# EDGAR Filing Document

**Accession Number:** 0001289848
**File Stem:** 0001289848-25-000189
**Filing Date:** 2025-7
**Character Count:** 52562
**Document Hash:** 6610b4b67b7f2cf7bb0e1084a2f8deea
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001289848-25-000189.hdr.sgml**: 20250731

**ACCESSION NUMBER**: 0001289848-25-000189

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20250731

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250731

**DATE AS OF CHANGE**: 20250731

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Huron Consulting Group Inc.
- **CENTRAL INDEX KEY:** 0001289848
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-MANAGEMENT CONSULTING SERVICES [8742]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 010666114
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-50976
- **FILM NUMBER:** 251172283

**BUSINESS ADDRESS:**
- **STREET 1:** 550 WEST VAN BUREN STREET
- **CITY:** CHICAGO
- **STATE:** IL
- **ZIP:** 60607
- **BUSINESS PHONE:** (312) 583-8700

**MAIL ADDRESS:**
- **STREET 1:** 550 WEST VAN BUREN STREET
- **CITY:** CHICAGO
- **STATE:** IL
- **ZIP:** 60607

?xml version='1.0' encoding='ASCII'? hurn-20250731

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

<u>_____________________</u>

**FORM 8-K** 

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**July 31, 2025** 

Date of Report (Date of earliest event reported)

<u>_____________________</u>

**Huron Consulting Group Inc.** 

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **000-50976** | **01-0666114** |
| (State or other jurisdiction | (Commission | (IRS Employer |
| of incorporation) | File Number) | Identification Number) |

---

**550 West Van Buren Street** 

**Chicago, Illinois** 

**60607** 

(Address of principal executive offices)

(Zip Code)

**(312) 583-8700** 

(Registrant's telephone number, including area code)

<u>_____________________</u>

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))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol** | **Name of each exchange on which registered** |
| Common Stock, par value $0.01 per share | HURN | Nasdaq Global Select Market |

---

---

| | |
|:---|:---|
| 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). | 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). |
| Emerging growth company | ☐ |
| 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. | ☐ |

---

------

**Item 2.02.**&nbsp;&nbsp;&nbsp;&nbsp;**Results of Operations and Financial Condition.**

On July 31, 2025, Huron Consulting Group Inc. (the "Company") issued a press release announcing its financial results for the quarter and year ended June 30, 2025. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information furnished pursuant to Item 2.02 and the attached Exhibit 99.1 shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

**Item 9.01.**&nbsp;&nbsp;&nbsp;&nbsp;**Financial Statements and Exhibits.**

(d) &nbsp;&nbsp;&nbsp;&nbsp;Exhibits

---

| | |
|:---|:---|
| **Exhibit<br>Number** | **Exhibit Description** |
| 99.1 | <u>[Press release, dated July 31, 2025](hurn2025630exh991.htm)</u> |
| 101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document |
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document |
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document |
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document |
| 104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |

---

------

**SIGNATURE**

&nbsp;&nbsp;&nbsp;&nbsp;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.

---

| | | |
|:---|:---|:---|
| | | Huron Consulting Group Inc. |
| | | (Registrant) |
| Date: | July 31, 2025 | /s/&nbsp;&nbsp;&nbsp;&nbsp;JOHN D. KELLY |
| | | John D. Kelly |
| | | Executive Vice President, Chief Financial Officer, and Treasurer |

---

## Exhibit 99.1

**Exhibit 99.1**

![huron2022logo-sidebyside002a.jpg](huron2022logo-sidebyside002a.jpg)

---

| | |
|:---|:---|
| **NEWS** | **MEDIA CONTACT** |
| **NEWS** | Allie Bovis |
| FOR IMMEDIATE RELEASE | abovis@hcg.com |
| | **INVESTOR CONTACT** |
| | John D. Kelly |
| | investor@hcg.com |

---

**Huron Announces Second Quarter 2025 Financial Results and Increases 2025 Guidance**

**SECOND QUARTER 2025 FINANCIAL HIGHLIGHTS**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenues before reimbursable expenses increased $30.9 million, or 8.3%, to a record $402.5 million in Q2 2025 from $371.7 million in Q2 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net income was $19.4 million in Q2 2025, compared to $37.5 million in Q2 2024. Results for Q2 2025 include an $8.2 million non-cash impairment charge, net of tax, related to the company's convertible debt investment in a third-party. Results for Q2 2024 include an $11.1 million litigation settlement gain, net of tax, related to a completed legal matter in which Huron was the plaintiff.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>(6)</sup>, a non-GAAP measure, increased $4.9 million, or 8.8%, to $60.6 million in Q2 2025 from $55.7 million in Q2 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Diluted earnings per share was $1.09 in Q2 2025, compared to $2.03 in Q2 2024. Results for Q2 2025 include the non-cash impairment charge on the company's convertible debt investment in a third-party, which had an unfavorable $0.46 impact on diluted earnings per share for the period. Results for Q2 2024 include the litigation settlement gain related to a completed legal matter in which Huron was the plaintiff, which had a favorable $0.60 impact on diluted earnings per share for the period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted diluted earnings per share<sup>(6)</sup>, a non-GAAP measure, increased $0.21, or 12.5%, to $1.89 in Q2 2025 from $1.68 in Q2 2024.

**YEAR-TO-DATE 2025 FINANCIAL HIGHLIGHTS**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenues before reimbursable expenses increased $70.6 million, or 9.7%, to $798.2 million for the first six months of 2025 from $727.6 million for the same prior year period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net income was $44.0 million for the first six months of 2025, compared to $55.5 million for the same prior year period. Results for the first six months of 2025 include an $8.2 million non-cash impairment charge, net of tax, related to the company's convertible debt investment in a third-party. Results for the first six months of 2024 include an $11.1 million litigation settlement gain, net of tax, related to a completed legal matter in which Huron was the plaintiff.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>(6)</sup>, a non-GAAP measure, increased $12.6 million, or 14.0%, to $102.1 million for the first six months of 2025 from $89.5 million for the same prior year period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Diluted earnings per share was $2.42 for the first six months of 2025, compared to $2.96 for the same prior year period. Results for the first six months of 2025 include the non-cash impairment charge related to the company's convertible debt investment in a third-party, which had an unfavorable $0.45 impact on diluted earnings per share for the period. Results for the first six months of 2024 include the litigation settlement gain related to a completed legal matter in which Huron was the plaintiff, which had a favorable $0.59 impact on diluted earnings per share for the period.

------

![huron2022logo-sidebyside002a.jpg](huron2022logo-sidebyside002a.jpg)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted diluted earnings per share<sup>(6)</sup>, a non-GAAP measure, increased $0.68, or 23.5%, to $3.57 for the first six months of 2025 from $2.89 for the same prior year period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Huron returned $133.9 million to shareholders by repurchasing 0.9 million shares of the company's common stock for the first six months of 2025, representing 5.3% of the company's common stock outstanding as of December 31, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Huron increases its previous guidance for full year 2025, including increasing revenues before reimbursable expenses expectations to a range of $1.64 billion to $1.68 billion and adjusted diluted earnings per share<sup>(6)</sup> expectations to a range of $7.30 to $7.70.

**OTHER HIGHLIGHTS**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Huron <u>amended its credit facility</u> on July 30, 2025, to, among other items, extend the maturity date to July 30, 2030, improve all-in pricing, and increase its total borrowing capacity to $1.1 billion to support continued return to shareholders and investment in the business.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Huron was named one of America's Best Mid-size Companies by Time magazine and a Best Firm to Work For in 2025 by Consulting Magazine.

**CHICAGO - Jul 31, 2025** - Global professional services firm Huron (Nasdaq: HURN) today announced financial results for the quarter ended June 30, 2025.

"Revenues before reimbursable expenses (RBR) in the quarter grew 8% compared to the second quarter of 2024, including organic RBR growth across all three operating segments," said <u>Mark Hussey</u>, chief executive officer and president of <u>Huron</u>.

"We remain confident in our prospects for continued growth in 2025 as reflected in our updated annual guidance. Our core end markets continue to face significant market disruption as health systems, universities and commercial businesses adapt to regulatory or macroeconomic pressures while evolving their business models for the future. Our clients continue to seek our deep industry and institutional expertise, breadth of capabilities, and proven track record of delivering results to help them achieve a more sustainable path forward," added <u>Hussey</u>.

**SECOND QUARTER 2025 RESULTS** 

Revenues before reimbursable expenses increased $30.9 million, or 8.3%, to $402.5 million for the second quarter of 2025, compared to $371.7 million for the second quarter of 2024. This growth, which includes $13.1 million of incremental revenues before reimbursable expenses from the company's acquisition of AXIA Consulting in December 2024, reflects continued strength in demand for the company's Digital capabilities within the Commercial and Education segments and the company's Consulting and Managed Services capabilities within the Healthcare and Education segments. These increases were partially offset by decreases in demand for the company's Consulting and Managed Services capability within the Commercial segment and the company's Digital capability within the Healthcare segment.

Net income was $19.4 million, or 4.7% of total revenues, for the second quarter of 2025, compared to $37.5 million, or 9.8% of total revenues, for the same quarter last year. Results for Q2 2025 include an $8.2 million non-cash impairment charge, net of tax, related to the company's convertible debt investment in a third-party. Results for Q2 2024 include an $11.1 million litigation settlement gain, net of tax, related to a completed legal matter in which Huron was the plaintiff. Diluted earnings per share was $1.09 for the second quarter of 2025, compared to $2.03 for the second quarter of 2024. The non-cash impairment charge related to the company's convertible debt investment in a third-party had an unfavorable $0.46 impact on diluted earnings per share for the period. The litigation settlement gain recognized in the second quarter of 2024 had a favorable $0.60 impact on diluted earnings per share in the prior year period.

Second quarter 2025 earnings before interest, taxes, depreciation and amortization ("EBITDA")<sup>(6)</sup> was $44.3 million compared to $66.3 million in the same prior year period. Results for the second quarter of 2025 include a pre-tax $11.1 million non-cash impairment charge related to the company's convertible debt investment in a third-party. Results for the second quarter of 2024 include a pre-tax $15.0 million litigation settlement gain related to the completed legal matter in which Huron was the plaintiff.

------

![huron2022logo-sidebyside002a.jpg](huron2022logo-sidebyside002a.jpg)

In addition to using EBITDA to evaluate the company's financial performance, management uses other non-GAAP financial measures, which exclude the effect of the following items (in thousands).

---

| | | |
|:---|:---|:---|
| | **Three Months Ended<br>June 30,** | **Three Months Ended<br>June 30,** |
| | **2025** | **2024** |
| Amortization of intangible assets | $2302 | $1627 |
| Restructuring charges | $560 | $2056 |
| 2024 litigation settlement gain<sup>(7)</sup> | $— | $(11701) |
| Other gains, net | $(71) | $(917) |
| Transaction-related expenses | $3590 | $103 |
| Unrealized losses on long-term investments<sup>(8)</sup> | $11929 | $— |
| Tax effect of adjustments | $(4075) | $2296 |
| Foreign currency transaction losses (gains), net | $264 | $(150) |

---

Adjusted EBITDA<sup>(6)</sup> increased $4.9 million, or 8.8%, to $60.6 million, or 15.1% of revenues before reimbursable expenses<sup>(6)</sup>, in the second quarter of 2025, compared to $55.7 million, or 15.0% of revenues before reimbursable expenses<sup>(6)</sup>, in the same quarter last year. Adjusted net income<sup>(6)</sup> increased $2.7 million, or 8.8%, to $33.7 million, or $1.89 per diluted share, for the second quarter of 2025, compared to $30.9 million, or $1.68 per diluted share, for the same quarter in 2024.

The number of revenue-generating professionals<sup>(1)</sup>, excluding Managed Services professionals, increased 7.8% to 4,963 as of June 30, 2025 from 4,604 as of June 30, 2024. The utilization rate<sup>(5)</sup> of the company's Consulting capability increased to 77.0% during the second quarter of 2025, compared to 73.7% during the same period last year. The utilization rate<sup>(5)</sup> for the company's Digital capability increased to 77.8% during the second quarter of 2025, compared to 75.0% during the same period last year. The number of Managed Services professionals increased 54.2% to 1,918 as of June 30, 2025 from 1,244 as of June 30, 2024.

**YEAR-TO-DATE 2025 RESULTS** 

Revenues before reimbursable expenses increased $70.6 million, or 9.7%, to $798.2 million for the first six months of 2025, compared to $727.6 million for the first six months of 2024. This growth, which includes $24.9 million of incremental revenues before reimbursable expenses from the company's acquisition of AXIA Consulting in December 2024, reflects continued strength in demand for the company's Digital capabilities within the Commercial and Education segments and the company's Consulting and Managed Services capabilities within the Healthcare and Education segments. These increases were partially offset by decreases in demand for the company's Consulting and Managed Services capability within the Commercial segment and the company's Digital capability within the Healthcare segment.

Net income was $44.0 million, or 5.4% of total revenues, for the first six months of 2025, compared to $55.5 million, or 7.5% of total revenues, in the same prior year period. Results for the first six months of 2025 include an $8.2 million non-cash impairment charge, net of tax, related to the company's convertible debt investment in a third-party. Results for the first six months of 2024 include an $11.1 million litigation settlement gain, net of tax, related to a completed legal matter in which Huron was the plaintiff. Diluted earnings per share was $2.42 for the first six months of 2025, compared to $2.96 in the same prior year period. The non-cash impairment charge related to the company's convertible debt investment in a third-party had an unfavorable $0.45 impact on diluted earnings per share for the period. The litigation settlement gain recognized in the second quarter of 2024 had a favorable impact of $0.59 on diluted earnings per share for the first six months of 2024.

EBITDA<sup>(6)</sup> for the first six months of 2025 was $78.6 million, compared to $95.2 million in the same prior year period. Results for the first six months of 2025 include a pre-tax $11.1 million non-cash impairment charge related to the company's convertible debt investment in a third-party. Results for the first six months of 2024 include a pre-tax $15.0 million litigation settlement gain related to the completed legal matter in which Huron was the plaintiff.

------

![huron2022logo-sidebyside002a.jpg](huron2022logo-sidebyside002a.jpg)

In addition to using EBITDA<sup>(6)</sup> to evaluate the company's financial performance, management uses other non-GAAP financial measures, which exclude the effect of the following items (in thousands):

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** |
| Amortization of intangible assets | $4338 | $3317 |
| Restructuring charges | $1898 | $4393 |
| 2024 litigation settlement gain<sup>(7)</sup> | $— | $(11701) |
| Other losses (gains), net | $(71) | $651 |
| Transaction-related expenses | $4886 | $1600 |
| Unrealized losses on long-term investments<sup>(8)</sup> | $16139 | $— |
| Tax effect of adjustments | $(6384) | $452 |
| Foreign currency transaction losses (gains), net | $663 | $(615) |

---

Adjusted EBITDA<sup>(6)</sup> increased $12.6 million, or 14.0%, to $102.1 million, or 12.8% of revenues before reimbursable expenses<sup>(6)</sup>, for the first six months of 2025, compared to $89.5 million, or 12.3% of revenues before reimbursable expenses<sup>(6)</sup>, in the same prior year period. Adjusted net income<sup>(6)</sup> increased $10.6 million, or 19.5%, to $64.8 million, or $3.57 per diluted share, for the first six months of 2025, compared to $54.2 million, or $2.89 per diluted share, for the same prior year period.

The number of revenue-generating professionals<sup>(1)</sup>, excluding Managed Services professionals, increased 7.8% to 4,963 as of June 30, 2025 from 4,604 as of June 30, 2024. The utilization rate<sup>(5)</sup> of the company's Consulting capability increased to 75.6% for the first six months of 2025, compared to 72.0% during the same period last year. The utilization rate<sup>(5)</sup> for the company's Digital capability increased to 78.0% for the first six months of 2025, compared to 74.6% during the same period last year. The number of Managed Services professionals increased 54.2% to 1,918 as of June 30, 2025 from 1,244 as of June 30, 2024.

Additionally, Huron returned $133.9 million to shareholders in 2025 through repurchases of 938,280 shares of the company's common stock, representing 5.3% of the company's common stock outstanding as of December 31, 2024.

**OPERATING INDUSTRIES**

The company's year-to-date 2025 revenues before reimbursable expenses by operating segment as a percentage of total company revenues before reimbursable expenses are as follows: Healthcare (50%); Education (32%); and Commercial (18%). Financial results by operating industry are included in the attached schedules and in Huron's forthcoming Quarterly Report on Form 10-Q filing for the quarter ended June 30, 2025.

**OUTLOOK FOR 2025**

Based on currently available information, the company increased guidance for full year 2025 revenues before reimbursable expenses in a range of $1.64 billion to $1.68 billion. The company also anticipates adjusted EBITDA as a percentage of revenues before reimbursable expenses<sup>(6)</sup> in a range of 14.0% to 14.5%, and adjusted diluted earnings per share<sup>(6)</sup> guidance in a range of $7.30 to $7.70.

**SECOND QUARTER 2025 WEBCAST**

The company will host a webcast to discuss its financial results today, July 31, 2025, at 5:00 p.m. Eastern Time, 4:00 p.m. Central Time. The conference call is being webcast by Notified and can be accessed from Huron's website at <u>http://ir.huronconsultinggroup.com</u>. A replay will be available approximately two hours after the conclusion of the webcast and for 90 days thereafter.

**USE OF NON-GAAP FINANCIAL MEASURES**<sup>(6)</sup>

In evaluating the company's financial performance and outlook, management uses EBITDA, adjusted EBITDA, adjusted EBITDA as a percentage of revenues before reimbursable expenses, adjusted net income, and adjusted diluted earnings per share, which are non-GAAP measures. Management uses these non-GAAP financial measures

------

![huron2022logo-sidebyside002a.jpg](huron2022logo-sidebyside002a.jpg)

to gain an understanding of the company's comparative operating performance (when comparing such results with previous periods or forecasts). These non-GAAP financial measures are used by management in their financial and operating decision making because management believes they reflect the company's ongoing business in a manner that allows for meaningful period-to-period comparisons. Management also uses these non-GAAP financial measures when publicly providing their business outlook, for internal management purposes, and as a basis for evaluating potential acquisitions and dispositions. Management believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating Huron's current operating performance and future prospects in the same manner as management does, if they so choose, and in comparing in a consistent manner Huron's current financial results with Huron's past financial results. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States.

Management has provided its outlook regarding adjusted EBITDA as a percentage of revenues before reimbursable expenses and adjusted diluted earnings per share, both of which are non-GAAP financial measures and exclude certain charges. Management has not reconciled these non-GAAP financial measures to the corresponding GAAP financial measures because guidance for the various reconciling items is not provided. Management is unable to provide guidance for these reconciling items because they cannot determine their probable significance, as certain items are outside of the company's control and cannot be reasonably predicted since these items could vary significantly from period to period. Accordingly, reconciliations to the corresponding GAAP financial measures are not available without unreasonable effort.

**ABOUT HURON**

Huron is a global professional services firm that partners with clients to put **possible into practice** by creating sound strategies, optimizing operations, accelerating digital transformation, and empowering businesses to own their future. By embracing diverse perspectives, encouraging new ideas and challenging the status quo, we create sustainable results for the organizations we serve. Learn more at <u>www.huronconsultinggroup.com</u>.

*Statements in this press release that are not historical in nature, including those concerning the company's current expectations about its future results, are "forward-looking" statements as defined in Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Forward-looking statements are identified by words such as "may," "should," "expects," "provides," "anticipates," "assumes," "can," "will," "meets," "could," "likely," "intends," "might," "predicts," "seeks," "would," "believes," "estimates," "plans," "continues," "goals," "guidance," or "outlook," or similar expressions. These forward-looking statements reflect the company's current expectations about future requirements and needs, results, levels of activity, performance, or achievements. Some of the factors that could cause actual results to differ materially from the forward-looking statements contained herein include, without limitation: failure to achieve expected utilization rates, billing rates, and the necessary number of revenue-generating professionals; inability to expand or adjust our service offerings in response to market demands; our dependence on renewal of client-based services; dependence on new business and retention of current clients and qualified personnel; failure to maintain third-party provider relationships and strategic alliances; inability to license technology to and from third parties; the impairment of goodwill; various factors related to income and other taxes; difficulties in successfully integrating the businesses we acquire and achieving expected benefits from such acquisitions; risks relating to privacy, information security, and related laws and standards; and a general downturn or volatility in market conditions, including as a result of current global trade tensions and/or tariffs. These forward-looking statements involve known and unknown risks, uncertainties, and other factors, including, among others, those described under "Item 1A. Risk Factors" in Huron's Annual Report on Form 10-K for the year ended December 31, 2024 that may cause actual results, levels of activity, performance or achievements to be materially different from any anticipated results, levels of activity, performance, or achievements expressed or implied by these forward-looking statements. The company disclaims any obligation to update or revise any forward-looking statements as a result of new information or future events, or for any other reason.* 

*Please note that information contained in any referenced website is not incorporated by reference in this press release or considered to be part of this document. Such website references are intended to be inactive textual references only.*

------

**HURON CONSULTING GROUP INC.**

**CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME (LOSS)**

**(In thousands, except per share amounts)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>June 30,** | **Three Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Revenues:** |  |  |  |  |
| Revenues before reimbursable expenses | $402505 | $371654 | $798195 | $727615 |
| Reimbursable expenses | 9250 | 9363 | 17701 | 16787 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 411755 | 381017 | 815896 | 744402 |
| **Operating expenses:** |  |  |  |  |
| Direct costs (exclusive of depreciation and amortization included below) | 269028 | 248605 | 547071 | 501908 |
| Reimbursable expenses | 9250 | 9427 | 17695 | 17011 |
| Selling, general and administrative expenses | 80217 | 71410 | 156851 | 144110 |
| Other gains, net | (71) | (15917) | (71) | (14349) |
| Restructuring charges | 560 | 2056 | 1898 | 4393 |
| Depreciation and amortization | 7117 | 6033 | 14066 | 12005 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 366101 | 321614 | 737510 | 665078 |
| Operating income | 45654 | 59403 | 78386 | 79324 |
| **Other income (expense), net:** |  |  |  |  |
| Interest expense, net of interest income | (9281) | (7954) | (14928) | (13094) |
| Other income (expense), net | (8665) | 646 | (14298) | 3425 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expense, net | (17946) | (7308) | (29226) | (9669) |
| Income before taxes | 27708 | 52095 | 49160 | 69655 |
| Income tax expense | 8278 | 14613 | 5194 | 14167 |
| Net income | $19430 | $37482 | $43966 | $55488 |
| **Earnings per share:** |  |  |  |  |
| Net income per basic share | $1.12 | $2.10 | $2.50 | $3.08 |
| Net income per diluted share | $1.09 | $2.03 | $2.42 | $2.96 |
| Weighted average shares used in calculating earnings per share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic | 17320 | 17887 | 17569 | 18042 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted | 17772 | 18454 | 18137 | 18741 |
| **Comprehensive income (loss):** |  |  |  |  |
| Net income | $19430 | $37482 | $43966 | $55488 |
| Foreign currency translation adjustments, net of tax | 2749 | (281) | 3284 | (1003) |
| Unrealized loss on investment, net of tax | (5249) | (6318) | (15766) | (7765) |
| Unrealized loss on cash flow hedging instruments, net of tax | (2114) | (1127) | (4347) | (54) |
| Other comprehensive loss | (4614) | (7726) | (16829) | (8822) |
| Comprehensive income | $14816 | $29756 | $27137 | $46666 |

---

------

**HURON CONSULTING GROUP INC.**

**CONSOLIDATED BALANCE SHEETS**

**(In thousands, except share and per share amounts)**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| | **June 30,<br>2025** | **December 31, <br>2024** |
| **Assets** | | |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $61011 | $21911 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receivables from clients, net | 192958 | 197771 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unbilled services, net | 189038 | 160017 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax receivable | 17515 | 1355 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 29919 | 28063 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 490441 | 409117 |
| Property and equipment, net | 19709 | 21678 |
| Deferred income taxes, net | 2545 | 2546 |
| Long-term investments | 35144 | 69712 |
| Operating lease right-of-use assets | 16963 | 19176 |
| Other non-current assets | 124925 | 116569 |
| Intangible assets, net | 52015 | 26076 |
| Goodwill | 739070 | 678743 |
| Total assets | $1480812 | $1343617 |
| **Liabilities and stockholders' equity** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $11157 | $11539 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 27870 | 26768 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued payroll and related benefits | 152592 | 247579 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current maturities of long-term debt | 13750 | 13750 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current maturities of operating lease liabilities | 12245 | 12315 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenues | 29277 | 26869 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 246891 | 338820 |
| Non-current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation and other liabilities | 66384 | 42481 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, net of current portion | 643165 | 342857 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities, net of current portion | 24731 | 29686 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes, net | 24646 | 28446 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total non-current liabilities | 758926 | 443470 |
| **Commitments and contingencies** |  |  |
| **Stockholders' equity** |  |  |
| Common stock; $0.01 par value; 500,000,000 shares authorized; 20,569,018 and 20,780,928 shares issued, respectively | 205 | 208 |
| Treasury stock, at cost, 3,269,816 and 3,065,633 shares, respectively | (189388) | (160093) |
| Additional paid-in capital | 93502 | 177673 |
| Retained earnings | 575619 | 531653 |
| Accumulated other comprehensive income (loss) | (4943) | 11886 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 474995 | 561327 |
| Total liabilities and stockholders' equity | $1480812 | $1343617 |

---

------

**HURON CONSULTING GROUP INC.**

**CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(In thousands)**

**(Unaudited)** 

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** |
| **Cash flows from operating activities:** |  |  |
| Net income | $43966 | $55488 |
| Adjustments to reconcile net income to cash flows from operating activities: |  |  |
| Depreciation and amortization | 14066 | 12005 |
| Non-cash lease expense | 2855 | 3043 |
| Lease-related impairment charges | 738 | 2293 |
| Share-based compensation | 25757 | 25284 |
| Amortization of debt discount and issuance costs | 571 | 508 |
| Allowances for doubtful accounts | 396 | 2353 |
| Deferred income taxes | 399 | 1942 |
| Gain on sale of property and equipment |  | (101) |
| Change in fair value of contingent consideration liabilities | (71) | (416) |
| Change in fair value of equity investment | 5014 |  |
| Credit-related impairment charge on convertible debt investment | 11125 |  |
| Changes in operating assets and liabilities, net of acquisitions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in receivables from clients, net | 5494 | (20372) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in unbilled services, net | (26945) | 3057 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in current income tax receivable / payable, net | (17161) | (2606) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in other assets | (6051) | (14942) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in accounts payable and other liabilities | 4063 | (6978) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in accrued payroll and related benefits | (91280) | (86400) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase (decrease) in deferred revenues | 284 | 2339 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in operating activities | (26780) | (23503) |
| **Cash flows from investing activities:** |  |  |
| Purchases of property and equipment | (3892) | (3665) |
| Investments in life insurance policies | (2312) | (1361) |
| Purchases of businesses, net of cash acquired | (53111) | (20769) |
| Capitalization of internally developed software costs | (10919) | (14138) |
| Proceeds from note receivable | 154 | 154 |
| Proceeds from sale of property and equipment |  | 102 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (70080) | (39677) |
| **Cash flows from financing activities:** |  |  |
| Proceeds from exercises of stock options | 2591 | 1215 |
| Shares redeemed for employee tax withholdings | (32507) | (21080) |
| Share repurchases | (134369) | (97264) |
| Proceeds from bank borrowings | 552000 | 618500 |
| Repayments of bank borrowings | (251875) | (430938) |
| Payments for debt issuance costs |  | (1446) |
| Deferred payments for business acquisitions | (36) | (261) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by financing activities | 135804 | 68726 |
| Effect of exchange rate changes on cash | 156 | (49) |
| Net increase in cash and cash equivalents | 39100 | 5497 |
| Cash and cash equivalents at beginning of the period | 21911 | 12149 |
| Cash and cash equivalents at end of the period | $61011 | $17646 |

---

------

**HURON CONSULTING GROUP INC.**

**SEGMENT OPERATING RESULTS AND OTHER OPERATING DATA**

**(Unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>June 30,** | **Three Months Ended<br>June 30,** | **Percent<br>Increase<br>(Decrease)** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** | **Percent<br>Increase<br>(Decrease)** |
|<br>**Segment and Consolidated Operating Results (in thousands):** | **2025** | **2024** | **Percent<br>Increase<br>(Decrease)** | **2025** | **2024** | **Percent<br>Increase<br>(Decrease)** |
| **Healthcare:** |  |  |  |  |  |  |
| Revenues before reimbursable expenses | $197822 | $190098 | 4.1% | $396312 | $370840 | 6.9% |
| Operating income | $59651 | $55246 | 8.0% | $115967 | $97940 | 18.4% |
| Segment operating margin | 30.2% | 29.1% |  | 29.3% | 26.4% |  |
| **Education:** |  |  |  |  |  |  |
| Revenues before reimbursable expenses | $129301 | $122753 | 5.3% | $252049 | $234336 | 7.6% |
| Operating income | $32329 | $30792 | 5.0% | $55389 | $52748 | 5.0% |
| Segment operating margin | 25.0% | 25.1% |  | 22.0% | 22.5% |  |
| **Commercial:** |  |  |  |  |  |  |
| Revenues before reimbursable expenses | $75382 | $58803 | 28.2% | $149834 | $122439 | 22.4% |
| Operating income | $12507 | $9015 | 38.7% | $23803 | $23054 | 3.2% |
| Segment operating margin | 16.6% | 15.3% |  | 15.9% | 18.8% |  |
| **Total Huron:** |  |  |  |  |  |  |
| Revenues before reimbursable expenses | $402505 | $371654 | 8.3% | $798195 | $727615 | 9.7% |
| Reimbursable expenses | 9250 | 9363 | (1.2)% | 17701 | 16787 | 5.4% |
| **Total revenues** | $411755 | $381017 | 8.1% | $815896 | $744402 | 9.6% |
| Items not allocated at the segment level: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unallocated corporate expenses | 54281 | 45626 | 19.0% | 106652 | 96565 | 10.4% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other gains, net | (71) | (15917) | N/M | (71) | (14349) | N/M |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring charges | 455 | 2047 | (77.8)% | 1847 | 4280 | (56.8)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 4168 | 3894 | 7.0% | 8345 | 7922 | 5.3% |
| Operating income | 45654 | 59403 | (23.1)% | 78386 | 79324 | (1.2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other expense, net | (17946) | (7308) | 145.6% | (29226) | (9669) | N/M |
| **Income before taxes** | $27708 | $52095 | (46.8)% | $49160 | $69655 | (29.4)% |
| **Other Operating Data:** |  |  |  |  |  |  |
| **Number of revenue-generating professionals by segment (at period end)**<sup>(1)</sup>**:** |  |  |  |  |  |  |
| Healthcare | 1329 | 1223 | 8.7% | 1329 | 1223 | 8.7% |
| Education | 1169 | 1115 | 4.8% | 1169 | 1115 | 4.8% |
| Commercial<sup>(2)</sup> | 2465 | 2266 | 8.8% | 2465 | 2266 | 8.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total (excluding Managed Services) | 4963 | 4604 | 7.8% | 4963 | 4604 | 7.8% |
| Managed Services<sup>(3)</sup> | 1918 | 1244 | 54.2% | 1918 | 1244 | 54.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | 6881 | 5848 | 17.7% | 6881 | 5848 | 17.7% |
| **Revenues before reimbursable expenses by capability:** |  |  |  |  |  |  |
| Consulting and Managed Services<sup>(4)</sup> | $229122 | $218339 | 4.9% | $453043 | $419898 | 7.9% |
| Digital | 173383 | 153315 | 13.1% | 345152 | 307717 | 12.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $402505 | $371654 | 8.3% | $798195 | $727615 | 9.7% |
| **Number of revenue-generating professionals by capability (at period end)**<sup>(1)</sup>**:** |  |  |  |  |  |  |
| Consulting | 1866 | 1691 | 10.3% | 1866 | 1691 | 10.3% |
| Managed Services<sup>(3)</sup> | 1918 | 1244 | 54.2% | 1918 | 1244 | 54.2% |
| Digital | 3097 | 2913 | 6.3% | 3097 | 2913 | 6.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | 6881 | 5848 | 17.7% | 6881 | 5848 | 17.7% |
| **Utilization rate by capability**<sup>(5)</sup>**:** |  |  |  |  |  |  |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| Consulting | 77.0% | 73.7% | 75.6% | 72.0% |
| Digital | 77.8% | 75.0% | 78.0% | 74.6% |

---

(1) Consists of our full-time consultants who generate revenues based on the number of hours worked; full-time equivalents, which consists of coaches and their support staff within the culture and organizational excellence solution, consultants who work variable schedules as needed by clients, and full-time employees who provide software support and maintenance services to clients; and our Managed Services professionals who provide revenue cycle management and research administration managed services and outsourcing at our healthcare, education and research-focused clients.

(2)&nbsp;&nbsp;&nbsp;&nbsp;The majority of our revenue-generating professionals within our Commercial segment can provide services across all of our industries, including healthcare and education, and the related costs of these professionals are allocated to each of the segments.

(3)&nbsp;&nbsp;&nbsp;&nbsp;We have separately presented the total number of revenue-generating professionals within our Managed Services capabilities of our Healthcare and Education segments. Our Healthcare Managed Services professionals provide revenue cycle billing, collections, insurance verification and change integrity services to clients. Our Education Managed Services professionals provide research administration managed services and outsourcing at our education and research-focused clients.

The number of Managed Services professionals within our Healthcare segment was 1,807 and 1,116 as of June 30, 2025 and 2024, respectively.

The number of Managed Services professionals within our Education segment was 111 and 128 as of June 30, 2025 and 2024, respectively.

(4)&nbsp;&nbsp;&nbsp;&nbsp;Managed Services capability revenues before reimbursable expenses within our Healthcare segment was $21.0 million and $16.7 million for the three months ended June 30, 2025 and 2024, respectively; and $39.3 million and $34.2 million for the six months ended June 30, 2025 and 2024, respectively.

Managed Services capability revenues before reimbursable expenses within our Education segment was $7.4 million and $6.8 million for the three months ended June 30, 2025 and 2024, respectively; and $14.7 million and $14.2 million for the six months ended June 30, 2025 and 2024, respectively.

(5)&nbsp;&nbsp;&nbsp;&nbsp;Utilization rate is calculated by dividing the number of hours our billable consultants worked on client assignments during a period by the total available working hours for these billable consultants during the same period. Available working hours are determined by the standard hours worked by each billable consultant, adjusted for part-time hours, and U.S. standard work weeks. Available working hours exclude local country holidays and vacation days. Utilization rates are presented for our revenue-generating professionals who primarily bill on an hourly basis. We have not presented utilization rates for our Managed Services professionals as most of the revenues generated by these employees are not billed on an hourly basis.

------

**HURON CONSULTING GROUP INC.**

**RECONCILIATION OF NET INCOME**

**TO ADJUSTED EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION**<sup>(6)</sup>

**(In thousands)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>June 30,** | **Three Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Revenues before reimbursable expenses** | $402505 | $371654 | $798195 | $727615 |
| **Reimbursable expenses** | 9250 | 9363 | 17701 | 16787 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total revenues** | $411755 | $381017 | $815896 | $744402 |
| **Net income** | $19430 | $37482 | $43966 | $55488 |
| **Net income as a percentage of total revenues** | 4.7% | 9.8% | 5.4% | 7.5% |
| Add back: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 8278 | 14613 | 5194 | 14167 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net of interest income | 9281 | 7954 | 14928 | 13094 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 7318 | 6244 | 14467 | 12425 |
| **Earnings before interest, taxes, depreciation and amortization (EBITDA)**<sup>(6)</sup> | 44307 | 66293 | 78555 | 95174 |
| Add back: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring charges | 560 | 2056 | 1898 | 4393 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2024 litigation settlement gain<sup>(7)</sup> |  | (11701) |  | (11701) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other losses (gains), net | (71) | (917) | (71) | 651 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction-related expenses | 3590 | 103 | 4886 | 1600 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unrealized losses on long-term investments<sup>(8)</sup> | 11929 |  | 16139 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency transaction losses (gains), net | 264 | (150) | 663 | (615) |
| **Adjusted EBITDA**<sup>(6)</sup> | $60579 | $55684 | $102070 | $89502 |
| **Adjusted EBITDA as a percentage of revenues before reimbursable expenses**<sup>(6)</sup> | 15.1% | 15.0% | 12.8% | 12.3% |

---

**HURON CONSULTING GROUP INC.**

**RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME**<sup>(6)</sup>

**(In thousands, except per share amounts)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended<br>June 30,** | **Three Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Net income** | $19430 | $37482 | $43966 | $55488 |
| **Weighted average shares - diluted** | 17772 | 18454 | 18137 | 18741 |
| **Diluted earnings per share** | $1.09 | $2.03 | $2.42 | $2.96 |
| Add back: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangible assets | 2302 | 1627 | 4338 | 3317 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring charges | 560 | 2056 | 1898 | 4393 |
| &nbsp;&nbsp;&nbsp;&nbsp;2024 litigation settlement gain<sup>(7)</sup> |  | (11701) |  | (11701) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other losses (gains), net | (71) | (917) | (71) | 651 |
| &nbsp;&nbsp;&nbsp;&nbsp;Transaction-related expenses | 3590 | 103 | 4886 | 1600 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized losses on long-term investments<sup>(8)</sup> | 11929 |  | 16139 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Tax effect of adjustments | (4075) | 2296 | (6384) | 452 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total adjustments, net of tax | 14235 | (6536) | 20806 | (1288) |
| **Adjusted net income**<sup>(6)</sup> | $33665 | $30946 | $64772 | $54200 |
| **Adjusted weighted average shares - diluted** | 17772 | 18454 | 18137 | 18741 |
| **Adjusted diluted earnings per share**<sup>(6)</sup> | $1.89 | $1.68 | $3.57 | $2.89 |

---

(6)&nbsp;&nbsp;&nbsp;&nbsp;In evaluating the company's financial performance and outlook, management uses earnings before interest, taxes, depreciation and amortization ("EBITDA"), adjusted EBITDA, adjusted EBITDA as a percentage of revenues before reimbursable expenses, adjusted net income, and adjusted diluted earnings per share, which are non-GAAP measures.

------

Management uses these non-GAAP financial measures to gain an understanding of the company's comparative operating performance (when comparing such results with previous periods or forecasts). These non-GAAP financial measures are used by management in their financial and operating decision making because management believes they reflect the company's ongoing business in a manner that allows for meaningful period-to-period comparisons. Management also uses these non-GAAP financial measures when publicly providing the company's business outlook, for internal management purposes, and as a basis for evaluating potential acquisitions and dispositions. Management believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating Huron's current operating performance and future prospects in the same manner as management does, if they so choose, and in comparing in a consistent manner Huron's current financial results with Huron's past financial results. Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance, cash flows or liquidity prepared in accordance with accounting principles generally accepted in the United States.

(7)&nbsp;&nbsp;&nbsp;&nbsp;The non-GAAP financial measures for the three and six months ended June 30, 2024 include an adjustment for the 2024 litigation settlement gain. In the second quarter of 2024, the company settled a litigation matter in which Huron was the plaintiff for $15.0 million, on a pre-tax basis. This $15.0 million settlement gain was recorded as a component of other gains, net on the consolidated statement of operations. The company has excluded from the non-GAAP measures $11.7 million, which is the value of the settlement gain that exceeds the third-party legal costs incurred during 2024 specific to this litigation matter, as this net gain is not indicative of the ongoing performance of Huron's business. Of the $3.3 million third-party legal costs incurred for this matter in the first half of 2024, $2.7 million was incurred in the first quarter and $0.6 million was incurred in the second quarter. Third-party legal expenses are recorded as a component of selling, general and administrative expenses on the statement of operations.

(8)&nbsp;&nbsp;&nbsp;&nbsp;The non-GAAP financial measures for the three and six months ended June 30, 2025 include an adjustment of $11.9 million and $16.1 million, respectively, of unrealized losses on long-term investments as these unrealized losses related to investments in third parties and are not indicative of the ongoing performance of Huron's business. These unrealized losses were recorded as a component of other income (expense), net on the consolidated statement of operations. The $11.9 million of unrealized losses recorded in the second quarter of 2025 included an $11.1 million non-cash credit-related impairment charge related to the company's convertible debt investment in a third-party and a $0.8 million non-cash impairment charge on the company's equity investment in a hospital-at-home company. The $16.1 million of unrealized losses in the first six months of 2025 included the $11.1 million non-cash credit-related impairment charge related to the company's convertible debt investment in a third-party and $5.0 million of non-cash impairment charges on the company's equity investment in a hospital-at-home company.

<br>