hil-20220331
false000128780800012878082022-03-312022-03-31

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
 
FORM 8-K
 
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
Date of Report (Date of earliest event reported):  March 31, 2022
 
HILL INTERNATIONAL, INC.
(Exact Name of Registrant as Specified in Charter)
 
Delaware 001-33961 20-0953973
(State or other jurisdiction
of incorporation)
 (Commission
File Number)
 (IRS Employer
Identification No.)
 
One Commerce Square
2005 Market Street, 17th Floor
Philadelphia, PA
 19103
(Address of principal executive offices) (Zip Code)
 
Registrant’s telephone number, including area code:  (215) 309-7700
 
 
(Former name or former address, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, par value $0.0001HIL
New York Stock Exchange (NYSE)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
                 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
                 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
                 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
                 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).                                                                                 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.      
1



Item 2.02 Results of Operations and Financial Condition.
 
On March 31, 2022, Hill International, Inc. (the “Company”) issued a press release announcing the results of operations for the year ended December 31, 2021. A copy of the press release is included as Exhibit 99.1 to this Current Report on Form 8-K and is hereby incorporated by reference into this Item 2.02.

The information provided pursuant to this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the "Exchange Act") or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933 or the Exchange Act.
 
Item 9.01 Financial Statements and Exhibits.
 
(d)                                 Exhibits.
 
Exhibit Number Description
99.1 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 HILL INTERNATIONAL, INC.
   
 By:
/s/ William H. Dengler, Jr.
 Name:William H. Dengler, Jr.
March 31, 2022Title:Executive Vice President and Chief Administrative Officer
2
Document
Exhibit 99.1

https://cdn.kscope.io/ef068189f8f5fb48c0cfb72253ef8b17-image.jpg


FOR IMMEDIATE RELEASE

Hill International Reports Fourth Quarter and Full Year 2021 Financial Results
Provides 2022 Financial Guidance
Fourth Quarter 2021 Overview
Consulting Fee Revenue (“CFR”) rose 8.0% to $77.9 million from $72.2 million in the fourth quarter of 2020
New contract awards totaled $162.4 million, producing a book-to-burn ratio of 208.4%
Net loss of $2.3 million, or $0.04 per share, compared to net loss of $1.8 million, or $0.03 per share, in last year's fourth quarter
Adjusted net income (a non-GAAP measure) improved to $0.3 million from an adjusted net loss $0.7 million for the same period last year
Adjusted EBITDA (a non-GAAP measure) of $5.2 million, compared to $5.7 million in the fourth quarter 2020

Full Year 2021 Overview
CFR rose to $305.1 million from $296.6 million in 2020
New contract awards totaled $436.9 million, producing a book-to-burn ratio of 143.2%
Net loss narrowed to $4.3 million, or $0.07 per share, from a net loss of $8.2 million, or $0.14 per share, in 2020
Adjusted net income (a non-GAAP measure) was $0.7 million, compared to adjusted net income of $4.2 million in 2020
Adjusted EBITDA (a non-GAAP measure) of $16.3 million, compared to $19.0 million in 2020
Backlog (a non-GAAP measure) at December 31, 2021 was $729.4 million, up 9.4% from $666.7 million at December 31, 2020

2022 Guidance
CFR expected to be $340 million to $350 million with adjusted EBITDA of $22 million to $24 million

PHILADELPHIA, PA - March 31, 2022 - Hill International, Inc. (NYSE:HIL) ("Hill" or the "Company"), the global leader in managing construction risk, announced today its financial results for the fourth quarter ("Q4 2021") and full year ended December 31, 2021.

“We generated record new contract awards of $437 million during 2021, and ended the year with a total backlog of $730 million, the highest level since 2019," said Hill Chief Executive Officer Raouf Ghali. "New awards activity remains robust thus far in 2022, with an increasing emphasis on infrastructure, including aviation, rail, highway, bridges, and energy - areas in which Hill has a proven record of successful project completion. We believe that the COVID-related headwinds that we endured these last two years are beginning to abate. CFR through the two months ended February 28, 2022 increased approximately 11% over the same 2021 period, in line with our expectations. We are confident that the momentum we experienced in 2021 has created a strong foundation for growth in 2022 and beyond."

He continued, "Despite generating higher CFR, our results were negatively impacted by unapplied labor costs and higher than normal paid time off resulting from a one-time allowance for our employees to carry-over unused 2020 paid time off into 2021 as an accommodation during the COVID-19 pandemic. Although our results were negatively impacted, we felt strongly that it was important to support our employees during an unprecedented time. These costs were confined to 2021 and are not expected to repeat in 2022 or any future periods."

1

"Our unrestricted cash position at December 31, 2021 was $21.8 million, and total liquidity was $31.0 million," said Todd Weintraub, Hill's Chief Financial Officer. "Cash flow for the year turned negative, reflecting payment during 2021 of certain items deferred from 2020, including employer taxes and rent, increased working capital due to CFR growth, as well as slower billing due to resource shortages and the timing of collections on certain clients. We are now current on the deferred items, our billing function is fully staffed and we expect to have positive cash flow for 2022. Our full year 2021 EBITDA rose 37.4% to $11.3 million from $8.2 million last year. Adjusted EBITDA was $16.3 million, as compared to $19.0 million in 2020 due primarily to the unapplied labor and paid time off items discussed above."

Q4 2021 Financial Results Overview

Hill's CFR rose to $77.9 million in Q4 2021 from $72.2 million in the fourth quarter of 2020 ("Q4 2020"), primarily due to activity returning to pre-COVID levels.

Selling, general, and administrative ("SG&A") expenses in Q4 2021 were $30.7 million, or 33.3% of total revenue, compared to $28.7 million, or 31.1% of total revenue, in Q4 2020. Increased SG&A dollars reflected higher labor costs.

Operating profit for Q4 2021 was $2.2 million as compared to $6.3 million, driven primarily by increased foreign exchange losses, in addition to higher SG&A. Adjusted operating profit, a non-GAAP measure (see definition and reconciliation below), was $4.8 million in Q4 2021 compared to $5.9 million in Q4 2020.

Income tax expense in Q4 2021 was $3.0 million, compared to $4.4 million in Q4 2020, reflecting lower pre-tax income in Q4 2021.

Net loss attributable to Hill in Q4 2021 was $2.3 million, or $0.04 per share, compared to a net loss attributable to Hill of $1.8 million, or $0.03, in Q4 2020. Adjusted net income, a non-GAAP measure (see definition and reconciliation in the table below), was $0.3 million in Q4 2021, compared to an adjusted net loss of $0.7 million in Q4 2020.

Adjusted EBITDA, a non-GAAP measure (see definition and reconciliation below), was $5.2 million in Q4 2021, compared to $5.7 million in Q4 2020.

2021 Financial Results Overview

CFR for 2021 rose to $305.1 million from $296.6 million in 2020, due to the factors described above.

SG&A was $113.6 million, or 30.1% of total revenue, in 2021 as compared to $109.2 million, or 29.6% of total revenue, in 2020, reflecting higher labor and travel expenses as a result of activity returning to pre-COVID levels.

Operating profit was $9.3 million in 2021 as compared to $10.5 million in 2020. Adjusted operating profit, a non-GAAP measure (see definition and reconciliation below), was $14.2 million compared to $17.4 million in 2020.

Income tax expense in 2021 was $7.7 million, as compared to $7.1 million in 2020.

Net loss attributable to Hill was $4.3 million, or $0.07 per share, in 2021, compared to a net loss attributable to Hill of $8.2 million, or $0.14 per share, in 2020. Adjusted net income for 2021, a non-GAAP measure (see definition and reconciliation below), was $0.7 million compared to adjusted net income of $4.2 million in 2020.
2


Financial Condition and Backlog

Net cash used in operating activities was $(12.7) million at December 31, 2021 as compared to net cash provided by operating activities at December 31, 2020. Free cash flow, a non-GAAP measure (see definition below), for 2021 was $(14.4) million, which represents net cash provided by operating activities, less $1.7 million in purchases of property and equipment during the year. Free cash flow in 2020 was $10.5 million, which represents net cash provided by operating activities, less $1.8 million in property and equipment purchased during the year.

Unrestricted cash at December 31, 2021 was $21.8 million, a decline of $12.4 million from December 31, 2020 due to the factors discussed above. The Company had approximately $9.1 million in available and undrawn credit facilities at December 31, 2021, compared to $12.3 million at September 30, 2021 and $11.7 million at December 31, 2020. The Company's total liquidity at December 31, 2021 was $31.0 million, as compared to $45.9 million at December 31, 2020.

The Company entered into an amendment of its main credit facility that extends the maturity dates of the revolving credit facilities and term loan facility to May 5, 2023 and November 5, 2023, respectively. The interest rates on these facilities will increase 1.0% and the Company will pay an amendment fee of 1.0% or less, contingent on the timing of refinancing the revolving credit facilities.

Backlog, a non-GAAP measure (see definition below), was $729.4 million at December 31, 2021, an increase of $62.7 million, or 9.4%, from December 31, 2020.

2022 Financial Guidance

CFR for 2022 is expected to range between $340 - $350 million, representing an increase of between approximately 11% - 15% from 2021. Twelve-month backlog at December 31, 2021 was $260.0 million, or between 74% - 77% of the total 2022 CFR range. This increase is expected to consist of new awards, the commencement of deferred projects, and extensions of existing contracts.

Adjusted EBITDA (a non-GAAP measure) for 2022 is expected to range between $22 and $24 million, up from Adjusted EBITDA of $16.3 million for 2021 and representing growth of 35% - 47%.

Non-GAAP Measures

The following measures below are not measures of financial performance under U.S. generally accepted accounting principles ("GAAP") and should be considered in addition to and not as a substitute for, or superior to, the related measure of performance prepared in accordance with GAAP.

Backlog

Backlog represents the Company's estimate of the amount of uncompleted projects under contract and awards in-hand that are expected to be recognized as CFR in future periods as a component of total revenue. Hill's backlog is based upon the binding nature of the underlying contract, commitment or letter of intent, and other factors, including the economic, financial and regulatory viability of the project and the likelihood of the contract being extended, renewed or canceled. Although backlog reflects business that the Company considers to be firm, cancellations or scope adjustments may occur. It is an important indicator of future performance and is used by the Company in planning Hill's operational needs. Backlog is not a measure defined in GAAP and the Company's methodology for determining backlog may not be comparable to the methodology used by other companies in determining their backlog.

3

Adjusted Operating Profit (Loss)

Adjusted operating profit (loss) is operating profit (loss), adjusted to exclude non-recurring items and non-cash items including unrealized foreign currency exchange losses (benefits), share-based compensation and the write-off of leasehold improvements previously included in property and equipment on the Company's consolidated balance sheets. The Company believes that adjusted operating profit (loss) is useful to investors and other external users of Hill's financial statements as a measure of a company's core ongoing operations, without regard to generally non-recurring items and non-cash activity.

Adjusted Net Income (Loss) Attributable to Hill

Adjusted net income (loss) attributable to Hill is net income (loss) attributable to Hill, adjusted to exclude non-recurring and non-cash items including unrealized foreign currency exchange losses (benefits), share-based compensation and the write-off of leasehold improvements previously included in property and equipment on the Company's consolidated balance sheets. The Company believes that adjusted net income (loss) attributable to Hill is useful to investors and other external users of Hill's financial statements as a measure of a company's operating performance, without regard to generally non-recurring items and non-cash activity.

EBITDA and Adjusted EBITDA

Earnings before interest, taxes, depreciation and amortization ("EBITDA"), in addition to operating profit, net income, and other GAAP measures, is a useful indicator of Hill's financial and operating performance. Investors should recognize that EBITDA might not be comparable to similarly titled measures of other companies. The Company believes that EBITDA is useful to investors and other external users of Hill's financial statements in evaluating its operating performance because EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, taxes, and depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired.

Adjusted EBITDA is EBITDA, adjusted to exclude the impact of certain items, including non-recurring, one-time costs (as presented in the table below) and non-cash items such as unrealized foreign currency exchange losses (benefit) and share-based compensation expense. The Company believes that adjusted EBITDA helps its investors and other external users of Hill’s financial statements understanding of a company’s operating performance, without regard to non-recurring and other non-cash activity.

The Company does not provide a reconciliation of its 2020 financial guidance for such non-GAAP measure to GAAP due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation, including adjustments that could be made for non-recurring, one-time costs and other charges reflected in its reconciliation of historic numbers.

Free Cash Flow

Free cash flow, a non-GAAP measure, includes net cash provided by (used in) continuing operations, less purchases of property and equipment. Free cash flow is a useful indicator that provides additional perspective on Hill's ability to generate cash that is available to the Company for taxes and other corporate purposes. Investors should recognize that free cash flow might not be comparable to similarly-titled measures of other companies. This measure should be considered in addition to, and not as a substitute for or superior to, any measure of performance prepared in accordance with GAAP.

Conference Call

Management will host a conference call on Friday, April 1, 2021 at 9:00 am ET to discuss the results and business activities. Interested parties may participate in the call by dialing:

• (877) 407-9753 (Domestic) or
• (201) 493-6739 (International)

The call will also be accessible on the “Investor Relations” section of Hill’s website at www.hillintl.com. Click on “Financial Information” and then “Conferences and Calls”.
4


About Hill International

Hill International, with more than 3,000 professionals in approximately 100 offices worldwide, provides program management, project management, construction management, and other consulting services to clients in a variety of market sectors. Engineering News-Record magazine recently ranked Hill as the eighth-largest construction management firm in the United States. For more information on Hill, please visit our website at www.hillintl.com.

Forward Looking Statements

Certain statements contained herein may be considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, and it is our intent that any such statements be protected by the safe harbor created thereby. Except for historical information, the matters set forth herein including, but not limited to, any statements of belief or intent, any statements concerning our plans, strategies, and objectives for future operations and any statements regarding our expectations for the timing of our work on projects are forward-looking statements. These forward-looking statements are based on our current expectations, estimates and assumptions and are subject to certain risks and uncertainties, including but not limited to the effects of any continued spread of the COVID-19 virus or effects of decreased oil and gas prices. Although we believe that the expectations, estimates, and assumptions reflected in our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Important factors that could cause our actual results to differ materially from estimates or projections contained in our forward-looking statements are set forth in the Risk Factors section and elsewhere in the reports we have filed with the Securities and Exchange Commission, including that unfavorable global economic conditions may adversely impact our business, our backlog may not be fully realized as revenue, and our expenses may be higher than anticipated. We do not intend, and undertake no obligation, to update any forward-looking statement.
Hill International, Inc. The Equity Group Inc.
Elizabeth J. Zipf, LEED AP BD+C Devin Sullivan
Senior Vice President Hill International, IncSenior Vice President
One Commerce Square(212) 836-9608
2005 Market Street, 17th Floordsullivan@equityny.com
Philadelphia, PA 19103
(215) 309-7707Lena Cati
elizabethzipf@hillintl.com Vice President
(212) 836-9611
lcati@equityny.com
### #### ###






5

HILL INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands)
December 31, 2021December 31, 2020
Assets
Cash and cash equivalents$21,821 $34,229 
Cash - restricted5,562 3,752 
Accounts receivable, net119,516 98,186 
Accounts receivable - affiliates, net21,741 23,285 
Current portion of retainage receivable9,743 11,775 
Prepaid expenses and other current assets9,937 9,378 
Income taxes receivable2,163 2,298 
Total current assets190,483 182,903 
Property and equipment, net8,895 9,443 
Cash - restricted, net of current portion3,063 3,432 
Operating lease right-of-use assets18,347 13,116 
Financing lease right-of-use assets801 288 
Retainage receivable7,491 6,044 
Acquired intangibles, net3,002 2,253 
Goodwill44,127 46,397 
Investments2,038 2,805 
Deferred income tax assets2,165 3,698 
Other assets2,645 1,620 
Total assets$283,057 $271,999 
Liabilities and Stockholders’ Equity
Current maturities of notes payable and long-term debt$25,841 $987 
Accounts payable and accrued expenses63,856 62,401 
Income taxes payable2,610 2,219 
Current portion of deferred revenue4,088 3,305 
Current portion of operating lease liabilities4,777 4,797 
Current portion of financing lease liabilities246 70 
Other current liabilities6,006 5,796 
Total current liabilities107,424 79,575 
Notes payable and long-term debt, net of current maturities29,302 48,294 
Retainage payable279 600 
Deferred income tax liabilities959 1,210 
Deferred revenue9,541 7,488 
Non-current operating lease liabilities18,565 13,184 
Non-current financing lease liabilities573 186 
Other liabilities13,175 12,174 
Total liabilities179,818 162,711 
Commitments and contingencies
Stockholders’ equity:
Preferred stock, $0.0001 par value; 1,000 shares authorized, none issued— — 
Common stock, $0.0001 par value; 100,000 shares authorized, 63,291 and 62,920 shares issued at December 31, 2021 and 2020, respectively6
Additional paid-in capital217,471 215,010 
Accumulated deficit(83,813)(79,542)
Accumulated other comprehensive (loss) income(1,813)1,318 
Treasury stock of 6,807 at December 31, 2021 and 2020(29,056)(29,056)
Hill International, Inc. share of equity102,795 107,736 
Noncontrolling interests444 1,552 
Total equity103,239 109,288 
Total liabilities and stockholders’ equity$283,057 $271,999 
6

HILL INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)



Three Months Ended December 31, (1)
Twelve Months Ended December 31,
2021202020212020
Consulting fee revenue$77,935 $72,162 $305,093 $296,615 
Reimbursable expenses14,266 19,953 72,345 71,909 
Total revenue92,201 92,115 377,438 368,524 
Direct expenses59,446 59,095 253,760 249,173 
Gross profit32,755 33,020 123,678 119,351 
Selling, general and administrative expenses30,684 28,672 113,590 109,215 
Foreign currency exchange (benefit) loss376 (699)3,127 2,923 
Plus: Share of profit of equity method affiliates494 1,265 2,299 3,286 
Operating profit2,189 6,312 9,260 10,499 
Less: Interest and related financing fees, net1,350 1,354 5,427 5,224 
Less: Other loss86 2,057 86 5,711 
Income (loss) before income taxes753 2,901 3,747 (436)
Income tax expense3,036 4,358 7,689 7,134 
Net loss(2,283)(1,457)(3,942)(7,570)
Less: net income - noncontrolling interests64 304 329 612 
Net loss attributable to Hill International, Inc.$(2,347)$(1,761)$(4,271)$(8,182)
Basic loss per common share - Hill International, Inc.$(0.04)$(0.03)$(0.07)$(0.14)
Basic weighted average common shares outstanding57,290 56,756 57,149 56,603 
Diluted loss per common share - Hill International, Inc.$(0.04)$(0.03)$(0.07)$(0.14)
Diluted weighted average common shares outstanding57,290 56,756 57,149 56,603 

(1) Amounts for the three months ended December 31, 2021 and 2020 are unaudited.











7

HILL INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

Three Months Ended December 31,(1)
Twelve Ended December 31,
2021202020212020
Cash flows from operating activities:
Net loss(2,283)(1,457)(3,942)(7,570)
Adjustments to reconcile net income (loss) to net cash provided by (used in):
Depreciation and amortization585 658 2,441 4,038 
Recovery of bad debts(1,402)(634)(4,196)(1,940)
Amortization of deferred loan fees175 178 743 699 
Deferred tax expense1,395 282 1,275 782 
Share-based compensation456 390 2,270 2,006 
Lease right-of use assets607 972 3,913 4,135 
Loss on liquidation of subsidiary— 1,437 — 5,501 
Foreign currency remeasurement losses307 (699)2,817 2,923 
Changes in operating assets and liabilities:
Accounts receivable(6,113)8,777 (21,634)13,463 
Accounts receivable - affiliates7,272 1,785 1,544 (4,509)
Prepaid expenses and other current assets3,933 3,567 (18)1,149 
Income taxes receivable(1,155)(458)77 (419)
Retainage receivable1,405 79 452 (337)
Other assets581 (2,050)(1,345)(4,693)
Accounts payable and accrued expenses(14,622)(1,886)(1,441)(245)
Deferred payroll tax payments(1,542)912 (1,542)3,623 
Income taxes payable1,617 209 415 (952)
Deferred revenue1,947 (651)3,429 (3,102)
Operating lease liabilities(960)(1,344)(3,558)(4,587)
Finance lease liabilities(6)(2)(13)(3)
Other current liabilities(3,939)(2,258)(507)1,168 
Retainage payable(6)(222)(320)(952)
Other liabilities5,985 1,444 6,477 2,132 
Net cash (used in) provided by operating activities(5,763)9,029 (12,663)12,310 
Cash flows from investing activities:
Purchase of property and equipment(500)(742)(1,697)(1,843)
Acquisition of Grandfathered Engineering Corporation license— (1,050)— (1,050)
Purchase of NEYO Group— (678)— 
Net cash used in investing activities(497)(1,792)(2,375)(2,893)
Cash flows from financing activities:
Principal payments on finance leases(60)(17)(153)(32)
Proceeds from term loan borrowings— 19 — 1,310 
Payments on term loans(347)(227)(1,149)(893)
Proceeds from revolving loans14,472 15,144 44,257 53,630 
Repayment of revolving loans(11,150)(23,509)(36,966)(47,777)
Proceeds from stock issued under employee stock purchase plan75 24 193 245 
Net cash provided by financing activities2,990 (8,566)6,182 6,483 
Effect of foreign exchange rate changes on cash543 637 (2,111)540 
Less: Deconsolidated cash— — — 
Net (decrease) increase in cash, cash equivalents and restricted cash(2,727)(692)(10,967)16,431 
Cash, cash equivalents and restricted cash — beginning of year41,413 24,982 
Cash, cash equivalents and restricted cash — end of year$30,446 $41,413 

8

Twelve Months Ended December 31,
Supplemental disclosures of cash flow information:20212020
Interest and related financing fees paid$4,685 $4,670 
Income taxes paid4,393 3,748 
Transfer of proceeds from shares pledged as collateral to treasury stock— 825 
Cash paid for amounts included in the measurement of lease liabilities6,813 8,448 
Right-of-use assets obtained in exchange for operating lease liabilities9,765 1,293 
Right-of-use assets obtained in exchange for finance lease liabilities714 288 
Cancellation of PIDC-Local Development Corporation forgivable loan— 345 
(1) Amounts for the three months ended December 31, 2021 and 2020 are unaudited and are calculated based on the changes between years ended December 31, 2021 and 2020 and the nine months ended September 30, 2021 and 2020.

9

HILL INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP MEASURES
(In thousands)



The following table includes a reconciliation of these non-GAAP measures to its most directly comparable GAAP measure:

Three Months Ended
December 31,
Twelve Months Ended December 31,
2021202020212020
Operating profit$2,189 $6,312 $9,260 $10,499 
Adjustments to operating profit
Share-based compensation456 390 2,270 2,006 
Unrealized foreign currency exchange (benefit) loss436 (765)677 2,634 
Write-off of leasehold improvement (1)
— — — 1,582 
Non-recurring activity (2)
1,712 — 2,020 636 
Adjusted operating profit$4,793 $5,937 $14,227 $17,357 
Net Loss(2,283)(1,457)(3,942)(7,570)
Less: net income - noncontrolling interests64 304 329 612 
Net loss attributable to Hill International, Inc.$(2,347)$(1,761)$(4,271)$(8,182)
Adjustments to net earnings (loss) attributable to Hill International, Inc.
Interest and related financing fees, net1,350 1,354 5,427 5,224 
Income tax expense (benefit)3,036 4,358 7,689 7,134 
Depreciation and amortization expense (1)
585 658 2,441 4,038 
EBITDA2,624 4,609 11,286 8,214 
Adjustments to EBITDA:
Share-based compensation456 390 2,270 2,006 
Unrealized foreign currency exchange (benefit) loss436 (765)677 2,634 
Brazil Office Closure— 1,437 — 5,501 
Non-recurring activity (2)
1,712 — 2,020 636 
Adjusted EBITDA$5,228 $5,671 $16,253 $18,991 
Net loss attributable to Hill International, Inc.$(2,347)$(1,761)$(4,271)$(8,182)
Adjustments to net (loss) earnings attributable to Hill International, Inc.
Share-based compensation456 390 2,270 2,006 
Unrealized foreign currency exchange (benefit) loss436 (765)677 2,634 
Write-off of leasehold improvement (1)
— — — 1,582 
Brazil Office Closure— 1,437 — 5,501 
Non-recurring activity (2)
1,712 — 2,020 636 
Adjusted net (loss) income$257 $(699)$696 $4,177 


(1)The write-off of leasehold improvements that was incurred during the twelve months ended December 31, 2020 as a result of the sublease of the Company's corporate headquarters as part of its cost reduction initiatives was included in depreciation and amortization expense and is reflected in SG&A in the Company's consolidated statements of operations.

(2) Non-recurring activity includes the partial collection of fully reserved receivables in Libya, net of other non-recurring activity, during the twelve months ended December 31, 2021.



(HIL-G)
10