Form: 8-K

Current report filing

March 9, 2022

Exhibit 99.1

 

 

 

 

 

 

 

FOR IMMEDIATE RELEASE

  

Contacts:

 

  

Investor Relations: Gregg Kvochak, (310) 556-8550

 

  

Media: Dan Gugler, (310) 226-2645

 

Korn Ferry Announces Third Quarter Fiscal 2022

Results of Operations

 

Highlights

 

Korn Ferry reports quarterly fee revenue of $680.7 million in Q3 FY’22, an increase of 43% from Q3 FY’21 and a sequential increase of 6% from Q2 FY’22.

 

Net income attributable to Korn Ferry of $84.1 million and diluted and adjusted diluted earnings per share of $1.54 and $1.59 in Q3 FY’22, respectively, all reaching new highs.

 

Operating income and Adjusted EBITDA both reached new highs in Q3 FY’22 at $126.3 million (operating margin of 18.6%) and $138.3 million (Adjusted EBITDA margin of 20.3%), respectively.

 

The Company repurchased 304,500 shares of stock during the quarter for $22.1 million.

 

Declared a quarterly dividend of $0.12 per share on March 8, 2022, which is payable on April 14, 2022, to stockholders of record on March 28, 2022.

 

During the third quarter, the Company completed the acquisition of Lucas Group, which is included in the RPO and Professional Search segment.

 

Los Angeles, CA, March 9, 2022 Korn Ferry (NYSE: KFY), a global organizational consulting firm, today announced third quarter fee revenue of $680.7 million, a new quarterly high. In addition, third quarter diluted earnings per share was $1.54 and adjusted diluted earnings per share was $1.59, both are new highs.

“I am extremely pleased with our results during the fiscal third quarter, as Korn Ferry once again achieved new financial performance highs. We generated $681 million in fee revenue, up 43% year over year and a new quarterly high. Our diluted and adjusted diluted earnings per share, at $1.54 and $1.59, respectively, were also new highs,” said Gary D. Burnison, CEO, Korn Ferry.

“Our solid performance over recent quarters is a reflection of the relevance of our strategy and solutions, the resilience of our colleagues, and the connection with our Korn Ferry brand,” Burnison added. “We are replicating and scaling our success and continuing to lead innovation at the intersection of talent and strategy in a digitally-enabled new world of work.”

 

 

 


1


 

Selected Financial Results

(dollars in millions, except per share amounts) (a)

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Fee revenue

 

$

680.7

 

 

$

475.4

 

 

$

1,905.6

 

 

$

1,254.9

 

Total revenue

 

$

685.0

 

 

$

477.9

 

 

$

1,916.5

 

 

$

1,262.6

 

Operating income

 

$

126.3

 

 

$

65.2

 

 

$

331.3

 

 

$

69.5

 

Operating margin

 

 

18.6

%

 

 

13.7

%

 

 

17.4

%

 

 

5.5

%

Net income attributable to Korn Ferry

 

$

84.1

 

 

$

51.3

 

 

$

234.7

 

 

$

48.3

 

Basic earnings per share

 

$

1.55

 

 

$

0.95

 

 

$

4.33

 

 

$

0.89

 

Diluted earnings per share

 

$

1.54

 

 

$

0.94

 

 

$

4.28

 

 

$

0.88

 

 

Adjusted Results (b):

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Adjusted EBITDA

 

$

138.3

 

 

$

96.7

 

 

$

394.5

 

 

$

173.4

 

Adjusted EBITDA margin

 

 

20.3

%

 

 

20.3

%

 

 

20.7

%

 

 

13.8

%

Adjusted net income attributable to Korn Ferry

 

$

86.9

 

 

$

51.9

 

 

$

245.7

 

 

$

71.1

 

Adjusted basic earnings per share

 

$

1.60

 

 

$

0.96

 

 

$

4.53

 

 

$

1.31

 

Adjusted diluted earnings per share

 

$

1.59

 

 

$

0.95

 

 

$

4.48

 

 

$

1.30

 

___________

(a)

Numbers may not total due to rounding.

(b)

Adjusted EBITDA refers to earnings before interest, taxes, depreciation and amortization, further adjusted to exclude integration/acquisition costs, impairment of fixed assets, impairment of right of use assets and net restructuring charges when applicable. Adjusted results on a consolidated basis are non-GAAP financial measures that adjust for the following, as applicable (see attached reconciliations):

 

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Integration/acquisition costs

 

$

3.2

 

 

$

 

 

$

4.3

 

 

$

0.7

 

Impairment of fixed assets

 

$

 

 

$

 

 

$

1.9

 

 

$

 

Impairment of right of use assets

 

$

 

 

$

 

 

$

7.4

 

 

$

 

Restructuring charges, net

 

$

 

 

$

0.8

 

 

$

 

 

$

30.7

 

 

The Company reported fee revenue in Q3 FY’22 of $680.7 million, an increase of 43% (up 46% on a constant currency basis) compared to Q3 FY’21.  Fee revenue increased in all lines of business. The increase in fee revenue when compared to Q3 FY’21 was primarily due to an increase in new business in the quarter driven by the increased relevance of the Company’s solutions.

Operating margin was 18.6% in Q3 FY’22 compared to 13.7% in the year-ago quarter.  Adjusted EBITDA margin was 20.3% in both Q3 FY’22 and Q3 FY’21.  Net income attributable to Korn Ferry was $84.1 million compared to $51.3 million in Q3 FY’21.

The year-over-year improvement in operating margin was due to the increase in fee revenue discussed above, improved productivity resulting from work being conducted virtually, and cost savings from the structural changes made to the Company’s business during the pandemic. Partially offsetting this were increases in compensation and benefits expense, general and administrative expenses and cost of services expense.  The increase in compensation and benefits expense was driven by higher salaries and related payroll taxes and performance-related bonus expense.  The increase in general and administrative expenses was primarily due to the acquisition of the Lucas Group along with the associated integration and acquisition costs.  The higher cost of services expense was primarily due to the Lucas Group acquisition.

Adjusted EBITDA margin remained unchanged compared to the year-ago quarter.

 

 

 

2


 

 

Results by Line of Business

Selected Consulting Data

(dollars in millions) (a)

 

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Fee revenue

 

$

162.9

 

 

$

136.3

 

 

$

476.3

 

 

$

362.3

 

Total revenue

 

$

163.8

 

 

$

136.6

 

 

$

478.6

 

 

$

363.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending number of consultants and execution staff (b)

 

 

1,787

 

 

 

1,528

 

 

 

1,787

 

 

 

1,528

 

Hours worked in thousands (c)

 

 

424

 

 

 

372

 

 

 

1,295

 

 

 

1,137

 

Average bill rate (d)

 

$

384

 

 

$

367

 

 

$

368

 

 

$

319

 

 

Adjusted Results (e):

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Adjusted EBITDA

 

$

28.6

 

 

$

27.5

 

 

$

85.5

 

 

$

54.3

 

Adjusted EBITDA margin

 

 

17.5

%

 

 

20.2

%

 

 

17.9

%

 

 

15.0

%

 ___________

(a)

Numbers may not total due to rounding.

(b)

Represents number of employees originating, delivering and executing consulting services.

(c)

The number of hours worked by consultant and execution staff during the period.

(d)

The amount of fee revenue divided by the number of hours worked by consultants and execution staff.

(e)

Adjusted results exclude the following:

 

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Impairment of fixed assets

 

$

 

 

$

 

 

$

0.3

 

 

$

 

Impairment of right of use assets

 

$

 

 

$

 

 

$

2.5

 

 

$

 

Restructuring charges, net

 

$

 

 

$

0.3

 

 

$

 

 

$

14.2

 

 

Fee revenue was $162.9 million in Q3 FY’22 compared to $136.3 million in Q3 FY’21, an increase of $26.6 million or 20% (up 22% on a constant currency basis). Growth in Consulting fee revenue continues to be driven by significant client workforce transformation initiatives including DE&I and ESG, delivered through our Organization Strategy, Assessment and Succession, and Leadership Development solutions. In addition, Total Rewards offering has increased as clients address compensation and retention issues associated with labor market dislocation and pay governance issues.

Adjusted EBITDA was $28.6 million in Q3 FY’22 with an Adjusted EBITDA margin of 17.5% compared to Adjusted EBITDA of $27.5 million with an associated margin of 20.2%, respectively, in the year-ago quarter. This increase in Adjusted EBITDA resulted from the increase in fee revenue outlined above, partially offset by an increase in compensation and benefits expense.  The increase in compensation and benefits expense was driven by higher salaries and related payroll taxes and performance-related bonus expense due to an increase in fee revenue and headcount.

 

 

 

 

 

 


3


 

Selected Digital Data

(dollars in millions) (a)

 

Digital leverages an artificial intelligence powered, machine-learning platform to help identify the best structures, roles, capabilities, and behaviors needed to drive business forward. This end-to-end platform combines Korn Ferry proprietary data, client data, and external market data to help make better, faster decisions about organizations, leadership, and people.

 

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Fee revenue

 

$

90.2

 

 

$

75.8

 

 

$

259.5

 

 

$

206.8

 

Total revenue

 

$

90.5

 

 

$

76.0

 

 

$

259.9

 

 

$

207.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending number of consultants

 

 

284

 

 

 

302

 

 

 

284

 

 

 

302

 

Subscription & License fee revenue

 

$

29.0

 

 

$

22.6

 

 

$

79.7

 

 

$

66.3

 

 

Adjusted Results (b):

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Adjusted EBITDA

 

$

28.1

 

 

$

27.1

 

 

$

82.3

 

 

$

58.2

 

Adjusted EBITDA margin

 

 

31.2

%

 

 

35.8

%

 

 

31.7

%

 

 

28.1

%

___________

(a)

Numbers may not total due to rounding.

(b)

Adjusted results exclude the following:

 

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Impairment of fixed assets

 

$

 

 

$

 

 

$

0.2

 

 

$

 

Impairment of right of use assets

 

$

 

 

$

 

 

$

1.3

 

 

$

 

Integration/acquisition costs

 

$

 

 

$

 

 

$

 

 

$

0.6

 

Restructuring charges, net

 

$

 

 

$

 

 

$

 

 

$

2.9

 

 

Fee revenue was $90.2 million in Q3 FY’22 compared to $75.8 million in Q3 FY’21, an increase of $14.4 million or 19% (up 22% on a constant currency basis).  The increase in fee revenue was primarily due to growth in Total Rewards offering as companies contend with elevated levels of attrition due to dislocation in the labor markets and professional development around sales effectiveness as companies reassess their commercial models in a post-COVID world.

Adjusted EBITDA was $28.1 million in Q3 FY’22 with an Adjusted EBITDA margin of 31.2% compared to $27.1 million and 35.8%, respectively, in the year-ago quarter.  Contributing to the increase were higher fee revenues. Partially offsetting this was an increase in compensation and benefits expense, driven by higher performance-related bonus expense, salaries and related payroll taxes and commission expense.

 


4


 

Selected Executive Search Data(a)

(dollars in millions) (b)

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Fee revenue

 

$

239.0

 

 

$

168.1

 

 

$

691.4

 

 

$

436.3

 

Total revenue

 

$

240.0

 

 

$

168.5

 

 

$

694.2

 

 

$

438.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending number of consultants

 

 

581

 

 

 

522

 

 

 

581

 

 

 

522

 

Average number of consultants

 

 

576

 

 

 

517

 

 

 

553

 

 

 

539

 

Engagements billed

 

 

4,335

 

 

 

3,260

 

 

 

8,862

 

 

 

6,464

 

New engagements (c)

 

 

1,787

 

 

 

1,301

 

 

 

5,362

 

 

 

3,747

 

 

Adjusted Results (d):

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Adjusted EBITDA

 

$

65.7

 

 

$

41.7

 

 

$

193.4

 

 

$

78.0

 

Adjusted EBITDA margin

 

 

27.5

%

 

 

24.8

%

 

 

28.0

%

 

 

17.9

%

________

(a)

Executive Search is the sum of the individual Executive Search Reporting Segments and is presented on a consolidated basis as it is consistent with the Company’s discussion of its Lines of Business, and financial metrics used by the Company’s investor base.

(b)

Numbers may not total due to rounding.

(c)

Represents new engagements opened in the respective period.

(d)

Executive Search Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures that adjust for the following:

 

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Impairment of fixed assets

 

$

 

 

$

 

 

$

0.1

 

 

$

 

Impairment of right of use assets

 

$

 

 

$

 

 

$

0.9

 

 

$

 

Restructuring charges, net

 

$

 

 

$

0.4

 

 

$

 

 

$

10.4

 

 

Fee revenue was $239.0 million and $168.1 million in Q3 FY’22 and Q3 FY’21, respectively, a year-over-year increase of $70.9 million or 42% (up 44% on a constant currency basis).  The increase in fee revenue was driven by an increase in the number of new search engagements as well as an increase in the average fee revenue per search. These increases were across all regions with the largest increase in North America.

Adjusted EBITDA was $65.7 million in Q3 FY’22 with an Adjusted EBITDA margin of 27.5% compared to Adjusted EBITDA of $41.7 million and Adjusted EBITDA margin of 24.8%, respectively, in the year-ago quarter.  This improvement resulted from the increase in fee revenue discussed above, as well as productivity realized from work being conducted virtually and cost savings from the structural changes made during the pandemic. These changes were partially offset by increases in compensation and benefits expense due to an increase in performance-related bonus expense and salaries and related payroll taxes.

 

 

5


 

 

Selected RPO and Professional Search Data

(dollars in millions) (a)

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Fee revenue

 

$

188.7

 

 

$

95.2

 

 

$

478.5

 

 

$

249.5

 

Total revenue

 

$

190.6

 

 

$

96.8

 

 

$

483.8

 

 

$

254.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Engagements billed (b)

 

 

2,716

 

 

 

1,430

 

 

 

4,770

 

 

 

2,659

 

New engagements (c)

 

 

1,693

 

 

 

867

 

 

 

3,729

 

 

 

2,088

 

 

Adjusted Results (d):

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Adjusted EBITDA

 

$

44.1

 

 

$

19.6

 

 

$

114.3

 

 

$

39.5

 

Adjusted EBITDA margin

 

 

23.4

%

 

 

20.6

%

 

 

23.9

%

 

 

15.8

%

___________

(a)

Numbers may not total due to rounding.

(b)

Represents professional search engagements billed.

(c)

Represents new professional search engagements opened in the respective period.

(d)

Adjusted results exclude the following:

 

 

Third Quarter

 

 

Year to Date

 

 

 

FY’22

 

 

FY’21

 

 

FY’22

 

 

FY’21

 

Impairment of fixed assets

 

$

 

 

$

 

 

$

1.3

 

 

$

 

Impairment of right of use assets

 

$

 

 

$

 

 

$

2.6

 

 

$

 

Integration/acquisition costs

 

$

1.4

 

 

$

 

 

$

1.4

 

 

$

 

Restructuring charges, net

 

$

 

 

$

0.1

 

 

$

 

 

$

3.2

 

Fee revenue was $188.7 million in Q3 FY’22, an increase of $93.5 million or 98% (up 101% on a constant currency basis), compared to the year-ago quarter.  The higher fee revenue was driven by an increase in Professional Search fee revenue of $54.0 million or 150% (154% at constant currency) and an increase in recruitment process outsourcing (“RPO”) fee revenue of $39.5 million or 67% (69% at constant currency).  Professional Search fee revenue increased primarily due to an increase in both the number of engagements billed and the weighted-average fee billed per engagement and fee revenue generated by the acquisition of the Lucas Group that took place on November 1, 2021.  RPO fee revenue increased due to the wider adoption of RPO services in the market in combination with our differentiated solutions.

Adjusted EBITDA was $44.1 million in Q3 FY’22 with an Adjusted EBITDA margin of 23.4% compared to $19.6 million and 20.6%, respectively, in the year-ago quarter.  The increase in Adjusted EBITDA was due to the higher fee revenue discussed above, as well as improved productivity realized from work being conducted virtually and cost savings resulting from the structural changes made during the pandemic. Partially offsetting this were increases in compensation and benefits expense driven by higher salaries and related payroll taxes and commission expense as a result of increases in fee revenue, overall profitability, headcount and the acquisition of the Lucas Group.  Also partially offsetting the increase in Adjusted EBITDA was an increase in cost of services expense due to the acquisition of Lucas Group.

 

 

6


 

 

Outlook

Despite the continuing strength in new business trends coming out of Q3 FY’22, the very recent situation in Eastern Europe presents a level of risk and uncertainty that is difficult to quantify.  With this in mind and assuming no new major pandemic related lockdowns or further changes in worldwide geopolitical conditions, economic conditions, financial markets or foreign exchange rates, on a consolidated basis:

 

Q4 FY’22 fee revenue is expected to be in the range of $670 million and $690 million; and

 

Q4 FY’22 diluted earnings per share is expected to range between $1.44 to $1.60.

 

On a consolidated adjusted basis:

 

Q4 FY’22 adjusted diluted earnings per share is expected to be in the range from $1.49 to $1.63.

 

 

 

Q4 FY’22

Earnings Per Share Outlook

 

 

 

Low

 

 

High

 

 

 

 

 

 

 

 

 

 

Consolidated diluted earnings per share

 

$

1.44

 

 

$

1.60

 

Integration/acquisition costs

 

 

0.06

 

 

 

0.04

 

Tax rate impact

 

 

(0.01

)

 

 

(0.01

)

Consolidated adjusted diluted earnings per share(1)

 

$

1.49

 

 

$

1.63

 

________

 

(1)

Consolidated adjusted diluted earnings per share is a non-GAAP financial measure that excludes the items listed in the table.

 

Earnings Conference Call Webcast

The earnings conference call will be held today at 12:00 PM (EST) and hosted by CEO Gary Burnison, CFO Robert Rozek and SVP Finance Gregg Kvochak.  The conference call will be webcast and available online at ir.kornferry.com.  We will also post to this section of our website earnings slides, which will accompany our webcast, and other important information, and encourage you to review the information that we make available on our website.

7


 

About Korn Ferry

Korn Ferry is a global organizational consulting firm.  We help clients synchronize strategy and talent to drive superior performance.  We work with organizations to design their structures, roles, and responsibilities.  We help them hire the right people to bring their strategy to life.  And we advise them on how to reward, develop, and motivate their people.  Visit kornferry.com for more information.

Forward-Looking Statements

Statements in this press release and our conference call that relate to our outlook, projections, goals, strategies, future plans and expectations, and other statements of future events or conditions are forward-looking statements that involve a number of risks and uncertainties. Words such as “believes”, “expects”, “anticipates”, “goals”, “estimates”, “guidance”, “may”, “should”, “could”, “will” or “likely”, and variations of such words and similar expressions are intended to identify such forward-looking statements. Statements that refer to or are based on estimates, forecasts, projections, uncertain events or assumptions, including statements relating to expected demand for our products and services, the magnitude and duration of the impact of the COVID-19 outbreak on our business, employees, customers and our ability to provide services in affected regions, and the potential opportunities for our business as a result of worldwide changes in how companies conduct business as a result of COVID-19.  Readers are cautioned not to place undue reliance on such statements.  Such statements are based on current expectations; actual results in future periods may differ materially from those currently expected or desired because of a number of risks and uncertainties that are beyond the control of Korn Ferry.  The potential risks and uncertainties include those relating to the ultimate magnitude and duration of COVID-19 and any future pandemic or similar outbreaks, and related restrictions and operational requirements that apply to our business and the businesses of our clients, and any related negative impacts on our business, employees, customers and our ability to provide services in affected regions, global and local political or economic developments in or affecting countries where we have operations, competition, changes in demand for our services as a result of automation, the dependence on and costs of attracting and retaining qualified and experienced consultants, our ability to maintain relationships with customers and suppliers and retain key employees, maintaining our brand name and professional reputation, potential legal liability and regulatory developments, the portability of client relationships, consolidation of the industries we serve, changes and developments in government laws and regulations, evolving investor and customer expectations with regard to environmental matters, currency fluctuations in our international operations, risks related to growth, alignment of our cost structure, restrictions imposed by off-limits agreements, reliance on information processing systems, cyber security vulnerabilities, changes to data security, data privacy and data protection laws, limited protection of our intellectual property, our ability to enhance and develop new technology, our ability to develop new products and services, the utilization and billing rates of our consultants, dependence on third parties for the execution of critical functions, our ability to successfully recover from a disaster or other business continuity problems, changes in our accounting estimates/assumptions, technical guidance relating to the Tax Act, treaties, or regulations on our business and our company, impairment of goodwill and other intangible assets, deferred tax assets that we may not be able to use, our indebtedness, the phase-out of the London Interbank Offered Rate, the withdrawal of the United Kingdom from the European Union, expansion of social media platforms, seasonality, ability to effect acquisition and integrate acquired businesses and employment liability risk.  For a detailed description of risks and uncertainties that could cause differences, please refer to Korn Ferry’s periodic filings with the Securities and Exchange Commission.  Korn Ferry disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Use of Non-GAAP Financial Measures

This press release contains financial information calculated other than in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”).  In particular, it includes:

 

Adjusted net income attributable to Korn Ferry, adjusted to exclude integration/acquisition costs, impairment of fixed assets, impairment of right of use assets and restructuring charges net of income tax effect;

 

Adjusted basic and diluted earnings per share, adjusted to exclude integration/acquisition costs, impairment of fixed assets, impairment of right of use assets and restructuring charges net of income tax effect;

 

Constant currency (calculated using a quarterly average) percentages that represent the percentage change that would have resulted had exchange rates in the prior period been the same as those in effect in the current period;

 

Consolidated and Executive Search Adjusted EBITDA, which is earnings before interest, taxes, depreciation and amortization, further adjusted to exclude integration/acquisition costs, impairment of fixed assets, impairment of right of use assets and restructuring charges, and Consolidated and Executive Search Adjusted EBITDA margin.

 

 

8


 

 

This non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial information determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of the Company’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Management believes the presentation of non-GAAP financial measures in this press release provides meaningful supplemental information regarding Korn Ferry’s performance by excluding certain charges that may not be indicative of Korn Ferry’s ongoing operating results.  These non-GAAP financial measures are performance measures and are not indicative of the liquidity of Korn Ferry.  These charges, which are described in the footnotes in the attached reconciliations, represent 1) costs we incurred to acquire and integrate a portion of our Digital business and RPO & Professional Search business, 2) impairment of fixed assets associated with the decision to terminate and sublease some of our offices, 3) impairment of right of use assets due to the decision to terminate and sublease some of our offices and 4) charges we incurred to restructure the Company as a result of COVID-19. The use of non-GAAP financial measures facilitates comparisons to Korn Ferry’s historical performance.  Korn Ferry includes non-GAAP financial measures because management believes they are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its evaluation of Korn Ferry’s ongoing operations and financial and operational decision-making.  Adjusted net income attributable to Korn Ferry, adjusted basic and diluted earnings per share and Consolidated and Executive Search Adjusted EBITDA, exclude certain charges that management does not consider on-going in nature and allows management and investors to make more meaningful period-to-period comparisons of the Company’s operating results.  Management further believes that Consolidated and Executive Search Adjusted EBITDA is useful to investors because it is frequently used by investors and other interested parties to measure operating performance among companies with different capital structures, effective tax rates and tax attributes and capitalized asset values, all of which can vary substantially from company to company. In the case of constant currency percentages, management believes the presentation of such information provides useful supplemental information regarding Korn Ferry's performance as excluding the impact of exchange rate changes on Korn Ferry's financial performance allows investors to make more meaningful period-to-period comparisons of the Company’s operating results, to better identify operating trends that may otherwise be masked or distorted by exchange rate changes and to perform related trend analysis, and provides a higher degree of transparency of information used by management in its evaluation of Korn Ferry's ongoing operations and financial and operational decision-making.

[Tables attached]

 

 

9


 

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

January 31,

 

 

January 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(unaudited)

 

Fee revenue

 

$

680,741

 

 

$

475,360

 

 

$

1,905,579

 

 

$

1,254,896

 

Reimbursed out-of-pocket engagement expenses

 

 

4,215

 

 

 

2,520

 

 

 

10,873

 

 

 

7,656

 

           Total revenue

 

 

684,956

 

 

 

477,880

 

 

 

1,916,452

 

 

 

1,262,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

445,870

 

 

 

326,333

 

 

 

1,273,746

 

 

 

917,530

 

General and administrative expenses

 

 

60,811

 

 

 

47,271

 

 

 

175,143

 

 

 

140,836

 

Reimbursed expenses

 

 

4,215

 

 

 

2,520

 

 

 

10,873

 

 

 

7,656

 

Cost of services

 

 

31,666

 

 

 

20,028

 

 

 

77,988

 

 

 

50,198

 

Depreciation and amortization

 

 

16,104

 

 

 

15,735

 

 

 

47,381

 

 

 

46,068

 

Restructuring charges, net

 

 

-

 

 

 

838

 

 

 

-

 

 

 

30,732

 

           Total operating expenses

 

 

558,666

 

 

 

412,725

 

 

 

1,585,131

 

 

 

1,193,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

126,290

 

 

 

65,155

 

 

 

331,321

 

 

 

69,532

 

Other (loss) income, net

 

 

(7,277

)

 

 

14,935

 

 

 

2,236

 

 

 

26,374

 

Interest expense, net

 

 

(7,029

)

 

 

(7,298

)

 

 

(18,820

)

 

 

(21,686

)

Income before provision for income taxes

 

 

111,984

 

 

 

72,792

 

 

 

314,737

 

 

 

74,220

 

Income tax provision

 

 

26,927

 

 

 

21,204

 

 

 

76,951

 

 

 

25,409

 

Net income

 

 

85,057

 

 

 

51,588

 

 

 

237,786

 

 

 

48,811

 

           Net income attributable to noncontrolling interest

 

 

(956

)

 

 

(269

)

 

 

(3,090

)

 

 

(547

)

Net income attributable to Korn Ferry

 

$

84,101

 

 

$

51,319

 

 

$

234,696

 

 

$

48,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share attributable to Korn Ferry:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Basic

 

$

1.55

 

 

$

0.95

 

 

$

4.33

 

 

$

0.89

 

      Diluted

 

$

1.54

 

 

$

0.94

 

 

$

4.28

 

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Basic

 

 

52,999

 

 

 

52,596

 

 

 

52,958

 

 

 

53,030

 

      Diluted

 

 

53,495

 

 

 

53,013

 

 

 

53,538

 

 

 

53,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per share:

 

$

0.12

 

 

$

0.10

 

 

$

0.36

 

 

$

0.30

 

 

 


 

KORN FERRY AND SUBSIDIARIES

FINANCIAL SUMMARY BY REPORTING SEGMENT

(dollars in thousands)

(unaudited)

 

 

 

 

 

Three Months Ended January 31,

 

 

Nine Months Ended January 31,

 

 

 

 

2022

 

 

 

2021

 

 

% Change

 

 

2022

 

 

 

 

2021

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting

 

$

162,889

 

 

 

 

$

136,268

 

 

 

19.5

%

 

$

476,260

 

 

 

 

$

362,271

 

 

 

31.5

%

Digital

 

 

90,194

 

 

 

 

 

75,791

 

 

 

19.0

%

 

 

259,504

 

 

 

 

 

206,807

 

 

 

25.5

%

Executive Search:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

152,597

 

 

 

 

 

106,002

 

 

 

44.0

%

 

 

449,472

 

 

 

 

 

266,485

 

 

 

68.7

%

 

EMEA

 

 

47,509

 

 

 

 

 

35,991

 

 

 

32.0

%

 

 

132,690

 

 

 

 

 

97,701

 

 

 

35.8

%

 

Asia Pacific

 

 

31,425

 

 

 

 

 

21,643

 

 

 

45.2

%

 

 

88,385

 

 

 

 

 

59,702

 

 

 

48.0

%

 

Latin America

 

 

7,468

 

 

 

 

 

4,468

 

 

 

67.1

%

 

 

20,815

 

 

 

 

 

12,419

 

 

 

67.6

%

Total Executive Search (a)

 

 

238,999

 

 

 

 

 

168,104

 

 

 

42.2

%

 

 

691,362

 

 

 

 

 

436,307

 

 

 

58.5

%

RPO and Professional Search

 

 

188,659

 

 

 

 

 

95,197

 

 

 

98.2

%

 

 

478,453

 

 

 

 

 

249,511

 

 

 

91.8

%

 

Total fee revenue

 

 

680,741

 

 

 

 

 

475,360

 

 

 

43.2

%

 

 

1,905,579

 

 

 

 

 

1,254,896

 

 

 

51.9

%

Reimbursed out-of-pocket engagement expenses

 

 

4,215

 

 

 

 

 

2,520

 

 

 

67.3

%

 

 

10,873

 

 

 

 

 

7,656

 

 

 

42.0

%

 

Total revenue

 

$

684,956

 

 

 

 

$

477,880

 

 

 

43.3

%

 

$

1,916,452

 

 

 

 

$

1,262,552

 

 

 

51.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Total Executive Search is the sum of the individual Executive Search Reporting Segments and is presented on a consolidated basis as it is consistent with the Company’s discussion of its Lines of Business, and financial metrics used by the Company’s investor base.

 

 


 

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

 

 

January 31,

 

 

April 30,

 

 

 

2022

 

 

2021

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

846,505

 

 

$

850,778

 

Marketable securities

 

 

73,110

 

 

 

63,667

 

Receivables due from clients, net of allowance for doubtful accounts of $34,617 and $29,324 at January 31, 2022 and April 30, 2021, respectively

 

 

603,346

 

 

 

448,733

 

Income taxes and other receivables

 

 

41,708

 

 

 

40,024

 

Unearned compensation

 

 

62,446

 

 

 

53,206

 

Prepaid expenses and other assets

 

 

40,635

 

 

 

30,724

 

Total current assets

 

 

1,667,750

 

 

 

1,487,132

 

 

 

 

 

 

 

 

 

 

Marketable securities, non-current

 

 

187,635

 

 

 

182,692

 

Property and equipment, net

 

 

131,198

 

 

 

131,778

 

Operating lease right-of-use assets, net

 

 

154,818

 

 

 

174,121

 

Cash surrender value of company-owned life insurance policies, net of loans

 

 

181,126

 

 

 

161,295

 

Deferred income taxes

 

 

77,000

 

 

 

73,106

 

Goodwill

 

 

699,518

 

 

 

626,669

 

Intangible assets, net

 

 

89,574

 

 

 

92,949

 

Unearned compensation, non-current

 

 

126,082

 

 

 

102,356

 

Investments and other assets

 

 

21,395

 

 

 

24,428

 

Total assets

 

$

3,336,096

 

 

$

3,056,526

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Accounts payable

 

$

47,203

 

 

$

44,993

 

Income taxes payable

 

 

28,771

 

 

 

23,041

 

Compensation and benefits payable

 

 

429,683

 

 

 

394,606

 

Operating lease liability, current

 

 

46,583

 

 

 

47,986

 

Other accrued liabilities

 

 

298,911

 

 

 

239,444

 

Total current liabilities

 

 

851,151

 

 

 

750,070

 

 

 

 

 

 

 

 

 

 

Deferred compensation and other retirement plans

 

 

384,437

 

 

 

346,455

 

Operating lease liability, non-current

 

 

142,349

 

 

 

155,998

 

Long-term debt

 

 

395,303

 

 

 

394,794

 

Deferred tax liabilities

 

 

2,936

 

 

 

3,832

 

Other liabilities

 

 

24,675

 

 

 

36,602

 

Total liabilities

 

 

1,800,851

 

 

 

1,687,751

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

Common stock: $0.01 par value, 150,000 shares authorized, 75,347 and 74,915 shares issued and 54,216 and 54,008 shares outstanding at January 31, 2022 and April 30, 2021, respectively

 

 

562,564

 

 

 

583,260

 

Retained earnings

 

 

1,049,431

 

 

 

834,949

 

Accumulated other comprehensive loss, net

 

 

(80,718

)

 

 

(51,820

)

Total Korn Ferry stockholders' equity

 

 

1,531,277

 

 

 

1,366,389

 

Noncontrolling interest

 

 

3,968

 

 

 

2,386

 

Total stockholders' equity

 

 

1,535,245

 

 

 

1,368,775

 

Total liabilities and stockholders' equity

 

$

3,336,096

 

 

$

3,056,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(dollars in thousands, except per share amounts)

(unaudited)

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

January 31,

 

 

January 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Korn Ferry

$

84,101

 

 

$

51,319

 

 

$

234,696

 

 

$

48,264

 

 

Net income attributable to non-controlling interest

 

956

 

 

 

269

 

 

 

3,090

 

 

 

547

 

 

      Net income

 

85,057

 

 

 

51,588

 

 

 

237,786

 

 

 

48,811

 

 

Income tax provision

 

26,927

 

 

 

21,204

 

 

 

76,951

 

 

 

25,409

 

 

     Income before provision for income taxes

 

111,984

 

 

 

72,792

 

 

 

314,737

 

 

 

74,220

 

 

Other loss (income), net

 

7,277

 

 

 

(14,935

)

 

 

(2,236

)

 

 

(26,374

)

 

Interest expense, net

 

7,029

 

 

 

7,298

 

 

 

18,820

 

 

 

21,686

 

 

      Operating income

 

126,290

 

 

 

65,155

 

 

 

331,321

 

 

 

69,532

 

 

Depreciation and amortization

 

16,104

 

 

 

15,735

 

 

 

47,381

 

 

 

46,068

 

 

Other (loss) income, net

 

(7,277

)

 

 

14,935

 

 

 

2,236

 

 

 

26,374

 

 

Integration/acquisition costs (1)

 

3,214

 

 

 

-

 

 

 

4,298

 

 

 

737

 

 

Impairment of fixed assets (2)

 

-

 

 

 

-

 

 

 

1,915

 

 

 

-

 

 

Impairment of right of use assets (3)

 

-

 

 

 

-

 

 

 

7,392

 

 

 

-

 

 

Restructuring charges, net (4)

 

-

 

 

 

838

 

 

 

-

 

 

 

30,732

 

 

         Adjusted EBITDA

$

138,331

 

 

$

96,663

 

 

$

394,543

 

 

$

173,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

18.6

%

 

 

13.7

%

 

 

17.4

%

 

 

5.5

%

 

Depreciation and amortization

 

2.4

%

 

 

3.3

%

 

 

2.5

%

 

 

3.7

%

 

Other (loss) income, net

 

(1.1

%)

 

 

3.2

%

 

 

0.1

%

 

 

2.1

%

 

Integration/acquisition costs (1)

 

0.4

%

 

 

-

 

 

 

0.2

%

 

 

0.1

%

 

Impairment of fixed assets (2)

 

-

 

 

 

-

 

 

 

0.1

%

 

 

-

 

 

Impairment of right of use assets (3)

 

-

 

 

 

-

 

 

 

0.4

%

 

 

-

 

 

Restructuring charges, net (4)

 

-

 

 

 

0.1

%

 

 

-

 

 

 

2.4

%

 

         Adjusted EBITDA margin

 

20.3

%

 

 

20.3

%

 

 

20.7

%

 

 

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Korn Ferry

$

84,101

 

 

$

51,319

 

 

$

234,696

 

 

$

48,264

 

 

Integration/acquisition costs (1)

 

3,214

 

 

 

-

 

 

 

4,298

 

 

 

737

 

 

Impairment of fixed assets (2)

 

-

 

 

 

-

 

 

 

1,915

 

 

 

-

 

 

Impairment of right of use assets (3)

 

-

 

 

 

-

 

 

 

7,392

 

 

 

-

 

 

Restructuring charges, net (4)

 

-

 

 

 

838

 

 

 

-

 

 

 

30,732

 

 

Tax effect on the adjusted items (5)

 

(404

)

 

 

(276

)

 

 

(2,632

)

 

 

(8,597

)

 

         Adjusted net income attributable to Korn Ferry

$

86,911

 

 

$

51,881

 

 

$

245,669

 

 

$

71,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

1.55

 

 

$

0.95

 

 

$

4.33

 

 

$

0.89

 

 

Integration/acquisition costs (1)

 

0.06

 

 

 

-

 

 

 

0.08

 

 

 

0.01

 

 

Impairment of fixed assets (2)

 

-

 

 

 

-

 

 

 

0.03

 

 

 

-

 

 

Impairment of right of use assets (3)

 

-

 

 

 

-

 

 

 

0.14

 

 

 

-

 

 

Restructuring charges, net (4)

 

-

 

 

 

0.02

 

 

 

-

 

 

 

0.57

 

 

Tax effect on the adjusted items (5)

 

(0.01

)

 

 

(0.01

)

 

 

(0.05

)

 

 

(0.16

)

 

         Adjusted basic earnings per share

$

1.60

 

 

$

0.96

 

 

$

4.53

 

 

$

1.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

$

1.54

 

 

$

0.94

 

 

$

4.28

 

 

$

0.88

 

 

Integration/acquisition costs (1)

 

0.06

 

 

 

-

 

 

 

0.08

 

 

 

0.01

 

 

Impairment of fixed assets (2)

 

-

 

 

 

-

 

 

 

0.03

 

 

 

-

 

 

Impairment of right of use assets (3)

 

-

 

 

 

-

 

 

 

0.14

 

 

 

-

 

 

Restructuring charges, net (4)

 

-

 

 

 

0.02

 

 

 

-

 

 

 

0.57

 

 

Tax effect on the adjusted items (5)

 

(0.01

)

 

 

(0.01

)

 

 

(0.05

)

 

 

(0.16

)

 

         Adjusted diluted earnings per share

$

1.59

 

 

$

0.95

 

 

$

4.48

 

 

$

1.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Explanation of Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Costs associated with current and previous acquisitions, such as legal and professional fees, retention awards and the on-going integration expenses to combine the companies.

 

(2)

Costs associated with impairment of fixed assets (i.e., leasehold improvements) due to terminating and subleasing some of our office leases.

 

(3)

Costs associated with impairment of right-of-use assets due to terminating and subleasing some of our office leases.

 

(4)

Restructuring charges we incurred to rationalize our cost structure by eliminating redundant positions because of COVID-19.

 

(5)

Tax effect on integration/acquisition costs, impairment of fixed assets and right of use assets, and restructuring charges, net.

 

 


 

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF CONSOLIDATED NET INCOME AND

OPERATING INCOME (GAAP) TO ADJUSTED EBITDA (NON-GAAP)

(in thousands)

(unaudited)

 

 

 

Three Months Ended January 31, 2022

 

 

 

 

 

 

 

 

 

 

 

Executive Search

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting

 

 

Digital

 

 

North America

 

 

EMEA

 

 

Asia Pacific

 

 

Latin America

 

 

Subtotal

 

 

RPO and Professional Search

 

 

Corporate

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee revenue

 

$

162,889

 

 

$

90,194

 

 

$

152,597

 

 

$

47,509

 

 

$

31,425

 

 

$

7,468

 

 

$

238,999

 

 

$

188,659

 

 

$

-

 

 

$

680,741

 

Total revenue

 

$

163,824

 

 

$

90,501

 

 

$

153,454

 

 

$

47,666

 

 

$

31,448

 

 

$

7,470

 

 

$

240,038

 

 

$

190,593

 

 

$

-

 

 

$

684,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Korn Ferry

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

84,101

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

956

 

Other loss, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,277

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,029

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,927

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

126,290

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,104

 

Other loss, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,277

)

Integration/acquisition costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,214

 

Adjusted EBITDA

 

$

28,556

 

 

$

28,142

 

 

$

45,702

 

 

$

8,080

 

 

$

9,451

 

 

$

2,484

 

 

$

65,717

 

 

$

44,109

 

 

$

(28,193

)

 

$

138,331

 

Adjusted EBITDA margin

 

 

17.5

%

 

 

31.2

%

 

 

29.9

%

 

 

17.0

%

 

 

30.1

%

 

 

33.3

%

 

 

27.5

%

 

 

23.4

%

 

 

 

 

 

 

20.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended January 31, 2021

 

 

 

 

 

 

 

 

 

 

 

Executive Search

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting

 

 

Digital

 

 

North America

 

 

EMEA

 

 

Asia Pacific

 

 

Latin America

 

 

Subtotal

 

 

RPO and Professional Search

 

 

Corporate

 

 

Consolidated

 

Fee revenue

 

$

136,268

 

 

$

75,791

 

 

$

106,002

 

 

$

35,991

 

 

$

21,643

 

 

$

4,468

 

 

$

168,104

 

 

$

95,197

 

 

$

-

 

 

$

475,360

 

Total revenue

 

$

136,593

 

 

$

75,967

 

 

$

106,325

 

 

$

36,016

 

 

$

21,680

 

 

$

4,468

 

 

$

168,489

 

 

$

96,831

 

 

$

-

 

 

$

477,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Korn Ferry

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

51,319

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

269

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14,935

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,298

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,204

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,155

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,735

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,935

 

Restructuring charges, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

838

 

Adjusted EBITDA

 

$

27,515

 

 

$

27,134

 

 

$

30,941

 

 

$

3,918

 

 

$

6,375

 

 

$

458

 

 

$

41,692

 

 

$

19,630

 

 

$

(19,308

)

 

$

96,663

 

Adjusted EBITDA margin

 

 

20.2

%

 

 

35.8

%

 

 

29.2

%

 

 

10.9

%

 

 

29.5

%

 

 

10.3

%

 

 

24.8

%

 

 

20.6

%

 

 

 

 

 

 

20.3

%

 


 


 

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF CONSOLIDATED NET INCOME AND

OPERATING INCOME (GAAP) TO ADJUSTED EBITDA (NON-GAAP)

(in thousands)

(unaudited)

 

 

 

Nine Months Ended January 31, 2022

 

 

 

 

 

 

 

 

 

 

 

Executive Search

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting

 

 

Digital

 

 

North America

 

 

EMEA

 

 

Asia Pacific

 

 

Latin America

 

 

Subtotal

 

 

RPO and Professional Search

 

 

Corporate

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee revenue

 

$

476,260

 

 

$

259,504

 

 

$

449,472

 

 

$

132,690

 

 

$

88,385

 

 

$

20,815

 

 

$

691,362

 

 

$

478,453

 

 

$

-

 

 

$

1,905,579

 

Total revenue

 

$

478,563

 

 

$

259,894

 

 

$

451,836

 

 

$

133,080

 

 

$

88,447

 

 

$

20,821

 

 

$

694,184

 

 

$

483,811

 

 

$

-

 

 

$

1,916,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Korn Ferry

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

234,696

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,090

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,236

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,820

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76,951

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

331,321

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,381

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,236

 

Integration/acquisition costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,298

 

Impairment of fixed assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,915

 

Impairment of right of use assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,392

 

Adjusted EBITDA

 

$

85,458

 

 

$

82,330

 

 

$

137,939

 

 

$

23,328

 

 

$

25,972

 

 

$

6,204

 

 

$

193,443

 

 

$

114,334

 

 

$

(81,022

)

 

$

394,543

 

Adjusted EBITDA margin

 

 

17.9

%

 

 

31.7

%

 

 

30.7

%

 

 

17.6

%

 

 

29.4

%

 

 

29.8

%

 

 

28.0

%

 

 

23.9

%

 

 

 

 

 

 

20.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended January 31, 2021

 

 

 

 

 

 

 

 

 

 

 

Executive Search

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting

 

 

Digital

 

 

North America

 

 

EMEA

 

 

Asia Pacific

 

 

Latin America

 

 

Subtotal

 

 

RPO and Professional Search

 

 

Corporate

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee revenue

 

$

362,271

 

 

$

206,807

 

 

$

266,485

 

 

$

97,701

 

 

$

59,702

 

 

$

12,419

 

 

$

436,307

 

 

$

249,511

 

 

$

-

 

 

$

1,254,896

 

Total revenue

 

$

363,234

 

 

$

207,027

 

 

$

267,790

 

 

$

97,925

 

 

$

59,840

 

 

$

12,419

 

 

$

437,974

 

 

$

254,317

 

 

$

-

 

 

$

1,262,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Korn Ferry

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

48,264

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

547

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,374

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,686

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,409

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69,532

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,068

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,374

 

Integration/acquisition costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

737

 

Restructuring charges, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,732

 

Adjusted EBITDA

 

$

54,282

 

 

$

58,161

 

 

$

57,439

 

 

$

8,445

 

 

$

11,610

 

 

$

480

 

 

$

77,974

 

 

$

39,453

 

 

$

(56,427

)

 

$

173,443

 

Adjusted EBITDA margin

 

 

15.0

%

 

 

28.1

%

 

 

21.6

%

 

 

8.6

%

 

 

19.4

%

 

 

3.9

%

 

 

17.9

%

 

 

15.8

%

 

 

 

 

 

 

13.8

%