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
|
|
$
Change
|
|
%
Change
|
|
2024
Margin1
|
|
2023
Margin1
|
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
|
|
$
Change
|
|
%
Change
|
|
2024
Margin1
|
|
2023
Margin1
|
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
September
30,
|
|
Nine Months
Ended
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,
2024
|
|
December 31,
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
September
30,
|
|
Nine Months
Ended
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
Search
|
|
On-Demand
Talent
|
|
Heidrick
Consulting
|
|
Research &
Development
|
|
Global
Operations
Support
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before
reimbursements (net
revenue)
|
$
204,389
|
|
$ 46,231
|
|
$ 27,939
|
|
$
—
|
|
$
—
|
|
$
278,559
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Search
|
|
On-Demand
Talent
|
|
Heidrick
Consulting
|
|
Research &
Development
|
|
Global
Operations
Support
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before
reimbursements (net
revenue)
|
$
198,814
|
|
$ 41,053
|
|
$ 23,293
|
|
$
—
|
|
$
—
|
|
$
263,160
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Search
|
|
On-Demand
Talent
|
|
Heidrick
Consulting
|
|
Research &
Development
|
|
Global
Operations
Support
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before
reimbursements (net
revenue)
|
$
615,837
|
|
$
125,983
|
|
$ 80,562
|
|
$
—
|
|
$
—
|
|
$
822,382
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Search
|
|
On-Demand
Talent
|
|
Heidrick
Consulting
|
|
Research &
Development
|
|
Global
Operations
Support
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before
reimbursements (net
revenue)
|
$
596,080
|
|
$
111,410
|
|
$ 66,212
|
|
$
—
|
|
$
—
|
|
$
773,702
|
|
|
|
|
|
|
|
|
|
|
|
|
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