Upgrade to SI Premium - Free Trial

Korn Ferry International Announces Third Quarter Fiscal 2015 Results of Operations

March 9, 2015 4:05 PM

LOS ANGELES, March 9, 2015 /PRNewswire/ -- Korn/Ferry International (NYSE: KFY), the preeminent authority on leadership and talent, today announced third quarter fee revenue of $249.5 million and diluted earnings per share of $0.46.

"I am pleased with the results of our fiscal third quarter, which includes top line growth of 7 percent year over year at constant currency," said Gary D. Burnison, CEO, Korn Ferry International. "As our recent acquisition of Pivot Leadership indicates, our firm is committed to creating the preeminent authority on leadership and talent, which includes deploying our capital to acquire the right intellectual property, top talent and solutions that help our clients propel their business."

Financial Results(dollars in millions, except per share amounts)

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 249.5

$ 242.2

$ 756.4

$ 708.6

Total revenue

$ 258.9

$ 251.0

$ 783.9

$ 734.8

Operating income

$ 32.9

$ 27.3

$ 85.9

$ 67.1

Operating margin

13.2%

11.3%

11.4%

9.5%

Net income

$ 23.0

$ 21.3

$ 62.9

$ 51.5

Basic earnings per share

$ 0.46

$ 0.44

$ 1.27

$ 1.07

Diluted earnings per share

$ 0.46

$ 0.43

$ 1.25

$ 1.05

EBITDA Results (a):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 39.1

$ 35.2

$ 111.1

$ 95.2

EBITDA margin

15.7%

14.5%

14.7%

13.4%

Adjusted Results (b):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (a)

$ 39.1

$ 35.2

$ 121.0

$ 103.8

EBITDA margin (a)

15.7%

14.5%

16.0%

14.6%

Net income

$ 23.0

$ 21.3

$ 69.9

$ 57.3

Basic earnings per share

$ 0.46

$ 0.44

$ 1.41

$ 1.19

Diluted earnings per share

$ 0.46

$ 0.43

$ 1.39

$ 1.17

____________

(a)

EBITDA refers to earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA further adjusts EBITDA to exclude restructuring charges (recoveries), integration and acquisition costs and certain separation costs. EBITDA, EBITDA margin, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures (see attached reconciliation).

(b)

Adjusted results are non-GAAP financial measures that exclude the following (see attached reconciliations):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Integration and acquisition costs

$ 0.4

$ —

$ 0.4

$ 0.4

Restructuring charges (recoveries), net

$ (0.4)

$ —

$ 9.5

$ 3.7

Separation costs

$ —

$ —

$ —

$ 4.5

Fee revenue was $249.5 million in Q3 FY'15, an increase of $7.3 million, or 3.0% ($16.4 million, or 6.8% on a constant currency basis), compared to Q3 FY'14, primarily due to increases of $5.8 million and $2.1 million in fee revenue in Futurestep and Leadership & Talent Consulting, respectively, partially offset by a decrease of $0.6 million in Executive Recruitment. The overall fee revenue increase was driven by fee revenue growth in certain of our major markets – industrial and life science/healthcare, partially offset by declines in technology and education/non-profit.

Compensation and benefit expenses were $164.7 million in Q3 FY'15, an increase of $2.5 million, or 1.5%, compared to the year-ago quarter. The increase was driven by higher performance related bonus expense resulting from an increase in fee revenue and profitability as a result of the continued adoption of our strategy, including referrals between lines of business. Salaries and related payroll taxes were also higher due to an increase in the average headcount in Executive Recruitment and Futurestep in Q3 FY'15 compared to Q3 FY'14, reflecting our continued growth-related investments back into our business. These increases were partially offset by a decline in the fair value of vested amounts owed under certain deferred compensation plans.

General and administrative expenses were $36.8 million in Q3 FY'15, a decline of $0.4 million, or 1.1%, from Q3 FY'14, mainly due to a decrease in marketing and business development costs and premise and office expenses of $1.0 million and $1.0 million, respectively. These declines were partially offset by an increase in professional fees, primarily to drive our strategic initiatives and acquisition related costs.

Adjusted EBITDA was $39.1 million in Q3 FY'15, an increase of $3.9 million, or 11.1%, compared to Q3 FY'14. Adjusted EBITDA margin was 15.7% and 14.5% in Q3 FY'15 and Q3 FY'14, respectively. The increase in Adjusted EBITDA was primarily driven by $7.3 million in higher fee revenue and a $0.8 million decline in general and administrative expenses (excluding acquisition costs of $0.4 million), partially offset by an increase in compensation expense of $2.5 million and a decline in other income of $2.6 million. The decrease in other income was due in large part to the decline in the market value of mutual funds held in trust for settlement of our obligations under certain deferred compensation plans.

Operating income was $32.9 million in Q3 FY'15 and $27.3 million in Q3 FY'14 resulting in an operating margin of 13.2% in Q3 FY'15 compared to 11.3% in the year-ago quarter. Operating income was impacted by all of the above items with the exception of other income, which is not included in operating income.

Balance Sheet and Liquidity

Cash and marketable securities were $453.3 million at January 31, 2015, compared to $468.3 million at April 30, 2014. Cash and marketable securities include $133.7 million held in trust for deferred compensation plans at January 31, 2015, compared to $116.2 million at April 30, 2014. As of January 31, 2015 and April 30, 2014, we held $160.7 million and $193.3 million, respectively, of cash and cash equivalents in foreign locations. Cash and marketable securities decreased by $15.0 million from April 30, 2014, primarily due to Q1 FY'15 payments of FY'14 annual bonuses, partially offset by cash provided by operating activities.

The Company declared its first ever quarterly dividend of $0.10 per share on March 4, 2015, payable on April 9, 2015 to stockholders of record on March 25, 2015.

Results by SegmentSelected Executive Recruitment Data (dollars in millions)

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 143.4

$ 144.0

$ 440.8

$ 420.7

Total revenue

$ 149.0

$ 149.7

$ 457.6

$ 437.5

Operating income

$ 33.6

$ 31.6

$ 87.7

$ 88.0

Operating margin

23.4%

22.0%

19.9%

20.9%

Ending number of consultants

444

429

444

429

Average number of consultants

442

421

438

414

Engagements billed

3,019

2,975

6,671

6,384

New engagements (a)

1,318

1,233

3,948

3,749

EBITDA Results (b):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 35.2

$ 33.6

$ 93.6

$ 94.8

EBITDA margin

24.5%

23.3%

21.2%

22.5%

Adjusted Results (c):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (b)

$ 35.1

$ 33.6

$ 99.0

$ 96.1

EBITDA margin (b)

24.4%

23.3%

22.4%

22.8%

____________

(a)

Represents new engagements opened in the respective period.

(b)

EBITDA, EBITDA margin, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures (see attached reconciliations).

(c)

Adjusted results are non-GAAP financial measures that exclude the following (see attached reconciliations):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Restructuring charges (recoveries), net

$ (0.1)

$ —

$ 5.4

$ 1.3

Executive Recruitment

Fee revenue was $143.4 million in Q3 FY'15, a decrease of $0.6 million, or 0.4% (an increase of $5.1 million, or 3.5% on a constant currency basis), compared to Q3 FY'14. The overall decrease in fee revenue was primarily attributable to a 1.9% decrease in the weighted-average fees billed per engagement, partially offset by an increase of 1.5% in the number of engagements billed in Q3 FY'15 compared to Q3 FY'14. On a regional basis, fee revenue decreased in EMEA by $2.3 million, or 5.9% (an increase of $1.0 million, or 2.6 % on a constant currency basis), partially offset by increases in North America of $0.8 million, or 1.0% ($1.4 million, or 1.8% on a constant currency basis), Asia Pacific of $0.7 million, or 3.5% ($1.6 million, or 7.9% on a constant currency basis), and South America of $0.2 million, or 2.7% ($1.1 million, or 14.7% on a constant currency basis).

Adjusted EBITDA was $35.1 million and $33.6 million during Q3 FY'15 and Q3 FY'14, respectively. The increase in Adjusted EBITDA was driven by a decrease in compensation and benefits expense of $2.0 million, partially offset by a decline in fee revenue of $0.6 million. The decrease in compensation and benefit expense was primarily due to a decrease in performance related bonus expense of $2.4 million, as a result of lower fee revenues, and a decline in the fair value of vested amounts owed under certain deferred compensation plans.

Operating income was $33.6 million in Q3 FY'15, an increase of $2.0 million, or 6.3%, compared to Q3 FY'14, resulting in an operating margin of 23.4% in the current quarter compared to 22.0% in the year-ago quarter. Operating income was impacted by all of the above items.

Selected Leadership & Talent Consulting Data (dollars in millions)

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 64.4

$ 62.3

$ 194.3

$ 188.4

Total revenue

$ 66.0

$ 64.3

$ 199.9

$ 194.6

Operating income

$ 8.6

$ 5.7

$ 19.8

$ 17.0

Operating margin

13.3%

9.1%

10.2%

9.0%

Ending number of consultants (a)

140

125

140

125

Staff utilization (b)

65%

61%

70%

66%

EBITDA Results (c):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 11.7

$ 8.9

$ 29.5

$ 26.4

EBITDA margin

18.3%

14.5%

15.2%

14.1%

Adjusted Results (d):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (c)

$ 11.7

$ 8.9

$ 32.3

$ 27.6

EBITDA margin (c)

18.3%

14.5%

16.6%

14.7%

____________

(a)

Represents number of employees originating consulting services.

(b)

Calculated by dividing the number of hours of our full-time LTC professional staff, who recorded time to an engagement during the period, by the total available working hours during the same period.

(c)

EBITDA, EBITDA margin, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures (see attached reconciliations).

(d)

Adjusted results are non-GAAP financial measures that exclude the following (see attached reconciliations):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Restructuring charges

$ —

$ —

$ 2.8

$ 1.2

Leadership & Talent Consulting

Fee revenue was $64.4 million in Q3 FY'15, an increase of $2.1 million, or 3.4% ($3.6 million, or 5.8% on a constant currency basis), from the year-ago quarter. This increase is primarily attributed to an increase in product revenue of $1.7 million in Q3 FY'15 compared to Q3 FY'14 with the remaining increase being generated by consulting fee revenue.

Adjusted EBITDA was $11.7 million during Q3 FY'15, an increase of $2.8 million, or 31.5%, compared to Q3 FY'14. Adjusted EBITDA margin was 18.3% in Q3 FY'15 compared to 14.5% in Q3 FY'14 due to an increase in fee revenue of $2.1 million and a decrease in cost of services of $1.2 million, partially offset by an increase in compensation and benefit expense of $0.9 million. The decrease in cost of services primarily relates to an increased focus on the utilization of internal resources versus contractors. In addition, the increase in Adjusted EBITDA margin was due to the change in revenue mix with a greater proportion of fee revenue for Q3 FY'15 being derived from product revenue, which yields higher margins than consulting fee revenue. The increase in compensation and benefit expenses was due to an increase in performance related bonus expense of $2.5 million resulting from higher fee revenue and profitability, and the continued adoption of the Company's integrated go-to market strategy across all three of our lines of businesses, offset by a decrease in salaries and related payroll taxes of $1.4 million due to a 3% decrease in average headcount for Q3 FY'15 compared to Q3 FY'14.

Operating income was $8.6 million in Q3 FY'15, an increase of $2.9 million compared to the year-ago quarter, resulting in an operating margin of 13.3% in the current quarter compared to 9.1% in the year-ago quarter. The increase in operating income was due to the factors impacting Adjusted EBITDA as discussed above.

Selected Futurestep Data (dollars in millions)

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 41.7

$ 35.9

$ 121.3

$ 99.5

Total revenue

$ 43.9

$ 37.0

$ 126.4

$ 102.7

Operating income

$ 5.8

$ 3.9

$ 14.4

$ 9.0

Operating margin

13.8%

10.9%

11.8%

9.1%

Engagements billed

1,171

1,242

2,710

2,592

New engagements (a)

443

584

1,633

1,829

EBITDA Results (b):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 6.3

$ 4.4

$ 15.8

$ 10.9

EBITDA margin

14.9%

12.2%

13.0%

10.9%

Adjusted Results (c):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (b)

$ 6.0

$ 4.4

$ 16.9

$ 12.1

EBITDA margin (b)

14.3%

12.2%

13.9%

12.1%

____________

(a)

Represents new engagements opened in the respective period.

(b)

EBITDA, EBITDA margin, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures (see attached reconciliations).

(c)

Adjusted results are non-GAAP financial measures that exclude the following (see attached reconciliations):

Third Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Restructuring charges (recoveries), net

$ (0.3)

$ —

$ 1.1

$ 1.2

Futurestep

Fee revenue was $41.7 million in Q3 FY'15, an increase of $5.8 million, or 16.2% ($7.7 million, or 21.4% on a constant currency basis), compared to the year-ago quarter. The increase in fee revenue was driven by a 23.5% increase in the weighted average fees billed per engagement offset by a 5.7% decrease in the number of engagements billed in Q3 FY'15 compared to Q3 FY'14.

Adjusted EBITDA was $6.0 million during Q3 FY'15, an increase of $1.6 million, or 36.4%, compared to Q3 FY'14, due primarily to the increase in fee revenue of $5.8 million, partially offset by an increase in compensation and benefit expenses of $3.7 million due to an increase in salaries and related payroll taxes and performance related bonus expense, both related to an increase in profitability and an 8% increase in average headcount as well as the continued adoption of our strategy, including referrals between lines of business.

Operating income was $5.8 million in Q3 FY'15, an increase of $1.9 million, compared to Q3 FY'14, resulting in an operating margin of 13.8% in the current quarter compared to 10.9% in the year-ago quarter. The increase in operating income was due to the same factors impacting Adjusted EBITDA.

Outlook

The current strong U.S. dollar will negatively impact our FY'15 fourth quarter year-over-year and quarter sequential revenue growth. Foreign currencies weakened throughout the third quarter, negatively impacting our third quarter year-over-year fee revenue growth by approximately $9 million. Our Q4 FY'15 outlook was prepared using current translation rates, which reflect the continuing strength of the U.S dollar. As we expect the U.S. dollar to remain strong throughout the fourth quarter, our FY'15 fourth quarter fee revenue outlook reflects the negative impact we experienced in the third quarter as well as further additional downward pressure of approximately $4 - $5 million.

The acquisition of Pivot Leadership, which closed on March 1, 2015, is expected to contribute approximately $2 million of fee revenue in Q4 FY'15 with breakeven earnings results. On a run-rate basis, Pivot Leadership is expected to contribute approximately $23 million of annual fee revenue with an Adjusted EBITDA margin of approximately 14% to 15%.

Assuming worldwide economic conditions and financial markets remain where they are currently and considering the effect of foreign exchange rates as discussed above, fee revenue is expected to be in the range of $255 million to $265 million in Q4 FY'15, and diluted earnings per share are likely to be in the range of $0.44 to $0.50.

Earnings Conference Call Webcast

The earnings conference call will be held today at 4:30 PM (EDT) and hosted by CEO Gary Burnison, CFO Robert Rozek and SVP Finance Gregg Kvochak. The conference call will be webcast and available online at www.kornferry.com, accessible through the Investor Relations section. 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.

About Korn Ferry

Korn Ferry is the preeminent authority on leadership and talent. For decades, clients have trusted us to recruit leaders throughout the world. Today we are their partner in designing strategies to accelerate business outcomes through talent. For more information, visit www.kornferry.com.

Forward-Looking Statements

Statements in this press release and our conference call that relate to future results and events ("forward-looking statements") are based on Korn Ferry's current expectations. These statements, which include words such as "believes", "expects" or "likely" include references to our outlook. Readers are cautioned not to place undue reliance on such statements. 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 competition, the dependence on attracting and retaining qualified and experienced consultants, our ability to successfully integrate acquired businesses, maintaining our brand name and professional reputation, potential legal liability, the portability of client relationships, global and local political or economic developments in or affecting countries where we have operations, currency fluctuations in our international operations, risks related to the growth, alignment of our cost structure with our growth, restrictions imposed by off-limits agreements, reliance on information processing systems, cyber security vulnerabilities, limited protection of our intellectual property, our ability to enhance and develop new technology, our ability to develop new products and services, consolidation of industries we serve, our ability to successfully recover from a disaster or other business continuity problems, changes in our accounting estimates/assumptions, impairment of goodwill and other intangible assets, deferred tax assets, seasonality, our ability to successfully rationalize our cost structure 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, adjusted to exclude restructuring charges, integration and acquisition costs and certain separation costs, net of income tax effect;
  • adjusted basic and diluted earnings per share, adjusted to exclude restructuring charges, integration and acquisition costs and certain separation costs, net of income tax effect;
  • constant currency amounts that represent the outcome that would have resulted had exchange rates in the reported period been the same as those in effect in the comparable prior year period;
  • EBITDA, or earnings before interest, taxes, depreciation and amortization and EBITDA margin; and
  • adjusted EBITDA, which is EBITDA further adjusted to exclude restructuring charges, integration and acquisition costs and certain separation costs, and adjusted EBITDA margin.

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 and other items that may not be indicative of Korn Ferry's ongoing operating results. The use of these non-GAAP financial measures facilitate comparisons to Korn Ferry's historical performance. Korn Ferry includes these 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. In the case of constant currency amounts, management believes the presentation of such information provides meaningful 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]

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

Three Months Ended

Nine Months Ended

January 31,

January 31,

2015

2014

2015

2014

(unaudited)

Fee revenue

$ 249,545

$ 242,184

$ 756,435

$ 708,589

Reimbursed out-of-pocket engagement expenses

9,326

8,753

27,478

26,172

Total revenue

258,871

250,937

783,913

734,761

Compensation and benefits

164,802

162,228

508,564

476,294

General and administrative expenses

36,767

37,265

104,280

112,931

Reimbursed expenses

9,326

8,753

27,478

26,172

Cost of services

8,653

9,056

27,824

29,697

Depreciation and amortization

6,814

6,333

20,363

18,857

Restructuring charges (recoveries), net

(418)

-

9,468

3,682

Total operating expenses

225,944

223,635

697,977

667,633

Operating income

32,927

27,302

85,936

67,128

Other (loss) income, net

(1,478)

1,132

3,061

7,751

Interest income (expense), net

288

(873)

(1,426)

(2,102)

Income before provision for income taxes

and equity in earnings of unconsolidated subsidiaries

31,737

27,561

87,571

72,777

Equity in earnings of unconsolidated subsidiaries

778

470

1,696

1,492

Income tax provision

9,576

6,727

26,392

22,789

Net income

$ 22,939

$ 21,304

$ 62,875

$ 51,480

Earnings per common share:

Basic

$ 0.46

$ 0.44

$ 1.27

$ 1.07

Diluted

$ 0.46

$ 0.43

$ 1.25

$ 1.05

Weighted-average common shares outstanding:

Basic

49,135

48,341

48,973

48,041

Diluted

49,724

49,181

49,663

48,977

KORN FERRY AND SUBSIDIARIES

FINANCIAL SUMMARY BY SEGMENT

(in thousands)

(unaudited)

Three Months Ended January 31,

Nine Months Ended January 31,

2015

2014

% Change

2015

2014

% Change

Fee Revenue:

Executive recruitment:

North America

$ 78,026

$ 77,208

1%

$ 243,055

$ 226,538

7%

EMEA

36,816

39,144

(6%)

113,788

107,742

6%

Asia Pacific

20,924

20,213

4%

61,615

63,063

(2%)

South America

7,713

7,477

3%

22,366

23,346

(4%)

Total executive recruitment

143,479

144,042

(0%)

440,824

420,689

5%

Leadership & Talent Consulting

64,313

62,217

3%

194,269

188,357

3%

Futurestep

41,753

35,925

16%

121,342

99,543

22%

Total fee revenue

249,545

242,184

3%

756,435

708,589

7%

Reimbursed out-of-pocket engagement expenses

9,326

8,753

7%

27,478

26,172

5%

Total revenue

$ 258,871

$ 250,937

3%

$ 783,913

$ 734,761

7%

Operating Income:

Margin

Margin

Margin

Margin

Executive recruitment:

North America

$ 22,673

29.1%

$ 19,919

25.8%

$ 60,788

25.0%

$ 51,773

22.9%

EMEA

5,073

13.8%

6,649

17.0%

13,337

11.7%

18,469

17.1%

Asia Pacific

4,096

19.6%

3,922

19.4%

10,042

16.3%

12,894

20.4%

South America

1,741

22.6%

1,132

15.1%

3,513

15.7%

4,893

21.0%

Total executive recruitment

33,583

23.4%

31,622

22.0%

87,680

19.9%

88,029

20.9%

Leadership & Talent Consulting

8,577

13.3%

5,651

9.1%

19,799

10.2%

16,992

9.0%

Futurestep

5,760

13.8%

3,925

10.9%

14,367

11.8%

9,009

9.1%

Corporate

(14,993)

(13,896)

(35,910)

(46,902)

Total operating income

$ 32,927

13.2%

$ 27,302

11.3%

$ 85,936

11.4%

$ 67,128

9.5%

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

January 31,

April 30,

2015

2014

ASSETS

(unaudited)

Cash and cash equivalents

$ 304,451

$ 333,717

Marketable securities

28,291

9,566

Receivables due from clients, net of allowance for doubtful accounts

of $10,589 and $9,513 respectively

201,486

175,986

Income taxes and other receivables

7,375

8,244

Deferred income taxes

3,975

4,486

Prepaid expenses and other assets

31,295

29,955

Total current assets

576,873

561,954

Marketable securities, non-current

120,578

124,993

Property and equipment, net

59,806

60,434

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

100,343

94,274

Deferred income taxes

54,501

55,039

Goodwill

242,784

257,582

Intangible assets, net

43,467

49,560

Investments and other assets

34,184

29,830

Total assets

$ 1,232,536

$ 1,233,666

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable

$ 18,270

$ 19,375

Income taxes payable

8,011

13,014

Compensation and benefits payable

169,314

192,035

Other accrued liabilities

65,231

62,509

Total current liabilities

260,826

286,933

Deferred compensation and other retirement plans

164,417

169,235

Other liabilities

19,695

21,962

Total liabilities

444,938

478,130

Stockholders' equity

Common stock: $0.01 par value, 150,000 shares authorized, 62,797 and

62,282 shares issued and 50,391 and 49,811 shares outstanding, respectively

459,689

449,631

Retained earnings

371,656

308,781

Accumulated other comprehensive loss, net

(43,747)

(2,388)

Stockholders' equity

787,598

756,024

Less: notes receivable from stockholders

-

(488)

Total stockholders' equity

787,598

755,536

Total liabilities and stockholders' equity

$ 1,232,536

$ 1,233,666

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

RECONCILIATION OF AS REPORTED (GAAP) TO AS ADJUSTED (NON-GAAP)

(in thousands, except per share amounts)

(unaudited)

Three Months Ended

Three Months Ended

January 31, 2015

January 31, 2014

As Reported

Adjustments

As Adjusted

As Reported

Adjustments

As Adjusted

Fee revenue

$ 249,545

$ 249,545

$ 242,184

$ 242,184

Reimbursed out-of-pocket engagement expenses

9,326

9,326

8,753

8,753

Total revenue

258,871

258,871

250,937

250,937

Compensation and benefits

164,802

164,802

162,228

162,228

General and administrative expenses

36,767

(445)

36,322

37,265

37,265

Reimbursed expenses

9,326

9,326

8,753

8,753

Cost of services

8,653

8,653

9,056

9,056

Depreciation and amortization

6,814

6,814

6,333

6,333

Restructuring recoveries, net

(418)

418

-

-

-

Total operating expenses

225,944

(27)

225,917

223,635

-

223,635

Operating income

32,927

27

32,954

27,302

-

27,302

Other (loss) income, net

(1,478)

(1,478)

1,132

1,132

Interest income (expense), net

288

288

(873)

(873)

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

31,737

27

31,764

27,561

-

27,561

Equity in earnings of unconsolidated subsidiaries

778

778

470

470

Income tax provision (1) (2)

9,576

8

9,584

6,727

6,727

Net income

$ 22,939

$ 19

$ 22,958

$ 21,304

$ -

$ 21,304

Earnings per common share:

Basic

$ 0.46

$ 0.46

$ 0.44

$ 0.44

Diluted

$ 0.46

$ 0.46

$ 0.43

$ 0.43

Weighted-average common shares outstanding:

Basic

49,135

49,135

48,341

48,341

Diluted

49,724

49,724

49,181

49,181

Explanation of Non-GAAP Adjustments

(1) The adjustments result in an effective tax rate of 30% for the as adjusted amounts for the three months ended January 31, 2015.

(2) The three months ended January 31, 2015 includes the tax effect on restructuring charges, net and acquisition costs.

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

RECONCILIATION OF AS REPORTED (GAAP) TO AS ADJUSTED (NON-GAAP)

(in thousands, except per share amounts)

(unaudited)

Nine Months Ended

Nine Months Ended

January 31, 2015

January 31, 2014

As Reported

Adjustments

As Adjusted

As Reported

Adjustments

As Adjusted

Fee revenue

$ 756,435

$ 756,435

$ 708,589

$ 708,589

Reimbursed out-of-pocket engagement expenses

27,478

27,478

26,172

26,172

Total revenue

783,913

783,913

734,761

734,761

Compensation and benefits

508,564

-

508,564

476,294

(4,500)

471,794

General and administrative expenses

104,280

(445)

103,835

112,931

(394)

112,537

Reimbursed expenses

27,478

27,478

26,172

26,172

Cost of services

27,824

27,824

29,697

29,697

Depreciation and amortization

20,363

20,363

18,857

18,857

Restructuring charges, net

9,468

(9,468)

-

3,682

(3,682)

-

Total operating expenses

697,977

(9,913)

688,064

667,633

(8,576)

659,057

Operating income

85,936

9,913

95,849

67,128

8,576

75,704

Other income, net

3,061

3,061

7,751

7,751

Interest expense, net

(1,426)

(1,426)

(2,102)

(2,102)

Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries

87,571

9,913

97,484

72,777

8,576

81,353

Equity in earnings of unconsolidated subsidiaries

1,696

1,696

1,492

1,492

Income tax provision (1) (2)

26,392

2,950

29,342

22,789

2,796

25,585

Net income

$ 62,875

$ 6,963

$ 69,838

$ 51,480

$ 5,780

$ 57,260

Earnings per common share:

Basic

$ 1.27

$ 1.41

$ 1.07

$ 1.19

Diluted

$ 1.25

$ 1.39

$ 1.05

$ 1.17

Weighted-average common shares outstanding:

Basic

48,973

48,973

48,041

48,041

Diluted

49,663

49,663

48,977

48,977

Explanation of Non-GAAP Adjustments

(1) The adjustments result in an effective tax rate of 30% and 31% for the as adjusted amounts for the nine months ended January 31, 2015 and 2014, respectively.

(2) The nine months ended January 31, 2015 includes the tax effect on restructuring charges, net and acquisition costs, while the nine months ended January 31, 2014 includes the tax effect on restructuring charges, separation costs, and integration/acquisition costs associated with the acquisition of PDI Ninth House.

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF NET INCOME AND OPERATING INCOME (GAAP) TO

EBITDA AND ADJUSTED EBITDA (NON-GAAP)

(in thousands)

(unaudited)

Three Months Ended January 31, 2015

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 78,026

$ 36,816

$ 20,924

$ 7,713

$ 143,479

$ 64,313

$ 41,753

$ -

$ 249,545

Net income

$ 22,939

Other loss, net

1,478

Interest income, net

(288)

Equity in earnings of unconsolidated subsidiaries, net

(778)

Income tax provision

9,576

Operating income (loss)

$ 22,673

$ 5,073

$ 4,096

$ 1,741

$ 33,583

$ 8,577

$ 5,760

$ (14,993)

32,927

Depreciation and amortization

867

431

216

79

1,593

3,317

469

1,435

6,814

Other (loss) income, net

(225)

24

25

41

(135)

(156)

4

(1,191)

(1,478)

Equity in earnings of unconsolidated subsidiaries, net

103

-

-

-

103

-

-

675

778

EBITDA

23,418

5,528

4,337

1,861

35,144

11,738

6,233

(14,074)

39,041

EBITDA margin

30.0%

15.0%

20.7%

24.1%

24.5%

18.3%

14.9%

15.7%

Restructuring recoveries, net

-

-

-

(148)

(148)

-

(270)

-

(418)

Acquisition costs

-

-

-

-

-

-

-

445

445

Adjusted EBITDA

$ 23,418

$ 5,528

$ 4,337

$ 1,713

$ 34,996

$ 11,738

$ 5,963

$ (13,629)

$ 39,068

Adjusted EBITDA margin

30.0%

15.0%

20.7%

22.2%

24.4%

18.3%

14.3%

15.7%

Three Months Ended January 31, 2014

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 77,208

$ 39,144

$ 20,213

$ 7,477

$ 144,042

$ 62,217

$ 35,925

$ -

$ 242,184

Net income

$ 21,304

Other income, net

(1,132)

Interest expense, net

873

Equity in earnings of unconsolidated subsidiaries, net

(470)

Income tax provision

6,727

Operating income (loss)

$ 19,919

$ 6,649

$ 3,922

$ 1,132

$ 31,622

$ 5,651

$ 3,925

$ (13,896)

27,302

Depreciation and amortization

849

452

267

52

1,620

3,272

437

1,004

6,333

Other income, net

81

121

52

-

254

92

28

758

1,132

Equity in earnings of unconsolidated subsidiaries, net

36

-

-

-

36

-

-

434

470

EBITDA

20,885

7,222

4,241

1,184

33,532

9,015

4,390

(11,700)

35,237

EBITDA margin

27.1%

18.4%

21.0%

15.8%

23.3%

14.5%

12.2%

14.5%

Adjusted EBITDA

$ 20,885

$ 7,222

$ 4,241

$ 1,184

$ 33,532

$ 9,015

$ 4,390

$ (11,700)

$ 35,237

Adjusted EBITDA margin

27.1%

18.4%

21.0%

15.8%

23.3%

14.5%

12.2%

14.5%

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF NET INCOME AND OPERATING INCOME (GAAP) TO

EBITDA AND ADJUSTED EBITDA (NON-GAAP)

(in thousands)

(unaudited)

Nine Months Ended January 31, 2015

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 243,055

$ 113,788

$ 61,615

$ 22,366

$ 440,824

$ 194,269

$ 121,342

$ -

$ 756,435

Net income

$ 62,875

Other income, net

(3,061)

Interest expense, net

1,426

Equity in earnings of unconsolidated subsidiaries, net

(1,696)

Income tax provision

26,392

Operating income (loss)

$ 60,788

$ 13,337

$ 10,042

$ 3,513

$ 87,680

$ 19,799

$ 14,367

$ (35,910)

85,936

Depreciation and amortization

2,662

1,366

771

249

5,048

9,848

1,374

4,093

20,363

Other income (loss), net

98

69

283

87

537

(111)

27

2,608

3,061

Equity in earnings of unconsolidated subsidiaries, net

281

-

-

-

281

-

-

1,415

1,696

EBITDA

63,829

14,772

11,096

3,849

93,546

29,536

15,768

(27,794)

111,056

EBITDA margin

26.3%

13.0%

18.0%

17.2%

21.2%

15.2%

13.0%

14.7%

Restructuring charges, net

1,151

3,987

17

229

5,384

2,758

1,154

172

9,468

Acquisition costs

-

-

-

-

-

-

-

445

445

Adjusted EBITDA

$ 64,980

$ 18,759

$ 11,113

$ 4,078

$ 98,930

$ 32,294

$ 16,922

$ (27,177)

$ 120,969

Adjusted EBITDA margin

26.7%

16.5%

18.0%

18.2%

22.4%

16.6%

13.9%

16.0%

Nine Months Ended January 31, 2014

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 226,538

$ 107,742

$ 63,063

$ 23,346

$ 420,689

$ 188,357

$ 99,543

$ -

$ 708,589

Net income

$ 51,480

Other income, net

(7,751)

Interest expense, net

2,102

Equity in earnings of unconsolidated subsidiaries, net

(1,492)

Income tax provision

22,789

Operating income (loss)

$ 51,773

$ 18,469

$ 12,894

$ 4,893

$ 88,029

$ 16,992

$ 9,009

$ (46,902)

67,128

Depreciation and amortization

2,732

1,339

1,102

225

5,398

9,330

1,285

2,844

18,857

Other income, net

529

403

144

10

1,086

145

576

5,944

7,751

Equity in earnings of unconsolidated subsidiaries, net

258

-

-

-

258

-

-

1,234

1,492

EBITDA

55,292

20,211

14,140

5,128

94,771

26,467

10,870

(36,880)

95,228

EBITDA margin

24.4%

18.8%

22.4%

22.0%

22.5%

14.1%

10.9%

13.4%

Restructuring charges, net

816

460

60

-

1,336

1,149

1,134

63

3,682

Separation costs

-

-

-

-

-

-

-

4,500

4,500

Integration/acquisition costs

-

-

-

-

-

-

-

394

394

Adjusted EBITDA

$ 56,108

$ 20,671

$ 14,200

$ 5,128

$ 96,107

$ 27,616

$ 12,004

$ (31,923)

$ 103,804

Adjusted EBITDA margin

24.8%

19.2%

22.5%

22.0%

22.8%

14.7%

12.1%

14.6%

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/korn-ferry-international-announces-third-quarter-fiscal-2015-results-of-operations-300047649.html

SOURCE Korn Ferry

Categories

Press Releases

Next Articles