VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
HSIIHeidrick & Struggles International, Inc.
$59.01$1.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksHSIICash Flow

Heidrick & Struggles International, Inc. (HSII) Cash Flow Statement

27Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a -81.7% margin in 2025Q1 to a 40.0% margin in 2025Q3 due to significant working capital fluctuations.

HSII Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations161.25M150.43M-26.79M119.29M271.4M23.35M78.64M102.9M66.97M24.82M57.58M56.76M44.03M12.49M44.77M83.54M-72.73M51.39M105.81M99.77M33.42M25.66M10.4M6.03M-20.49M89.36M54.8M7.5M
Operating CF Margin %-13.48%-2.57%11.01%26.91%3.71%10.84%13.99%10.46%4.13%10.5%11.06%9.15%2.69%8.08%16.28%-17.54%7.97%16.32%19.87%7.72%6.44%3.27%1.72%-4.5%15.03%13.18%6%
Operating CF Growth %52.37%661.48%-122.46%-56.05%1062.17%-70.31%-23.57%53.65%169.79%-56.89%1.44%28.91%252.46%-72.1%-46.4%214.86%-241.52%-51.43%6.05%198.5%30.26%146.63%72.54%129.42%-122.93%63.06%630.67%-
Net Income37.05M8.73M54.41M79.49M72.57M-37.71M46.87M49.3M-48.63M15.41M17.13M6.8M6.35M6.24M-33.72M7.49M-20.91M39.07M56.46M34.24M39.22M82.31M-80.67M-40.16M-42.93M19.42M5.8M-17.4M
Depreciation & Amortization20.45M18.86M18.51M10.6M9.96M22.46M10.37M12.52M14.77M16.43M13.7M15.31M16.27M10.8M10.26M11.58M11.27M10.54M11.28M10.38M11.24M13.19M14.07M15.26M22.16M19.06M10.6M4.6M
Stock-Based Compensation13.07M12.72M10.83M16.69M20.43M13.43M13.32M8.95M4.93M6.39M5.07M3.58M3.75M4.2M5.5M7.76M19.02M24.77M30.69M24.8M13.6M2.06M1.97M4.27M0000
Deferred Taxes-18.73M-19.42M11.9M7.09M000-3.5M-1.69M2.39M-1.17M237K-3.75M2.33M10.57M7.09M-10.11M11.96M-21.99M-9.61M-13.13M-10.55M59.33M-12.03M-12.39M-12.67M2M-7.4M
Other Non-Cash Items34.88M59.2M6.09M-1.19M18.9M25.14M-7.57M1.28M51.76M635K1.29M1.71M1.08M-8.32M35.49M-1.38M6.4M-2.8M-2.92M-7.23M-12.59M-70.3M9.57M29.8M50.56M11.07M-100K-100K
Working Capital Changes74.53M70.35M-128.53M6.62M149.54M35K15.66M34.35M45.83M-16.45M21.56M29.13M20.33M-2.76M16.67M50.99M-78.39M-32.16M32.28M47.19M-4.92M8.95M6.13M8.89M-37.89M52.48M21.1M18.9M
Change in Receivables-16.37M-4.52M6.91M4.52M-36.82M22.64M6.9M-16.76M-1.88M-14.43M-8.71M-4.13M236K6.29M13.57M-17.21M7.79M2.92M0000000000
Change in Inventory000000059.02M32.15M-3.24M32.82M29.77M15M-18.86M-2.11M69.56M-87.16M-13.55M0000000000
Change in Payables16.39M4.63M-131K-5.73M000-526K1.47M941K810K-2.11M-504K-471K-732K2.2M-566K-349K-311K556K-4.62M3.5M-2.3M-5.17M0000
Cash from Investing-57.03M-14.62M133.6M-279.6M-21.26M32.63M-69.31M-8.25M-15.25M-27.79M-27.51M-3.29M-5.22M-67.25M-23.7M-15.5M-23.88M-6.58M40.23M-122.25M101.95M68.35M-4.72M-3.95M-22.75M-46.04M-14.1M-10M
Capital Expenditures-28.81M-26.32M-13.43M-11.13M-6.24M-7.32M-3.35M-5.96M-14.02M-5.35M-16.43M-3.36M-3.73M-7.5M-18.02M-17.56M-12.27M-13.4M-8M-5.52M-6.14M-6.02M-5.81M-5.2M-24.06M-17.89M-23M-10.2M
CapEx % of Revenue2.37%2.36%1.29%1.03%0.62%1.16%0.46%0.81%2.19%0.89%3%0.65%0.78%1.61%3.25%3.42%2.96%2.08%1.23%1.1%1.42%1.51%1.83%1.48%5.28%3.01%5.53%8.16%
Acquisitions00-49.86M268.46M-33.52M0-3.52M-3.08M-364K-27.72M-10.31M0-1.02M-52.73M-3.93M-554K-15.45M-13.24M-1.28M-36.02M0000-2.4M-15.65M00
Investments----------------------------
Other Investing117.32M00-268.46M18.5M39.95M-62.44M794K-3K7.23M-768K-53K26K-6.03M157K2.62M5.14M134K-2.04M-7.79M-18.19M-54.62M399K-204K1.56M3.75M8.1M200K
Cash from Financing-17.49M-16.74M-53.53M-15.69M-15.52M-16.4M-18.24M-16.99M-17.06M-20.09M-46.34M-19.66M27.17M-15.15M-12.58M-14.28M-11.48M-64.69M-42.75M-37.43M-27.59M5.5M-1.99M-1.77M-28.06M64.82M25.3M10.9M
Debt Issued (Net)0000000-981K00-29.5M-6M35.5M00000000-569K-476K-2.58M-1.01M-1.82M-35.8M18.8M
Equity Issued (Net)-2.22M-1000K-904K-1000K-1000K-1000K-1000K000000-1000K000-1000K-1000K-1000K-1000K1000K-1000K809K-1000K1000K1000K1000K
Dividends Paid-12.87M-12.92M-12.54M-12.47M-11.71M-11.58M-11.46M-10.18M-10.11M-9.96M-9.99M-9.86M-7.26M-11.99M-9.72M-9.7M-9.33M-8.75M-2.29M000000000
Share Repurchases-4.11M-3.82M-904K-3.22M-3.14M-1.55M-4.55M-2.23M-2.39M-2.68M-878K-406K0-1.12M000-48.07M-67.75M-51.73M-37.16M-2.5M-3.17M-81K-27.72M-13.02M0-100K
Other Financing-507K0-40.09M0-669K-3.27M-2.23M-5.83M-6.95M-10.14M-6.85M-3.8M-1.07M-2.03M-2.85M-4.58M-2.15M-7.87M7.94M4.16M0000-36.63M0-100K0
Net Change in Cash91.49M103.19M57.13M-189.77M228.77M44.77M-8.54M72.1M42.52M-25.44M-20.9M29.71M64.04M-67.78M4.27M58.09M-111.5M-26.05M113.14M-56.25M105.26M103.46M9.07M1.49M-76.1M107.99M65.3M7.7M
Free Cash Flow132.44M124.12M-40.23M108.15M265.16M16.03M75.29M96.94M52.95M19.47M41.16M53.41M40.3M4.99M26.76M65.98M-85M37.99M97.81M94.24M27.29M19.64M4.6M829K-44.55M71.47M31.8M-2.7M
FCF Margin %10.92%11.12%-3.86%9.98%26.29%2.55%10.38%13.18%8.27%3.24%7.51%10.41%8.38%1.07%4.83%12.85%-20.5%5.89%15.09%18.77%6.3%4.93%1.45%0.24%-9.78%12.02%7.65%-2.16%
FCF Growth %31.64%408.55%-137.19%-59.21%1554.05%-78.71%-22.33%83.09%171.92%-52.69%-22.94%32.51%707.82%-81.36%-59.44%177.62%-323.76%-61.16%3.78%245.4%38.94%327.1%454.64%101.86%-162.33%124.76%1277.78%-
FCF per Share6.215.86-1.945.2513.060.833.854.962.831.022.202.902.210.281.503.69-5.032.145.154.981.380.980.250.05-2.363.512.29-0.17
FCF Conversion (FCF/Net Income)3.57x17.24x-0.49x1.50x3.74x-0.62x1.68x2.09x-1.38x1.61x3.36x8.35x6.94x2.00x-1.33x11.15x3.48x1.32x1.87x2.91x0.85x0.31x-0.13x-0.15x0.48x4.60x9.45x-0.43x
Interest Paid00000761K067K193K41K-442K861K879K21K4K10K12K58K0000000000
Taxes Paid026.13M22.14M41.91M00022.62M14.81M16.82M-16.94M14.18M6.65M8.19M14.01M5.52M4.78M22.54M0000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q3)

Earnings Quality Masked by Accruals

As reported in recent financial filings, HSII's operating cash flow to net income ratio reached 7.63 in 2025Q3, indicating that reported earnings significantly understate the firm's actual cash-generating capacity due to the timing of accruals and the inherent nature of professional services revenue recognition.

The wide divergence between net income and operating cash flow suggests that accounting profits are heavily influenced by non-cash items and working capital swings rather than immediate cash realization. Investors should monitor whether this gap persists, as it may imply that the firm's earnings quality is more sensitive to accounting estimates than to underlying operational performance.

Free Cash Flow Volatility Persists

Based on the provided cash flow data, HSII's free cash flow trajectory remains highly erratic, with margins swinging from -81.7% in 2025Q1 to 40.0% in 2025Q3, reflecting the firm's susceptibility to cyclical hiring patterns and the resulting impact on cash conversion efficiency.

The extreme variance in free cash flow margins suggests that the firm's ability to generate surplus cash is not yet stabilized, likely due to the lumpy nature of executive search fees. This volatility warrants further investigation into whether the firm can maintain consistent cash generation during periods of reduced corporate hiring activity.

Working Capital Drives Cash Swings

According to historical cash flow statements, working capital changes are the primary driver of liquidity fluctuations, with a massive $115.0 million inflow in 2025Q3 following a $250.5 million outflow in 2025Q1, highlighting the firm's sensitivity to the timing of client payments and consultant bonus payouts.

The significant quarterly swings in working capital appear to be a structural feature of the business, likely tied to the seasonal nature of executive search and the timing of performance-based compensation. This suggests that liquidity management is a critical operational challenge that may periodically obscure the firm's true underlying cash-generating capability.

Conservative Capital Allocation Strategy

As evidenced by recent SEC filings, HSII maintains a conservative capital deployment profile, prioritizing consistent dividend payments while keeping share repurchases minimal, which suggests a management preference for liquidity preservation over aggressive capital return or transformative M&A activity in the current environment.

The firm's decision to hold substantial cash rather than aggressively deploying it for buybacks or acquisitions may indicate a cautious outlook on the macro environment. While this approach provides a buffer against cyclical downturns, it may also limit the potential for significant ROE expansion in the near term.

HSII — Frequently Asked Questions

Quick answers to the most common questions about buying HSII stock.

How much cash does Heidrick & Struggles International, Inc. (HSII) generate from operations?

Heidrick & Struggles International, Inc. (HSII) generated $150.4M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is Heidrick & Struggles International, Inc.'s free cash flow?

Heidrick & Struggles International, Inc. (HSII) generated $124.1M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Heidrick & Struggles International, Inc.'s capital expenditure (CapEx)?

Heidrick & Struggles International, Inc. (HSII) spent $26.3M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Heidrick & Struggles International, Inc. distribute cash to shareholders?

In 2024, Heidrick & Struggles International, Inc. (HSII) returned $12.9M to shareholders via cash dividends and spent $3.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.