %


11.2 %

Asia Pacific

4,503


4,712


(209)


(4.4) %


16.1 %


15.6 %

Total Executive Search

49,896


48,479


1,417


2.9 %


23.4 %


21.9 %

On-Demand Talent4

(276)


881


(1,157)


(131.3) %


(1.2) %


3.6 %

Heidrick Consulting5

(2,000)


(2,556)


556


21.8 %


(10.5) %


(14.3) %

Total segments

47,620


46,804


816


1.7 %


18.7 %


17.7 %

Research and Development

(5,400)



(5,400)


(100.0) %


(2.1) %


— %

Global Operations Support6

(13,898)


(13,462)


(436)


(3.2) %


(5.4) %


(5.1) %

Total operating income

$ 28,322


$ 33,342


$  (5,020)


(15.1) %


11.1 %


12.6 %



1

Margin based on revenue before reimbursements (net revenue).

2

Includes restructuring reversals of $2.9 million for the three months ended September 30, 2021.

3

Includes restructuring charges of less than $0.1 million for the three months ended September 30, 2021.

4

Includes a fair value adjustment to reduce the On-Demand Talent earnout by $0.5 million for the three months ended September 30, 2022.

5

Includes restructuring reversals of $0.3 million for the three months ended September 30, 2021.

6

Includes restructuring reversals of $0.1 million for the three months ended September 30, 2021.

 

Heidrick & Struggles International, Inc.
Consolidated Statements of Comprehensive Income
(In thousands, except per share amounts)
(Unaudited)



Nine Months Ended

September 30,




2022


2021


$ Change


% Change

Revenue








Revenue before reimbursements (net revenue)

$   837,747


$   717,462


$      120,285


16.8 %

Reimbursements

7,170


3,819


3,351


87.7 %

Total revenue

844,917


721,281


123,636


17.1 %









Operating expenses








Salaries and benefits

580,602


513,321


67,281


13.1 %

General and administrative expenses

97,186


83,876


13,310


15.9 %

Cost of services

53,192


34,817


18,375


52.8 %

Research and development

14,347



14,347


100.0 %

Restructuring charges


3,792


(3,792)


(100.0) %

Reimbursed expenses

7,170


3,819


3,351


87.7 %

Total operating expenses

752,497


639,625


112,872


17.6 %









Operating income

92,420


81,656


10,764


13.2 %









Non-operating income (loss)








Interest, net

1,664


207





Other, net

(1,740)


6,260





Net non-operating income (loss)

(76)


6,467













Income before income taxes

92,344


88,123













Provision for income taxes

28,902


28,028













Net income

63,442


60,095













Other comprehensive loss, net of tax

(14,060)


(1,349)













Comprehensive income

$     49,382


$     58,746













Weighted-average common shares outstanding








Basic

19,723


19,489





Diluted

20,558


20,259













Earnings per common share








Basic

$        3.22


$        3.08





Diluted

$        3.09


$        2.97













Salaries and benefits as a % of net revenue

69.3 %


71.5 %





General and administrative expenses as a % of net revenue

11.6 %


11.7 %





Cost of services as a % of net revenue

6.3 %


4.9 %





Research and development as a % of net revenue

1.7 %


— %





Operating margin

11.0 %


11.4 %





 

Heidrick & Struggles International, Inc.
Segment Information
(In thousands)
(Unaudited)



Nine Months Ended September 30,


2022


2021


$
Change


%
Change


2022
Margin1


2021
Margin1

Revenue












Executive Search












Americas

$ 482,320


$ 412,740


$ 69,580


16.9 %





Europe

139,017


125,228


13,789


11.0 %





Asia Pacific

87,928


87,429


499


0.6 %





Total Executive Search

709,265


625,397


83,868


13.4 %





On-Demand Talent

68,981


43,006


25,975


60.4 %





Heidrick Consulting

59,501


49,059


10,442


21.3 %





Revenue before reimbursements (net revenue)

837,747


717,462


120,285


16.8 %





Reimbursements

7,170


3,819


3,351


87.7 %





Total revenue

$ 844,917


$ 721,281


$ 123,636


17.1 %





























Operating income (loss)












Executive Search












Americas2

$ 123,842


$ 99,822


$ 24,020


24.1 %


25.7 %


24.2 %

Europe3

15,661


13,314


2,347


17.6 %


11.3 %


10.6 %

Asia Pacific4

13,469


13,241


228


1.7 %


15.3 %


15.1 %

Total Executive Search

152,972


126,377


26,595


21.0 %


21.6 %


20.2 %

On-Demand Talent5

(1,207)


1,034


(2,241)


NM


(1.7) %


2.4 %

Heidrick Consulting6

(4,492)


(10,897)


6,405


58.8 %


(7.5) %


(22.2) %

Total segments

147,273


116,514


30,759


26.4 %


17.6 %


16.2 %

Research and Development

(14,347)



(14,347)


(100.0) %


(1.7) %


— %

Global Operations Support7

(40,506)


(34,858)


(5,648)


(16.2) %


(4.8) %


(4.9) %

Total operating income

$ 92,420


$ 81,656


$ 10,764


(13.2) %


11.0 %


11.4 %















1

Margin based on revenue before reimbursements (net revenue).

2

Includes restructuring charges of $3.9 million for the nine months ended September 30, 2021.

3

Includes restructuring reversals of $0.1 million for the nine months ended September 30, 2021.

4

Includes restructuring reversals of $0.1 million for the nine months ended September 30, 2021.

5

Includes a fair value adjustment to reduce the On-Demand Talent earnout by $0.5 million for the nine months ended September 30, 2022.

6

Includes restructuring charges of $0.4 million for the nine months ended September 30, 2021.

7

Includes restructuring reversals of $0.2 million for the nine months ended September 30, 2021.

 

Heidrick & Struggles International, Inc.
Reconciliation of Operating Income and Adjusted Operating Income (Non-GAAP)
(In thousands)
(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2022


2021


2022


2021

Revenue before reimbursements (net revenue)

$     255,185


$     263,825


$     837,747


$     717,462









Operating income

28,322


33,342


92,420


81,656









Adjustments








Earnout adjustment1

(507)



(507)


Restructuring charges2


(3,262)



3,792

Total adjustments

(507)


(3,262)


(507)


3,792









Adjusted operating income

$       27,815


$       30,080


$       91,913


$       85,448









Operating margin

11.1 %


12.6 %


11.0 %


11.4 %

Adjusted operating margin

10.9 %


11.4 %


11.0 %


11.9 %



1

The Company recorded a fair value adjustment to reduce the On-Demand Talent earnout by $0.5 million for the three and nine months ended September 30, 2022.

2

The Company incurred restructuring reversals of $3.3 million and restructuring charges of $3.8 million for the three and nine months ended September 30, 2021, respectively.

 

Heidrick & Struggles International, Inc.
Reconciliation of Operating Income and Adjusted Operating Income (Non-GAAP)
(In thousands)
(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2022


2021


2022


2021

Net income

$          20,826


$          24,498


$        63,442


$        60,095









Adjustments








Earnout adjustment, net of tax1

(350)



(350)


Restructuring charges, net of tax2


(2,075)



2,642

Total adjustments

(350)


(2,075)


(350)


2,642









Adjusted net income

$          20,476


$          22,423


$        63,092


$        62,737









Weighted-average common shares outstanding








Basic

19,816


19,569


19,723


19,489

Diluted

20,413


20,240


20,558


20,259









Earnings per common share








Basic

$              1.05


$              1.25


$           3.22


$           3.08

Diluted

$              1.02


$              1.21


$           3.09


$           2.97









Adjusted earnings per common share








Basic

$              1.03


$              1.15


$           3.20


$           3.22

Diluted

$              1.00


$              1.11


$           3.07


$           3.10



1

The Company recorded a fair value adjustment to reduce the On-Demand Talent earnout by $0.5 million for the three and nine months ended September 30, 2022.

2

The Company incurred restructuring reversals of $3.3 million and restructuring charges of $3.8 million for the three and nine months ended September 30, 2021, respectively.

 

Heidrick & Struggles International, Inc.
Consolidated Balance Sheets
(In thousands)
(Unaudited)



September 30,
2022


December 31,
2021





Current assets




Cash and cash equivalents

$         275,468


$         545,225

Marketable securities

180,507


Accounts receivable, net

190,893


133,750

Prepaid expenses

27,322


21,754

Other current assets

41,578


41,449

Income taxes recoverable

4,348


3,210

Total current assets

720,116


745,388





Non-current assets




Property and equipment, net

29,317


27,085

Operating lease right-of-use assets

69,400


72,320

Assets designated for retirement and pension plans

10,961


12,715

Investments

31,728


36,051

Other non-current assets

26,379


23,377

Goodwill

138,069


138,524

Other intangible assets, net

6,998


9,169

Deferred income taxes

40,285


42,169

Total non-current assets

353,137


361,410





Total assets

$      1,073,253


$      1,106,798





Current liabilities




Accounts payable

$           17,248


$           20,374

Accrued salaries and benefits

375,430


409,026

Deferred revenue

43,547


51,404

Operating lease liabilities

17,854


19,332

Other current liabilities

59,301


24,554

Income taxes payable

5,224


10,004

Total current liabilities

518,604


534,694





Non-current liabilities




Accrued salaries and benefits

56,742


73,779

Retirement and pension plans

48,730


55,593

Operating lease liabilities

60,396


65,625

Other non-current liabilities

4,250


41,087

Total non-current liabilities

170,118


236,084





Total liabilities

688,722


770,778





Stockholders' equity

384,531


336,020





Total liabilities and stockholders' equity

$      1,073,253


$      1,106,798

 

Heidrick & Struggles International, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)




Three Months Ended

September 30,



2022


2021

Cash flows - operating activities





Net income


$          20,826


$          24,498

Adjustments to reconcile net income to net cash provided by operating activities:





Depreciation and amortization


2,583


4,534

Deferred income taxes


(730)


(347)

Stock-based compensation expense


4,209


2,820

Accretion expense related to earnout payments


275


182

Gain on marketable securities


(113)


Loss on disposal of property and equipment


67


12

Changes in assets and liabilities:





Accounts receivable


20,030


(13,897)

Accounts payable


694


434

Accrued expenses


91,867


113,697

Restructuring accrual



(361)

Deferred revenue


(4,386)


3,575

Income taxes recoverable and payable, net


2,453


2,422

Retirement and pension plan assets and liabilities


179


7

Prepaid expenses


(1,967)


(1,742)

Other assets and liabilities, net


2,477


(18,715)

Net cash provided by operating activities


138,464


117,119






Cash flows - investing activities





Capital expenditures


(3,940)


(1,196)

Purchases of marketable securities and investments


(180,739)


(326)

Proceeds from sales of marketable securities and investments


226


338

Net cash used in investing activities


(184,453)


(1,184)






Cash flows - financing activities





Cash dividends paid


(3,120)


(2,862)

Net cash used in financing activities


(3,120)


(2,862)






Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash


(12,031)


(2,595)






Net increase (decrease) in cash, cash equivalents and restricted cash


(61,140)


110,478

Cash, cash equivalents and restricted cash at beginning of period


336,650


237,848

Cash, cash equivalents and restricted cash at end of period


$        275,510


$        348,326

 

Heidrick & Struggles International, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)




Nine Months Ended

September 30,



2022


2021

Cash flows - operating activities





Net income


$        63,442


$        60,095

Adjustments to reconcile net income to net cash provided by (used in) operating
activities:





Depreciation and amortization


7,824


16,576

Deferred income taxes


(976)


(1,486)

Stock-based compensation expense


11,691


8,672

Accretion expense related to earnout payments


820


363

Gain on marketable securities


(113)


(1)

Loss on disposal of property and equipment


376


127

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





Accounts receivable


(64,753)


(84,877)

Accounts payable


(3,250)


2,931

Accrued expenses


(32,414)


89,405

Restructuring accrual



(5,024)

Deferred revenue


(5,913)


6,453

Income taxes recoverable and payable, net


(5,661)


14,937

Retirement and pension plan assets and liabilities


3,476


1,443

Prepaid expenses


(6,637)


(7,724)

Other assets and liabilities, net


(8,960)


(37,114)

Net cash provided by (used in) operating activities


(41,048)


64,776






Cash flows - investing activities





Acquisition of business, net of cash acquired



(31,969)

Capital expenditures


(8,176)


(3,902)

Purchases of marketable securities and investments


(186,097)


(1,997)

Proceeds from sales of marketable securities and investments


1,216


20,653

Net cash used in investing activities


(193,057)


(17,215)






Cash flows - financing activities





Cash dividends paid


(9,343)


(8,927)

Payment of employee tax withholdings on equity transactions


(3,219)


(3,090)

Net cash used in financing activities


(12,562)


(12,017)






Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash


(23,082)


(3,707)






Net increase (decrease) in cash, cash equivalents and restricted cash


(269,749)


31,837

Cash, cash equivalents and restricted cash at beginning of period


545,259


316,489

Cash, cash equivalents and restricted cash at end of period


$      275,510


$      348,326

 

Heidrick & Struggles International, Inc.
Reconciliation of Net Income and Operating Income to Adjusted EBITDA (Non-GAAP)
(In thousands)
(Unaudited)



Three Months Ended

September 30,


Nine Months Ended

September 30,


2022


2021


2022


2021

Revenue before reimbursements (net revenue)

$    255,185


$    263,825


$    837,747


$    717,462









Net income

20,826


24,498


63,442


60,095

Interest, net

(1,255)


(90)


(1,664)


(207)

Other, net

43


(145)


1,740


(6,260)

Provision for income taxes

8,708


9,079


28,902


28,028

Operating income

28,322


33,342


92,420


81,656









Adjustments








Stock-based compensation expense

3,778


2,846


10,804


8,311

Depreciation

1,785


1,774


5,403


5,311

Intangible amortization

799


751


2,421


1,752

Earnout accretion

276


182


820


363

Earnout fair value adjustments

(507)



(507)


Acquisition contingent consideration

911


475


2,971


1,398

Deferred compensation plan

(2,102)


(606)


(8,589)


1,949

Restructuring charges


(3,262)



3,792

Total adjustments

4,940


2,160


13,323


22,876









Adjusted EBITDA

$      33,262


$      35,502


$    105,743


$    104,532

Adjusted EBITDA margin

13.0 %


13.5 %


12.6 %


14.6 %

 

SOURCE Heidrick & Struggles International, Inc.