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.
| Metric | TTM | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 161.25M | 150.43M | -26.79M | 119.29M | 271.4M | 23.35M | 78.64M | 102.9M | 66.97M | 24.82M | 57.58M | 56.76M | 44.03M | 12.49M | 44.77M | 83.54M | -72.73M | 51.39M | 105.81M | 99.77M | 33.42M | 25.66M | 10.4M | 6.03M | -20.49M | 89.36M | 54.8M | 7.5M |
| 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 Income | 37.05M | 8.73M | 54.41M | 79.49M | 72.57M | -37.71M | 46.87M | 49.3M | -48.63M | 15.41M | 17.13M | 6.8M | 6.35M | 6.24M | -33.72M | 7.49M | -20.91M | 39.07M | 56.46M | 34.24M | 39.22M | 82.31M | -80.67M | -40.16M | -42.93M | 19.42M | 5.8M | -17.4M |
| Depreciation & Amortization | 20.45M | 18.86M | 18.51M | 10.6M | 9.96M | 22.46M | 10.37M | 12.52M | 14.77M | 16.43M | 13.7M | 15.31M | 16.27M | 10.8M | 10.26M | 11.58M | 11.27M | 10.54M | 11.28M | 10.38M | 11.24M | 13.19M | 14.07M | 15.26M | 22.16M | 19.06M | 10.6M | 4.6M |
| Stock-Based Compensation | 13.07M | 12.72M | 10.83M | 16.69M | 20.43M | 13.43M | 13.32M | 8.95M | 4.93M | 6.39M | 5.07M | 3.58M | 3.75M | 4.2M | 5.5M | 7.76M | 19.02M | 24.77M | 30.69M | 24.8M | 13.6M | 2.06M | 1.97M | 4.27M | 0 | 0 | 0 | 0 |
| Deferred Taxes | -18.73M | -19.42M | 11.9M | 7.09M | 0 | 0 | 0 | -3.5M | -1.69M | 2.39M | -1.17M | 237K | -3.75M | 2.33M | 10.57M | 7.09M | -10.11M | 11.96M | -21.99M | -9.61M | -13.13M | -10.55M | 59.33M | -12.03M | -12.39M | -12.67M | 2M | -7.4M |
| Other Non-Cash Items | 34.88M | 59.2M | 6.09M | -1.19M | 18.9M | 25.14M | -7.57M | 1.28M | 51.76M | 635K | 1.29M | 1.71M | 1.08M | -8.32M | 35.49M | -1.38M | 6.4M | -2.8M | -2.92M | -7.23M | -12.59M | -70.3M | 9.57M | 29.8M | 50.56M | 11.07M | -100K | -100K |
| Working Capital Changes | 74.53M | 70.35M | -128.53M | 6.62M | 149.54M | 35K | 15.66M | 34.35M | 45.83M | -16.45M | 21.56M | 29.13M | 20.33M | -2.76M | 16.67M | 50.99M | -78.39M | -32.16M | 32.28M | 47.19M | -4.92M | 8.95M | 6.13M | 8.89M | -37.89M | 52.48M | 21.1M | 18.9M |
| Change in Receivables | -16.37M | -4.52M | 6.91M | 4.52M | -36.82M | 22.64M | 6.9M | -16.76M | -1.88M | -14.43M | -8.71M | -4.13M | 236K | 6.29M | 13.57M | -17.21M | 7.79M | 2.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.02M | 32.15M | -3.24M | 32.82M | 29.77M | 15M | -18.86M | -2.11M | 69.56M | -87.16M | -13.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 16.39M | 4.63M | -131K | -5.73M | 0 | 0 | 0 | -526K | 1.47M | 941K | 810K | -2.11M | -504K | -471K | -732K | 2.2M | -566K | -349K | -311K | 556K | -4.62M | 3.5M | -2.3M | -5.17M | 0 | 0 | 0 | 0 |
| Cash from Investing | -57.03M | -14.62M | 133.6M | -279.6M | -21.26M | 32.63M | -69.31M | -8.25M | -15.25M | -27.79M | -27.51M | -3.29M | -5.22M | -67.25M | -23.7M | -15.5M | -23.88M | -6.58M | 40.23M | -122.25M | 101.95M | 68.35M | -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 Revenue | 2.37% | 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% |
| Acquisitions | 0 | 0 | -49.86M | 268.46M | -33.52M | 0 | -3.52M | -3.08M | -364K | -27.72M | -10.31M | 0 | -1.02M | -52.73M | -3.93M | -554K | -15.45M | -13.24M | -1.28M | -36.02M | 0 | 0 | 0 | 0 | -2.4M | -15.65M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 117.32M | 0 | 0 | -268.46M | 18.5M | 39.95M | -62.44M | 794K | -3K | 7.23M | -768K | -53K | 26K | -6.03M | 157K | 2.62M | 5.14M | 134K | -2.04M | -7.79M | -18.19M | -54.62M | 399K | -204K | 1.56M | 3.75M | 8.1M | 200K |
| 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 | -19.66M | 27.17M | -15.15M | -12.58M | -14.28M | -11.48M | -64.69M | -42.75M | -37.43M | -27.59M | 5.5M | -1.99M | -1.77M | -28.06M | 64.82M | 25.3M | 10.9M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -981K | 0 | 0 | -29.5M | -6M | 35.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -569K | -476K | -2.58M | -1.01M | -1.82M | -35.8M | 18.8M |
| Equity Issued (Net) | -2.22M | -1000K | -904K | -1000K | -1000K | -1000K | -1000K | 0 | 0 | 0 | 0 | 0 | 0 | -1000K | 0 | 0 | 0 | -1000K | -1000K | -1000K | -1000K | 1000K | -1000K | 809K | -1000K | 1000K | 1000K | 1000K |
| 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 | -2.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -4.11M | -3.82M | -904K | -3.22M | -3.14M | -1.55M | -4.55M | -2.23M | -2.39M | -2.68M | -878K | -406K | 0 | -1.12M | 0 | 0 | 0 | -48.07M | -67.75M | -51.73M | -37.16M | -2.5M | -3.17M | -81K | -27.72M | -13.02M | 0 | -100K |
| Other Financing | -507K | 0 | -40.09M | 0 | -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 | -7.87M | 7.94M | 4.16M | 0 | 0 | 0 | 0 | -36.63M | 0 | -100K | 0 |
| Net Change in Cash | 91.49M | 103.19M | 57.13M | -189.77M | 228.77M | 44.77M | -8.54M | 72.1M | 42.52M | -25.44M | -20.9M | 29.71M | 64.04M | -67.78M | 4.27M | 58.09M | -111.5M | -26.05M | 113.14M | -56.25M | 105.26M | 103.46M | 9.07M | 1.49M | -76.1M | 107.99M | 65.3M | 7.7M |
| Free Cash Flow | 132.44M | 124.12M | -40.23M | 108.15M | 265.16M | 16.03M | 75.29M | 96.94M | 52.95M | 19.47M | 41.16M | 53.41M | 40.3M | 4.99M | 26.76M | 65.98M | -85M | 37.99M | 97.81M | 94.24M | 27.29M | 19.64M | 4.6M | 829K | -44.55M | 71.47M | 31.8M | -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 Share | 6.21 | 5.86 | -1.94 | 5.25 | 13.06 | 0.83 | 3.85 | 4.96 | 2.83 | 1.02 | 2.20 | 2.90 | 2.21 | 0.28 | 1.50 | 3.69 | -5.03 | 2.14 | 5.15 | 4.98 | 1.38 | 0.98 | 0.25 | 0.05 | -2.36 | 3.51 | 2.29 | -0.17 |
| FCF Conversion (FCF/Net Income) | 3.57x | 17.24x | -0.49x | 1.50x | 3.74x | -0.62x | 1.68x | 2.09x | -1.38x | 1.61x | 3.36x | 8.35x | 6.94x | 2.00x | -1.33x | 11.15x | 3.48x | 1.32x | 1.87x | 2.91x | 0.85x | 0.31x | -0.13x | -0.15x | 0.48x | 4.60x | 9.45x | -0.43x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 761K | 0 | 67K | 193K | 41K | -442K | 861K | 879K | 21K | 4K | 10K | 12K | 58K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 26.13M | 22.14M | 41.91M | 0 | 0 | 0 | 22.62M | 14.81M | 16.82M | -16.94M | 14.18M | 6.65M | 8.19M | 14.01M | 5.52M | 4.78M | 22.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
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.
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.
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.
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.
Quick answers to the most common questions about buying HSII stock.
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.
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.
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.
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.