News Release

Heidrick amp; Struggles International, Inc. (ticker: HSII, exchange: NASDAQ) News Release - 13-Feb-2001

--------------------------------------------------------------------------------
Heidrick & Struggles Reports Record 2000 Fourth Quarter And Full Year Revenue And Earnings

  CHICAGO, Feb. 13 /PRNewswire/ -- Heidrick & Struggles International, Inc. (Nasdaq: HSII), the world's premier executive search and leadership consulting firm, today announced record revenue and earnings for the 2000 fourth quarter and full year. In the 2000 fourth quarter, diluted earnings per share were $0.40, an increase of 21 percent from $0.33 in the 1999 fourth quarter. Consolidated revenue grew 31 percent to $148.0 million, up from $113.3 million in the comparable quarter of 1999. Net income was $8.3 million, an increase of 47 percent from $5.7 million in last year's fourth quarter.

On an adjusted basis, diluted earnings per share for the twelve months ended December 31, 2000, were $1.60, an increase of 36 percent from $1.18 for the comparable period of 1999. Revenue grew 36 percent to $594.4 million, up from $435.8 million in 1999. Net income was $32.6 million, an increase of 67 percent from $19.6 million for 1999. (For further explanation of "adjusted" and "adjusted basis," see the Special Notes section at the end of the release.) Results reflect the pooling of interests merger in the 1999 third quarter with Sullivan & Company, a leading financial services executive search firm.

"It's been a remarkable twelve months of growth and expansion, and we have outperformed on practically every expectation. We focused on quality execution in our core executive search business and made substantial progress in developing LeadersOnline," said Patrick S. Pittard, Chairman, President and Chief Executive Officer of Heidrick & Struggles International (HSI Group). "But 2000 is behind us and we are now focused on advancing our position further in 2001. We will continue to focus our efforts on building the best executive search and leadership consulting firm globally, and we will continue to maintain the highest levels of quality our client organizations expect. We will also continue our strategy to build out our human capital services."

Diluted earnings per share for the core business, Heidrick & Struggles Executive Search, were $0.46 in the 2000 fourth quarter, excluding $0.05 in losses generated by LeadersOnline. Gains from the sale of equity in connection with the warrant program were not a factor in the quarter. In the 1999 fourth quarter, diluted earnings per share for the core executive search business were $0.36.

Revenue for Executive Search grew 28 percent to $142.8 million in the 2000 fourth quarter, up from $111.4 million in the 1999 fourth quarter. Net income was $9.5 million in the 2000 fourth quarter, an increase of 53 percent from $6.2 million a year ago. Confirmed searches increased 37 percent from the 1999 fourth quarter and average fees per search declined 6 percent.

2000 Fourth Quarter Performance by Geographic Segment

Revenue from Executive Search in the U.S. rose 30 percent to $81.6 million, compared to $62.9 million in the 1999 fourth quarter, led by the Consumer Products, Healthcare, Industrial and Technology practice groups. In the Americas-Other segment (Canada and Latin America), revenue grew 10 percent to $5.6 million, compared to $5.1 million in the 1999 fourth quarter.

Revenue in the Europe segment (which also includes Africa and the Middle East) increased 26 percent to $47.4 million -- compared to $37.5 million in the 1999 fourth quarter -- due to particularly strong performance from the Financial Services, Technology and Industrial practice groups. Excluding the impact of foreign currency translation into the U.S. dollar, revenue increased 48 percent on a local currency basis over the comparable quarter in 1999. In Asia Pacific, revenue grew 40 percent to $8.2 million, compared to $5.9 million in the 1999 fourth quarter.

LeadersOnline Results

LeadersOnline generated revenue of $5.1 million in the 2000 fourth quarter, compared to $1.9 million in the 1999 fourth quarter. LeadersOnline reported a pre-tax loss of $1.8 million versus a pre-tax loss of $1.3 million in the 1999 fourth quarter. Losses were $0.05 per share compared to $0.04 per share in the 1999 fourth quarter. The company continues to focus on becoming profitable: the fourth quarter loss was significantly lower than the $2.7 million adjusted pre-tax loss in the 2000 third quarter.

For the twelve months ended December 31, 2000, LeadersOnline reported revenue of $20.2 million compared to $2.6 million for the 1999 year. On an adjusted basis, LeadersOnline's pre-tax loss was $12.9 million for the 2000 year. In 1999, LeadersOnline's pre-tax loss was $5.2 million. Losses were $0.41 per share for the 2000 year compared to $0.17 per share for 1999. During the twelve months ended December 31, 2000, LeadersOnline confirmed 485 new searches, with an average annual compensation level of $135,900 per placement. For the 2001 year, LeadersOnline continues to expect to break even no later than the 2001 third quarter.

Twelve-Month Consolidated Results

For the 2000 year, Heidrick & Struggles Executive Search confirmed 7,816 searches, an increase of 28 percent over the 6,110 confirmed searches in 1999. Average fees per search increased 4 percent to $73,500 compared to $70,900 in 1999. As of December 31, 2000, Heidrick & Struggles employed 510 executive search consultants, a 30 percent increase over the 391 consultants employed as of December 31, 1999.

On an adjusted basis for the twelve months ended December 31, 2000, diluted earnings per share for Executive Search were $1.81, an increase of 37 percent from $1.32 during the comparable period of 1999. This excludes $0.20 in income from the warrant program and $0.41 in losses generated by LeadersOnline.

On a reported basis for the twelve months ended December 31, 2000, diluted earnings per share were $0.95 versus $0.42 for the 1999 year. Revenue grew 43 percent to $594.4 million from $415.8 million for the 1999 year. Net income was $19.4 million versus $5.8 million for the 1999 year.

Warrant Program

For the twelve months ended December 31, 2000, the sale of equity obtained in search assignments resulted in a pre-tax gain of $7.2 million, net of administrative and other costs of the warrant program and consultant bonuses, or $0.20 per diluted share. This amount is included in Other Non-Operating Income on the income statement. In addition to its normal cash fees, Heidrick & Struggles receives warrants for equity in connection with searches conducted for pre-public as well as some public firms, and has been expanding the program around the world.

Consolidated Outlook

For the 2001 year, Heidrick & Struggles presently expects consolidated diluted earnings per share to be approximately $2.00. The current First Call consensus estimate for the 2001 year is $1.95 per diluted share, with a range of $1.85 to $2.04 per diluted share. LeadersOnline still expects to break even no later than the 2001 third quarter. For the 2001 first quarter, Heidrick & Struggles currently anticipates earning between $0.25 and $0.29 per diluted share.

"January started slowly, but that month seldom is an indication of the quarter or the year. In terms of earnings, our first quarter is historically the smallest of the year and we are facing difficult comparisons against last year's first quarter. However, revenue is picking up and our CEO searches remain very active," said Pittard. "While we don't think we are immune to an economic downturn, we do believe that our core business has some inherent natural resistance because of the high-end market we serve, as well as our geographic and industry practice diversification. In addition, our cost structure has some built-in variability, which mitigates some of the effects of a downturn. We remain cautiously optimistic about our earnings prospects in 2001. As the market leader in top-level executive search, and given our present financial strength, we look at an economic downturn as an opportunity."

Webcast of Investor Call Available

To review its fourth quarter and full year earnings results, the company will provide a real-time investor call webcast on Wednesday, February 14, at 9:00 a.m. (CST). The webcast will feature remarks by Pat Pittard, Chairman, President and Chief Executive Officer, and Don Kilinski, Chief Financial Officer. The live webcast will be available online at http://www.heidrick.com . A replay will be available for 30 days following the investor call.

Special Notes

References to "adjusted" and "adjusted basis" information above apply to figures that exclude current and prior period nonrecurring items, including a $14.0 million nonrecurring charge in the 2000 third quarter related to the decision to retain proprietary control -- and therefore withdraw the planned IPO -- of LeadersOnline. Further, "adjusted" and "adjusted basis" information assumes the merger of Heidrick & Struggles, Inc. ("H&S Inc.") and Heidrick & Struggles International, Inc. ("HSI") occurred on January 1, 1999.

The merger, completed on February 26, 1999, combined the operations of H&S Inc., which operated in all regions of the world except Europe, with Europe-based HSI, which previously had been approximately 35 percent owned by H&S Inc.

About Heidrick & Struggles International, Inc. (HSI Group)


Heidrick & Struggles International, Inc. (HSI Group) is the world's premier provider of executive-level search and leadership consulting services. More than 1,100 Heidrick & Struggles professionals operate from offices in over 75 locations throughout North and South America, Europe, the Middle East, Africa and Asia Pacific. Our core business -- Heidrick & Struggles Executive Search -- has been an industry leader for nearly 50 years, specializing in chief executive, board member and senior level management assignments for a broad spectrum of clients: multi-national corporations, mid-cap and start-up companies, not-for-profit entities, educational institutions, foundations, associations and governmental units. We are expanding our range of complementary services to offer solutions to senior management teams for their human capital needs. LeadersOnline, our Internet-based recruiting business, serves clients who seek the next generation of corporate leaders. We are capitalizing on our access to the highest level of our clients' organizations through Heidrick & Struggles Ventures, our unit responsible for alliances and investments. For more information about HSI Group, visit our web site at http://www.heidrick.com .

Safe Harbor Statement

This news 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," 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 and retain qualified executive search consultants; a material economic downturn in the United States or Europe, or social or political instability in overseas markets; bad debt write-offs far in excess of allowances for doubtful accounts; continued increased acceptance of online recruiting; losses in our venture capital investments; an inability to control expenses; and delays in the development and/or implementation of new technology and systems. 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.
                      CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share data)


                                             Three Months Ended December 31,
                                               2000        1999     %Change

    Revenue                                  $147,961    $113,264     30.6%

    Operating expenses:
      Salaries and employee benefits           95,971      75,733     26.7%
      General and administrative
       expenses                                40,516      29,023     39.6%
        Total operating expenses              136,487     104,756     30.3%
        Operating income                       11,474       8,508     34.9%

    Non-operating income (expense):
      Interest income                           3,001       1,574     90.7%
      Interest expense                            (42)       (206)   -79.6%
      Other, net                                  183         273    -33.0%
        Net non-operating income                3,142       1,641     91.5%

      Income before income taxes               14,616      10,149     44.0%
    Provision for income taxes                  6,284       4,485     40.1%

        Net income                             $8,332      $5,664     47.1%


    Basic earnings per common share             $0.43       $0.34     26.5%
    Basic weighted average
      common shares outstanding                19,343      16,663     16.1%
    Diluted earnings per common share           $0.40       $0.33     21.2%
    Diluted weighted average
      common shares outstanding                20,752      17,368     19.5%


                    HEIDRICK & STRUGGLES INTERNATIONAL, INC.
                 CONSOLIDATED STATEMENTS OF INCOME, AS ADJUSTED


      (Excluding one-time adjustments and assuming completion of the merger
           of H&S and HSI and public company status at January 1, 1999)
                      (In thousands, except per share data)

                                             Twelve Months Ended December 31,
                                             2000(A)     1999(B)(C)   %Change

    Revenue                                  $594,394    $435,832      36.4%

    Operating expenses:
      Salaries and employee benefits (D)(E)   395,105     292,496      35.1%
      General and administrative
       expenses (F)                           156,242     110,585      41.3%
        Total operating expenses              551,347     403,081      36.8%
        Operating income                       43,047      32,751      31.4%

    Non-operating income (expense):
      Interest income                           8,723       3,513     148.3%
      Interest expense                           (209)     (1,560)    -86.6%
      Minority interest                           208          --        --
      Other, net                                7,369         630    1069.7%
        Net non-operating income               16,091       2,583     523.0%

      Income before income taxes (G)           59,138      35,334      67.4%
    Provision for income taxes                 26,499      15,741      68.3%

        Net income                            $32,639     $19,593      66.6%


    Basic earnings per common share             $1.72       $1.20      43.3%
    Basic weighted average
      common shares outstanding (H)            18,979      16,326      16.3%
    Diluted earnings per common share           $1.60       $1.18      35.6%
    Diluted weighted average
      common shares outstanding (H)(I)         20,389      16,596      22.9%


    (A) Amounts exclude the $14.0 million nonrecurring charge ($13.2 million after tax) the Company incurred during the third quarter of 2000 as a result of the withdrawal of LeadersOnline's IPO.  This included a non-cash compensation charge of $12.2 million which represents the remainder of the non-cash compensation charge related to the issuance of options by LeadersOnline, at a price below the deemed fair market value for accounting purposes, at the time of issuance.  The remaining $1.8 million is due to the write-off of expenses related to the planning of the IPO.


    (B) Amounts assume that the merger of H&S and HSI had occurred on January 1, 1999.

    (C) Amounts exclude merger costs of $2.8 million ($1.9 million after tax) for the year ended December 31, 1999, arising from the merger of HSI and Sullivan & Company on September 1, 1999.  The merger costs consist of (1) a $2.0 million non-cash charge for accelerated vesting of an employee equity ownership program in place at Sullivan and (2) $0.8 million of transaction-related costs, including legal, accounting and advisory fees.  This transaction was accounted for using the pooling of interests method.


    (D) Amount excludes the $12.4 million nonrecurring Mulder charge ($0.75 per share on a diluted basis)  for the year ended December 31,1999.  This charge is the result of the modification of the terms of the Mulder and Partner acquisition agreement, including the termination of all employment contingencies.  It represents the write-off of $2.9 million of deferred compensation assets, the settlement of the remaining cash due of $4.3 million and the issuance of 428,452 common shares (worth $5.2 million) to the previous owners of Mulder. In addition, $0.9 million of deferred compensation expense relating to the acquisition has been excluded for the year ended December 31, 1999.

    (E) Amount includes a non-cash compensation charge of $2.7 million ($0.13 per share on a diluted basis) for the year ended December 31, 2000.  This charge is due to the issuance of options by LeadersOnline, at a price  below the deemed fair market value for accounting purposes, at the time of issuance.

    (F) Amount has been adjusted to include amortization related to acquired intangibles and goodwill arising from the merger of H&S and HSI of $0.2 million for the year ended December 31, 1999.


    (G) Equity in net loss of affiliate has been eliminated for the year ended December 31, 1999 to reflect 100% ownership of HSI after the merger.

    (H) Amount has been adjusted to give effect to the initial public offering of 3.7 million shares and issuance of 0.7 million shares under the Company's GlobalShare plan as of January 1, 1999.  In addition, the year ended December 31, 1999 has been adjusted for the issuance of 0.5 million shares on June 1, 1999 which arose from the exercise of a portion of  the over-allotment option granted to certain underwriters of the initial public offering.

    (I) Amount has been adjusted to give effect to the issuance of options pursuant to the Company's GlobalShare plan equivalent to 0.3 million shares for  the year ended December 31, 1999, under the treasury stock method.

                     HEIDRICK & STRUGGLES INTERNATIONAL, INC.
                       SEGMENT INFORMATION, AS ADJUSTED (A)
                                  (In thousands)

 


                                         Three Months Ended December 31,
                                                               2000     1999
                                2000      1999     %Change    Margin   Margin
    Revenue
    Americas
        United States         $81,601   $62,939      29.7%
        Other                   5,624     5,133       9.6%
    International
        Europe                 47,371    37,470      26.4%
        Asia Pacific            8,227     5,868      40.2%
    Total Executive Search    142,823   111,410      28.2%
    LeadersOnline               5,138     1,854     177.1%
              Total Company  $147,961  $113,264      30.6%

    Operating Income (Loss)
    Americas
        United States         $12,368    $7,320      69.0%     15.2%    11.6%
        Other                     482     1,767     -72.7%      8.6%    34.4%
    International
        Europe                  5,119     4,558      12.3%     10.8%    12.2%
        Asia Pacific            1,063       908      17.1%     12.9%    15.5%
    Total Executive Search     19,032    14,553      30.8%     13.3%    13.1%
    LeadersOnline              (1,873)   (1,276)     46.8%       --       --
    Corporate                  (5,685)   (4,769)     19.2%       --       --
              Total Company   $11,474    $8,508      34.9%      7.8%     7.5%

                                         Twelve Months Ended December 31,
                                                              2000      1999
                               2000       1999     %Change   Margin    Margin
    Revenue
    Americas
        United States        $341,553    $256,394    33.2%
        Other                  21,858      17,342    26.0%
    International
        Europe                176,431     138,865    27.1%
        Asia Pacific           34,361      20,614    66.7%
    Total Executive Search    574,203     433,215    32.5%
    LeadersOnline              20,191       2,617   671.5%
              Total Company  $594,394    $435,832    36.4%

    Operating Income (Loss)
    Americas
        United States         $58,552     $38,638    51.5%     17.1%    15.1%
        Other                   2,556       3,466   -26.3%     11.7%    20.0%
    International
        Europe                 17,926       9,666    85.5%     10.2%     7.0%
        Asia Pacific            5,367       2,944    82.3%     15.6%    14.3%
    Total Executive Search     84,401      54,714    54.3%     14.7%    12.6%
    LeadersOnline             (13,203)     (5,157)  156.0%       --       --
    Corporate                 (28,151)    (16,806)   67.5%       --       --
              Total Company   $43,047     $32,751    31.4%      7.2%     7.5%


    (A) Excludes all one-time adjustments and assumes the merger of H&S and
        HSI had occurred on January 1, 1999.


                     HEIDRICK & STRUGGLES INTERNATIONAL, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                      (In thousands, except per share data)


                                             Twelve Months Ended December 31,
                                              2000        1999       %Change

    Revenue                                 $594,394    $415,847      42.9%
    Operating expenses:
      Salaries and employee benefits:
       Salaries and employee benefits (A)    395,105     277,580      42.3%
       Nonrecurring compensation charges
        (B)(C)(D)                             12,222      14,448     -15.4%
      General and administrative
       expenses:
       General and administrative
        expenses                             156,242     104,144      50.0%
       Nonrecurring general and
        administrative charges (B)(C)          1,753         772     127.1%
          Total operating expenses           565,322     396,944      42.4%
          Operating income                    29,072      18,903      53.8%

    Non-operating income (expense):
      Interest income                          8,723       3,513     148.3%
      Interest expense                          (209)     (1,504)    -86.1%
      Minority interest                          208          --        --
      Other, net                               7,369         630    1069.7%
       Net non-operating income               16,091       2,639     509.7%

    Equity in net loss of affiliate               --        (630)       --

      Income before income taxes              45,163      20,912     116.0%
    Provision for income taxes                25,746      15,120      70.3%

       Net income                            $19,417      $5,792     235.2%


    Basic earnings  per common share           $1.02       $0.42     142.9%
    Basic weighted average
      common shares outstanding               18,979      13,642      39.1%
    Diluted earnings per common share          $0.95       $0.42     126.2%
    Diluted weighted average
      common shares outstanding               20,389      13,889      46.8%

 

    (A) Amount includes a non-cash compensation charge of $2.7 million ($0.13 per share on a diluted basis) for the year ended December 31, 2000.  This charge is due to the issuance of options by LeadersOnline, at a price below the deemed fair market value for accounting purposes, at the time of issuance.


    (B) The Company incurred a $14.0 million nonrecurring charge ($13.2 million after tax) during the third quarter of 2000 as a result of the withdrawal of LeadersOnline's IPO.  This included a non-cash compensation charge of $12.2 million which represents the remainder of the non-cash compensation charge related to the issuance of options by
        LeadersOnline, at a price below the deemed fair market value for accounting purposes, at the time of issuance.  The remaining $1.8 million is due to the write-off of expenses related to the planning of the IPO and is included in nonrecurring general and administrative charges.

    (C) The Company incurred merger costs of $2.8 million ($1.9 million after tax) during the third quarter of 1999 as a result of the merger with Sullivan & Company on September 1, 1999.  The merger costs consist of (1) a $2.0 million non-cash compensation charge for accelerated vesting of an employee equity ownership program in place at Sullivan and (2) $0.8 million of transaction-related costs, including legal, accounting and advisory fees which are included in nonrecurring general and administrative charges.

    (D) The Company incurred a $12.4 million nonrecurring compensation charge during the first quarter of 1999 as a result of the modification of the terms of the Mulder and Partner acquisition agreement, including  the termination of all employment contingencies.  This nonrecurring        charge represents the write-off of $2.9 million of deferred compensation assets, the settlement of the remaining cash due of $4.3 million, and the issuance of 428,452 common shares (worth $5.2 million) to the previous owners of Mulder.


                    HEIDRICK & STRUGGLES INTERNATIONAL, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)


                                                December 31,      December 31,
                                                    2000              1999

    Current assets:
      Cash and cash equivalents                   $184,836           $76,848
      Accounts receivable, net of
       allowance for doubtful accounts             106,334            83,162
      Other receivables                              7,357             4,241
      Prepaid expenses                              11,783             7,583
      Deferred income taxes                         26,071            19,881
         Total current assets                      336,381           191,715

    Property and equipment, net                     52,660            52,352

    Other assets:
      Cash and investments designated for
       nonqualified retirement plans                16,506            32,702
      Investments and other assets                  45,097            11,772
      Deferred income taxes                          6,792               376
      Goodwill & other intangibles, net             66,208            45,832
         Total other assets                        134,603            90,682

         Total assets                             $523,644          $334,749


                    HEIDRICK & STRUGGLES INTERNATIONAL, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

    Current liabilities:
      Current maturities of long-term debt          $1,135            $3,039
      Accounts payable                              10,051             8,052
      Accrued expenses-
        Salaries and employee benefits             160,552           100,762
        Other                                       27,888            14,964
      Income taxes payable                          16,415            10,891
        Total current liabilities                  216,041           137,708

    Long-term debt, less current maturities            610                --
    Liability for nonqualified retirement plans     19,316            29,161

    Stockholders' equity                           287,677           167,880

        Total liabilities and
         stockholders' equity                     $523,644          $334,749


                    HEIDRICK & STRUGGLES INTERNATIONAL, INC.
                         CONSOLIDATED STATEMENTS OF INCOME
            EXECUTIVE SEARCH, LEADERSONLINE AND EQUITY GAIN BREAKOUT
                      Three months ended December 31, 2000
                     (in thousands, except per share data)


                                                                   Executive
                                        Consolidated  LeadersOnline  Search

    Revenue                                 $147,961     $5,138    $142,823
    Operating expenses
      Salaries and employee benefits          95,971      3,936      92,035
      General and administrative expenses     40,516      3,075      37,441

        Total operating expenses             136,487      7,011     129,476

        Operating income (loss)               11,474     (1,873)     13,347

    Non-operating income (expense):
      Interest income                          3,001         19       2,982
      Interest expense                           (42)        --         (42)
      Equity gains                              (154)        --          --
      Other, net                                 337         33         304

        Net non-operating income               3,142         52       3,244

      Income (loss) before income taxes       14,616     (1,821)     16,591

    Provision for (benefit from) income
     taxes                                     6,284       (783)      7,133

        Net income (loss)                     $8,332    $(1,038)     $9,458

    Diluted EPS                                $0.40     $(0.05)      $0.46
    Diluted Shares Outstanding                20,752     20,752      20,752


                              EPS Reconciliation
    Executive Search                           $0.46
    LeadersOnline                              (0.05)
    Equity Gains                                  --
    Consolidated - Total Company (A)           $0.40


    (A) Note, does not add due to rounding.


                    HEIDRICK & STRUGGLES INTERNATIONAL, INC.
                   CONSOLIDATED STATEMENTS OF INCOME, AS ADJUSTED
            EXECUTIVE SEARCH, LEADERSONLINE AND EQUITY GAIN BREAKOUT
                     Twelve months ended December 31, 2000
                     (in thousands, except per share data)


                                                                   Executive
                                        Consolidated  LeadersOnline  Search

    Revenue                               $594,394      $20,191    $574,203
    Operating expenses
      Salaries and employee benefits       395,105       15,902(A)  379,203
      General and administrative expenses  156,242       17,492     138,750

        Total operating expenses           551,347       33,394     517,953

        Operating income (loss)             43,047      (13,203)     56,250

    Non-operating income (expense):
      Interest income                        8,723           65       8,658
      Interest expense                        (209)          --        (209)
      Minority interest                        208          208          --
      Equity gains                           7,159           --          --
      Other, net                               210           31         179

        Net non-operating income            16,091          304       8,628

        Income (loss) before income
         taxes                              59,138      (12,899)     64,878

    Provision for (benefit from) income
     taxes                                  26,499       (4,479)     27,899

        Net income (loss)                  $32,639      $(8,420)    $36,979

    Diluted EPS                              $1.60       $(0.41)      $1.81
    Diluted Shares Outstanding              20,389       20,389      20,389


                               EPS Reconciliation
    Executive Search                                                    $1.81
    LeadersOnline, excluding
      non-cash compensation charge                                      (0.28)
    LeadersOnline non-cash
      compensation charge                                               (0.13)
    Equity Gains                                                         0.20
    Consolidated - Total Company                                        $1.60


    (A) Includes a non-cash compensation charge of $2.7 million related to the issuance of options by LeadersOnline, at a price below the deemed fair market value for accounting purposes, at the time of issuance.

SOURCE Heidrick & Struggles International, Inc.

CONTACT: Eric Sodorff, 312-496-1613, or email, esodorff@heidrick.com, or Analysts, Barry Hollingsworth, 312-496-1723, or email, bhollingsworth@heidrick.com, both of Heidrick & Struggles