CHICAGO, July 30, 2013 (GLOBE NEWSWIRE) -- Heidrick & Struggles International, Inc. (Nasdaq:HSII), the premier professional services firm focused on serving the leadership needs of top organizations globally, today announced financial results for its second quarter ended June 30, 2013.
Consolidated net revenue was $122.0 million in the second quarter, up 5.1 percent or $6.0 million from $116.1 million in the 2012 second quarter. Year over year, net revenue increased 11.4 percent in the Americas and increased 6.5 percent in Asia Pacific (approximately 9 percent on a constant currency basis), but declined 11.1 percent in Europe (approximately 13 percent on a constant currency basis). Growth in the Financial Services and Global Technology & Services Executive Search practices was partially offset by declines in the Education & Social Enterprise and Industrial practices. Net revenue from Leadership Consulting was $9.1 million, a decline of 5.9 percent from the 2012 second quarter, and revenue from Senn Delaney, the culture-shaping firm acquired on December 31, 2012, was $5.4 million.
"Improving conditions for Executive Search in the Americas and in Asia Pacific had a positive impact on our second quarter results while Europe remains in a challenging economic environment," said Jory Marino, Interim Chief Executive Officer. "Our year-over-year revenue comparisons also reflect the value that Senn Delaney brings to Heidrick & Struggles and reinforce the need to continue to broaden our leadership talent capabilities. We are especially pleased with a 19 percent sequential increase in revenue compared to the 2013 first quarter that was driven by growth in all regions, including the majority of our Executive Search practices and Leadership Consulting. The year-over-year and sequential revenue growth is particularly encouraging considering the smaller consultant base. Recruitment of senior-level consultants with established client relationships, retaining high performing consultants, and managing underperforming consultants will remain a key area of emphasis."
Excluding Senn Delaney, the company ended the second quarter with 315 Executive Search and Leadership Consulting consultants compared to 340 at June 30, 2012, reflecting both voluntary turnover and the company's performance management initiatives. The number of executive search confirmations in the quarter increased 6.7 percent compared to the 2012 second quarter, and the average revenue per executive search decreased to $108,800 compared to $114,800 in the 2012 second quarter. Excluding Senn Delaney, productivity, as measured by annualized net revenue per consultant, was $1.5 million, compared to $1.3 million in the 2012 second quarter.
Salaries and employee benefits increased 4.0 percent, or $3.2 million, to $83.1 million from $79.9 million in the 2012 second quarter. Variable compensation expense increased $2.4 million, primarily reflecting consultant performance. Fixed compensation expense increased $0.8 million. Excluding Senn Delaney, fixed compensation expense would have declined $2.6 million primarily due to decreases in guarantee and sign-on bonus expense, and lower consultant headcount. Salaries and employee benefits were 68.1 percent of net revenue for the quarter, compared to 68.8 percent in the 2012 second quarter.
General and administrative expenses increased 14.7 percent, or $4.3 million, to $33.2 million from $29.0 million in the 2012 second quarter. The addition of Senn Delaney represented $2.9 million of the increase, including $1.4 million related to the amortization of the acquired intangible assets and $0.5 million associated with the accretion of the earnout payment. A significant portion of the remaining $1.4 million increase included expenses associated with regional consultant meetings held in the Americas and Europe during the second quarter. As a percentage of net revenue, general and administrative expenses were 27.2 percent, compared to 25.0 percent in the 2012 second quarter.
As a result of the acquisition of Senn Delaney on December 31, 2012, the company began providing Adjusted EBITDA and Adjusted EBITDA margin comparisons, non-GAAP financial measures which management believes more appropriately reflect core operations. Adjusted EBITDA in the 2013 second quarter was $11.9 million and Adjusted EBITDA margin was 9.7 percent, compared to Adjusted EBITDA of $11.2 million and Adjusted EBITDA margin of 9.7 percent in the 2012 second quarter.
The following table reconciles Operating Income to Adjusted EBITDA(1)
| Three Months Ended | ||||
| June 30, | ||||
| $ in millions | 2013 | 2012 | ||
| Operating Income | $ 5.7 | $ 6.7 | ||
| Adjustments | ||||
| Salaries and employee benefits | ||||
| Stock-based compensation amortization | 1.2 | 1.3 | ||
| Senn Delaney retention awards | 0.6 | -- | ||
| General and administrative expenses | ||||
| Depreciation | 2.4 | 2.5 | ||
| Intangible amortization | 1.5 | 0.2 | ||
| Senn Delaney earnout accretion | 0.5 | -- | ||
| Restructuring charges | -- | 0.5 | ||
| Total Adjustments | 6.2 | 4.5 | ||
| Adjusted EBITDA (1) | $ 11.9 | $ 11.2 | ||
| Adjusted EBITDA Margin(1) | 9.7% | 9.7% | ||
| (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 Senn Delaney retention awards, Senn Delaney earnout accretion, restructuring charges, and other non-operating income (expense). Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures.
Operating income in the second quarter was $5.7 million and operating margin (operating income as a percentage of net revenue) was 4.7 percent, compared to operating income of $6.7 million and operating margin of 5.8 percent in the 2012 second quarter. The year-over-year decline reflects an increase in operating expenses, partially offset by an increase in net revenue.
The company reported net income in the 2013 second quarter of $1.9 million and diluted earnings per share of $0.11, based on an effective quarterly tax rate of 61.7 percent and a full-year projected tax rate of approximately 64 percent. In the 2012 second quarter, net income was $1.9 million and diluted earnings per share were $0.10 based on an effective quarterly tax rate of 66.3 percent. The effective tax rates in both years are higher than the statutory rate primarily due to losses incurred in certain jurisdictions that cannot be benefitted for tax purposes due to valuation allowances.
Net cash provided by operating activities in the 2013 second quarter was $20.6 million, compared to $22.2 million in the 2012 second quarter. Cash and cash equivalents at June 30, 2013 were $99.7 million, compared to $85.7 million at March 31, 2013, and $96.8 million at June 30, 2012.
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) excluding restructuring charges more appropriately reflect the company's core operations.
| $ in millions | 2Q 13 | 2Q 12 | Change | 1Q 13 | Change |
| Americas | |||||
| Net revenue | $ 72.8 | $ 65.3 | $ 7.5 | $ 64.2 | $ 8.6 |
| Operating income | $ 18.1 | $ 15.4 | $ 2.7 | $ 13.4 | $ 4.7 |
| Consultants | 139 | 157 | (18) | 148 | (9) |
| Europe | |||||
| Net revenue | $ 24.1 | $ 27.1 | $ (3.0) | $ 19.0 | $ 5.1 |
| Operating income/(loss) | $ (2.5) | $ 1.1 | $ (3.6) | $ (3.6) | $ 1.1 |
| Consultants | 89 | 98 | (9) | 90 | (1) |
| Asia Pacific | |||||
| Net revenue | $ 25.1 | $ 23.6 | $ 1.5 | $ 19.8 | $ 5.3 |
| Operating income | $ 2.9 | $ 2.2 | $ 0.8 | $ 0.7 | $ 2.2 |
| Consultants | 87 | 85 | 2 | 84 | 3 |
| Global Operations Support | $ (12.8) | $ (11.5) | $ (1.3) | $ (10.1) | $ (2.7) |
| Restructuring charges | $ -- | $ (0.5) | $ 0.5 | $ -- | $ -- |
| Operating income | $ 5.7 | $ 6.7 | $ (1.0) | $ 0.4 | $ 5.4 |
| Totals and subtotals may not equal the sum of individual line items due to rounding. | |||||
Net revenue in the Americas increased $7.5 million, or 11.4 percent year over year, to $72.8 million in the second quarter. The addition of Senn Delaney, representing $4.6 million, as well as increases in the Financial Services and Global Technology & Services search practices were the primary drivers of the growth for this region, partially offset by declines in the Industrial practice and Leadership Consulting. The America's operating margin improved to 24.8 percent compared to 23.6 percent in the 2012 second quarter as a result of the increase in net revenue, partially offset by an increase in salaries and employee benefits expense and general and administrative expenses, mostly related to Senn Delaney.
Net revenue in Europe declined $3.0 million, or 11.1 percent year over year, to $24.1 million in the second quarter (approximately 13 percent on a constant currency basis). Exchange rate fluctuations positively impacted year-over-year second quarter net revenue by $0.6 million. Senn Delaney represented $0.8 million of the 2013 second quarter revenue in this region. Revenue from Leadership Consulting and all search practices, except Consumer Markets and Life Sciences, declined compared to the prior year. The operating loss in Europe of $2.5 million, compared to operating income of $1.1 million in the 2012 second quarter, reflects the decline in net revenue and an increase in general and administrative expenses, partially offset by a decrease in salaries and employee benefits expense.
Asia Pacific net revenue increased $1.5 million, or 6.5 percent, to $25.1 million in the second quarter (approximately 9 percent on a constant currency basis). Exchange rate fluctuations negatively impacted year-over-year second quarter net revenue by $0.5 million. Revenue growth in this region was driven by the Financial Services and Industrial search practices, as well as by Leadership Consulting. The operating margin in Asia Pacific improved to 11.7 percent compared to 9.3 percent in the 2012 second quarter reflecting an improvement in revenue, partially offset by an increase in salaries and employee benefits expense and in general and administrative expenses.
Global Operations Support was $12.8 million in the second quarter, an increase of $1.3 million compared to the 2012 second quarter that mostly reflects an increase in general and administrative expenses related to operating and infrastructure costs.
Six Months Results
For the six months ended June 30, 2013 consolidated net revenue of $225.0 million increased 1.1 percent from $222.6 million in the first six months of 2012. Net revenue increased 10.3 percent in the Americas and increased 1.7 percent in Asia Pacific (approximately 3 percent on a constant currency basis), but declined 20.4 percent in Europe. Revenue from Senn Delaney, acquired on December 31, 2012 was $11.0 million for the first six months of 2013, of which $9.6 million was in the Americas and $1.4 million in Europe.
Productivity, as measured by annualized net revenue per consultant excluding Senn Delaney, was $1.3 million for both the first six months of 2013 and 2012. The number of executive searches confirmed in the first six months of 2013 was essentially the same as in first six months of 2012. The average revenue per executive search was $106,000 compared to $107,400 for the same period in 2012. Operating income for the first six months of 2013 was $6.1 million and operating margin was 2.7 percent compared to operating income of $9.9 million and operating margin of 4.5 percent for the first six months of 2012. Net income for the first six months of 2013 was $0.7 million and diluted earnings per share were $0.04, reflecting an effective tax rate of 86.0 percent. Net income for the first six months of 2012 was $2.5 million and diluted earnings per share were $0.14, reflecting an effective tax rate of 74.6 percent.
2013 Third Quarter Outlook
The company is forecasting 2013 third-quarter consolidated net revenue of between $115 million and $125 million. Among other factors, this forecast reflects assumptions for the anticipated volume of new Executive Search confirmations, Leadership Consulting assignments, expectations for Senn Delaney, the current backlog, consultant productivity, consultant retention, the seasonality of its business, the global economic climate and no change in future currency rates.
"I am very excited about assuming transitional leadership for Heidrick & Struggles and look forward to continuing the strategic initiatives that are already underway to grow the business and improve financial performance," said Marino. "With renewed energy, I am confident we can build shareholder value by doing what we do best—serving the leadership talent needs of the world's top organizations. We will execute our leadership advisory strategy by improving how we attract and retain the best consultants in our profession, managing our cost structure and solidifying long-term client relationships built on our consulting expertise and quality of service."
Quarterly Conference Call
Executives of Heidrick & Struggles will host a conference call to review the 2013 second quarter results today, July 30, at 9 a.m. Central Time. Participants may access the company's call and supporting slides through the internet at www.heidrick.com. 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 International, Inc., (Nasdaq:HSII) is the premier provider of senior-level Executive Search, Culture Shaping and Leadership Consulting services. For 60 years, we have focused on quality service and built strong leadership teams through our relationships with clients and individuals worldwide. Today, Heidrick & Struggles leadership experts operate from principal business centers in North America, Latin America, Europe and Asia Pacific. For more information about Heidrick & Struggles, please visit www.heidrick.com.
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 Senn Delaney retention awards, Senn Delaney earnout accretion, restructuring charges, and other non-operating income (expense). Adjusted EBITDA margin refers to Adjusted EBITDA (as explained above) as a percentage of net revenue in the same quarter. A reconciliation of Adjusted EBITDA to Operating Income is provided in a table on page 3 of this release.
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 December 31, 2012, under Risk Factors in Item 1A. We caution the reader that the list of factors may not be exhaustive. We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
| Heidrick & Struggles International, Inc. | ||||
| Condensed Consolidated Statements of Comprehensive Income | ||||
| (In thousands, except per share data) | ||||
| (Unaudited) | ||||
| Three Months Ended | ||||
| June 30, | ||||
| 2013 | 2012 | $ Change | % Change | |
| Revenue: | ||||
| Revenue before reimbursements (net revenue) | $ 122,033 | $ 116,065 | $ 5,968 | 5.1% |
| Reimbursements | 5,295 | 5,692 | (397) | -7.0% |
| Total revenue | 127,328 | 121,757 | 5,571 | 4.6% |
| Operating expenses: | ||||
| Salaries and employee benefits | 83,066 | 79,859 | 3,207 | 4.0% |
| General and administrative expenses | 33,225 | 28,960 | 4,265 | 14.7% |
| Reimbursed expenses | 5,295 | 5,692 | (397) | -7.0% |
| Restructuring charges | -- | 507 | (507) | |
| Total operating expenses | 121,586 | 115,018 | 6,568 | 5.7% |
| Operating income | 5,742 | 6,739 | (997) | -14.8% |
| Non-operating income (expense): | ||||
| Interest expense, net | (106) | 231 | ||
| Other, net | (584) | (1,476) | ||
| Net non-operating expense | (690) | (1,245) | ||
| Income before income taxes | 5,052 | 5,494 | ||
| Provision for income taxes | 3,115 | 3,642 | ||
| Net income | 1,937 | 1,852 | ||
| Other comprehensive income (loss), net of tax | (1,346) | (1,146) | ||
| Comprehensive income | $ 591 | $ 706 | ||
| Basic weighted average common shares outstanding | 18,076 | 18,010 | ||
| Dilutive common shares | 148 | 128 | ||
| Diluted weighted average common shares outstanding | 18,224 | 18,138 | ||
| Basic net income per common share | $ 0.11 | $ 0.10 | ||
| Diluted net income per common share | $ 0.11 | $ 0.10 | ||
| Salaries and employee benefits as a percentage of net revenue | 68.1% | 68.8% | ||
| General and administrative expense as a percentage of net revenue | 27.2% | 25.0% | ||
| Operating income as a percentage of net revenue | 4.7% | 5.8% | ||
| Effective income tax rate | 61.7% | 66.3% | ||
| Heidrick & Struggles International, Inc. | ||||||
| Segment Information | ||||||
| (In thousands) | ||||||
| (Unaudited) | ||||||
| Three Months Ended June 30, | ||||||
| 2013 | 2012 | |||||
| 2013 | 2012 | $ Change | % Change | Margin * | Margin * | |
| Revenue: | ||||||
| Americas | $ 72,772 | $ 65,320 | $ 7,452 | 11.4% | ||
| Europe | 24,128 | 27,148 | (3,020) | -11.1% | ||
| Asia Pacific | 25,133 | 23,597 | 1,536 | 6.5% | ||
| Revenue before reimbursements (net revenue) | 122,033 | 116,065 | 5,968 | 5.1% | ||
| Reimbursements | 5,295 | 5,692 | (397) | -7.0% | ||
| Total revenue | $ 127,328 | $ 121,757 | $ 5,571 | 4.6% | ||
| Operating income (loss): | ||||||
| Americas | $ 18,066 | $ 15,405 | $ 2,661 | 17.3% | 24.8% | 23.6% |
| Europe | (2,485) | 1,110 | (3,595) | -323.9% | 4.1% | |
| Asia Pacific | 2,944 | 2,193 | 751 | 34.2% | 11.7% | 9.3% |
| Total regions | 18,525 | 18,708 | (183) | -1.0% | 15.2% | 16.1% |
| Global Operations Support | (12,783) | (11,462) | (1,321) | 11.5% | ||
| Operating income before restructuring charges | 5,742 | 7,246 | (1,504) | -20.8% | 4.7% | 6.2% |
| Restructuring charges | -- | (507) | 507 | |||
| Operating income | $ 5,742 | $ 6,739 | $ (997) | -14.8% | 4.7% | 5.8% |
| * Margin based on revenue before reimbursements (net revenue). | ||||||
| Heidrick & Struggles International, Inc. | ||||
| Condensed Consolidated Statements of Comprehensive Income (Loss) | ||||
| (In thousands, except per share data) | ||||
| (Unaudited) | ||||
| Six Months Ended | ||||
| June 30, | ||||
| 2013 | 2012 | $ Change | % Change | |
| Revenue: | ||||
| Revenue before reimbursements (net revenue) | $ 225,011 | $ 222,591 | $ 2,420 | 1.1% |
| Reimbursements | 9,625 | 11,484 | (1,859) | -16.2% |
| Total revenue | 234,636 | 234,075 | 561 | 0.2% |
| Operating expenses: | ||||
| Salaries and employee benefits | 154,545 | 156,531 | (1,986) | -1.3% |
| General and administrative expenses | 64,335 | 55,325 | 9,010 | 16.3% |
| Reimbursed expenses | 9,625 | 11,484 | (1,859) | -16.2% |
| Restructuring charges | -- | 810 | (810) | |
| Total operating expenses | 228,505 | 224,150 | 4,355 | 1.9% |
| Operating income | 6,131 | 9,925 | (3,794) | -38.2% |
| Non-operating income (expense): | ||||
| Interest expense, net | (29) | 707 | ||
| Other, net | (966) | (650) | ||
| Net non-operating income (expense) | (995) | 57 | ||
| Income before income taxes | 5,136 | 9,982 | ||
| Provision for income taxes | 4,415 | 7,451 | ||
| Net income | 721 | 2,531 | ||
| Other comprehensive income (loss), net of tax | (1,505) | 38 | ||
| Comprehensive income (loss) | $ (784) | $ 2,569 | ||
| Basic weighted average common shares outstanding | 18,043 | 17,956 | ||
| Dilutive common shares | 157 | 200 | ||
| Diluted weighted average common shares outstanding | 18,200 | 18,156 | ||
| Basic net income per common share | $ 0.04 | $ 0.14 | ||
| Diluted net income per common share | $ 0.04 | $ 0.14 | ||
| Salaries and employee benefits as a percentage of net revenue | 68.7% | 70.3% | ||
| General and administrative expense as a percentage of net revenue | 28.6% | 24.9% | ||
| Operating income as a percentage of net revenue | 2.7% | 4.5% | ||
| Effective income tax rate | 86.0% | 74.6% | ||
| Heidrick & Struggles International, Inc. | ||||||
| Segment Information | ||||||
| (In thousands) | ||||||
| (Unaudited) | ||||||
| Six Months Ended June 30, | ||||||
| 2013 | 2012 | |||||
| 2013 | 2012 | $ Change | % Change | Margin * | Margin * | |
| Revenue: | ||||||
| Americas | $ 136,952 | $ 124,190 | $ 12,762 | 10.3% | ||
| Europe | 43,123 | 54,208 | (11,085) | -20.4% | ||
| Asia Pacific | 44,936 | 44,193 | 743 | 1.7% | ||
| Revenue before reimbursements (net revenue) | 225,011 | 222,591 | 2,420 | 1.1% | ||
| Reimbursements | 9,625 | 11,484 | (1,859) | -16.2% | ||
| Total revenue | $ 234,636 | $ 234,075 | $ 561 | 0.2% | ||
| Operating income (loss): | ||||||
| Americas | $ 31,454 | $ 27,853 | $ 3,601 | 12.9% | 23.0% | 22.4% |
| Europe | (6,101) | 2,485 | (8,586) | -345.5% | 4.6% | |
| Asia Pacific | 3,692 | 2,452 | 1,240 | 50.6% | 8.2% | 5.5% |
| Total regions | 29,045 | 32,790 | (3,745) | -11.4% | 12.9% | 14.7% |
| Global Operations Support | (22,914) | (22,055) | (859) | 3.9% | ||
| Operating income before restructuring charges | 6,131 | 10,735 | (4,604) | -42.9% | 2.7% | 4.8% |
| Restructuring charges | -- | (810) | 810 | |||
| Operating income | $ 6,131 | $ 9,925 | $ (3,794) | -38.2% | 2.7% | 4.5% |
| * Margin based on revenue before reimbursements (net revenue). | ||||||
| Heidrick & Struggles International, Inc. | ||
| Condensed Consolidated Balance Sheets | ||
| (In thousands) | ||
| June 30, | December 31, | |
| 2013 | 2012 | |
| (Unaudited) | ||
| Current assets: | ||
| Cash and cash equivalents | $ 99,695 | $ 117,605 |
| Restricted cash | 223 | 199 |
| Accounts receivable, net | 90,867 | 69,107 |
| Other receivables | 10,446 | 10,288 |
| Prepaid expenses | 14,200 | 14,167 |
| Other current assets | 2,597 | 1,366 |
| Income taxes recoverable | 7,212 | 5,651 |
| Deferred income taxes | 7,182 | 7,899 |
| Total current assets | 232,422 | 226,282 |
| Non-current assets: | ||
| Property and equipment, net | 37,571 | 42,362 |
| Restricted cash | 7,829 | 7,968 |
| Assets designated for retirement and pension plans | 22,297 | 22,763 |
| Investments | 12,751 | 11,902 |
| Other non-current assets | 5,401 | 5,301 |
| Goodwill | 119,948 | 120,940 |
| Other intangible assets, net | 28,839 | 32,020 |
| Deferred income taxes | 23,520 | 25,454 |
| Total non-current assets | 258,156 | 268,710 |
| Total assets | $ 490,578 | $ 494,992 |
| Current liabilities: | ||
| Short term borrowings | $ 6,000 | $ -- |
| Accounts payable | 7,454 | 8,657 |
| Accrued salaries and employee benefits | 62,898 | 102,597 |
| Other current liabilities | 47,720 | 40,390 |
| Income taxes payable | 3,956 | 709 |
| Deferred income taxes | 33 | 43 |
| Total current liabilities | 128,061 | 152,396 |
| Non-current liabilities: | ||
| Long term debt, less current maturities | 32,500 | -- |
| Retirement and pension plans | 37,604 | 37,247 |
| Other non-current liabilities | 47,884 | 56,943 |
| Deferred income taxes | 132 | 59 |
| Total non-current liabilities | 118,120 | 94,249 |
| Stockholders' equity | 244,397 | 248,347 |
| Total liabilities and stockholders' equity | $ 490,578 | $ 494,992 |
| Heidrick & Struggles International, Inc. | ||
| Condensed Consolidated Statements of Cash Flows | ||
| (In thousands) | ||
| (Unaudited) | ||
| Three Months Ended | ||
| June 30, | ||
| 2013 | 2012 | |
| Cash flows - operating activities: | ||
| Net income | $ 1,937 | $ 1,852 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation and amortization | 3,882 | 2,514 |
| Deferred income taxes | 335 | 789 |
| Stock-based compensation expense | 1,461 | 1,449 |
| Accretion expense | 516 | -- |
| Restructuring charges | -- | 507 |
| Cash paid for restructuring charges | (303) | (2,909) |
| Changes in assets and liabilities, net of effects of acquisitions: | ||
| Trade and other receivables | (13,099) | (7,787) |
| Accounts payable | 248 | (1,149) |
| Accrued expenses | 21,079 | 19,809 |
| Income taxes recoverable (payable), net | 2,291 | 8,214 |
| Retirement and pension assets and liabilities | 32 | 24 |
| Prepayments | 240 | (1,914) |
| Other assets and liabilities, net | 1,941 | 758 |
| Net cash provided by operating activities | 20,560 | 22,157 |
| Cash flows - investing activities: | ||
| Capital expenditures | (413) | (2,764) |
| Purchases of available for sale investments | (95) | (105) |
| Proceeds from sales of available for sale investments | 33 | 29 |
| Net cash used in investing activities | (475) | (2,840) |
| Cash flows - financing activities: | ||
| Debt repayment | (1,500) | -- |
| Cash dividends paid | (2,412) | (2,401) |
| Payment of employee tax withholdings on equity transactions | (215) | (415) |
| Acquisition earnout payments | (357) | (381) |
| Net cash used in financing activities | (4,484) | (3,197) |
| Effect of exchange rate fluctuations on cash and cash equivalents | (1,566) | (1,909) |
| Net increase in cash and cash equivalents | 14,035 | 14,211 |
| Cash and cash equivalents at beginning of period | 85,660 | 82,640 |
| Cash and cash equivalents at end of period | $ 99,695 | $ 96,851 |
| Heidrick & Struggles International, Inc. | ||
| Condensed Consolidated Statements of Cash Flows | ||
| (In thousands) | ||
| (Unaudited) | ||
| Six Months Ended | ||
| June 30, | ||
| 2013 | 2012 | |
| Cash flows - operating activities: | ||
| Net income | $ 721 | $ 2,531 |
| Adjustments to reconcile net income to net cash used in operating activities: | ||
| Depreciation and amortization | 8,027 | 5,292 |
| Deferred income taxes | 1,426 | 1,700 |
| Stock-based compensation expense | 2,472 | 2,800 |
| Accretion expense | 1,033 | -- |
| Restructuring charges | -- | 810 |
| Cash paid for restructuring charges | (616) | (6,663) |
| Changes in assets and liabilities, net of effects of acquisitions: | ||
| Trade and other receivables | (24,041) | (16,050) |
| Accounts payable | (541) | (1,104) |
| Accrued expenses | (40,684) | (71,194) |
| Income taxes recoverable (payable), net | 1,488 | 8,231 |
| Retirement and pension assets and liabilities | 540 | 797 |
| Prepayments | (306) | (3,397) |
| Other assets and liabilities, net | 1,981 | (670) |
| Net cash used in operating activities | (48,500) | (76,917) |
| Cash flows - investing activities: | ||
| Restricted cash | (26) | 231 |
| Capital expenditures | (1,358) | (5,114) |
| Purchases of available for sale investments | (571) | (926) |
| Proceeds from sales of available for sale investments | 64 | 77 |
| Net cash used in investing activities | (1,891) | (5,732) |
| Cash flows - financing activities: | ||
| Proceeds from debt issuance | 40,000 | -- |
| Debt repayment | (1,500) | -- |
| Cash dividends paid | (2,519) | (4,946) |
| Payment of employee tax withholdings on equity transactions | (576) | (1,569) |
| Acquisition earnout payments | (357) | (381) |
| Net cash provided by (used in) financing activities | 35,048 | (6,896) |
| Effect of exchange rate fluctuations on cash and cash equivalents | (2,567) | 1,006 |
| Net decrease in cash and cash equivalents | (17,910) | (88,539) |
| Cash and cash equivalents at beginning of period | 117,605 | 185,390 |
| Cash and cash equivalents at end of period | $ 99,695 | $ 96,851 |