Heidrick & Struggles International : & Struggles Reports 2019 Third Quarter and Nine Month Results

CHICAGO, Oct. 28, 2019 /PRNewswire/ -- Heidrick & Struggles International, Inc. (Nasdaq: HSII), today announced financial results for its third quarter and nine months ended September 30, 2019.

Highlights:

• Q3 net revenue of $182.2 million
• Q3 operating margin of 7.9%; adjusted operating margin* of 10.2%
• Q3 diluted EPS of $0.51; adjusted diluted EPS* of $0.70
• Completed Latin American acquisition, expanding search consultant headcount by 13; forecasted to be EPS accretive in Q4

* Adjusted for a one-time restructuring charge of $4.1 million, as referenced in the 'Supplemental Financial Information Non-GAAP Measures' section.

'We are pleased to be keeping pace with last year's record revenue, despite some geographic variability,' stated Heidrick & Struggles' President and Chief Executive Officer, Krishnan Rajagopalan. 'Moreover, strong focus on our business operations has generated increases in year-to-date operating income, operating margin, net income and earnings per share, all on an adjusted basis. Cross collaboration between Executive Search and Heidrick Consulting continues to bear fruit as evidenced by Heidrick Consulting's third quarter revenue growth both sequentially and year-over-year. We are also very excited about our acquisition in Brazil, which gives us a strong platform to grow throughout Latin America, where we see great opportunities for both Executive Search and Heidrick Consulting.'

Mr. Rajagopalan concluded, 'Looking ahead, we are advancing important long-term initiatives that we expect will broaden our capabilities and drive growth in the years to come, while enhancing our data analytics as we focus on delivering a fully integrated premium offering to our clients. Importantly, our market position and cash flow remain strong. We believe this strategically positions our company to capitalize on a variety of opportunities, which we expect will create future value for our shareholders.'

2019 Third Quarter Results
On September 23, 2019, the Company acquired 2GET, one of the leading search firms in Brazil. This transaction provides the Company with a strong platform for Latin America growth. As a result, the Company recorded a restructuring charge of $4.1 million in the quarter in connection with related employee, facility and legal costs associated with the transition away from its legacy Brazil operations. The acquisition of 2GET, coupled with the transition away from the Company's legacy operations, is expected to be accretive to earnings per share.

Consolidated net revenue (revenue before reimbursements) of $182.2 million declined 2.9%, or $5.4 million, from $187.6 million in the 2018 third quarter. Excluding the impact of exchange rate fluctuations, consolidated net revenue declined 1.6%, or $2.9 million.

Executive Search net revenue of $166.5 million declined 3.2%, or $5.6 million, from $172.1 million in the 2018 third quarter. Excluding the impact of exchange rate fluctuations, Executive Search net revenue declined 2.0%, or $3.4 million. Net revenue increased 2.2% in the Americas (2.3% increase on a constant currency basis), decreased 7.0% in Europe (2.6% decrease on a constant currency basis) and decreased 18.9% in Asia Pacific (17.4% decrease on a constant currency basis). Growth in the Consumer Markets and Global Technology & Services practices was offset by declines in the other three industry practices.

There were 380 Executive Search consultants at September 30, 2019 compared to 346 at September 30, 2018 and 371 at June 30, 2019. Thirteen consultants were added in the 2019 third quarter following the Company's acquisition of 2GET in Brazil. Productivity, as measured by annualized Executive Search net revenue per consultant, was $1.8 million compared to $2.0 million in the 2018 third quarter. The average revenue per executive search was $133,500 compared to $133,700 in the 2018 third quarter, while the number of confirmed searches declined 3.1% compared to the 2018 third quarter.

Heidrick Consulting net revenue increased 1.0%, or $0.1 million, to $15.7 million from $15.5 million in the 2018 third quarter. Excluding the impact of exchange rate fluctuations which negatively impacted results by 2.0%, or $0.3 million, Heidrick Consulting net revenue increased 3.1%, or $0.5 million. There were 71 Heidrick Consulting consultants at September 30, 2019 compared to 66 at September 30, 2018 and 68 at June 30, 2019.

Consolidated salaries and benefits expense declined 2.6%, or $3.5 million, to $130.5 million from $133.9 million in the 2018 third quarter. Fixed compensation expense decreased $0.6 million and variable compensation expense declined $2.8 million, mostly related to lower revenue in the quarter. Salaries and benefits expense were 71.6% of net revenue for the quarter compared to 71.4% for the 2018 third quarter.

General and administrative expenses were $33.1 million, the same as in the 2018 third quarter. As a percentage of net revenue, general and administrative expenses were 18.2% compared to 17.6% in the 2018 third quarter.

Including the previously mentioned restructuring charges, operating income was $14.5 million compared to $20.6 million in the 2018 third quarter. Operating margin was 7.9% in the 2019 third quarter compared to 11.0% in the 2018 third quarter. Excluding restructuring charges, adjusted operating income was $18.6 million and adjusted operating margin was 10.2%.

Net income in the 2019 third quarter was $9.9 million and diluted earnings per share was $0.51 with an effective tax rate of 32.9%. This compares to net income of $16.5 million and diluted earnings per share of $0.85 with an effective tax rate of 29.0% in last year's third quarter. Excluding restructuring charges, adjusted net income was $13.7 million and adjusted diluted earnings per share was $0.70. The full-year projected tax rate is in the low 30% range excluding any one-time items.

Adjusted EBITDA in the 2019 third quarter was $23.9 million compared to $26.4 million in the 2018 third quarter. Adjusted EBITDA margin was 13.1% compared to 14.1% in the 2018 third quarter. The declines in adjusted EBITDA and adjusted EBITDA margin were primarily driven by lower revenue in the quarter.

Net cash provided by operating activities was $86.5 million in the 2019 third quarter, compared to $84.2 million in the 2018 third quarter. Cash and marketable securities at September 30, 2019 were $218.9 million, compared to $279.9 million at December 31, 2018, and $164.2 million at September 30, 2018. The company's cash position typically builds throughout the year as bonuses are accrued, and which are mostly paid out in the first quarter.

2019 Nine Months Results
For the nine months ended September 30, 2019, consolidated net revenue of $526.9 million decreased 0.7%, or $3.8 million, from $530.7 million in the first nine months of 2018. Excluding the impact of exchange rate fluctuations, consolidated net revenue increased 1.2% or $6.5 million.

Operating income for the first nine months of 2019 was $49.2 million compared to $52.2 million in the same period of 2018. Operating margin was 9.3% compared to 9.8% in the first nine months of 2018. Excluding restructuring charges of $4.1 million in the 2019 third quarter, adjusted operating income was $53.3 million and adjusted operating margin was 10.1%.

Net income for the first nine months of 2019 was $36.3 million and diluted earnings per share was $1.86, with an effective tax rate of 31.7%. This compares to net income of $38.1 million and diluted earnings per share of $1.96 in the first nine months of 2018, with an effective tax rate of 30.1%. Excluding restructuring charges of $4.1 million in the 2019 third quarter, adjusted net income was $40.0 million and adjusted diluted earnings per share was $2.05.

Adjusted EBITDA for the first nine months of 2019 increased to $68.6 million and Adjusted EBITDA margin improved to 13.0%, compared to Adjusted EBITDA of $68.4 million and Adjusted EBITDA margin of 12.9% for the same period in 2018.

2019 Fourth Quarter Outlook
The company expects 2019 fourth quarter consolidated net revenue of between $170 million and $180 million. The outlook is based on the average currency rates in September 2019 and reflects, among other factors, management's assumptions for the anticipated volume of new Executive Search confirmations, Heidrick Consulting assignments, the current backlog, consultant productivity, consultant retention, and the seasonality of the Company's business.

Dividend
The Board of Directors has declared a 2019 fourth quarter cash dividend of $0.15 per share payable on November 22, 2019 to shareholders of record at the close of business on November 8, 2019.

Quarterly Conference Call
Executives of Heidrick & Struggles will host a conference call to review its 2019 third quarter financial results today, October 28 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 [phone], conference ID# 1358548. 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) serves the senior-level talent and leadership needs of the world's top organizations as a trusted advisor across executive search, leadership assessment and development, organization and team effectiveness, and culture shaping services. Heidrick & Struggles pioneered the profession of executive search more than 65 years ago. Today, the firm provides integrated leadership 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. Pursuant to the requirements of Regulation G, this earnings release contains the most directly comparable GAAP financial measure to the non-GAAP financial measure.

The non-GAAP financial measures used within this earnings release are Adjusted Operating Income, Adjusted Operating Margin, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income and Adjusted Diluted Earnings Per Share. 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. Reconciliations of these non-GAAP financial measures with the most directly comparable measures calculated and presented in accordance with GAAP are provided as schedules attached to this release.

• Adjusted operating income refers to operating income excluding restructuring charges.
• Adjusted operating 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 restructuring charges, net of tax.
• Adjusted EBITDA refers to earnings before interest, taxes, depreciation, intangible amortization, equity- settled stock compensation expense, earnout accretion expense related to acquisitions, 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.

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, 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 may be 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; 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 undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. 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, 2018, under Risk Factors in Item 1A and our quarterly filings with the SEC. 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.

Contacts:
Investors & Analysts:
Suzanne Rosenberg - Vice President, Investor Relations
[phone], [e-mail]

Media:
Nina Chang - Vice President, Corporate Communications
[phone], [e-mail]

Heidrick & Struggles International, Inc.
Condensed Consolidated Statements of Comprehensive Income
(In thousands, except per share amounts)
(Unaudited)
	Three Months Ended
	September 30,
	2019		2018		$ Change		% Change
Revenue
Revenue before reimbursements (net revenue)	$ 182,174		$ 187,588		$ (5,414)		(2.9%)
Reimbursements	4,344		4,753		(409)		(8.6%)
Total revenue	186,518		192,341		(5,823)		(3.0%)
Operating expenses
Salaries and employee benefits	130,479		133,933		(3,454)		(2.6%)
General and administrative expenses	33,093		33,072		21		0.1%
Restructuring charges	4,130		-		4,130		100.0%
Reimbursed expenses	4,344		4,753		(409)		(8.6%)
Total operating expenses	172,046		171,758		288		0.2%
Operating income	14,472		20,583		(6,111)		(29.7%)
Non-operating income (expense)
Interest, net	819		259
Other, net	(464)		2,345
Net non-operating income	355		2,604
Income before income taxes	14,827		23,187
Provision for income taxes	4,880		6,718
Net income	9,947		16,469
Other comprehensive loss, net of tax	(1,337)		(881)
Comprehensive income	$ 8,610		$ 15,588
Basic weighted average common shares outstanding	19,127		18,954
Diluted weighted average common shares outstanding	19,428		19,401
Basic net income per common share	$ 0.52		$ 0.87
Diluted net income per common share	$ 0.51		$ 0.85
Salaries and employee benefits as a % of net revenue	71.6%		71.4%
General and administrative expense as a % of net revenue	18.2%		17.6%
Operating income as a % of net revenue	7.9%		11.0%

Heidrick & Struggles International, Inc.
Segment Information
(In thousands)
(Unaudited)
		Three Months Ended September 30,
										2019		2018
		2019		2018		$ Change		% Change		Margin *		Margin *
Revenue
Executive Search
	Americas	$ 108,878		$ 106,504		$ 2,374		2.2%
	Europe	34,827		37,452		(2,625)		(7.0%)
	Asia Pacific	22,784		28,095		(5,311)		(18.9%)
	Total Executive Search	166,489		172,051		(5,562)		(3.2%)
Heidrick Consulting		15,685		15,537		148		1.0%
	Revenue before reimbursements (net revenue)	182,174		187,588		(5,414)		(2.9%)
	Reimbursements	4,344		4,753		(409)		(8.6%)
	Total revenue	$ 186,518		$ 192,341		$ (5,823)		(3.0%)
Operating income (loss)
Executive Search
	Americas (1)	$ 23,211		$ 23,341		$ (130)		(0.6%)		21.3%		21.9%
	Europe	466		904		(438)		(48.5%)		1.3%		2.4%
	Asia Pacific	2,421		6,414		(3,993)		(62.3%)		10.6%		22.8%
	Total Executive Search	26,098		30,659		(4,561)		(14.9%)		15.7%		17.8%
Heidrick Consulting		(3,150)		(1,761)		(1,389)		(78.9%)		(20.1%)		(11.3%)
	Total segments	22,948		28,898		(5,950)		(20.6%)		12.6%		15.4%
	Global Operations Support (1)	(8,476)		(8,315)		(161)		(1.9%)		(4.7%)		(4.4%)
	Total operating income	$ 14,472		$ 20,583		$ (6,111)		(29.7%)		7.9%		11.0%
	* Margin based on revenue before reimbursements (net revenue).
	(1) 2019 includes restructuring charges of $4.1 million in the Americas and less than $0.1 million in Global Operations Support

Heidrick & Struggles International, Inc.
Condensed Consolidated Statements of Comprehensive Income
(In thousands, except per share amounts)
(Unaudited)
	Nine Months Ended
	September 30,
	2019		2018		$ Change		% Change
Revenue
Revenue before reimbursements (net revenue)	$ 526,890		$530,718		$ (3,828)		(0.7%)
Reimbursements	14,075		13,970		105		0.8%
Total revenue	540,965		544,688		(3,723)		(0.7%)
Operating expenses
Salaries and employee benefits	371,898		373,021		(1,123)		(0.3%)
General and administrative expenses	101,646		105,532		(3,886)		(3.7%)
Restructuring charges	4,130		-		4,130		100.0%
Reimbursed expenses	14,075		13,970		105		0.8%
Total operating expenses	491,749		492,523		(774)		(0.2%)
Operating income	49,216		52,165		(2,949)		(5.7%)
Non-operating income
Interest, net	2,039		496
Other, net	1,887		1,849
Net non-operating income	3,926		2,345
Income before income taxes	53,142		54,510
Provision for income taxes	16,828		16,410
Net income	36,314		38,100
Other comprehensive loss, net of tax	(1,012)		(3,107)
Comprehensive income	$ 35,302		$ 34,993
Basic weighted average common shares outstanding	19,084		18,905
Diluted weighted average common shares outstanding	19,518		19,444
Basic net income per common share	$ 1.90		$ 2.02
Diluted net income per common share	$ 1.86		$ 1.96
Salaries and employee benefits as a % of net revenue	70.6%		70.3%
General and administrative expense as a % of net revenue	19.3%		19.9%
Operating income as a % of net revenue	9.3%		9.8%

Heidrick & Struggles International, Inc.
Segment Information
(In thousands)
(Unaudited)
		Nine Months Ended September 30,
										2019		2018
		2019		2018		$ Change		% Change		Margin *		Margin *
Revenue
Executive Search
	Americas	$ 308,700		$ 295,499		$ 13,201		4.5%
	Europe	103,244		110,419		(7,175)		(6.5%)
	Asia Pacific	71,394		78,460		(7,066)		(9.0%)
	Total Executive Search	483,338		484,378		(1,040)		(0.2%)
Heidrick Consulting		43,552		46,340		(2,788)		(6.0%)
	Revenue before reimbursements (net revenue)	526,890		530,718		(3,828)		(0.7%)
	Reimbursements	14,075		13,970		105		0.8%
	Total revenue	$ 540,965		$ 544,688		$ (3,723)		(0.7%)
Operating income (loss)
Executive Search
	Americas (1)	$ 74,211		$ 69,988		$ 4,223		6.0%		24.0%		23.7%
	Europe	3,788		6,453		(2,665)		(41.3%)		3.7%		5.8%
	Asia Pacific	10,642		13,608		(2,966)		(21.8%)		14.9%		17.3%
	Total Executive Search	88,641		90,049		(1,408)		(1.6%)		18.3%		18.6%
Heidrick Consulting		(12,770)		(10,988)		(1,782)		(16.2%)		(29.3%)		(23.7%)
	Total segments	75,871		79,061		(3,190)		(4.0%)		14.4%		14.9%
	Global Operations Support (1)	(26,655)		(26,896)		241		0.9%		(5.1%)		(5.1%)
	Total operating income	$ 49,216		$ 52,165		$ (2,949)		(5.7%)		9.3%		9.8%
	* Margin based on revenue before reimbursements (net revenue).
	(1) 2019 includes restructuring charges of $4.1 million in the Americas and less than $0.1 million in Global Operations Support

Heidrick & Struggles International, Inc.
Reconciliation of Operating Income and Adjusted Operating Income (Non-GAAP)
(In thousands)
(Unaudited)
				Three Months Ended				Nine Months Ended
				September 30,				September 30,
				2019		2018		2019		2018
Revenue before reimbursements (net revenue)				$ 182,174		$ 187,588		$ 526,890		$ 530,718
Operating income				14,472		20,583		49,216		52,165
Adjustments
	Restructuring charges (1)			4,130		-		4,130		-
		Total adjustments		4,130		-		4,130		-
Adjusted operating income				$ 18,602		$ 20,583		$ 53,346		$ 52,165
Operating income as a % of net revenue				7.9%		11.0%		9.3%		9.8%
Adjusted operating income as a % of net revenue				10.2%		11.0%		10.1%		9.8%
Heidrick & Struggles International, Inc.
Reconciliation of Net Income and Adjusted Net Income (Non-GAAP)
(In thousands, except per share amounts)
(Unaudited)
				Three Months Ended				Nine Months Ended
				September 30,				September 30,
				2019		2018		2019		2018
Net income				$ 9,947		$ 16,469		$ 36,314		$ 38,100
Adjustments
	Restructuring charges, net of tax			3,717		-		3,717		-
		Total adjustments		3,717		-		3,717		-
Adjusted net income				$ 13,664		$ 16,469		$ 40,031		$ 38,100
Basic weighted average common shares outstanding				19,127		18,954		19,084		18,905
Diluted weighted average common shares outstanding				19,428		19,401		19,518		19,444
Basic net income per common share				$ 0.52		$ 0.87		$ 1.90		$ 2.02
Diluted net income per common share				$ 0.51		$ 0.85		$ 1.86		$ 1.96
Adjusted basic net income per common share				$ 0.71		$ 0.87		$ 2.10		$ 2.02
Adjusted diluted net income per common share				$ 0.70		$ 0.85		$ 2.05		$ 1.96
Explanation of Non-GAAP adjustments
(1) In 2019, the Company incurred approximately $4.1 million in restructuring charges related to the closing of the Company's legacy Brazil operations due to the acquisition of 2GET. The restructuring charges consist primarily of employee-related costs for the Company's existing Brazil operations.

Heidrick & Struggles International, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
				September 30,		December 31,
				2019		2018
				(Unaudited)
Current assets
	Cash and cash equivalents			$ 176,372		$ 279,906
	Marketable securities			42,566		-
	Accounts receivable, net			150,872		114,977
	Prepaid expenses			20,436		22,766
	Other current assets			27,966		29,598
	Income taxes recoverable			5,818		3,620
	Total current assets			424,030		450,867
Non-current assets
	Property and equipment, net			29,356		33,871
	Operating lease right-of-use assets			98,097		-
	Assets designated for retirement and pension plans			14,289		15,035
	Investments			23,807		19,442
	Other non-current assets			20,317		22,276
	Goodwill			128,286		122,092
	Other intangible assets, net			4,428		2,216
	Deferred income taxes			34,013		34,830
	Total non-current assets			352,593		249,762
Total assets				$ 776,623		$ 700,629
Current liabilities
	Accounts payable			$ 9,093		$ 9,166
	Accrued salaries and employee benefits			180,207		227,653
	Deferred revenue, net			40,434		40,673
	Operating lease liabilities			30,663		-
	Other current liabilities			29,327		33,219
	Income taxes payable			6,517		8,240
	Total current liabilities			296,241		318,951
Non-current liabilities
	Accrued salaries and employee benefits			53,099		57,234
	Retirement and pension plans			43,269		39,865
	Operating lease liabilities			76,871		-
	Other non-current liabilities			10,508		17,423
	Total non-current liabilities			183,747		114,522
Stockholders' equity				296,635		267,156
Total liabilities and stockholders' equity				$ 776,623		$ 700,629

Heidrick & Struggles International, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
					Three Months Ended
					September 30,
					2019		2018
Cash flows - operating activities
	Net income				$ 9,947		$ 16,469
	Adjustments to reconcile net income to net cash used in operating activities:
		Depreciation and amortization			2,635		3,065
		Deferred income taxes			(536)		(91)
		Stock-based compensation expense			2,539		2,911
		Accretion expense related to earnout payments			168		316
		Gain on marketable securities			(237)		-
		Changes in assets and liabilities, net of effects of acquisitions:
			Accounts receivable		(4,868)		(4,660)
			Accounts payable		834		1,036
			Accrued expenses		62,820		63,950
			Restructuring accrual		3,951		(1,948)
			Deferred revenue		3,353		2,811
			Income taxes payable, net		83		1,063
			Retirement and pension assets and liabilities		138		(1,140)
			Prepaid expenses		2,587		2,463
			Other assets and liabilities, net		3,050		(2,070)
				Net cash provided by operating activities	86,464		84,175
Cash flows - investing activities
	Acquisition of business				(3,520)		42
	Capital expenditures				(848)		(2,391)
	Purchases of available for sale investments				(42,669)		(155)
	Proceeds from sale of available for sale investments				38,930		1,326
				Net cash used in investing activities	(8,107)		(1,178)
Cash flows - financing activities
	Cash dividends paid				(2,963)		(2,531)
	Acquisition earnout payments				(1,446)		-
				Net cash used in financing activities	(4,409)		(2,531)
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash					(2,890)		(2,084)
Net increase in cash, cash equivalents, and restricted cash					71,058		78,382
Cash, cash equivalents, and restricted cash at beginning of period					105,314		86,432
Cash, cash equivalents, and restricted cash at end of period					$ 176,372		$ 164,814

Heidrick & Struggles International, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
					Nine Months Ended
					September 30,
					2019		2018
Cash flows - operating activities
	Net income				$ 36,314		$ 38,100
	Adjustments to reconcile net income to net cash used in operating activities:
		Depreciation and amortization			7,983		9,558
		Deferred income taxes			(24)		(438)
		Stock-based compensation expense			7,250		6,763
		Accretion expense related to earnout payments			495		963
		Gain on marketable securities			(353)		-
		Changes in assets and liabilities, net of effects of acquisitions:
			Accounts receivable		(36,961)		(60,057)
			Accounts payable		(144)		(761)
			Accrued expenses		(52,680)		3,834
			Restructuring accrual		2,762		(10,833)
			Deferred revenue		113		185
			Income taxes payable, net		(3,952)		(2,003)
			Retirement and pension assets and liabilities		1,824		(1,019)
			Prepaid expenses		(920)		(3,416)
			Other assets and liabilities, net		2,874		(3,761)
				Net cash used in operating activities	(35,419)		(22,885)
Cash flows - investing activities
	Acquisition of business				(3,520)		(3,119)
	Capital expenditures				(2,641)		(4,939)
	Purchases of available for sale investments				(83,146)		(2,046)
	Proceeds from sale of available for sale investments				39,162		2,890
				Net cash used in investing activities	(50,145)		(7,214)
Cash flows - financing activities
	Proceeds from line of credit				-		20,000
	Payments on line of credit				-		(20,000)
	Cash dividends paid				(8,866)		(7,573)
	Payment of employee tax withholdings on equity transactions				(4,552)		(2,234)
	Acquisition earnout payments				(1,853)		-
				Net cash used in financing activities	(15,271)		(9,807)
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash					(3,055)		(3,442)
Net decrease in cash, cash equivalents, and restricted cash					(103,890)		(43,348)
Cash, cash equivalents, and restricted cash at beginning of period					280,262		208,162
Cash, cash equivalents, and restricted cash at end of period					$ 176,372		$ 164,814

Heidrick & Struggles International, Inc.
Reconciliation of Net Income and Operating Income to
Adjusted EBITDA (Non-GAAP)
(In thousands)
(Unaudited)
				Three Months Ended				Nine Months Ended
				September 30,				September 30,
				2019		2018		2019			2018
Revenue before reimbursements (net revenue)				$ 182,174		$ 187,588		$ 526,890			$ 530,718
Net income				9,947		16,469		36,314			38,100
	Interest, net			(819)		(259)		(2,039)			(496)
	Other, net			464		(2,345)		(1,887)			(1,849)
	Provision for income taxes			4,880		6,718		16,828			16,410
Operating income				14,472		20,583		49,216			52,165
Adjustments
	Salaries and employee benefits
		Stock-based compensation expense		2,539		2,464		6,790			5,755
	General and administrative expenses
		Depreciation		2,444		2,709		7,316			8,337
		Intangible amortization		192		355		667			1,220
		Earnout accretion		168		316		495			963
		Restructuring charges		4,130		-		4,130			-
			Total adjustments	9,473		5,844		19,398			16,275
Adjusted EBITDA				$ 23,945		$ 26,427		$ 68,614			$ 68,440
Adjusted EBITDA Margin				13.1%		14.1%		13.0%			12.9%

View original content to download multimedia:http://www.prnewswire.com/news-releases/heidrick--struggles-reports-2019-third-quarter-and-nine-month-results-300946585.html

SOURCE Heidrick & Struggles International, Inc.