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):
February 3, 2005


Hudson Highland Group, Inc.
(Exact name of registrant as specified in its charter)


Delaware 000-50129 59-3547281
(State or Other Jurisdiction
of Incorporation)
(Commission File Number)  (I.R.S. Employer
Identification No.)

622 Third Avenue
New York, NY 10017
(Address of principal executive offices, including zip code)


Registrant's telephone number, including area code (212) 351-7300




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))


ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

        On February 3, 2005, Hudson Highland Group, Inc. issued a press release announcing its financial results for the quarter and year ended December 31, 2004. A copy of such press release is furnished as Exhibit 99.1 to this Current Report.

ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS.

  (a) Financial Statements.

  None.

  (b) Pro Forma Financial Information.

  None.

  (c) Exhibits.

  99.1 Press Release of Hudson Highland Group, Inc. issued on February 3, 2005.



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.


HUDSON HIGHLAND GROUP, INC.
(Registrant)


By:    /s/  RICHARD W. PEHLKE
Richard W. Pehlke
Executive Vice President and Chief Financial Officer

Dated:  February 3, 2005








2


Hudson Highland Group, Inc.
Current Report on Form 8-K

Exhibit Index



Exhibit
Number

Description

99.1 Press Release of Hudson Highland Group, Inc. issued on February 3, 2005.
























3

[GRAPHIC OMITTED]


For Immediate Release Contacts: Richard W. Pehlke
Hudson Highland Group
212-351-7285
rich.pehlke@hhgroup.com

John D. Lovallo
Ogilvy Public Relations Worldwide
212-880-5216
john.lovallo@ogilvypr.com

Hudson Highland Group Reports
2004 Fourth Quarter and Full Year Financial Results

NEW YORK, NY – February 3, 2005 – Hudson Highland Group, Inc. (NASDAQ: HHGP), one of the world’s leading providers of specialized professional staffing, retained executive search and human capital solutions, today announced financial results for the fourth quarter and full year ended December 31, 2004.

2004 Fourth Quarter Summary

  Revenue of $344.1 million, an increase of 20.9 percent from $284.6 million for the fourth quarter of 2003

  Gross margin of $128.9 million, or 37.5 percent of revenue, up 24.5 percent from $103.6 million, or 36.4 percent of revenue, for the same year ago period

  Adjusted EBITDA of $5.9 million, compared to a loss of $10.7 million in the fourth quarter of 2003

  Net loss of $1.3 million, or $0.13 per basic and diluted share, compared to a net loss of $43.4 million, or $5.14 per basic and diluted share for the fourth quarter of 2003

2004 Full Year Summary

  Revenue of $1.256 billion, an increase of 15.8 percent from $1.085 billion for 2003

  Gross margin of $470.2 million, or 37.4 percent of revenue, up 16.7 percent from $403.0 million, or 37.1 percent of revenue, for 2003

  Adjusted EBITDA of $1.0 million, compared to a loss of $60.1 million for 2003

  Cash and cash equivalents of $21.1 million

“The results we achieved in both the fourth quarter and the full year reflect our repositioning and the continued strengthening of both our business and the marketplace,” said Jon Chait, chairman and chief executive officer of Hudson Highland Group. “We experienced solid improvement both sequentially and year-over-year in all of our regional units. The hard work of all our employees allowed us to take an important step in our brief history by delivering $1.0 million of positive adjusted EBITDA for the full year and begin 2005 with solid momentum.”



Richard W. Pehlke, executive vice president and chief financial officer of Hudson Highland Group commented, “We anticipate making continued progress toward our long term goal of sustainable EBITDA margins in the 7 to 10 percent range. Given the current economic environment, we anticipate EBITDA margins in the range of 1.5 to 2 percent in 2005 and 3.5 to 4 percent in 2006.

“We expect the first quarter of 2005, which is historically our weakest, to show higher year-over-year revenue and a significant improvement in operating results, although EBITDA may not reach breakeven,” added Mr. Pehlke.

Full Year Results

For the full year 2004, Hudson Highland Group reported revenues of $1.256 billion and a net loss of $26.8 million, or $2.75 per basic and diluted share.

For the full year 2003, Hudson Highland Group reported revenues of $1.085 billion and a net loss of $328.8 million, which included a goodwill impairment charge of $202.8 million, or $39.15 per basic and diluted share.

Conference Call / Webcast

Hudson Highland Group will conduct a conference call today Thursday, February 3, 2005 at 10:30 AM ET to discuss this announcement. Investors wishing to participate can join the conference call by dialing 1-800-374-1532 followed by the participant passcode 3355299 at 10:20 AM ET. For those outside the United States, please call in on 1-706-634-5594 followed by the participant passcode 3355299. Hudson Highland Group’s quarterly conference call can also be accessed online through Yahoo! Finance at www.yahoo.com and the investor information section of the company’s website at .



















Hudson Highland Group

Hudson Highland Group is one of the world’s leading professional staffing, retained executive search and human capital solution providers. We help our clients achieve greater organizational performance by assessing, recruiting and developing the best and brightest people for their businesses. Our approximately 3,800 employees in more than 20 countries are dedicated to providing unparalleled service and value to our clients. More information about Hudson Highland Group is available at www.hhgroup.com.

Safe Harbor Statement

This press release contains statements that the company believes to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact included in this press release, including statements regarding the company’s future financial condition, results of operations, business operations and business prospects, are forward-looking statements. Words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “predict,” “believe” and similar words, expressions and variations of these words and expressions are intended to identify forward-looking statements. All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. These factors include, but are not limited to, the impact of global economic fluctuations on temporary contracting operations; the cyclical nature of the company’s executive search and mid-market professional staffing businesses; the company’s ability to manage its growth; risks associated with expansion; the company’s reliance on information systems and technology; competition; fluctuations in operating results; risks relating to foreign operations, including foreign currency fluctuations; dependence on highly skilled professionals and key management personnel; the impact of employees departing with existing executive search clients; risks maintaining professional reputation and brand name; restrictions imposed by blocking arrangements; exposure to employment-related claims, and limits on insurance coverage related thereto; government regulations; the company’s ability to successfully operate as an independent company and the level of costs associated therewith; and restrictions on the company’s operating flexibility due to the terms of its credit facility. Additional information concerning these and other factors is contained in the company’s filings with the Securities and Exchange Commission. These forward-looking statements speak only as of the date of this press release. The company assumes no obligation, and expressly disclaims any obligation, to update any forward-looking statements.

# # #


Financial Tables Follow











HUDSON HIGHLAND GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)


Three Months Ended
December 31,

Year Ended
December 31,

2004
2003
2004
2003

Revenue
    $ 344,090   $ 284,646   $ 1,256,354   $ 1,085,299  

Direct costs
    215,164    181,089    786,134    682,270  




       Gross margin    128,926    103,557    470,220    403,029  

Selling, general and administrative expenses
    128,749    119,986    489,322    484,407  
Goodwill impairment charge    --    --    --    202,785  
Business reorganization expenses (recoveries)    (89 )  17,281    3,361    26,823  
Merger and integration expenses (recoveries)    1,090    1,787    736    2,663  




       Operating loss    (824 )  (35,497 )  (23,199 )  (313,649 )

Other income (expense):
  
   Interest income (expense), net    (51 )  93    (104 )  (283 )
   Other, net    (75 )  (1,929 )  (1,834 )  (2,859 )





Loss before provision for income taxes
    (950 )  (37,333 )  (25,137 )  (316,791 )
Provision for income taxes    387    6,104    1,638    12,021  





Net loss
   $ (1,337 ) $ (43,437 ) $ (26,775 ) $ (328,812 )





Basic and diluted loss per share:
  
Loss before accounting change   $ (.13 ) $ (5.14 ) $ (2.75 ) $ (39.15 )
Net loss   $ (.13 ) $ (5.14 ) $ (2.75 ) $ (39.15 )

Weighted average shares outstanding
    10,185    8,448    9,729    8,399  


HUDSON HIGHLAND GROUP, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS
(in thousands, except per share amounts)

December 31,
2004

December 31,
2003

(unaudited)
ASSETS                 

Current assets:
  
Cash and cash equivalents   $ 21,064   $ 26,137  
Accounts receivable, net    197,582    149,042  
Other current assets    10,071    17,719  
Due from Monster Worldwide, Inc.    --    5,518  


                  Total current assets    228,717    198,416  

Property and equipment, net
    36,360    38,625  
Intangibles, net    6,104    2,180  
Other assets    9,571    11,703  


    $ 280,752   $ 250,924  


LIABILITIES AND STOCKHOLDERS' EQUITY        

Current liabilities:
  
Accounts payable   $ 27,023   $ 26,495  
Accrued expenses and other current liabilities    140,277    117,370  
Accrued business reorganization expenses    8,930    11,543  
Accrued merger and integration expenses    1,872    2,960  
Current portion of long term debt    4,066    453  


                  Total current liabilities    182,168    158,821  

Accrued business reorganization expenses, non-current
    6,832    14,840  
Accrued merger and integration expenses, non-current    3,329    4,209  
Other non-current liabilities    2,648    3,391  
Long-term debt, less current portion    2,041    302  


                  Total liabilities    197,018    181,563  

Commitments and contingencies
  

Stockholders' equity:
  
Preferred stock, $0.001 par value, 10,000 shares authorized;  
   none issued or outstanding    --    --  
Common stock, $0.001 par value, 100,000 shares authorized;  
   issued 10,306 and 8,573 shares, respectively    10    9  
Additional paid-in capital    353,836    315,130  
Retained deficit    (311,576 )  (284,801 )
Accumulated other comprehensive income:  
   Foreign currency translation adjustments    41,694    39,023  
Treasury stock, 8 and 0 shares, respectively    (230 )  --  


                  Total stockholders' equity    83,734    69,361  


    $ 280,752   $ 250,924  



HUDSON HIGHLAND GROUP, INC.
SEGMENT ANALYSIS
(in thousands)
(unaudited)

Americas
Europe
Asia Pac
Corporate
and Other

Total

For the Three Months Ended December 31, 2004
  

Revenue
                       
Hudson   $ 97,818   $ 120,250   $ 109,622   $ 441   $ 328,131  
Highland    11,968    1,988    2,003    --    15,959  





    $ 109,786   $ 122,238   $ 111,625   $ 441   $ 344,090  





Gross Margin   
Hudson   $ 25,155   $ 49,687   $ 38,519   $ 442   $ 113,803  
Highland    11,267    1,936    1,920    --    15,123  





    $ 36,422   $ 51,623   $ 40,439   $ 442   $ 128,926  





Adjusted EBITDA (1)   
Hudson   $ 4,653   $ 1,427   $ 7,391   $ (973 ) $ 12,498  
Highland    992    (177 )  124    --    939  
Corporate    --    --    --    (7,514 )  (7,514 )





    $ 5,645   $ 1,250   $ 7,515   $ (8,487 ) $ 5,923  






For the Three Months Ended December 31, 2003
  

Revenue
  
Hudson   $ 67,331   $ 99,091   $ 101,743       $ 268,165  
Highland    11,486    3,243    1,752        16,481  




    $ 78,817   $ 102,334   $ 103,495       $ 284,646  




Gross Margin   
Hudson   $ 16,672   $ 39,965   $ 31,508       $ 88,145  
Highland    10,915    3,122    1,375        15,412  




    $ 27,587   $ 43,087   $ 32,883       $ 103,557  




Adjusted EBITDA (1)   
Hudson   $ (1,569 ) $ (1,888 ) $ 2,926       $ (531 )
Highland    47    (2,017 )  88        (1,882 )
Corporate    --    --    --   $ (8,273 )  (8,273 )





    $ (1,522 ) $ (3,905 ) $ 3,014   $ (8,273 ) $ (10,686 )






(1) Non-GAAP earnings before interest, income taxes, special charges and depreciation and amortization ("Adjusted EBITDA") is presented to provide additional information about the Company's operations on a basis consistent with the measures which the Company uses to manage its operations and evaluate its performance. Management also uses this measurement to evaluate capital needs and working capital requirements. Adjusted EBITDA should not be considered in isolation or as a substitute for operating income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with generally accepted accounting principles or as a measure of the Company's profitability or liquidity. Furthermore, adjusted EBITDA as presented above may not be comparable with similarly titled measures reported by other companies.

HUDSON HIGHLAND GROUP, INC.
SEGMENT ANALYSIS
(in thousands)
(unaudited)

Americas
Europe
Asia Pac
Corporate
and Other

Total

For the Three Months Ended December 31, 2004
  

Revenue
                       
Hudson   $ 333,061   $ 447,483   $ 412,427   $ 1,704   $ 1,194,675  
Highland    44,916    7,451    9,312    --    61,679  





    $ 377,977   $ 454,934   $ 421,739   $ 1,704   $ 1,256,354  





Gross Margin   
Hudson   $ 85,054   $ 182,069   $ 143,360   $ 1,608   $ 412,091  
Highland    42,376    7,113    8,640    --    58,129  





    $ 127,430   $ 189,182   $ 152,000   $ 1,608   $ 470,220  





Adjusted EBITDA (1)   
Hudson   $ 10,707   $ 969   $ 23,358   $ (5,426 ) $ 29,608  
Highland    3,093    (1,292 )  1,070    --    2,871  
Corporate    --    --    --    (31,473 )  (31,473 )





    $ 13,800   $ (323 ) $ 24,428   $ (36,899 ) $ 1,006  






For the Year Ended December 31, 2003
  

Revenue
  
Hudson   $ 278,935   $ 364,766   $ 377,555       $ 1,021,256  
Highland    43,764    15,104    5,175        64,043  




    $ 322,699   $ 379,870   $ 382,730       $ 1,085,299  




Gross Margin   
Hudson   $ 65,220   $ 154,632   $ 122,840       $ 342,692  
Highland    41,866    14,034    4,437        60,337  




    $ 107,086   $ 168,666   $ 127,277       $ 403,029  




Adjusted EBITDA (1)   
Hudson   $ (12,343 ) $ (13,003 ) $ 6,606       $ (18,740 )
Highland    (3,683 )  (8,147 )  (682 )      (12,512 )
Corporate    --    --    --   $ (28,827 )  (28,827 )





    $ (16,026 ) $ (21,150 ) $ 5,924   $ (28,827 ) $ (60,079 )






(1) Non-GAAP earnings before interest, income taxes, special charges and depreciation and amortization ("Adjusted EBITDA") is presented to provide additional information about the Company's operations on a basis consistent with the measures which the Company uses to manage its operations and evaluate its performance. Management also uses this measurement to evaluate capital needs and working capital requirements. Adjusted EBITDA should not be considered in isolation or as a substitute for operating income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with generally accepted accounting principles or as a measure of the Company's profitability or liquidity. Furthermore, adjusted EBITDA as presented above may not be comparable with similarly titled measures reported by other companies.


HUDSON HIGHLAND GROUP, INC.
RECONCILIATION OF ADJUSTED EBITDA TO OPERATING LOSS
(in thousands)
(unaudited)


Three Months Ended
December 31,

Year Ended
December 31,

2004
2003
2004
2003

Hudson
                   
Adjusted EBITDA (1)   $ 12,498   $ (531 ) $ 29,608   $ (18,740 )
Business reorganization (expenses)    (125 )  (9,572 )  (1,016 )  (15,777 )
Merger and integration (expenses)    (495 )  (1,787 )  (141 )  (2,663 )
Depreciation and amortization    (5,051 )  (3,747 )  (16,243 )  (14,071 )
Goodwill impairment    --    --    --    (195,404 )




Operating income (loss)   $ 6,827   $ (15,637 ) $ 12,208   $ (246,655 )




Highland   
Adjusted EBITDA (1)   $ 939   $ (1,882 ) $ 2,871   $ (12,512 )
Business reorganization (expenses) recoveries    214    (7,629 )  (2,345 )  (10,829 )
Merger and integration (expenses)    (595 )  --    (595 )  --  
Depreciation and amortization    (500 )  (954 )  (1,805 )  (4,234 )
Goodwill impairment    --    --    --    (7,381 )




Operating income (loss)   $ 58   $ (10,465 ) $ (1,874 ) $ (34,956 )




Corporate and Other   
Adjusted EBITDA (1)   $ (7,514 ) $ (8,273 ) $ (31,473 ) $ (28,827 )
Business reorganization (expenses)    --    (80 )  --    (217 )
Depreciation and amortization    (195 )  (1,042 )  (2,060 )  (2,994 )




Corporate expenses   $ (7,709 ) $ (9,395 ) $ (33,533 ) $ (32,038 )




Hudson Highland Group consolidated   
Adjusted EBITDA (1)   $ 5,923   $ (10,686 ) $ 1,006   $ (60,079 )
Business reorganization (expenses) recoveries    89    (17,281 )  (3,361 )  (26,823 )
Merger and integration (expenses)    (1,090 )  (1,787 )  (736 )  (2,663 )
Depreciation and amortization    (5,746 )  (5,743 )  (20,108 )  (21,299 )
Goodwill impairment    --    --    --    (202,785 )




Operating loss   $ (824 ) $ (35,497 ) $ (23,199 ) $ (313,649 )





(1) Non-GAAP earnings before interest, income taxes, special charges and depreciation and amortization ("Adjusted EBITDA") is presented to provide additional information about the Company's operations on a basis consistent with the measures which the Company uses to manage its operations and evaluate its performance. Management also uses this measurement to evaluate capital needs and working capital requirements. Adjusted EBITDA should not be considered in isolation or as a substitute for operating income, cash flows from operating activities and other income or cash flow statement data prepared in accordance with generally accepted accounting principles or as a measure of the Company's profitability or liquidity. Furthermore, adjusted EBITDA as presented above may not be comparable with similarly titled measures reported by other companies.