Upgrade to SI Premium - Free Trial

Korn Ferry Announces Fourth Quarter and Fiscal 2019 Results of Operations

June 20, 2019 4:05 PM

LOS ANGELES, June 20, 2019 /PRNewswire/ --

Highlights

  • Korn Ferry reports annual fee revenue of $1,926.0 million, an increase of 9% year-over-year (12% increase on a constant currency basis), with growth coming from all three lines of business.
  • Net income attributable to Korn Ferry was $102.7 million in FY'19 with an operating margin of 7.3% and Adjusted EBITDA margin of 16.1%.
  • Fee revenue was $490.8 million in Q4 FY'19, an increase of 3% (8% increase on a constant currency basis) from Q4 FY'18.
  • Net income attributable to Korn Ferry was $50.3 million and operating income was $62.3 million in Q4 FY'19 with an operating margin of 12.7%. Q4 FY'19 Adjusted EBITDA was $82.2 million with an Adjusted EBITDA margin of 16.7%.
  • Q4 FY'19 diluted earnings per share was $0.89 compared to diluted earnings per share of $0.73 in Q4 FY'18. Adjusted diluted earnings per share was $0.88 in Q4 FY'19 compared to Adjusted diluted earnings per share of $0.80 in Q4 FY'18.
  • The Company continued with its balanced approach to capital allocation, buying back $37.4 million of stock during the year and declaring a quarterly dividend of $0.10 per share on June 20, 2019 payable on July 31, 2019 to stockholders of record on July 2, 2019.

Korn Ferry (NYSE: KFY), a global organizational consulting firm, today announced fourth quarter and annual fee revenue of $490.8 million and $1,926.0 million, respectively. In addition, fourth quarter diluted earnings per share was $0.89 and Adjusted diluted earnings per share was $0.88.

"I am pleased to report fee revenue of $491 million and strong profitability, with diluted earnings per share and Adjusted diluted earnings per share of $0.89 and $0.88 during our recently completed fourth quarter. Net income attributable to Korn Ferry was $50.3 million and operating margin was 12.7%. Adjusted EBITDA was $82.2 million and EBITDA margin was 16.7% -- both all-time highs. We achieved the highest fiscal year fee revenue in our firm's history – up 9% on a US GAAP basis year-over-year and 12% at constant currency," said Gary D. Burnison, CEO of Korn Ferry.

"We have made tremendous progress in the recently completed fiscal year. Korn Ferry is now the organizational consultancy that helps companies look at talent and strategy together. We help companies make sure they have the right people, in the right places and for the right rewards. We bring their strategies to life by redesigning their organizational structure, helping them hire, motivate and hold on to the best people, with the right skills and mindset for the future. In the fiscal year ahead, we will continue to bridge our clients' talent and organizational strategies, unlocking their potential and driving superior performance."

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

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Fee revenue

$

490.8

$

475.4

$

1,926.0

$

1,767.2

Total revenue

$

502.5

$

488.4

$

1,973.9

$

1,819.5

Operating income

$

62.3

$

64.2

$

140.8

$

208.4

Operating margin

12.7%

13.5%

7.3%

11.8%

Net income attributable to Korn Ferry

$

50.3

$

41.2

$

102.7

$

133.8

Basic earnings per share

$

0.90

$

0.74

$

1.84

$

2.39

Diluted earnings per share

$

0.89

$

0.73

$

1.81

$

2.35

EBITDA Results (b):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

EBITDA

$

82.2

$

72.8

$

197.7

$

268.5

EBITDA margin

16.7%

15.3%

10.3%

15.2%

Adjusted Results (c):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Adjusted EBITDA (b)

$

82.2

$

75.6

$

311.0

$

278.0

Adjusted EBITDA margin (b)

16.7%

15.9%

16.1%

15.7%

Adjusted net income attributable to Korn Ferry

$

49.7

$

45.6

$

187.9

$

154.6

Adjusted basic earnings per share

$

0.89

$

0.82

$

3.36

$

2.76

Adjusted diluted earnings per share

$

0.88

$

0.80

$

3.31

$

2.72

(a)

Numbers may not total due to rounding.

(b)

EBITDA refers to earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA further adjusts EBITDA to exclude tradename write-offs, integration/acquisition costs and restructuring charges, net. 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 adjust for the following, as applicable (see attached reconciliations):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Income tax impact due to the enactment of the Tax Cuts and Jobs Act of 2017 (the "Tax Act")

$

$

2.2

$

$

13.6

Tradename write-offs

$

$

$

106.6

$

Integration/acquisition costs

$

$

2.8

$

6.7

$

9.4

Restructuring charges, net

$

$

$

$

0.1

Fiscal 2019 Fourth Quarter Results

The Company reported fee revenue in Q4 FY'19 of $490.8 million, an increase of 3% (8% increase on a constant currency basis) compared to Q4 FY'18. The increase in fee revenue was mainly due to organic growth in RPO and Professional Search of 20%.

Net income attributable to Korn Ferry was $50.3 million in Q4 FY'19 as compared to $41.2 million in Q4 FY'18. The increase in net income attributable to Korn Ferry resulted from an increase in fee revenue partially offset by an increase in compensation and benefits primarily due to an increase in average headcount and an increase in general and administrative expenses.

Operating income was $62.3 million in Q4 FY'19 with an operating margin of 12.7% as compared to $64.2 million and 13.5%, respectively, in the year-ago quarter. The decrease in operating income resulted from an increase in compensation and benefits and general and administrative expenses, partially offset by higher fee revenue. The increase in compensation and benefits was primarily driven by an increase in amounts owed under certain deferred compensation and retirement plans due to increases in the fair value of participants' accounts in Q4 FY'19 compared to decreases in the year-ago quarter and to a lesser extent an increase in average headcount.

Adjusted EBITDA was $82.2 million in Q4 FY'19 with an Adjusted EBITDA margin of 16.7%, as compared to $75.6 million and 15.9%, respectively, in Q4 FY'18. The increase in Adjusted EBITDA was impacted by higher fee revenue, partially offset by increases in compensation and benefits expense and general and administrative expenses.

Fiscal 2019 Results

The Company reported record fee revenue in FY'19 of $1,926.0 million, an increase of $158.8 million or 9% (12% increase on a constant currency basis) compared to FY'18. The organic growth was driven by all three lines of business:

RPO and Professional Search

21%

Executive Search

9%

Advisory

5%

Net income attributable to Korn Ferry was $102.7 million in FY'19 as compared to $133.8 million in FY'18. The decrease in net income attributable to Korn Ferry was primarily due to the tradename write-off and an increase in compensation and benefits expense, partially offset by an increase in fee revenue and a lower income tax provision.

Operating income was $140.8 million in FY'19 with an operating margin of 7.3% compared to $208.4 million and 11.8% in FY'18. The decrease in operating income was primarily due to the $106.6 million tradename write-off and an increase of $112.1 million in compensation and benefits expense, partially offset by an increase of $158.8 million in fee revenue.

Adjusted EBITDA was $311.0 million in FY'19 with Adjusted EBITDA margin of 16.1%, compared to $278.0 million and 15.7%, respectively, in the year-ago period.

Results by Segment

Selected Executive Search Data(dollars in millions) (a)

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Fee revenue

$

190.9

$

190.7

$

774.8

$

709.0

Total revenue

$

195.3

$

195.4

$

793.4

$

727.3

Operating income

$

42.0

$

47.0

$

179.1

$

149.6

Operating margin

22.0%

24.6%

23.1%

21.1%

Ending number of consultants

565

541

565

541

Average number of consultants

558

539

553

529

Engagements billed

3,943

3,792

10,318

9,706

New engagements (b)

1,717

1,590

6,790

6,325

EBITDA Results (c):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

EBITDA

$

49.7

$

48.7

$

193.8

$

159.0

EBITDA margin

26.0%

25.5%

25.0%

22.4%

Adjusted Results (d):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Adjusted EBITDA (c)

$

49.7

$

48.7

$

193.8

$

159.3

Adjusted EBITDA margin (c)

26.0%

25.5%

25.0%

22.5%

___________

(a)

Numbers may not total due to rounding.

(b)

Represents new engagements opened in the respective 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'19

FY'18

FY'19

FY'18

Restructuring charges, net

$

$

$

$

0.3

Fee revenue was $190.9 million in Q4 FY'19, an increase of $0.2 million (3% increase on a constant currency basis) compared to Q4 FY'18.

Operating income was $42.0 million in Q4 FY'19 compared to $47.0 million in Q4 FY'18. Operating margin was 22.0% in Q4 FY'19 compared to 24.6% in the year-ago quarter. The decrease in operating income was due to an increase in compensation and benefits expense primarily from amounts owed under certain deferred compensation and retirement plans driven by increases in the fair value of participants' accounts in Q4 FY'9 compared to decreases in the year-ago quarter, partially offset by a decline in performance related bonus expense.

Adjusted EBITDA was $49.7 million in Q4 FY'19 with an Adjusted EBITDA margin of 26.0% compared to $48.7 million and 25.5%, respectively, in the year-ago quarter.

Selected Advisory Data(dollars in millions) (a)

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Fee revenue

$

207.1

$

207.6

$

821.0

$

785.0

Total revenue

$

211.4

$

211.9

$

838.6

$

801.0

Operating income

$

30.0

$

28.1

$

5.6

$

100.5

Operating margin

14.5%

13.5%

0.7%

12.8%

Ending number of consultants (b)

579

577

579

577

Staff utilization (c)

68%

70%

66%

66%

EBITDA Results (d):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

EBITDA

$

38.9

$

36.3

$

37.9

$

134.6

EBITDA margin

18.8%

17.5%

4.6%

17.1%

Adjusted Results (e):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Adjusted EBITDA (d)

$

38.9

$

39.0

$

151.0

$

143.5

Adjusted EBITDA margin (d)

18.8%

18.8%

18.4%

18.3%

___________

(a)

Numbers may not total due to rounding.

(b)

Represents number of employees originating consulting services.

(c)

Calculated by dividing the number of hours our full-time Advisory professional staff record to engagements during the period, by the total available working hours during the same period.

(d)

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

(e)

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

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Tradename write-offs

$

$

$

106.6

$

Integration/acquisition costs

$

$

2.7

$

6.6

$

9.2

Restructuring recoveries, net

$

$

$

$

(0.2)

Fee revenue was essentially flat at $207.1 million in Q4 FY'19 compared to $207.6 million in Q4 FY'18 (5% increase on a constant currency basis).

Operating income was $30.0 million in Q4 FY'19 with an operating margin of 14.5% compared to operating income of $28.1 million and an operating margin of 13.5% in the year-ago quarter. The increase in operating income was primarily due to a decrease in compensation and benefits expense driven by lower performance related bonus expense in Q4 FY'19 compared to the year-ago quarter.

Adjusted EBITDA was $38.9 million in Q4 FY'19 with an Adjusted EBITDA margin of 18.8% compared to $39.0 million and 18.8%, respectively, in the year-ago quarter.

Selected RPO and Professional Search Data(dollars in millions) (a)

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

Fee revenue

$

92.8

$

77.1

$

330.1

$

273.2

Total revenue

$

95.8

$

81.1

$

341.9

$

291.2

Operating income

$

14.5

$

11.7

$

50.9

$

39.4

Operating margin

15.7%

15.1%

15.4%

14.4%

Engagements billed (b)

1,409

1,313

3,595

3,423

New engagements (c)

781

748

2,935

2,824

EBITDA and Adjusted Results (d):

Fourth Quarter

Year to Date

FY'19

FY'18

FY'19

FY'18

EBITDA and Adjusted EBITDA

$

15.6

$

12.6

$

54.4

$

42.6

EBITDA and Adjusted EBITDA margin

16.9%

16.3%

16.5%

15.6%

___________

(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)

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

Fee revenue was $92.8 million in Q4 FY'19, an increase of $15.7 million or 20% (25% increase on a constant currency basis), compared to the year-ago quarter. The higher fee revenue was driven by an increase in fee revenue in recruitment process outsourcing and professional search of $11.0 million and $4.7 million, respectively, in Q4 FY'19 compared to Q4 FY'18.

Operating income was $14.5 million in Q4 FY'19, an increase of $2.8 million compared to Q4 FY'18 operating income of $11.7 million. The increase in operating income resulted from higher fee revenue offset by increases in compensation and benefits expense driven by a 29% increase in average headcount and higher performance related bonus expense. Operating margin was 15.7% in the current quarter compared to 15.1% in the year-ago quarter.

EBITDA was $15.6 million during Q4 FY'19, an increase of $3.0 million compared to Q4 FY'18. EBITDA margin was 16.9% in Q4 FY'19 and 16.3% in Q4 FY'18.

Outlook

Assuming worldwide economic conditions, financial markets and foreign exchange rates remain steady, on a consolidated basis:

  • Q1 FY'20 fee revenue is expected to be in the range of $466 million and $486 million; and
  • Q1 FY'20 diluted earnings per share is likely to range between $0.73 to $0.81.

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 ir.kornferry.com. We will also post to this section of our website 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 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 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, changes in demand for our services as a result of automation, the dependence on 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, global and local political or economic developments in or affecting countries where we have operations, 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, our ability to successfully recover from a disaster or other business continuity problems, changes in our accounting estimates/assumptions, tax accounting effects of the Tax Act, impairment of goodwill and other intangible assets, deferred tax assets that we may not be able to use, seasonality, risks related to the integration of recently acquired businesses, employment liability risk, the impact of rebranding on the Company's products and services; the expected timing of the Company's rebranding and entity rationalization plan, and the costs of the Company's rebranding and entity rationalization plan. 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 the tax impact associated with the Tax Act, restructuring (recoveries) charges, net, integration/acquisition costs and tradename write-offs, net of income tax effect;
  • Adjusted basic and diluted earnings per share, adjusted to exclude the tax impact associated with the Tax Act, restructuring (recoveries) charges, net, integration/acquisition costs and tradename write-offs, net of income tax effect; and in the case of the outlook section, also adjusted for tax rate impact;
  • Constant currency (calculated using a quarterly average) 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 (recoveries) charges, net, integration/acquisition costs and tradename write-offs, 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. These non-GAAP financial measures are performance measures and are not indicative of the liquidity of Korn Ferry. These charges and other items represent 1) the tax impact associated with the Tax Act, 2) costs we incurred to acquire and integrate a portion of our Advisory business, 3) charges we incurred or recoveries we received to restructure the combined company due to the acquisition of a portion of our Advisory business, and 4) tradename write-offs associated with the rebranding plan initiated by Korn Ferry. 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 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 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 amounts, 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]

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

Three Months Ended

Year Ended

April 30,

April 30,

2019

2018

2019

2018

(unaudited)

Fee revenue

$

490,756

$

475,364

$

1,926,033

$

1,767,217

Reimbursed out-of-pocket engagement expenses

11,779

13,000

47,829

52,302

Total revenue

502,535

488,364

1,973,862

1,819,519

Compensation and benefits

331,665

316,955

1,311,240

1,199,057

General and administrative expenses

64,350

62,010

351,991

237,390

Reimbursed expenses

11,779

13,000

47,829

52,302

Cost of services

20,467

20,495

75,487

73,658

Depreciation and amortization

11,999

11,707

46,489

48,588

Restructuring charges, net

-

-

-

78

Total operating expenses

440,260

424,167

1,833,036

1,611,073

Operating income

62,275

64,197

140,826

208,446

Other income (loss), net

7,802

(3,192)

10,094

11,119

Interest expense, net

(4,169)

(2,818)

(16,891)

(13,832)

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

65,908

58,187

134,029

205,733

Equity in earnings of unconsolidated subsidiaries, net

120

110

311

297

Income tax provision

15,401

15,988

29,544

70,133

Net income

50,627

42,309

104,796

135,897

Net income attributable to noncontrolling interest

(363)

(1,149)

(2,145)

(2,118)

Net income attributable to Korn Ferry

$

50,264

$

41,160

$

102,651

$

133,779

Earnings per common share attributable to Korn Ferry:

Basic

$

0.90

$

0.74

$

1.84

$

2.39

Diluted

$

0.89

$

0.73

$

1.81

$

2.35

Weighted-average common shares outstanding:

Basic

55,173

55,266

55,311

55,426

Diluted

55,666

56,147

56,096

56,254

Cash dividends declared per share:

$

0.10

$

0.10

$

0.40

$

0.40

KORN FERRY AND SUBSIDIARIES

FINANCIAL SUMMARY BY SEGMENT

(in thousands)

(unaudited)

Three Months Ended April 30,

Year Ended April 30,

2019

2018

% Change

2019

2018

% Change

Fee revenue:

Executive Search:

North America

$

113,651

$

112,005

1.5%

$

455,826

$

408,098

11.7%

EMEA

45,307

45,476

(0.4%)

182,829

173,725

5.2%

Asia Pacific

24,373

24,612

(1.0%)

104,291

96,595

8.0%

Latin America

7,557

8,576

(11.9%)

31,896

30,624

4.2%

Total Executive Search

190,888

190,669

0.1%

774,842

709,042

9.3%

Advisory

207,082

207,551

(0.2%)

821,048

785,013

4.6%

RPO and Professional Search

92,786

77,144

20.3%

330,143

273,162

20.9%

Total fee revenue

490,756

475,364

3.2%

1,926,033

1,767,217

9.0%

Reimbursed out-of-pocket engagement expenses

11,779

13,000

(9.4%)

47,829

52,302

(8.6%)

Total revenue

$

502,535

$

488,364

2.9%

$

1,973,862

$

1,819,519

8.5%

Operating income (loss):

Margin

Margin

Margin

Margin

Executive Search:

North America

$

28,316

24.9%

$

33,880

30.2%

$

120,754

26.5%

$

100,397

24.6%

EMEA

8,161

18.0%

6,419

14.1%

29,974

16.4%

26,768

15.4%

Asia Pacific

5,027

20.6%

5,614

22.8%

24,364

23.4%

18,425

19.1%

Latin America

538

7.1%

1,061

12.4%

3,998

12.5%

4,022

13.1%

Total Executive Search

42,042

22.0%

46,974

24.6%

179,090

23.1%

149,612

21.1%

Advisory

29,991

14.5%

28,076

13.5%

5,617

0.7%

100,535

12.8%

RPO and Professional Search

14,547

15.7%

11,669

15.1%

50,884

15.4%

39,396

14.4%

Corporate

(24,305)

(22,522)

(94,765)

(81,097)

Total operating income

$

62,275

12.7%

$

64,197

13.5%

$

140,826

7.3%

$

208,446

11.8%

KORN FERRY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

April 30,

April 30,

2019

2018

ASSETS

Cash and cash equivalents

$

626,360

$

520,848

Marketable securities

8,288

14,293

Receivables due from clients, net of allowance for doubtful accounts of $21,582 and $17,845 at April 30, 2019 and 2018, respectively

404,857

384,996

Income taxes and other receivables

26,767

29,089

Unearned compensation

42,003

37,333

Prepaid expenses and other assets

28,535

27,700

Total current assets

1,136,810

1,014,259

Marketable securities, non-current

132,463

122,792

Property and equipment, net

131,505

119,901

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

126,000

120,087

Deferred income taxes

43,220

25,520

Goodwill

578,298

584,222

Intangible assets, net

82,948

203,216

Unearned compensation, non-current

80,924

78,295

Investments and other assets

22,684

19,622

Total assets

$

2,334,852

$

2,287,914

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable

$

39,156

$

35,196

Income taxes payable

21,145

23,034

Compensation and benefits payable

328,610

304,980

Current portion of long-term debt

-

24,911

Other accrued liabilities

162,047

170,339

Total current liabilities

550,958

558,460

Deferred compensation and other retirement plans

257,635

227,729

Long-term debt

222,878

211,311

Deferred tax liabilities

1,103

9,105

Other liabilities

58,891

61,694

Total liabilities

1,091,465

1,068,299

Stockholders' equity

Common stock: $0.01 par value, 150,000 shares authorized, 72,442 and 71,631 shares issued and 56,431 and 56,517 shares outstanding at April 30, 2019 and 2018, respectively

656,463

683,942

Retained earnings

660,845

572,800

Accumulated other comprehensive loss, net

(76,652)

(40,135)

Total Korn Ferry stockholders' equity

1,240,656

1,216,607

Noncontrolling interest

2,731

3,008

Total stockholders' equity

1,243,387

1,219,615

Total liabilities and stockholders' equity

$

2,334,852

$

2,287,914

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share amounts)

Three Months Ended

Year Ended

April 30,

April 30,

2019

2018

2019

2018

(unaudited)

Net income attributable to Korn Ferry

$

50,264

$

41,160

$

102,651

$

133,779

Net income attributable to non-controlling interest

363

1,149

2,145

2,118

Net income

50,627

42,309

104,796

135,897

Income tax provision

15,401

15,988

29,544

70,133

Equity in earnings of unconsolidated subsidiaries, net

(120)

(110)

(311)

(297)

Income before provision for income taxes and equity of unconsolidated subsidiaries

65,908

58,187

134,029

205,733

Other (income) loss, net

(7,802)

3,192

(10,094)

(11,119)

Interest Expense

4,169

2,818

16,891

13,832

Operating income

62,275

64,197

140,826

208,446

Depreciation and amortization

11,999

11,707

46,489

48,588

Other income (loss), net

7,802

(3,192)

10,094

11,119

Equity in earnings of unconsolidated subsidiaries, net

120

110

311

297

EBITDA

82,196

72,822

197,720

268,450

Restructuring charges, net (1)

-

-

-

78

Integration/acquisition costs (2)

-

2,776

6,746

9,430

Tradename write-offs (3)

-

-

106,555

-

Adjusted EBITDA

$

82,196

$

75,598

$

311,021

$

277,958

Operating margin

12.7%

13.5%

7.3%

11.8%

Depreciation and amortization

2.4%

2.5%

2.4%

2.8%

Other income (loss), net

1.6%

(0.7%)

0.6%

0.6%

Equity in earnings of unconsolidated subsidiaries, net

-

-

-

-

EBITDA margin

16.7%

15.3%

10.3%

15.2%

Restructuring charges, net (1)

-

-

-

-

Integration/acquisition costs (2)

-

0.6%

0.4%

0.5%

Tradename write-offs (3)

-

-

5.4%

-

Adjusted EBITDA margin

16.7%

15.9%

16.1%

15.7%

Net income attributable to Korn Ferry

$

50,264

$

41,160

$

102,651

$

133,779

Restructuring charges, net (1)

-

-

-

78

Integration/acquisition costs (2)

-

2,776

6,746

9,430

Tradename write-offs (3)

-

-

106,555

-

Tax effect on the adjusted items (4)

(598)

(541)

(28,094)

(2,314)

Tax effect on impact of new tax law (5)

-

2,237

-

13,582

Adjusted net income attributable to Korn Ferry

$

49,666

$

45,632

$

187,858

$

154,555

Basic earnings per common share

$

0.90

$

0.74

$

1.84

$

2.39

Restructuring charges, net (1)

-

-

-

-

Integration/acquisition costs (2)

-

0.05

0.12

0.17

Tradename write-offs (3)

-

-

1.93

-

Tax effect on the adjusted items (4)

(0.01)

(0.01)

(0.53)

(0.04)

Tax effect on impact of new tax law (5)

-

0.04

-

0.24

Adjusted basic earnings per share

$

0.89

$

0.82

$

3.36

$

2.76

Diluted earnings per common share

$

0.89

$

0.73

$

1.81

$

2.35

Restructuring charges, net (1)

-

-

-

-

Integration/acquisition costs (2)

-

0.05

0.12

0.17

Tradename write-offs (3)

-

-

1.88

-

Tax effect on the adjusted items (4)

(0.01)

(0.01)

(0.50)

(0.04)

Tax effect on impact of new tax law (5)

-

0.03

-

0.24

Adjusted diluted earnings per share

$

0.88

$

0.80

$

3.31

$

2.72

Explanation of Non-GAAP Adjustments

(1)

Restructuring plan implemented in order to rationalize our cost structure by eliminating redundant positions and consolidating office space due to a previous acquisition that took place on December 1, 2015.

(2)

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

(3)

The Company is implementing a plan to go to market under a single, master brand architecture to simplify the Company's organizational structure by eliminating and/or consolidating certain legal entities and implementing a rebranding of the Company to offer the Company's current products and services using the "Korn Ferry" name, branding and trademarks. As a result of this the Company was required under U.S. generally accepted accounting principles to record a one-time, non-cash tradename write-offs.

(4)

Tax effect on restructuring charges, net, integration/acquisition costs and tradename write-offs.

(5)

The tax impact due to provisional tax charge recorded as a result of the Tax Act.

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, 2019

Executive Search

NorthAmerica

EMEA

AsiaPacific

LatinAmerica

Subtotal

Advisory

RPO andProfessionalSearch

Corporate

Consolidated

Fee revenue

$

113,651

$

45,307

$

24,373

$

7,557

$

190,888

$

207,082

$

92,786

$

-

$

490,756

Total revenue

$

116,939

$

46,107

$

24,726

$

7,572

$

195,344

$

211,377

$

95,814

$

-

$

502,535

Net income attributable to Korn Ferry

$

50,264

Net income attributable to noncontrolling interest

363

Other income, net

(7,802)

Interest expense, net

4,169

Equity in earnings of unconsolidated subsidiaries, net

(120)

Income tax provision

15,401

Operating income (loss)

$

28,316

$

8,161

$

5,027

$

538

$

42,042

$

29,991

$

14,547

$

(24,305)

62,275

Depreciation and amortization

973

387

345

105

1,810

7,355

930

1,904

11,999

Other income, net

5,433

44

163

59

5,699

1,577

165

361

7,802

Equity in earnings of unconsolidated subsidiaries, net

120

-

-

-

120

-

-

-

120

EBITDA and Adjusted EBITDA

$

34,842

$

8,592

$

5,535

$

702

$

49,671

$

38,923

$

15,642

$

(22,040)

$

82,196

EBITDA and Adjusted EBITDA margin

30.7%

19.0%

22.7%

9.3%

26.0%

18.8%

16.9%

16.7%

Three Months Ended April 30, 2018

Executive Search

NorthAmerica

EMEA

AsiaPacific

LatinAmerica

Subtotal

Advisory

RPO andProfessionalSearch

Corporate

Consolidated

Fee revenue

$

112,005

$

45,476

$

24,612

$

8,576

$

190,669

$

207,551

$

77,144

$

-

$

475,364

Total revenue

$

115,394

$

46,340

$

25,053

$

8,603

$

195,390

$

211,912

$

81,062

$

-

$

488,364

Net income attributable to Korn Ferry

$

41,160

Net income attributable to noncontrolling interest

1,149

Other loss, net

3,192

Interest expense, net

2,818

Equity in earnings of unconsolidated subsidiaries, net

(110)

Income tax provision

15,988

Operating income (loss)

$

33,880

$

6,419

$

5,614

$

1,061

$

46,974

$

28,076

$

11,669

$

(22,522)

64,197

Depreciation and amortization

1,007

344

356

124

1,831

7,417

741

1,718

11,707

Other (loss) income, net

(312)

32

(11)

82

(209)

847

142

(3,972)

(3,192)

Equity in earnings of unconsolidated subsidiaries, net

110

-

-

-

110

-

-

-

110

EBITDA

34,685

6,795

5,959

1,267

48,706

36,340

12,552

(24,776)

72,822

EBITDA margin

31.0%

14.9%

24.2%

14.8%

25.5%

17.5%

16.3%

15.3%

Integration/acquisition costs

-

-

-

-

-

2,696

-

80

2,776

Adjusted EBITDA

$

34,685

$

6,795

$

5,959

$

1,267

$

48,706

$

39,036

$

12,552

$

(24,696)

$

75,598

Adjusted EBITDA margin

31.0%

14.9%

24.2%

14.8%

25.5%

18.8%

16.3%

15.9%

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF NET INCOME AND OPERATING INCOME (GAAP) TO

EBITDA AND ADJUSTED EBITDA (NON-GAAP)

(in thousands)

Year Ended April 30, 2019

Executive Search

NorthAmerica

EMEA

AsiaPacific

LatinAmerica

Subtotal

Advisory

RPO andProfessionalSearch

Corporate

Consolidated

Fee revenue

$

455,826

$

182,829

$

104,291

$

31,896

$

774,842

$

821,048

$

330,143

$

-

$

1,926,033

Total revenue

$

469,743

$

186,131

$

105,543

$

31,960

$

793,377

$

838,620

$

341,865

$

-

$

1,973,862

Net income attributable to Korn Ferry

$

102,651

Net income attributable to noncontrolling interest

2,145

Other income, net

(10,094)

Interest expense, net

16,891

Equity in earnings of unconsolidated subsidiaries, net

(311)

Income tax provision

29,544

Operating income (loss)

$

120,754

$

29,974

$

24,364

$

3,998

$

179,090

$

5,617

$

50,884

$

(94,765)

140,826

Depreciation and amortization

3,890

1,254

1,428

410

6,982

29,057

3,255

7,195

46,489

Other income (loss), net

6,388

432

281

322

7,423

3,198

268

(795)

10,094

Equity in earnings of unconsolidated subsidiaries, net

311

-

-

-

311

-

-

-

311

EBITDA

131,343

31,660

26,073

4,730

193,806

37,872

54,407

(88,365)

197,720

EBITDA margin

28.8%

17.3%

25.0%

14.8%

25.0%

4.6%

16.5%

10.3%

Integration/acquisition costs

-

-

-

-

-

6,559

-

187

6,746

Tradename write-offs

-

-

-

-

-

106,555

-

-

106,555

Adjusted EBITDA

$

131,343

$

31,660

$

26,073

$

4,730

$

193,806

$

150,986

$

54,407

$

(88,178)

$

311,021

Adjusted EBITDA margin

28.8%

17.3%

25.0%

14.8%

25.0%

18.4%

16.5%

16.1%

Year Ended April 30, 2018

Executive Search

NorthAmerica

EMEA

AsiaPacific

LatinAmerica

Subtotal

Advisory

RPO andProfessionalSearch

Corporate

Consolidated

Fee revenue

$

408,098

$

173,725

$

96,595

$

30,624

$

709,042

$

785,013

$

273,162

$

-

$

1,767,217

Total revenue

$

421,260

$

177,234

$

98,062

$

30,717

$

727,273

$

801,005

$

291,241

$

-

$

1,819,519

Net income attributable to Korn Ferry

$

133,779

Net income attributable to noncontrolling interest

2,118

Other income, net

(11,119)

Interest expense, net

13,832

Equity in earnings of unconsolidated subsidiaries, net

(297)

Income tax provision

70,133

Operating income (loss)

$

100,397

$

26,768

$

18,425

$

4,022

$

149,612

$

100,535

$

39,396

$

(81,097)

208,446

Depreciation and amortization

3,930

1,689

1,408

455

7,482

31,527

3,054

6,525

48,588

Other income, net

845

168

373

181

1,567

2,501

152

6,899

11,119

Equity in earnings of unconsolidated subsidiaries, net

297

-

-

-

297

-

-

-

297

EBITDA

105,469

28,625

20,206

4,658

158,958

134,563

42,602

(67,673)

268,450

EBITDA margin

25.8%

16.5%

20.9%

15.2%

22.4%

17.1%

15.6%

15.2%

Restructuring charges (recoveries), net

-

-

313

-

313

(241)

6

-

78

Integration/acquisition costs

-

-

-

-

-

9,151

-

279

9,430

Adjusted EBITDA

$

105,469

$

28,625

$

20,519

$

4,658

$

159,271

$

143,473

$

42,608

$

(67,394)

$

277,958

Adjusted EBITDA margin

25.8%

16.5%

21.2%

15.2%

22.5%

18.3%

15.6%

15.7%

Cision View original content:http://www.prnewswire.com/news-releases/korn-ferry-announces-fourth-quarter-and-fiscal-2019-results-of-operations-300872376.html

SOURCE Korn Ferry

Categories

Press Releases

Next Articles