Site Search
Insights
Consolidated net revenue was
"Our third quarter results showed progress in certain areas, but we are capable of more," said
Excluding
Salaries and employee benefits expense increased 2.6 percent, or
General and administrative expenses increased 5.3 percent, or
As a result of the acquisition of
The following table reconciles Operating Income to Adjusted EBITDA(1)
Three Months Ended | ||
September 30, | ||
$ in millions | 2013 | 2012 |
Operating Income | $ 8.4 | $ 10.2 |
Adjustments | ||
Salaries and employee benefits | ||
Stock-based compensation amortization | 0.3 | 1.3 |
Senn Delaney retention awards | 0.6 | -- |
General and administrative expenses | ||
Depreciation | 2.6 | 2.5 |
Intangible amortization | 1.5 | 0.2 |
Senn Delaney earnout accretion | 0.5 | -- |
Total Adjustments | 5.4 | 4.0 |
Adujsted EBITDA (1) | $ 13.8 | $ 14.1 |
Adjusted EBITDA Margin(1) | 11.6% | 12.1% |
(Adjusted EBITDA as % of net revenue) | ||
Totals and subtotals may not equal the sum of individual line items due to rounding.
(1) Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, stock-based compensation amortization, compensation expense associated with
Operating income in the third quarter was
The company reported net income in the 2013 third quarter of
Net cash provided by operating activities in the 2013 third quarter was
Regional Review
For segment purposes, reimbursements of out-of-pocket expenses classified as revenue and restructuring charges are reported separately and, therefore, are not included in the results of each geographic region. The company believes that analyzing trends in revenue before reimbursements (net revenue) and operating income (loss) more appropriately reflect the company's core operations.
$ in millions | 3Q 13 | 3Q 12 | Change | 2Q 13 | Change |
Americas | |||||
Net revenue | $ 71.1 | $ 72.4 | $ (1.4) | $ 72.8 | $ (1.7) |
Operating income | $ 19.3 | $ 21.3 | $ (2.0) | $ 18.1 | $ 1.2 |
Consultants | 137 | 156 | (19) | 139 | (2) |
Europe | |||||
Net revenue | $ 24.4 | $ 21.5 | $ 2.8 | $ 24.1 | $ 0.3 |
Operating income/(loss) | $ 0.1 | $ 0.5 | $ (0.4) | $ (2.5) | $ 2.5 |
Consultants | 87 | 91 | (4) | 89 | (2) |
Asia Pacific | |||||
Net revenue | $ 23.5 | $ 23.4 | $ 0.2 | $ 25.1 | $ (1.6) |
Operating income | $ 2.3 | $ 1.5 | $ 0.9 | $ 2.9 | $ (0.6) |
Consultants | 84 | 85 | (1) | 87 | (3) |
Global Operations Support | $ (13.3) | $ (13.0) | $ (0.3) | $ (12.8) | $ (0.5) |
Operating income | $ 8.4 | $ 10.2 | $ (1.8) | $ 5.7 | $ 2.6 |
Totals and subtotals may not equal the sum of individual line items due to rounding.
Net revenue in the
Net revenue in
Global Operations Support was
Nine Months Results
For the nine months ended
Productivity, as measured by annualized net revenue per consultant excluding
Adjusted EBITDA for the first nine months of 2013 was
The following table reconciles Operating Income to Adjusted EBITDA(1)
Nine Months Ended | ||
September 30, | ||
$ in millions | 2013 | 2012 |
Operating Income | $ 14.5 | $ 20.1 |
Adjustments | ||
Salaries and employee benefits | ||
Stock-based compensation amortization | 2.5 | 3.9 |
Senn Delaney retention awards | 1.8 | -- |
General and administrative expenses | ||
Depreciation | 7.7 | 7.4 |
Intangible amortization | 4.3 | 0.5 |
Senn Delaney earnout accretion | 1.6 | -- |
Restructuring charges | -- | 0.8 |
Total Adjustments | 17.8 | 12.7 |
Adujsted EBITDA (1) | $ 32.3 | $ 32.8 |
Adjusted EBITDA Margin(1) | 9.4% | 9.7% |
(Adjusted EBITDA as % of net revenue) | ||
Totals and subtotals may not equal the sum of individual line items due to rounding.
Operating income for the first nine months of 2013 was
2013 Fourth Quarter Outlook
The company is forecasting 2013 fourth-quarter consolidated net revenue of between
Quarterly Conference Call
Executives of
About
Non-GAAP Financial Measures
This earnings release contains 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 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 near the non-GAAP financial measure.
The non-GAAP financial measures used within this earnings release are Adjusted EBITDA and Adjusted EBITDA margin. Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, stock-based compensation amortization, compensation expense associated with
These measures are presented because management uses this information to monitor and evaluate financial results and trends. Management believes this information is also useful for investors.
Safe Harbor Statement
This press release contains forward-looking statements. The forward-looking statements are based on current expectations, estimates, forecasts and projections about the industry in which we operate and management's beliefs and assumptions. Forward-looking statements may be identified by the use of words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "projects," "forecasts," and similar expressions. Forward-looking statements are not guarantees of future performance and involve certain known and unknown risks, uncertainties and assumptions that are difficult to predict. Actual outcomes and results may differ materially from what is expressed, forecasted or implied in the forward-looking statements. Factors that may affect the outcome of the forward-looking statements include, among other things, our ability to attract, integrate, manage and retain qualified executive search consultants; our ability to develop and maintain strong, long-term relationships with our clients; further declines in the global economy and our ability to execute successfully through business cycles; the timing, speed or robustness of any future economic recovery; social or political instability in markets where we operate, the impact of foreign currency exchange rate fluctuations; unfavorable tax law changes and tax authority rulings; price competition; the ability to forecast, on a quarterly basis, variable compensation accruals that ultimately are determined based on the achievement of annual results; our ability to realize our tax losses; the timing of the establishment or reversal of valuation allowance on deferred tax assets; the mix of profit and loss by country; our reliance on information management systems; any further impairment of our goodwill and other intangible assets; and the ability to align our cost structure and headcount with net revenue. For more information on the factors that could affect the outcome of forward-looking statements, refer to our Annual Report on Form 10-K for the year ended
Heidrick & Struggles International, Inc. | ||||
Condensed Consolidated Statements of Comprehensive Income | ||||
(In thousands, except per share data) | ||||
(Unaudited) | ||||
Three Months Ended | ||||
September 30, | ||||
2013 | 2012 | $ Change | % Change | |
Revenue: | ||||
Revenue before reimbursements (net revenue) | $ 118,981 | $ 117,312 | $ 1,669 | 1.4% |
Reimbursements | 4,523 | 5,033 | (510) | -10.1% |
Total revenue | 123,504 | 122,345 | 1,159 | 0.9% |
Operating expenses: | ||||
Salaries and employee benefits | 81,671 | 79,628 | 2,043 | 2.6% |
General and administrative expenses | 28,957 | 27,499 | 1,458 | 5.3% |
Reimbursed expenses | 4,523 | 5,033 | (510) | -10.1% |
Total operating expenses | 115,151 | 112,160 | 2,991 | 2.7% |
Operating income | 8,353 | 10,185 | (1,832) | -18.0% |
Non-operating income (expense): | ||||
Interest, net | (91) | 149 | ||
Other, net | (709) | (299) | ||
Net non-operating expense | (800) | (150) | ||
Income before income taxes | 7,553 | 10,035 | ||
Provision for income taxes | 3,429 | 5,924 | ||
Net income | 4,124 | 4,111 | ||
Other comprehensive income, net of tax | 594 | 1,278 | ||
Comprehensive income | $ 4,718 | $ 5,389 | ||
Basic weighted average common shares outstanding | 18,104 | 17,995 | ||
Dilutive common shares | 119 | 102 | ||
Diluted weighted average common shares outstanding | 18,223 | 18,097 | ||
Basic net income per common share | $ 0.23 | $ 0.23 | ||
Diluted net income per common share | $ 0.23 | $ 0.23 | ||
Salaries and employee benefits as a percentage of net revenue | 68.6% | 67.9% | ||
General and administrative expense as a percentage of net revenue | 24.3% | 23.4% | ||
Operating income as a percentage of net revenue | 7.0% | 8.7% | ||
Effective income tax rate | 45.4% | 59.0% | ||
Heidrick & Struggles International, Inc. | ||||||
Segment Information | ||||||
(In thousands) | ||||||
(Unaudited) | ||||||
Three Months Ended September 30, | ||||||
2013 | 2012 | |||||
2013 | 2012 | $ Change | % Change | Margin * | Margin * | |
Revenue: | ||||||
Americas | $ 71,073 | $ 72,424 | $ (1,351) | -1.9% | ||
Europe | 24,380 | 21,538 | 2,842 | 13.2% | ||
Asia Pacific | 23,528 | 23,350 | 178 | 0.8% | ||
Revenue before reimbursements (net revenue) | 118,981 | 117,312 | 1,669 | 1.4% | ||
Reimbursements | 4,523 | 5,033 | (510) | -10.1% | ||
Total revenue | $ 123,504 | $ 122,345 | $ 1,159 | 0.9% | ||
Operating income (loss): | ||||||
Americas | $ 19,279 | $ 21,293 | $ (2,014) | -9.5% | 27.1% | 29.4% |
Europe | 59 | 479 | (420) | -87.7% | 0.2% | 2.2% |
Asia Pacific | 2,310 | 1,456 | 854 | 58.7% | 9.8% | 6.2% |
Total regions | 21,648 | 23,228 | (1,580) | -6.8% | 18.2% | 19.8% |
Global Operations Support | (13,295) | (13,043) | (252) | 1.9% | ||
Operating income | $ 8,353 | $ 10,185 | $ (1,832) | -18.0% | 7.0% | 8.7% |
* Margin based on revenue before reimbursements (net revenue). | ||||||
Heidrick & Struggles International, Inc. | ||||
Condensed Consolidated Statements of Comprehensive Income | ||||
(In thousands, except per share data) | ||||
(Unaudited) | ||||
Nine Months Ended | ||||
September 30, | ||||
2013 | 2012 | $ Change | % Change | |
Revenue: | ||||
Revenue before reimbursements (net revenue) | $ 343,992 | $ 339,903 | $ 4,089 | 1.2% |
Reimbursements | 14,148 | 16,517 | (2,369) | -14.3% |
Total revenue | 358,140 | 356,420 | 1,720 | 0.5% |
Operating expenses: | ||||
Salaries and employee benefits | 236,216 | 236,159 | 57 | 0.0% |
General and administrative expenses | 93,292 | 82,824 | 10,468 | 12.6% |
Reimbursed expenses | 14,148 | 16,517 | (2,369) | -14.3% |
Restructuring charges | -- | 810 | (810) | |
Total operating expenses | 343,656 | 336,310 | 7,346 | 2.2% |
Operating income | 14,484 | 20,110 | (5,626) | -28.0% |
Non-operating income (expense): | ||||
Interest, net | (120) | 856 | ||
Other, net | (1,675) | (949) | ||
Net non-operating expense | (1,795) | (93) | ||
Income before income taxes | 12,689 | 20,017 | ||
Provision for income taxes | 7,844 | 13,375 | ||
Net income | 4,845 | 6,642 | ||
Other comprehensive income (loss), net of tax | (910) | 1,316 | ||
Comprehensive income | $ 3,935 | $ 7,958 | ||
Basic weighted average common shares outstanding | 18,064 | 17,969 | ||
Dilutive common shares | 143 | 167 | ||
Diluted weighted average common shares outstanding | 18,207 | 18,136 | ||
Basic net income per common share | $ 0.27 | $ 0.37 | ||
Diluted net income per common share | $ 0.27 | $ 0.37 | ||
Salaries and employee benefits as a percentage of net revenue | 68.7% | 69.5% | ||
General and administrative expense as a percentage of net revenue | 27.1% | 24.4% | ||
Operating income as a percentage of net revenue | 4.2% | 5.9% | ||
Effective income tax rate | 61.8% | 66.8% | ||
Heidrick & Struggles International, Inc. | ||||||
Segment Information | ||||||
(In thousands) | ||||||
(Unaudited) | ||||||
Nine Months Ended September 30, | ||||||
2013 | 2012 | |||||
2013 | 2012 | $ Change | % Change | Margin * | Margin * | |
Revenue: | ||||||
Americas | $ 208,026 | $ 196,614 | $ 11,412 | 5.8% | ||
Europe | 67,502 | 75,746 | (8,244) | -10.9% | ||
Asia Pacific | 68,464 | 67,543 | 921 | 1.4% | ||
Revenue before reimbursements (net revenue) | 343,992 | 339,903 | 4,089 | 1.2% | ||
Reimbursements | 14,148 | 16,517 | (2,369) | -14.3% | ||
Total revenue | $ 358,140 | $ 356,420 | $ 1,720 | 0.5% | ||
Operating income (loss): | ||||||
Americas | $ 50,733 | $ 49,146 | $ 1,587 | 3.2% | 24.4% | 25.0% |
Europe | (6,042) | 2,964 | (9,006) | -303.8% | 3.9% | |
Asia Pacific | 5,995 | 3,908 | 2,087 | 53.4% | 8.8% | 5.8% |
Total regions | 50,686 | 56,018 | (5,332) | -9.5% | 14.7% | 16.5% |
Global Operations Support | (36,202) | (35,098) | (1,104) | 3.1% | ||
Operating income before restructuring charges | 14,484 | 20,920 | (6,436) | -30.8% | 4.2% | 6.2% |
Restructuring charges | -- | (810) | 810 | |||
Operating income: | $ 14,484 | $ 20,110 | $ (5,626) | -28.0% | 4.2% | 5.9% |
* Margin based on revenue before reimbursements (net revenue). | ||||||
Heidrick & Struggles International, Inc. | ||
Condensed Consolidated Balance Sheets | ||
(In thousands) | ||
September 30, | December 31, | |
2013 | 2012 | |
(Unaudited) | ||
Current assets: | ||
Cash and cash equivalents | $ 132,790 | $ 117,605 |
Restricted cash | 128 | 199 |
Accounts receivable, net | 88,746 | 69,107 |
Other receivables | 11,497 | 10,288 |
Prepaid expenses | 17,321 | 14,167 |
Other current assets | 1,715 | 1,366 |
Income taxes recoverable | 6,803 | 5,651 |
Deferred income taxes | 8,711 | 7,899 |
Total current assets | 267,711 | 226,282 |
Non-current assets: | ||
Property and equipment, net | 35,721 | 42,362 |
Restricted cash | 7,990 | 7,968 |
Assets designated for retirement and pension plans | 23,104 | 22,763 |
Investments | 13,182 | 11,902 |
Other non-current assets | 5,715 | 5,301 |
Goodwill | 120,696 | 120,940 |
Other intangible assets, net | 27,606 | 32,020 |
Deferred income taxes | 24,079 | 25,454 |
Total non-current assets | 258,093 | 268,710 |
Total assets | $ 525,804 | $ 494,992 |
Current liabilities: | ||
Short term borrowings | $ 6,000 | $ -- |
Accounts payable | 5,622 | 8,657 |
Accrued salaries and employee benefits | 88,508 | 102,597 |
Other current liabilities | 48,634 | 40,390 |
Income taxes payable | 7,015 | 709 |
Deferred income taxes | 34 | 43 |
Total current liabilities | 155,813 | 152,396 |
Non-current liabilities: | ||
Long term debt, less current maturities | 31,000 | -- |
Retirement and pension plans | 39,009 | 37,247 |
Other non-current liabilities | 52,818 | 56,943 |
Deferred income taxes | 137 | 59 |
Total non-current liabilities | 122,964 | 94,249 |
Stockholders' equity | 247,027 | 248,347 |
Total liabilities and stockholders' equity | $ 525,804 | $ 494,992 |
Heidrick & Struggles International, Inc. | ||
Condensed Consolidated Statements of Cash Flows | ||
(In thousands) | ||
(Unaudited) | ||
Three Months Ended | ||
September 30, | ||
2013 | 2012 | |
Cash flows - operating activities: | ||
Net income | $ 4,124 | $ 4,111 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 4,019 | 2,791 |
Deferred income taxes | (1,926) | (191) |
Net realized losses on investments | -- | 27 |
Stock-based compensation expense | 303 | 1,281 |
Accretion expense related to acquisition payments | 518 | -- |
Cash paid for restructuring charges | (302) | (2,080) |
Changes in assets and liabilities, net of effects of acquisitions: | ||
Trade and other receivables | 2,434 | (2,572) |
Accounts payable | (1,840) | (2,061) |
Accrued expenses | 30,575 | 22,333 |
Income taxes recoverable (payable), net | 3,338 | 7,078 |
Retirement and pension assets and liabilities | 34 | 159 |
Prepayments | (2,901) | 3,322 |
Other assets and liabilities, net | (1,742) | (440) |
Net cash provided by operating activities | 36,634 | 33,758 |
Cash flows - investing activities: | ||
Restricted cash | (24) | 51 |
Capital expenditures | (562) | (1,134) |
Purchases of available for sale investments | (90) | (97) |
Proceeds from sales of available for sale investments | 91 | 30 |
Net cash used in investing activities | (585) | (1,150) |
Cash flows - financing activities: | ||
Purchases of treasury stock | -- | (1,123) |
Debt repayment | (1,500) | -- |
Cash dividends paid | (2,356) | (2,348) |
Payment of employee tax withholdings on equity transactions | (71) | (61) |
Net cash used in financing activities | (3,927) | (3,532) |
Effect of exchange rate fluctuations on cash and cash equivalents | 973 | 1,210 |
Net increase in cash and cash equivalents | 33,095 | 30,286 |
Cash and cash equivalents at beginning of period | 99,695 | 96,851 |
Cash and cash equivalents at end of period | $ 132,790 | $ 127,137 |
Heidrick & Struggles International, Inc. | ||
Condensed Consolidated Statements of Cash Flows | ||
(In thousands) | ||
(Unaudited) | ||
Nine Months Ended | ||
September 30, | ||
2013 | 2012 | |
Cash flows - operating activities: | ||
Net income | $ 4,845 | $ 6,642 |
Adjustments to reconcile net income to net cash used in operating activities: | ||
Depreciation and amortization | 12,046 | 8,083 |
Deferred income taxes | (500) | 1,509 |
Net realized losses on investments | -- | 27 |
Stock-based compensation expense | 2,775 | 4,081 |
Accretion expense related to earnout payments | 1,551 | -- |
Restructuring charges | -- | 810 |
Cash paid for restructuring charges | (918) | (8,743) |
Changes in assets and liabilities, net of effects of acquisitions: | ||
Trade and other receivables | (21,607) | (18,622) |
Accounts payable | (2,381) | (3,165) |
Accrued expenses | (10,109) | (48,861) |
Income taxes recoverable (payable), net | 4,826 | 15,309 |
Retirement and pension assets and liabilities | 574 | 956 |
Prepayments | (3,207) | (75) |
Other assets and liabilities, net | 240 | (1,110) |
Net cash used in operating activities | (11,865) | (43,159) |
Cash flows - investing activities: | ||
Restricted cash | (50) | 282 |
Capital expenditures | (1,920) | (6,248) |
Purchases of available for sale investments | (661) | (1,023) |
Proceeds from sales of available for sale investments | 155 | 107 |
Net cash used in investing activities | (2,476) | (6,882) |
Cash flows - financing activities: | ||
Proceeds from debt issuance | 40,000 | -- |
Debt repayment | (3,000) | -- |
Cash dividends paid | (4,875) | (7,294) |
Purchases of treasury stock | -- | (1,630) |
Payment of employee tax withholdings on equity transactions | (647) | (1,123) |
Acquisition earnout payments | (357) | (381) |
Net cash provided by (used in) financing activities | 31,121 | (10,428) |
Effect of exchange rate fluctuations on cash and cash equivalents | (1,595) | 2,216 |
Net increase (decrease) in cash and cash equivalents | 15,185 | (58,253) |
Cash and cash equivalents at beginning of period | 117,605 | 185,390 |
Cash and cash equivalents at end of period | $ 132,790 | $ 127,137 |
CONTACT: Investors & Analysts:
Julie Creed , Vice President, Investor Relations & Real Estate:
+1 312 496 1774 or jcreed@heidrick.com
Media:
Jennifer Nelson , Director, Global Marketing:
+1 404 682 7373 or jnelson@heidrick.com