Upgrade to SI Premium - Free Trial

Korn Ferry International Announces Fourth Quarter and Fiscal 2015 Results of Operations - Surpassing $1 Billion in Annual Fee Revenue for the First Time

June 11, 2015 4:05 PM

LOS ANGELES, June 11, 2015 /PRNewswire/ -- Korn/Ferry International (NYSE: KFY), the preeminent authority on leadership and talent, today announced record fourth quarter fee revenue of $271.8 million and record annual fee revenue of $1,028.2 million. Fourth quarter diluted and adjusted diluted earnings per share were $0.51 compared to $0.43 in the year-ago quarter. Full year adjusted diluted earnings per share was $1.90, excluding net restructuring and integration/acquisition costs of $10.4 million. Including such costs, diluted earnings per share was $1.76 for the year ended April 30, 2015.

"Korn Ferry closed out the fiscal year with a strong quarter and record fee revenue of $271.8 million – 14.2% growth year over year and 11.4% growth sequentially, at constant currency, with diluted earnings per share of $0.51. With all service lines up year over year, our quarterly results propelled our fiscal year fee revenue to a record high of $1.03 billion – a major milestone in our firm's history," said Gary D. Burnison, CEO, Korn Ferry. "The strategic transformation our firm has undertaken – from a mono line to a multi solutions talent advisory – is taking hold. Korn Ferry will continue to build on our leadership position in helping companies deliver superior business outcomes through impactful people strategies."

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

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 271.8

$ 251.7

$ 1,028.2

$ 960.3

Total revenue

$ 282.2

$ 260.8

$ 1,066.1

$ 995.6

Operating income

$ 28.1

$ 24.5

$ 114.0

$ 91.6

Operating margin

10.3%

9.7%

11.1%

9.5%

Net income

$ 25.5

$ 21.2

$ 88.4

$ 72.7

Basic earnings per share

$ 0.51

$ 0.44

$ 1.78

$ 1.51

Diluted earnings per share

$ 0.51

$ 0.43

$ 1.76

$ 1.48

EBITDA Results (a):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 40.2

$ 34.5

$ 151.3

$ 129.7

EBITDA margin

14.8%

13.7%

14.7%

13.5%

Adjusted Results (b):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (a)

$ 40.7

$ 34.5

$ 161.7

$ 138.3

EBITDA margin (a)

15.0%

13.7%

15.7%

14.4%

Net income

$ 25.6

$ 21.2

$ 95.5

$ 78.5

Basic earnings per share

$ 0.52

$ 0.44

$ 1.93

$ 1.63

Diluted earnings per share

$ 0.51

$ 0.43

$ 1.90

$ 1.60

____________

(a)

EBITDA refers to earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA further adjusts EBITDA to exclude restructuring charges (recoveries), integration/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):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Integration/acquisition costs

$ 0.5

$ —

$ 0.9

$ 0.4

Restructuring charges, net

$ —

$ —

$ 9.5

$ 3.7

Separation costs

$ —

$ —

$ —

$ 4.5

Fiscal 2015 Fourth Quarter Results

Fee revenue was $271.8 million in Q4 FY'15, an increase of $20.1 million, or 8.0% ($35.8 million, or 14.2% on a constant currency basis), compared to Q4 FY'14, primarily due to increases of $8.4 million, $6.6 million, and $5.1 million in fee revenue in Executive Recruitment, Leadership & Talent Consulting, and Futurestep, respectively. The overall fee revenue increase was driven by fee revenue growth in certain of our major markets – life science/healthcare, financial services, industrial and consumer, partially offset by a decline in technology.

Compensation and benefit expenses were $183.0 million in Q4 FY'15, an increase of $12.4 million, or 7.3%, compared to the year-ago quarter. The increase was driven, in part, 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 and employee insurance were also higher due to an increase in the average headcount in Executive Recruitment and Futurestep in Q4 FY'15 compared to Q4 FY'14, reflecting our continued growth-related investments back into our business.

General and administrative expenses were $41.6 million in Q4 FY'15, an increase of $2.5 million, or 6.4%, from Q4 FY'14, mainly due to increases in foreign exchange losses and premise and office expenses, which were partially offset by a decline in travel related expenses.

Adjusted EBITDA was $40.7 million in Q4 FY'15, an increase of $6.2 million, or 18.0%, compared to Q4 FY'14. Adjusted EBITDA margin was 15.0% and 13.7% in Q4 FY'15 and Q4 FY'14, respectively. The increase in Adjusted EBITDA was primarily driven by the factors discussed above.

On a GAAP basis, operating income was $28.1 million in Q4 FY'15 and $24.5 million in Q4 FY'14 resulting in an operating margin of 10.3% in Q4 FY'15 compared to 9.7% in the year-ago quarter. Operating income was impacted by the above items.

Fiscal 2015 Results

Fee revenue was $1,028.2 million in FY'15, an increase of $67.9 million, or 7.1% ($91.8 million or 9.6% on a constant currency basis), compared to FY'14, primarily due to fee revenue increases of $28.5 million, $26.9 million, and $12.5 million in Executive Recruitment, Futurestep and Leadership & Talent Consulting, respectively. The overall higher fee revenue was driven by fee revenue growth in industrial, life science/healthcare, financial services and consumer sectors, offset by a decline in the education/non-profit sector, while the technology sector was essentially flat.

Adjusted EBITDA was $161.7 million during FY'15, an increase of $23.4 million, or 16.9%, compared to FY'14. Adjusted EBITDA margin was 15.7% and 14.4% in FY'15 and FY'14, respectively.

On a GAAP basis, operating income was $114.0 million in FY'15, an increase of $22.4 million, or 24.5%, compared to FY'14, resulting in an operating margin of 11.1% in FY'15 compared to 9.5% in FY'14.

Balance Sheet and Liquidity

Cash and marketable securities were $525.4 million at April 30, 2015, compared to $468.3 million at April 30, 2014. Net of amounts held in trust for deferred compensation plans and to pay FY'15 bonuses, cash and marketable securities were $235.6 million and $211.1 million at April 30, 2015 and 2014, respectively. As of April 30, 2015 and 2014, we held $143.4 million and $136.3 million, respectively, of cash and cash equivalents in foreign locations, net of amounts held in trust for deferred compensation plans and to pay FY'15 bonuses. Cash and marketable securities increased by $57.1 million from April 30, 2014, primarily due to cash provided by operating activities, partially offset by Q1 FY'15 payments of FY'14 annual bonuses, $15.3 million to acquire Pivot Leadership and $5.1 million in dividend payments made to stockholders during the year.

In accordance with the Company's dividend policy, the Company declared a quarterly dividend of $0.10 per share on June 10, 2015, payable on July 15, 2015 to stockholders of record on June 25, 2015.

Results by Segment

Selected Executive Recruitment Data (dollars in millions)

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 156.6

$ 148.2

$ 597.4

$ 568.9

Total revenue

$ 161.7

$ 153.7

$ 619.3

$ 591.2

Operating income

$ 31.3

$ 28.4

$ 119.0

$ 116.4

Operating margin

20.0%

19.1%

19.9%

20.5%

Ending number of consultants

452

432

452

432

Average number of consultants

448

431

442

416

Engagements billed

3,175

3,048

8,480

8,144

New engagements (a)

1,382

1,303

5,165

5,052

EBITDA Results (b):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 33.4

$ 31.7

$ 127.0

$ 126.5

EBITDA margin

21.3%

21.4%

21.3%

22.2%

Adjusted Results (c):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (b)

$ 33.4

$ 31.7

$ 132.4

$ 127.8

EBITDA margin (b)

21.3%

21.4%

22.2%

22.5%

____________

(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):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Restructuring charges, net

$ —

$ —

$ 5.4

$ 1.3

Executive Recruitment

Fee revenue was $156.6 million in Q4 FY'15, an increase of $8.4 million, or 5.7% (an increase of $18.0 million, or 12.1% on a constant currency basis), compared to Q4 FY'14. The overall increase in fee revenue was primarily attributable to an increase of 4.2% in the number of engagements billed and a 1.4% increase in the weighted-average fees billed per engagement in Q4 FY'15 compared to Q4 FY'14. On a regional basis, fee revenue increased in North America by $7.3 million, or 9.1% ($8.0 million, or 10.0% on a constant currency basis), Asia Pacific by $0.8 million, or 3.7% ($2.3 million, or 10.6% on a constant currency basis), and South America by $0.8 million, or 13.3% ($2.2 million, or 36.7% on a constant currency basis), partially offset by a decline in EMEA by $0.5 million, or 1.2% (an increase of $5.5 million, or 13.7% on a constant currency basis).

Adjusted EBITDA was $33.4 million and $31.7 million during Q4 FY'15 and Q4 FY'14, respectively. The increase in Adjusted EBITDA was driven by higher fee revenues of $8.4 million, partially offset by increases in compensation and benefit expenses and general and administrative expenses of $4.9 million and $1.0 million, respectively. The increase in compensation and benefit expenses was primarily due to an increase in performance related bonus expense resulting from an increase in fee revenue and average headcount and in the fair value of the vested amounts owed under certain deferred compensation plans in Q4 FY'15 compared to Q4 FY'14. General and administrative expenses were higher due to an increase in foreign exchange loss and premise and office expense, partially offset by a decline in travel related expenses.

Operating income was $31.3 million in Q4 FY'15, an increase of $2.9 million, or 10.2%, compared to Q4 FY'14, resulting in an operating margin of 20.0% in Q4 FY'15 compared to 19.1% in Q4 FY'14. Operating income was impacted by all of the above items and a decline in depreciation expense of $1.0 million in Q4 FY'15 compared to the year-ago quarter.

Selected Leadership & Talent Consulting Data (dollars in millions)

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 72.8

$ 66.2

$ 267.1

$ 254.6

Total revenue

$ 75.3

$ 68.4

$ 275.2

$ 263.0

Operating income

$ 8.4

$ 6.8

$ 28.2

$ 23.8

Operating margin

11.5%

10.3%

10.6%

9.4%

Ending number of consultants (a)

164

127

164

127

Staff utilization (b)

74%

70%

71%

67%

EBITDA Results (c):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 12.1

$ 10.0

$ 41.6

$ 36.4

EBITDA margin

16.6%

15.1%

15.6%

14.3%

Adjusted Results (d):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (c)

$ 12.1

$ 10.0

$ 44.4

$ 37.6

EBITDA margin (c)

16.6%

15.1%

16.6%

14.8%

____________

(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):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Restructuring charges, net

$ —

$ —

$ 2.8

$ 1.2

Leadership & Talent Consulting

Fee revenue was $72.8 million in Q4 FY'15, an increase of $6.6 million, or 10.0% ($9.6 million, or 14.5% on a constant currency basis), from the year-ago quarter. This increase is primarily attributed to higher consulting fee revenue of $5.4 million in Q4 FY'15 compared to Q4 FY'14 with the remaining increase being generated by product revenue. The increase in consulting revenue includes $3.7 million of fee revenue from Pivot Leadership which was acquired on March 1, 2015.

Adjusted EBITDA was $12.1 million during Q4 FY'15, an increase of $2.1 million, or 21.0%, compared to Q4 FY'14. Adjusted EBITDA margin was 16.6% in Q4 FY'15 compared to 15.1% in Q4 FY'14 due to higher fee revenue of $6.6 million, partially offset by increases in compensation and benefit expenses and general and administrative expenses of $2.8 million and $0.7 million, respectively. The increase in compensation and benefit expenses was due to an increase in performance related bonus expense, higher recruitment costs and an increase in the use of temporary workers to deliver the higher levels of fee revenue.

Operating income was $8.4 million in Q4 FY'15, an increase of $1.6 million compared to Q4 FY'14, resulting in an operating margin of 11.5% in the current quarter compared to 10.3% in the year-ago quarter. The increase in operating income was due to the factors impacting Adjusted EBITDA as discussed above and an increase in depreciation and amortization expense of $0.4 million in Q4 FY'15 compared to Q4 FY'14.

Selected Futurestep Data (dollars in millions)

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Fee revenue

$ 42.4

$ 37.3

$ 163.7

$ 136.8

Total revenue

$ 45.2

$ 38.7

$ 171.6

$ 141.4

Operating income

$ 5.5

$ 4.3

$ 19.9

$ 13.3

Operating margin

13.1%

11.7%

12.2%

9.8%

Engagements billed

1,205

1,205

3,309

3,246

New engagements (a)

509

598

2,142

2,427

EBITDA Results (b):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA

$ 6.1

$ 4.8

$ 21.9

$ 15.7

EBITDA margin

14.4%

13.1%

13.4%

11.5%

Adjusted Results (c):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

EBITDA (b)

$ 6.1

$ 4.8

$ 23.0

$ 16.9

EBITDA margin (b)

14.4%

13.1%

14.1%

12.3%

____________

(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):

Fourth Quarter

Year to Date

FY'15

FY'14

FY'15

FY'14

Restructuring charges, net

$ —

$ —

$ 1.1

$ 1.2

Futurestep

Fee revenue was $42.4 million in Q4 FY'15, an increase of $5.1 million, or 13.7% ($8.2 million, or 22.0% on a constant currency basis), compared to the year-ago quarter. The increase in fee revenue was driven by a 13.9% increase in the weighted average fees billed per engagement in Q4 FY'15 compared to Q4 FY'14.

Adjusted EBITDA was $6.1 million during Q4 FY'15, an increase of $1.3 million, or 27.1%, compared to Q4 FY'14, due primarily to the increase in fee revenue of $5.1 million, partially offset by higher compensation and benefit expenses of $3.4 million and an increase in general and administrative expenses of $0.5 million due primarily to higher foreign currency losses in Q4 FY'15 compared to the year-ago quarter. The increase in compensation and benefit expenses was driven by higher salaries and related payroll taxes as a result of a 15% increase in average headcount and an increase in outside contractor expense. The higher average headcount and use of outside contractors are both related to the higher levels of fee revenue driven by the continued adoption of our strategy, including referrals between lines of business.

Operating income was $5.5 million in Q4 FY'15, an increase of $1.2 million, compared to Q4 FY'14, resulting in an operating margin of 13.1% in the current quarter compared to 11.7% 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'16 first quarter year-over-year revenue growth. Assuming worldwide economic conditions and financial markets remain where they are currently and considering the effect of foreign exchange rates, fee revenue is expected to be in the range of $258 million to $270 million in Q1 FY'16, 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

Year Ended

April 30,

April 30,

2015

2014

2015

2014

(unaudited)

Fee revenue

$ 271,717

$ 251,712

$ 1,028,152

$ 960,301

Reimbursed out-of-pocket engagement expenses

10,436

9,086

37,914

35,258

Total revenue

282,153

260,798

1,066,066

995,559

Compensation and benefits

182,886

170,595

691,450

646,889

General and administrative expenses

41,637

39,109

145,917

152,040

Reimbursed expenses

10,436

9,086

37,914

35,258

Cost of services

11,868

10,213

39,692

39,910

Depreciation and amortization

7,234

7,315

27,597

26,172

Restructuring charges, net

-

-

9,468

3,682

Total operating expenses

254,061

236,318

952,038

903,951

Operating income

28,092

24,480

114,028

91,608

Other income, net

4,397

2,018

7,458

9,769

Interest expense, net

(358)

(261)

(1,784)

(2,363)

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

32,131

26,237

119,702

99,014

Equity in earnings of unconsolidated subsidiaries

485

677

2,181

2,169

Income tax provision

7,134

5,703

33,526

28,492

Net income

$ 25,482

$ 21,211

$ 88,357

$ 72,691

Earnings per common share:

Basic

$ 0.51

$ 0.44

$ 1.78

$ 1.51

Diluted

$ 0.51

$ 0.43

$ 1.76

$ 1.48

Weighted-average common shares outstanding:

Basic

49,288

48,523

49,052

48,162

Diluted

49,890

49,458

49,766

49,145

KORN FERRY AND SUBSIDIARIES

FINANCIAL SUMMARY BY SEGMENT

(in thousands)

(unaudited)

Three Months Ended April 30,

Year Ended April 30,

2015

2014

% Change

2015

2014

% Change

Fee Revenue:

Executive recruitment:

North America

$ 87,579

$ 80,230

9%

$ 330,634

$ 306,768

8%

EMEA

39,677

40,175

(1%)

153,465

147,917

4%

Asia Pacific

22,533

21,753

4%

84,148

84,816

(1%)

South America

6,794

6,028

13%

29,160

29,374

(1%)

Total executive recruitment

156,583

148,186

6%

597,407

568,875

5%

Leadership & Talent Consulting

72,749

66,279

10%

267,018

254,636

5%

Futurestep

42,385

37,247

14%

163,727

136,790

20%

Total fee revenue

271,717

251,712

8%

1,028,152

960,301

7%

Reimbursed out-of-pocket engagement expenses

10,436

9,086

15%

37,914

35,258

8%

Total revenue

$ 282,153

$ 260,798

8%

$ 1,066,066

$ 995,559

7%

Operating Income:

Margin

Margin

Margin

Margin

Executive recruitment:

North America

$ 20,030

22.9%

$ 18,483

23.0%

$ 80,818

24.4%

$ 70,256

22.9%

EMEA

5,530

13.9%

4,699

11.7%

18,867

12.3%

23,168

15.7%

Asia Pacific

4,589

20.4%

4,380

20.1%

14,631

17.4%

17,274

20.4%

South America

1,191

17.5%

761

12.6%

4,704

16.1%

5,654

19.2%

Total executive recruitment

31,340

20.0%

28,323

19.1%

119,020

19.9%

116,352

20.5%

Leadership & Talent Consulting

8,376

11.5%

6,855

10.3%

28,175

10.6%

23,847

9.4%

Futurestep

5,573

13.1%

4,343

11.7%

19,940

12.2%

13,352

9.8%

Corporate

(17,197)

(15,041)

(53,107)

(61,943)

Total operating income

$ 28,092

10.3%

$ 24,480

9.7%

$ 114,028

11.1%

$ 91,608

9.5%

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

April 30,

2015

2014

ASSETS

Cash and cash equivalents

$ 380,838

$ 333,717

Marketable securities

25,757

9,566

Receivables due from clients, net of allowance for doubtful accounts of $9,958 and $9,513 respectively

188,543

175,986

Income taxes and other receivables

10,966

8,244

Deferred income taxes

3,827

4,486

Prepaid expenses and other assets

31,054

29,955

Total current assets

640,985

561,954

Marketable securities, non-current

118,819

124,993

Property and equipment, net

62,088

60,434

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

102,691

94,274

Deferred income taxes

56,014

55,039

Goodwill

254,440

257,582

Intangible assets, net

47,901

49,560

Investments and other assets

34,863

29,830

Total assets

$ 1,317,801

$ 1,233,666

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable

$ 19,238

$ 19,375

Income taxes payable

3,813

13,014

Compensation and benefits payable

219,364

192,035

Other accrued liabilities

63,595

62,509

Total current liabilities

306,010

286,933

Deferred compensation and other retirement plans

173,432

169,235

Other liabilities

23,110

21,962

Total liabilities

502,552

478,130

Stockholders' equity

Common stock: $0.01 par value, 150,000 shares authorized, 62,863 and 62,282 shares issued and 50,573 and 49,811 shares outstanding, respectively

463,839

449,631

Retained earnings

392,033

308,781

Accumulated other comprehensive loss, net

(40,623)

(2,388)

Stockholders' equity

815,249

756,024

Less: notes receivable from stockholders

-

(488)

Total stockholders' equity

815,249

755,536

Total liabilities and stockholders' equity

$ 1,317,801

$ 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

April 30, 2015

April 30, 2014

As Reported

Adjustments

As Adjusted

As Reported

Adjustments

As Adjusted

Fee revenue

$ 271,717

$ 271,717

$ 251,712

$ 251,712

Reimbursed out-of-pocket engagement expenses

10,436

10,436

9,086

9,086

Total revenue

282,153

282,153

260,798

260,798

Compensation and benefits

182,886

182,886

170,595

170,595

General and administrative expenses

41,637

(514)

41,123

39,109

39,109

Reimbursed expenses

10,436

10,436

9,086

9,086

Cost of services

11,868

11,868

10,213

10,213

Depreciation and amortization

7,234

7,234

7,315

7,315

Total operating expenses

254,061

(514)

253,547

236,318

-

236,318

Operating income

28,092

514

28,606

24,480

-

24,480

Other income, net

4,397

4,397

2,018

2,018

Interest expense, net

(358)

(358)

(261)

(261)

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

32,131

514

32,645

26,237

-

26,237

Equity in earnings of unconsolidated subsidiaries

485

485

677

677

Income tax provision (1) (2)

7,134

332

7,466

5,703

5,703

Net income

$ 25,482

$ 182

$ 25,664

$ 21,211

$ -

$ 21,211

Earnings per common share:

Basic

$ 0.51

$ 0.52

$ 0.44

$ 0.44

Diluted

$ 0.51

$ 0.51

$ 0.43

$ 0.43

Weighted-average common shares outstanding:

Basic

49,288

49,288

48,523

48,523

Diluted

49,890

49,890

49,458

49,458

Explanation of Non-GAAP Adjustments

(1)

The adjustments result in an effective tax rate of 23% for the as adjusted amounts for the three months ended April 30, 2015.

(2)

The three months ended April 30, 2015 includes the tax effect on 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)

Year Ended

Year Ended

April 30, 2015

April 30, 2014

As Reported

Adjustments

As Adjusted

As Reported

Adjustments

As Adjusted

Fee revenue

$ 1,028,152

$ 1,028,152

$ 960,301

$ 960,301

Reimbursed out-of-pocket engagement expenses

37,914

37,914

35,258

35,258

Total revenue

1,066,066

1,066,066

995,559

995,559

Compensation and benefits

691,450

-

691,450

646,889

(4,500)

642,389

General and administrative expenses

145,917

(959)

144,958

152,040

(394)

151,646

Reimbursed expenses

37,914

37,914

35,258

35,258

Cost of services

39,692

39,692

39,910

39,910

Depreciation and amortization

27,597

27,597

26,172

26,172

Restructuring charges, net

9,468

(9,468)

-

3,682

(3,682)

-

Total operating expenses

952,038

(10,427)

941,611

903,951

(8,576)

895,375

Operating income

114,028

10,427

124,455

91,608

8,576

100,184

Other income, net

7,458

7,458

9,769

9,769

Interest expense, net

(1,784)

(1,784)

(2,363)

(2,363)

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

119,702

10,427

130,129

99,014

8,576

107,590

Equity in earnings of unconsolidated subsidiaries

2,181

2,181

2,169

2,169

Income tax provision (1) (2)

33,526

3,282

36,808

28,492

2,796

31,288

Net income

$ 88,357

$ 7,145

$ 95,502

$ 72,691

$ 5,780

$ 78,471

Earnings per common share:

Basic

$ 1.78

$ 1.93

$ 1.51

$ 1.63

Diluted

$ 1.76

$ 1.90

$ 1.48

$ 1.60

Weighted-average common shares outstanding:

Basic

49,052

49,052

48,162

48,162

Diluted

49,766

49,766

49,145

49,145

Explanation of Non-GAAP Adjustments

(1)

The adjustments result in an effective tax rate of 28% and 29% for the as adjusted amounts for the year ended April 30, 2015 and 2014, respectively.

(2)

The year ended April 30, 2015 includes the tax effect on restructuring charges, net and acquisition costs, while the year ended April 30, 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 April 30, 2015

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 87,579

$ 39,677

$ 22,533

$ 6,794

$ 156,583

$ 72,749

$ 42,385

$ -

$ 271,717

Net income

$ 25,482

Other income, net

(4,397)

Interest expense, net

358

Equity in earnings of unconsolidated subsidiaries, net

(485)

Income tax provision

7,134

Operating income (loss)

$ 20,030

$ 5,530

$ 4,589

$ 1,191

$ 31,340

$ 8,376

$ 5,573

$ (17,197)

28,092

Depreciation and amortization

853

398

274

101

1,626

3,579

508

1,521

7,234

Other income, net

190

14

86

22

312

89

27

3,969

4,397

Equity in earnings of unconsolidated subsidiaries, net

145

-

-

-

145

-

-

340

485

EBITDA

21,218

5,942

4,949

1,314

33,423

12,044

6,108

(11,367)

40,208

EBITDA margin

24.2%

15.0%

22.0%

19.3%

21.3%

16.6%

14.4%

14.8%

Acquisition costs

-

-

-

-

-

-

-

514

514

Adjusted EBITDA

$ 21,218

$ 5,942

$ 4,949

$ 1,314

$ 33,423

$ 12,044

$ 6,108

$ (10,853)

$ 40,722

Adjusted EBITDA margin

24.2%

15.0%

22.0%

19.3%

21.3%

16.6%

14.4%

15.0%

Three Months Ended April 30, 2014

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 80,230

$ 40,175

$ 21,753

$ 6,028

$ 148,186

$ 66,279

$ 37,247

$ -

$ 251,712

Net income

$ 21,211

Other income, net

(2,018)

Interest expense, net

261

Equity in earnings of unconsolidated subsidiaries, net

(677)

Income tax provision

5,703

Operating income (loss)

$ 18,483

$ 4,699

$ 4,380

$ 761

$ 28,323

$ 6,855

$ 4,343

$ (15,041)

24,480

Depreciation and amortization

847

1,388

281

98

2,614

3,161

512

1,028

7,315

Other income (loss), net

102

229

59

293

683

(39)

7

1,367

2,018

Equity in earnings of unconsolidated subsidiaries, net

125

-

-

-

125

-

-

552

677

EBITDA

19,557

6,316

4,720

1,152

31,745

9,977

4,862

(12,094)

34,490

EBITDA margin

24.4%

15.7%

21.7%

19.1%

21.4%

15.1%

13.1%

13.7%

Adjusted EBITDA

$ 19,557

$ 6,316

$ 4,720

$ 1,152

$ 31,745

$ 9,977

$ 4,862

$ (12,094)

$ 34,490

Adjusted EBITDA margin

24.4%

15.7%

21.7%

19.1%

21.4%

15.1%

13.1%

13.7%

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF NET INCOME AND OPERATING INCOME (GAAP) TO

EBITDA AND ADJUSTED EBITDA (NON-GAAP)

(in thousands)

(unaudited)

Year Ended April 30, 2015

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 330,634

$ 153,465

$ 84,148

$ 29,160

$ 597,407

$ 267,018

$ 163,727

$ -

$ 1,028,152

Net income

$ 88,357

Other income, net

(7,458)

Interest expense, net

1,784

Equity in earnings of unconsolidated subsidiaries, net

(2,181)

Income tax provision

33,526

Operating income (loss)

$ 80,818

$ 18,867

$ 14,631

$ 4,704

$ 119,020

$ 28,175

$ 19,940

$ (53,107)

114,028

Depreciation and amortization

3,515

1,764

1,045

350

6,674

13,427

1,882

5,614

27,597

Other income (loss), net

288

83

369

109

849

(22)

54

6,577

7,458

Equity in earnings of unconsolidated subsidiaries, net

426

-

-

-

426

-

-

1,755

2,181

EBITDA

85,047

20,714

16,045

5,163

126,969

41,580

21,876

(39,161)

151,264

EBITDA margin

25.7%

13.5%

19.1%

17.7%

21.3%

15.6%

13.4%

14.7%

Restructuring charges, net

1,151

3,987

17

229

5,384

2,758

1,154

172

9,468

Acquisition costs

-

-

-

-

-

-

-

959

959

Adjusted EBITDA

$ 86,198

$ 24,701

$ 16,062

$ 5,392

$ 132,353

$ 44,338

$ 23,030

$ (38,030)

$ 161,691

Adjusted EBITDA margin

26.1%

16.1%

19.1%

18.5%

22.2%

16.6%

14.1%

15.7%

Year Ended April 30, 2014

Executive Recruitment

North America

EMEA

Asia Pacific

South America

Subtotal

Leadership & Talent Consulting

Futurestep

Corporate

Consolidated

Fee revenue

$ 306,768

$ 147,917

$ 84,816

$ 29,374

$ 568,875

$ 254,636

$ 136,790

$ -

$ 960,301

Net income

$ 72,691

Other income, net

(9,769)

Interest expense, net

2,363

Equity in earnings of unconsolidated subsidiaries, net

(2,169)

Income tax provision

28,492

Operating income (loss)

$ 70,256

$ 23,168

$ 17,274

$ 5,654

$ 116,352

$ 23,847

$ 13,352

$ (61,943)

91,608

Depreciation and amortization

3,579

2,727

1,383

323

8,012

12,491

1,797

3,872

26,172

Other income, net

631

632

203

303

1,769

106

583

7,311

9,769

Equity in earnings of unconsolidated subsidiaries, net

383

-

-

-

383

-

-

1,786

2,169

EBITDA

74,849

26,527

18,860

6,280

126,516

36,444

15,732

(48,974)

129,718

EBITDA margin

24.4%

17.9%

22.2%

21.4%

22.2%

14.3%

11.5%

13.5%

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

$ 75,665

$ 26,987

$ 18,920

$ 6,280

$ 127,852

$ 37,593

$ 16,866

$ (44,017)

$ 138,294

Adjusted EBITDA margin

24.7%

18.2%

22.3%

21.4%

22.5%

14.8%

12.3%

14.4%

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/korn-ferry-international-announces-fourth-quarter-and-fiscal-2015-results-of-operations--surpassing-1-billion-in-annual-fee-revenue-for-the-first-time-300097922.html

SOURCE Korn Ferry

Categories

Press Releases

Next Articles