Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Korn Ferry International Announces Fourth Quarter and Fiscal 2014 Results of Operations

      Highlights

      -- Korn Ferry reports record quarterly fee revenue of $251.7 million in the fourth quarter of 2014, an increase of 10.4% (the effect of exchange rates was not significant), from Q4 FY'13, with increases realized across all segments:

      Futurestep 20.3%

      Leadership and Talent Consulting 10.1%

      Executive Recruitment 8.3%

      -- Adjusted EBITDA margin was 13.7% in Q4 FY'14 compared to 12.2% in Q4 FY'13.

      -- Q4 FY'14 diluted earnings per share was $0.43 compared to $0.25 in Q4 FY'13. Adjusted diluted earnings per share was $0.32 in Q4 FY'13, which excludes $3.5 million of net restructuring and integration/acquisition costs. No such costs were incurred in Q4 FY'14.

      -- For the full year of FY'14, Korn Ferry reports record annual fee revenue of $960.3 million, an increase of 18.1% (19.1% on a constant currency basis) over FY'13. Adjusting for the prior year acquisitions, annual fee revenue increased 9.3% over FY'13.

      -- FY'14 diluted earnings per share was $1.48 compared to $0.70 in FY'13. Adjusted diluted earnings per share was $1.60 in FY'14 and $1.10 in FY'13, excluding $8.6 million and $26.5 million of net restructuring, integration/acquisition and separation costs, respectively.


      News provided by

      Korn Ferry

      Jun 16, 2014, 04:05 ET

      Share this article

      Share this article


      LOS ANGELES, June 16, 2014 /PRNewswire/ -- Korn/Ferry International (NYSE: KFY), a single source of leadership and talent consulting services, today announced record quarterly and annual fee revenues of $251.7 million and $960.3 million for the fourth quarter and FY'14, respectively.  Fourth quarter diluted earnings per share were $0.43.  Full year adjusted diluted earnings per share were $1.60, excluding restructuring, integration/acquisition, and separation costs of $8.6 million.  Including such costs, diluted earnings per share was $1.48 for the year ended April 30, 2014.

      "Korn Ferry closed out the fiscal year with a strong quarter – 10.7% growth in fee revenue for the quarter and 19.1% growth for the year, at constant currency – which represents the strongest top line results in the company's history, with earnings per share of $0.43," said Gary D. Burnison, CEO, Korn Ferry. "Korn Ferry's performance is a testament to our differentiated strategy, robust intellectual property and talented people."     


      Financial Results


      (dollars in millions, except per share amounts)





      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Fee revenue

      $       251.7


      $      227.9


      $     960.3


      $      812.8


      Total revenue

      $       260.8


      $      238.6


      $     995.6


      $      849.7


      Operating income

      $         24.5


      $        15.4


      $       91.6


      $        43.9


      Operating margin

      9.7%


      6.8%


      9.5%


      5.4%


      Net income

      $         21.2


      $        12.2


      $       72.7


      $        33.3


      Basic earnings per share

      $         0.44


      $        0.26


      $       1.51


      $        0.71


      Diluted earnings per share

      $         0.43


      $        0.25


      $       1.48


      $        0.70











      EBITDA Results (a):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      EBITDA

      $         34.5


      $        24.3


      $     129.7


      $        71.3


      EBITDA margin

      13.7%


      10.7%


      13.5%


      8.8%







      Adjusted Results (b):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Operating income

      $         24.5


      $        18.9


      $     100.2


      $        70.4


      Operating margin

      9.7%


      8.3%


      10.4%


      8.7%


      EBITDA (a)

      $         34.5


      $        27.8


      $     138.3


      $        97.8


      EBITDA margin (a)

      13.7%


      12.2%


      14.4%


      12.0%


      Net income

      $         21.2


      $        15.6


      $       78.5


      $        52.8


      Basic earnings per share

      $         0.44


      $        0.33


      $       1.63


      $        1.12


      Diluted earnings per share

      $         0.43


      $        0.32


      $       1.60


      $        1.10




      (a)

      EBITDA refers to earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA further adjusts EBITDA to exclude restructuring charges (net of recoveries), integration/acquisition and 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'14


      FY'13


      FY'14


      FY'13


      Restructuring charges, net of recoveries

      $                  —


      $             2.9


      $            3.7


      $            22.8


      Integration/acquisition costs

      $                  —


      $             0.6


      $            0.4


      $              3.1


      Separation costs

      $                  —


      $              —


      $            4.5


      $              0.6


      Fiscal 2014 Fourth Quarter Results 

      Fee revenue was $251.7 million in Q4 FY'14, an increase of $23.8 million, or 10.4% (the effect of exchange rates was not significant), compared to the year-ago quarter, primarily driven by an $11.4 million, $6.3 million, and a  $6.1 million increase in fee revenue in Executive Recruitment, Futurestep and Leadership & Talent Consulting, respectively.  The overall fee revenue increase was driven by fee revenue growth in financial services, technology, life science/healthcare and the industrial sectors.

      Compensation and benefit expenses were $170.6 million in Q4 FY'14, an increase of $16.2 million, or 10.5%, compared to the year-ago quarter.  The increase was due to an increase in performance related bonus expense resulting from the increase in fee revenue and profitability, as well as an increase in salaries and related payroll taxes.  The increase in salaries and related payroll taxes was due to a 3.5% increase in the average headcount in Q4 FY'14 compared to Q4 FY'13. 

      General and administrative expenses were $39.1 million in Q4 FY'14, a decrease of $1.0 million, or 2.5%, from the year-ago quarter, primarily due to a decrease in office and premise expense of $1.6 million due to synergies obtained from the PDI Ninth House and Global Novations acquisitions (the "prior year acquisitions") and a decrease in foreign exchange loss of $0.6 million, offset by an increase in travel and business development related expenses in Q4 FY'14 compared to the year-ago quarter.

      Adjusted EBITDA was $34.5 million in Q4 FY'14, an increase of $6.7 million, or 24.1%, compared to Q4 FY'13.  Adjusted EBITDA margin was 13.7% and 12.2% in Q4 FY'14 and Q4 FY'13, respectively. 

      On a GAAP basis, operating income was $24.5 million in Q4 FY'14 and $15.4 million in Q4 FY'13 resulting in a margin of 9.7% in the current quarter compared to 6.8% in the year-ago quarter. 

      Fiscal 2014 Results 

      Fee revenue was $960.3 million in FY'14, an increase of $147.5 million, or 18.1% (19.1% on a constant currency basis), compared to FY'13.  Adjusting for the prior year acquisitions, fee revenue was $888.4 million in FY'14, an increase of $75.6 million, or 9.3%, compared to FY'13.  The increase in fee revenue was driven by a 9.2% increase in the number of engagements billed in FY'14 compared to FY'13.  The overall fee revenue increase was driven by fee revenue growth in life science/healthcare, industrial, technology and financial services sectors.

      Adjusted EBITDA was $138.3 million during FY'14, an increase of $40.5 million, or 41.4%, compared to FY'13.  Adjusted EBITDA margin was 14.4% and 12.0% in FY'14 and FY'13, respectively. 

      On a GAAP basis, operating income was $91.6 million in FY'14, an increase of $47.7 million, or 108.7%, compared to FY'13, resulting in an operating margin of 9.5% in the current year compared to 5.4% in the prior year.

      Balance Sheet and Liquidity

      Cash and marketable securities were $468.3 million at April 30, 2014, compared to $366.0 million at April 30, 2013.  Cash and marketable securities include $116.2 million held in trust for deferred compensation plans at April 30, 2014, compared to $98.0 million at April 30, 2013.  Cash and marketable securities increased by $102.3 million from April 30, 2013, primarily attributable to cash provided by operating activities, partially offset by bonuses earned in fiscal 2013 and paid during the first quarter of fiscal 2014 and $15.0 million in contingent consideration paid to selling stockholders of PDI Ninth House.

      Results by Segment

      Selected Executive Recruitment Data

      (dollars in millions)







      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Fee revenue

      $      148.2


      $     136.8


      $     568.9


      $      522.5


      Total revenue

      $      153.7


      $     142.8


      $     591.2


      $      544.8


      Operating income

      $        28.4


      $       26.5


      $     116.4


      $        81.0


      Operating margin

      19.1%


      19.4%


      20.5%


      15.5%











      Ending number of consultants

      432


      399


      432


      399


      Average number of consultants

      431


      395


      416


      400


      Engagements billed

      3,048


      2,718


      8,144


      7,554


      New engagements (a)

      1,303


      1,231


      5,052


      4,750



      EBITDA Results (b):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      EBITDA

      $        31.7


      $       29.4


      $    126.5


      $        91.2


      EBITDA margin

      21.4%


      21.5%


      22.2%


      17.5%











      Adjusted Results (c):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Operating income

      $        28.4


      $        23.9


      $    117.7


      $        89.7


      Operating margin

      19.1%


      17.5%


      20.7%


      17.2%


      EBITDA (b)

      $        31.7


      $        26.8


      $    127.8


      $        99.9


      EBITDA margin (b)

      21.4%


      19.6%


      22.5%


      19.1%




      (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):


      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Restructuring charges, net of recoveries

      $                  —


      $            (2.6)


      $             1.3


      $              8.1


      Separation costs

      $                  —


      $                —


      $              —


      $              0.6


      Executive Recruitment

      Fee revenue was $148.2 million in Q4 FY'14, an increase of $11.4 million, or 8.3% (the effect of exchange rates was not significant), compared to Q4 FY'13.  The increase in fee revenue was driven by increases in Europe, North America and Asia Pacific, partially offset by a decrease in Latin America.  This increase is primarily attributed to a 12.1% increase in the number of executive recruitment engagements billed, offset by a 3.4% decrease in the weighted-average fees billed per engagement in Q4 FY'14 compared to the Q4 FY'13. 

      Adjusted EBITDA was $31.7 million during Q4 FY'14, an increase of $4.9 million, or 18.3%, compared to Q4 FY'13.  This increase is primarily attributed to the $11.4 million increase in fee revenue in Q4 FY'14 as compared to Q4 FY'13, partially offset by an increase of $5.9 million in compensation and benefit expenses driven primarily by an increase in performance related bonus expense and salaries and related payroll taxes.  For the full year, adjusted EBITDA increased by $27.9 million due to a $46.4 million increase in fee revenue and a decrease in general and administrative expenses offset by an increase in compensation and benefit expenses.

      On a GAAP basis, operating income was $28.4 million in Q4 FY'14, an increase of $1.9 million, or 7.2%, compared to Q4 FY'13, resulting in an operating margin of 19.1% in the current quarter compared to 19.4% in the year-ago quarter.  On a GAAP basis, operating income was $116.4 million in FY'14, an increase of $35.4 million, or 43.7%, compared to FY'13, resulting in an operating margin of 20.5% in FY'14 compared to 15.5% in FY'13.


      Selected Leadership & Talent Consulting Data

      (dollars in millions)



      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Fee revenue

      $        66.2


      $       60.1


      $     254.6


      $      168.1


      Total revenue

      $        68.4


      $       63.1


      $     263.0


      $      176.6


      Operating (loss) income

      $          6.8


      $       (1.3)


      $       23.8


      $          6.4


      Operating margin

      10.3%


      (2.1)%


      9.4%


      3.8%











      Ending number of consultants (a)

      127


      133


      127


      133


      Staff utilization (b)

      70%


      67%


      67%


      64%







      EBITDA Results (c):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      EBITDA

      $        10.0


      $        1.2


      $       36.4


      $        12.4


      EBITDA margin 

      15.1%


      2.0%


      14.3%


      7.4%







      Adjusted Results (d):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Operating income

      $          6.8


      $         3.8


      $       25.0


      $        16.6


      Operating margin

      10.3%


      6.3%


      9.8%


      9.9%


      EBITDA (c)

      $         10.0


      $         6.3


      $       37.6


      $        22.6


      EBITDA margin (c)

      15.1%


      10.4%


      14.8%


      13.4%




      (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'14


      FY'13


      FY'14


      FY'13


      Restructuring charges, net of recoveries

      $                  —


      $             5.1


      $            1.2


      $            10.2


      Leadership & Talent Consulting

      Fee revenue was $66.2 million in Q4 FY'14, an increase of $6.1 million, or 10.1% (the effect of exchange rates was not significant), from the year-ago quarter.  The increase in fee revenue was driven by increases in North America and Europe.  This increase is primarily attributed to an increase in consulting fee revenue of $3.8 million and an increase in product revenue of $2.3 million in Q4 FY'14 compared to the year-ago quarter.

      Adjusted EBITDA was $10.0 million during Q4 FY'14, an increase of $3.7 million, or 58.7%, compared to Q4 FY'13.  Adjusted EBITDA margin was 15.1% in Q4 FY'14 compared to 10.4% in Q4 FY'13 due to an increase in fee revenue of $6.1 million and a decrease in general administrative expenses of $1.2 million, offset by an increase in compensation and benefit expense of $4.2 million.  The decrease in general and administrative expenses was due to a decrease in office and premise expense due to synergies obtained from the prior year acquisitions.  The increase in compensation and benefit expenses was due to an increase in performance related bonus expense, salaries and related payroll taxes, and an increase in the use of outside contractors.  For the full year, adjusted EBITDA was $37.6 million, an increase of $15.0 million, or 66.4%, compared to FY'13.  Adjusted EBITDA margin was 14.8% compared 13.4% in FY'13. 

      On a GAAP basis, operating income was $6.8 million in Q4 FY'14, an increase of $8.1 million compared to the year-ago quarter, resulting in an operating margin of 10.3% in the current quarter compared to (2.1%) in the year-ago quarter.  On a GAAP basis, operating income was $23.8 million in FY'14, an increase of $17.4 million compared to FY'13 resulting in an operating margin of 9.4% in FY'14 compared to 3.8% in FY'13.


      Selected Futurestep Data

      (dollars in millions)



      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Fee revenue

      $        37.3


      $       31.0


      $      136.8


      $      122.2


      Total revenue

      $        38.7


      $       32.7


      $      141.4


      $      128.3


      Operating income

      $          4.3


      $         3.9


      $        13.3


      $        11.0


      Operating margin

      11.7%


      12.4%


      9.8%


      9.0%











      Engagements billed

      1,205


      1,032


      3,246


      3,074


      New engagements (a)

      598


      524


      2,427


      2,308







      EBITDA Results (b):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      EBITDA

      $          4.8


      $         4.1


      $        15.7


      $        12.2


      EBITDA margin

      13.1%


      13.3%


      11.5%


      10.0%







      Adjusted Results (c):

      Fourth Quarter


      Year to Date



      FY'14


      FY'13


      FY'14


      FY'13


      Operating income

      $          4.3


      $         4.3


      $        14.5


      $        14.5


      Operating margin

      11.7%


      13.8%


      10.6%


      11.9%


      EBITDA (b)

      $          4.8


      $         4.5


      $        16.9


      $        15.7


      EBITDA margin (b)

      13.1%


      14.7%


      12.3%


      12.9%




      (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'14


      FY'13


      FY'14


      FY'13


      Restructuring charges, net of recoveries

      $                  —


      $             0.4


      $            1.2


      $              3.5


      Futurestep

      Fee revenue was $37.3 million in Q4 FY'14, an increase of $6.3 million, or 20.3% (21.0% on a constant currency basis), compared to the year-ago quarter.  The increase in fee revenue was driven by a 16.8% increase in the number of engagements billed and a 3.0% increase in the weighted average fees billed per engagement in Q4 FY'14 compared to Q4 FY'13.  The increase was primarily due to large recruitment process outsourcing contracts entered into in the first six months of FY'14, which continued to be delivered in the current quarter and an increase in professional recruitment.

      Adjusted EBITDA was $4.8 million during Q4 FY'14, an increase of $0.3 million, or 6.7%, compared to Q4 FY'13, due primarily to the increase in fee revenue of $6.3 million, offset by an increase in compensation and benefit expenses of $4.6 million (due to an increase in performance related bonus expense and headcount), an increase in cost of services expense of $0.7 million and an increase in general and administrative expenses of $0.5 million.  For the full year, adjusted EBITDA increased $1.2 million due to the $14.6 million increase in fee revenue, partially offset by an increase in compensation and benefit expenses of $11.0 million and $2.3 million in cost of services expenses.  The increase in compensation and benefit expenses for the full year is primarily driven by an increase in staffing to accommodate a number of larger recruitment process outsourcing contracts won by the Company in the current fiscal year and an increase in performance related bonus expense.

      On a GAAP basis, operating income was $4.3 million in Q4 FY'14, an increase of $0.4 million, compared to Q4 FY'13, resulting in an operating margin of 11.7% in the current quarter compared to 12.4% in the year-ago quarter.  On a GAAP basis, operating income was $13.3 million in FY'14, an increase of $2.3 million, compared to FY'13, resulting in an operating margin of 9.8% in FY'14 compared to 9.0% in FY'13.

      Outlook                                                        

      As previously disclosed, over the past year we have implemented common technology systems designed to allow us to further integrate our legacy businesses with our recent acquisitions.  Due to the efficiencies we expect to gain from these investments, other integration items from recent acquisitions and other cost savings initiatives, we plan to take additional actions to rationalize our cost structure in Q1 FY'15.  We estimate the realized savings in FY'15 associated with these actions to be in the range of $0.08 to $0.10 per diluted earnings share with the cost of these actions in Q1 FY'15 to be in the range of $0.06 to $0.08 per diluted earnings share.  Assuming worldwide economic conditions, financial markets and foreign exchange rates remain steady, Q1 FY'15 fee revenue is likely to range from $240 million to $250 million and, after taking into consideration the actions discussed above, adjusted diluted earnings per share are likely to range from $0.37 to $0.43 with diluted earnings per share as measured by Generally Accepted Accounting Principles likely to range from $0.29 to $0.37

      Earnings Conference Call Webcast

      The earnings conference call will be held today at 5:00 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

      At Korn Ferry, we design, build, attract and ignite talent.  Since our inception, clients have trusted us to help recruit world-class leadership.  Today, we are a single source for leadership and talent consulting services to empower businesses and leaders to reach their goals.  Our solutions range from executive recruitment and leadership development programs, to enterprise learning, succession planning and recruitment process outsourcing (RPO).  Visit www.kornferry.com for more information on Korn Ferry, and www.kornferryinstitute.com for thought leadership, intellectual property and research.

      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 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 operating income and operating margin, adjusted to exclude restructuring (net of recoveries), integration/acquisition and separation costs;
      • adjusted net income, adjusted to exclude restructuring (net of recoveries), integration/acquisition and separation costs, net of income tax effect;
      • adjusted basic and diluted earnings per share, adjusted to exclude restructuring (net of recoveries), integration/acquisition and 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 (net of recoveries), integration/acquisition and 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.

      KORN FERRY AND SUBSIDIARIES

       CONSOLIDATED STATEMENTS OF INCOME 

       (in thousands, except per share amounts) 













       Three Months Ended 


       Year Ended 



       April 30, 


       April 30, 



      2014


      2013


      2014


      2013



       (unaudited) 





       Fee revenue 


      $ 251,712


      $ 227,902


      $ 960,301


      $ 812,831

       Reimbursed out-of-pocket engagement expenses 


      9,086


      10,705


      35,258


      36,870

                 Total revenue 


      260,798


      238,607


      995,559


      849,701










       Compensation and benefits 


      170,595


      154,487


      646,889


      555,346

       General and administrative expenses 


      39,109


      40,096


      152,040


      142,771

       Reimbursed expenses 


      9,086


      10,705


      35,258


      36,870

       Cost of services 


      10,213


      9,129


      39,910


      28,977

       Depreciation and amortization 


      7,315


      5,877


      26,172


      19,004

       Restructuring charges, net 


      -


      2,921


      3,682


      22,857

                 Total operating expenses 


      236,318


      223,215


      903,951


      805,825










       Operating income  


      24,480


      15,392


      91,608


      43,876

       Other income, net 


      2,018


      2,501


      9,769


      6,309

       Interest expense, net 


      (261)


      (644)


      (2,363)


      (2,365)

                 Income before provision for income taxes 









                     and equity in earnings of unconsolidated subsidiaries 


      26,237


      17,249


      99,014


      47,820

       Equity in earnings of unconsolidated subsidiaries 


      677


      543


      2,169


      2,110

       Income tax provision  


      5,703


      5,595


      28,492


      16,637

                  Net income 


      $   21,211


      $   12,197


      $   72,691


      $   33,293










       Earnings per common share: 









            Basic 


      $       0.44


      $       0.26


      $       1.51


      $       0.71

            Diluted 


      $       0.43


      $       0.25


      $       1.48


      $       0.70










       Weighted-average common shares outstanding: 









            Basic 


      48,523


      47,452


      48,162


      47,224

            Diluted 


      49,458


      48,345


      49,145


      47,883

      KORN FERRY AND SUBSIDIARIES

      FINANCIAL SUMMARY BY SEGMENT

      (in thousands)

       (unaudited) 

























      Three Months Ended April 30,


      Year Ended April 30,



      2014




      2013


      % Change


      2014




      2013


      % Change


















      Fee Revenue:
















      Executive recruitment:

















      North America

      $    80,230




      $    77,511


      4%


      $  306,768




      $  290,317


      6%


      EMEA 

      40,175




      32,242


      25%


      147,917




      128,807


      15%


      Asia Pacific

      21,753




      19,199


      13%


      84,816




      73,221


      16%


      South America

      6,028




      7,839


      (23%)


      29,374




      30,134


      (3%)

      Total executive recruitment

      148,186




      136,791


      8%


      568,875




      522,479


      9%

      Leadership & Talent Consulting

      66,279




      60,116


      10%


      254,636




      168,115


      51%

      Futurestep

      37,247




      30,995


      20%


      136,790




      122,237


      12%


      Total fee revenue

      251,712




      227,902


      10%


      960,301




      812,831


      18%

       Reimbursed out-of-pocket engagement expenses 

      9,086




      10,705


      (15%)


      35,258




      36,870


      (4%)


      Total revenue

      $  260,798




      $  238,607


      9%


      $  995,559




      $  849,701


      17%


















      Reconciliation of Operating Income (GAAP) to Adjusted Operating Income




























      Operating Income:



      Margin




      Margin




      Margin




      Margin

      Executive recruitment:

















      North America

      $    18,483


      23.0%


      $    17,104


      22.1%


      $    70,256


      22.9%


      $    58,832


      20.3%


      EMEA

      4,699


      11.7%


      4,137


      12.8%


      23,168


      15.7%


      9,173


      7.1%


      Asia Pacific

      4,380


      20.1%


      3,482


      18.1%


      17,274


      20.4%


      6,973


      9.5%


      South America

      761


      12.6%


      1,761


      22.5%


      5,654


      19.2%


      5,987


      19.9%

      Total executive recruitment

      28,323


      19.1%


      26,484


      19.4%


      116,352


      20.5%


      80,965


      15.5%

      Leadership & Talent Consulting

      6,855


      10.3%


      (1,292)


      (2.1%)


      23,847


      9.4%


      6,424


      3.8%

      Futurestep

      4,343


      11.7%


      3,834


      12.4%


      13,352


      9.8%


      10,975


      9.0%

      Corporate

      (15,041)




      (13,634)




      (61,943)




      (54,488)




       Total operating income

      $    24,480


      9.7%


      $    15,392


      6.8%


      $    91,608


      9.5%


      $    43,876


      5.4%



































      Restructuring, Separation, and Integration/Acquisition Costs, net:


























      Executive recruitment:

















      North America

      $             -


      -


      $     (1,853)


      (2.4%)


      $         816


      0.3%


      $      3,583


      1.2%


      EMEA

      -


      -


      (770)


      (2.4%)


      460


      0.3%


      4,498


      3.5%


      Asia Pacific

      -


      -


      16


      0.1%


      60


      0.0%


      629


      0.9%


      South America

      -


      -


      -


      -


      -


      -


      -


      -

      Total executive recruitment

      -


      -


      (2,607)


      (1.9%)


      1,336


      0.2%


      8,710


      1.7%

      Leadership & Talent Consulting

      -


      -


      5,080


      8.4%


      1,149


      0.4%


      10,198


      6.1%

      Futurestep

      -


      -


      441


      1.4%


      1,134


      0.8%


      3,527


      2.9%

      Corporate





      598




      4,957




      4,044




       Total restructuring, separation, and integration/acquisition costs, net

      $             -


      -


      $      3,512


      1.5%


      $      8,576


      0.9%


      $    26,479


      3.3%



































      Adjusted Operating Income:















        (Excluding Restructuring, Separation, and Integration/Acquisition Costs, net)


      Margin




      Margin




      Margin




      Margin

      Executive recruitment:

















      North America

      $    18,483


      23.0%


      $    15,251


      19.7%


      $    71,072


      23.2%


      $    62,415


      21.5%


      EMEA

      4,699


      11.7%


      3,367


      10.4%


      23,628


      16.0%


      13,671


      10.6%


      Asia Pacific

      4,380


      20.1%


      3,498


      18.2%


      17,334


      20.4%


      7,602


      10.4%


      South America

      761


      12.6%


      1,761


      22.5%


      5,654


      19.2%


      5,987


      19.9%

      Total executive recruitment

      28,323


      19.1%


      23,877


      17.5%


      117,688


      20.7%


      89,675


      17.2%

      Leadership & Talent Consulting

      6,855


      10.3%


      3,788


      6.3%


      24,996


      9.8%


      16,622


      9.9%

      Futurestep

      4,343


      11.7%


      4,275


      13.8%


      14,486


      10.6%


      14,502


      11.9%

      Corporate 

      (15,041)




      (13,036)




      (56,986)




      (50,444)




       Total adjusted operating income 

      $    24,480


      9.7%


      $    18,904


      8.3%


      $  100,184


      10.4%


      $    70,355


      8.7%

      KORN FERRY AND SUBSIDIARIES

      CONSOLIDATED BALANCE SHEETS

       (in thousands, except per share amounts) 













      April 30,



      2014


      2013

      ASSETS





      Cash and cash equivalents


      $    333,717


      $    224,066

      Marketable securities


      9,566


      20,347

      Receivables due from clients, net of allowance for doubtful accounts 





      of $9,513 and $9,097 respectively


      175,986


      161,508

      Income taxes and other receivables


      8,244


      8,944

      Deferred income taxes


      4,486


      3,511

      Prepaid expenses and other assets


      29,955


      28,724

      Total current assets


      561,954


      447,100






      Marketable securities, non-current


      124,993


      121,569

      Property and equipment, net


      60,434


      53,628

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


      94,274


      85,873

      Deferred income taxes


      55,039


      63,203

      Goodwill


      257,582


      257,293

      Intangible assets, net


      49,560


      58,187

      Investments and other assets


      29,830


      28,376

      Total assets


      $ 1,233,666


      $ 1,115,229






      LIABILITIES AND STOCKHOLDERS' EQUITY





      Accounts payable


      $      19,375


      $      19,460

      Income taxes payable


      13,014


      5,502

      Compensation and benefits payable


      192,035


      160,298

      Other accrued liabilities


      62,509


      83,291

      Total current liabilities


      286,933


      268,551






      Deferred compensation and other retirement plans


      169,235


      159,706

      Other liabilities


      21,962


      22,504

      Total liabilities


      478,130


      450,761






      Stockholders' equity





      Common stock: $0.01 par value, 150,000 shares authorized, 62,282 and 





      61,022 shares issued and 49,811 and 48,734 shares outstanding, respectively


      449,631


      431,508

      Retained earnings


      308,781


      236,090

      Accumulated other comprehensive loss, net


      (2,388)


      (2,631)

      Stockholders' equity


      756,024


      664,967

      Less:  notes receivable from stockholders


      (488)


      (499)

      Total stockholders' equity


      755,536


      664,468

      Total liabilities and stockholders' equity


      $ 1,233,666


      $ 1,115,229


      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, 2014


      April 30, 2013



      As Reported


      Adjustments


      As Adjusted


      As Reported


      Adjustments


      As Adjusted














       Fee revenue 


      $ 251,712




      $ 251,712


      $ 227,902




      $ 227,902

       Reimbursed out-of-pocket engagement expenses 


      9,086




      9,086


      10,705




      10,705

                 Total revenue 


      260,798




      260,798


      238,607




      238,607














       Compensation and benefits 


      170,595




      170,595


      154,487




      154,487

       General and administrative expenses 


      39,109




      39,109


      40,096


      (591)


      39,505

       Reimbursed expenses 


      9,086




      9,086


      10,705




      10,705

       Cost of services 


      10,213




      10,213


      9,129




      9,129

       Depreciation and amortization 


      7,315




      7,315


      5,877




      5,877

       Restructuring charges, net 


      -




      -


      2,921


      (2,921)


      -

                 Total operating expenses 


      236,318


      -


      236,318


      223,215


      (3,512)


      219,703














       Operating income 


      24,480


      -


      24,480


      15,392


      3,512


      18,904














       Other income, net 


      2,018




      2,018


      2,501




      2,501

       Interest expense, net 


      (261)




      (261)


      (644)




      (644)

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














      26,237


      -


      26,237


      17,249


      3,512


      20,761

       Equity in earnings of unconsolidated subsidiaries 


      677




      677


      543




      543

       Income tax provision (1) (2) 


      5,703




      5,703


      5,595


      119


      5,714

                  Net income 


      $   21,211


      $                 -


      $   21,211


      $   12,197


      $          3,393


      $   15,590














       Earnings per common share: 













            Basic 


      $       0.44




      $       0.44


      $       0.26




      $       0.33

            Diluted 


      $       0.43




      $       0.43


      $       0.25




      $       0.32














       Weighted-average common shares outstanding: 













            Basic 


      48,523




      48,523


      47,452




      47,452

            Diluted 


      49,458




      49,458


      48,345




      48,345














       Explanation of Non-GAAP Adjustments 













      (1)

      The adjustments result in an effective tax rate of 28% for the as adjusted amounts for the three months ended April 30, 2013.

      (2)

      The three months ended April 30, 2013, includes the tax effect on restructuring charges and integration/acquisition costs associated with the acquisition of PDI Ninth House.


      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, 2014


      April 30, 2013



      As Reported


      Adjustments


      As Adjusted


      As Reported


      Adjustments


      As Adjusted














       Fee revenue 


      $   960,301




      $   960,301


      $   812,831




      $   812,831

       Reimbursed out-of-pocket engagement expenses 


      35,258




      35,258


      36,870




      36,870

                 Total revenue 


      995,559




      995,559


      849,701




      849,701














       Compensation and benefits 


      646,889


      (4,500)


      642,389


      555,346


      (516)


      554,830

       General and administrative expenses 


      152,040


      (394)


      151,646


      142,771


      (3,106)


      139,665

       Reimbursed expenses 


      35,258




      35,258


      36,870




      36,870

       Cost of services 


      39,910




      39,910


      28,977




      28,977

       Depreciation and amortization 


      26,172




      26,172


      19,004




      19,004

       Restructuring charges, net 


      3,682


      (3,682)


      -


      22,857


      (22,857)


      -

                 Total operating expenses 


      903,951


      (8,576)


      895,375


      805,825


      (26,479)


      779,346














       Operating income 


      91,608


      8,576


      100,184


      43,876


      26,479


      70,355














       Other income, net 


      9,769




      9,769


      6,309




      6,309

       Interest expense, net 


      (2,363)




      (2,363)


      (2,365)




      (2,365)

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














      99,014


      8,576


      107,590


      47,820


      26,479


      74,299

       Equity in earnings of unconsolidated subsidiaries 


      2,169




      2,169


      2,110




      2,110

       Income tax provision (1) (2) 


      28,492


      2,796


      31,288


      16,637


      6,953


      23,590

                  Net income  


      $     72,691


      $           5,780


      $     78,471


      $     33,293


      $         19,526


      $     52,819














       Earnings per common share: 













            Basic 


      $          1.51




      $          1.63


      $          0.71




      $          1.12

            Diluted 


      $          1.48




      $          1.60


      $          0.70




      $          1.10














       Weighted-average common shares outstanding: 













            Basic 


      48,162




      48,162


      47,224




      47,224

            Diluted 


      49,145




      49,145


      47,883




      47,883














       Explanation of Non-GAAP Adjustments 

      (1)

      The adjustments result in an effective tax rate of 29% and 32% for the as adjusted amounts for the year ended April 30, 2014 and 2013, respectively.

      (2)

      The year ended April 30, 2014 and 2013 include 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, 2014 



       Executive Recruitment 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $    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 










      (677)

             Income tax provision 










      5,703

       Operating income (loss) 


      $      28,323


      $       6,855


      $        4,343


      $   (15,041)


      24,480

             Depreciation and amortization 


      2,614


      3,161


      512


      1,028


      7,315

             Other income (loss), net 


      683


      (39)


      7


      1,367


      2,018

             Equity in earnings of unconsolidated subsidiaries 


      125


      -


      -


      552


      677

       EBITDA 


      31,745


      9,977


      4,862


      (12,094)


      34,490

       EBITDA margin 


      21.4%


      15.1%


      13.1%




      13.7%












       Adjusted EBITDA 


      $      31,745


      $       9,977


      $        4,862


      $   (12,094)


      $           34,490

       Adjusted EBITDA margin 


      21.4%


      15.1%


      13.1%




      13.7%

























       Three Months Ended April 30, 2013 



       Executive Recruitment 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $    136,791


      $     60,116


      $      30,995


      $               -


      $        227,902












       Net income 










      $           12,197

             Other income, net 










      (2,501)

             Interest expense, net 










      644

             Equity in earnings of unconsolidated subsidiaries 










      (543)

             Income tax provision 










      5,595

       Operating income (loss) 


      $      26,484


      $      (1,292)


      $        3,834


      $   (13,634)


      15,392

             Depreciation and amortization 


      2,243


      2,625


      240


      769


      5,877

             Other income (loss), net 


      518


      (146)


      36


      2,093


      2,501

             Equity in earnings of unconsolidated subsidiaries 


      129


      -


      -


      414


      543

       EBITDA 


      29,374


      1,187


      4,110


      (10,358)


      24,313

       EBITDA margin 


      21.5%


      2.0%


      13.3%




      10.7%












             Restructuring (recoveries) charges, net 


      (2,607)


      5,080


      441


      7


      2,921

             Integration/acquisition costs 


      -


      -


      -


      591


      591

       Adjusted EBITDA 


      $      26,767


      $       6,267


      $        4,551


      $     (9,760)


      $           27,825

       Adjusted EBITDA margin 


      19.6%


      10.4%


      14.7%




      12.2%

      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, 2014 



       Executive Recruitment 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $    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 










      (2,169)

             Income tax provision 









      28,492

       Operating income (loss) 

      $    116,352


      $     23,847


      $     13,352


      $  (61,943)


      91,608

             Depreciation and amortization 

      8,012


      12,491


      1,797


      3,872


      26,172

             Other income, net 

      1,769


      106


      583


      7,311


      9,769

             Equity in earnings of unconsolidated subsidiaries 


      383


      -


      -


      1,786


      2,169

       EBITDA 


      126,516


      36,444


      15,732


      (48,974)


      129,718

       EBITDA margin 


      22.2%


      14.3%


      11.5%




      13.5%












             Restructuring charges, net 

      1,336


      1,149


      1,134


      63


      3,682

             Separation costs 


      -


      -


      -


      4,500


      4,500

             Integration/acquisition costs 


      -


      -


      -


      394


      394

       Adjusted EBITDA 


      $    127,852


      $     37,593


      $     16,866


      $  (44,017)


      $        138,294

       Adjusted EBITDA margin 

      22.5%


      14.8%


      12.3%




      14.4%

























       Year Ended April 30, 2013 



       Executive Recruitment 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $    522,479


      $   168,115


      $   122,237


      $               -


      $        812,831












       Net income 










      $          33,293

             Other income, net 









      (6,309)

             Interest expense, net 









      2,365

             Equity in earnings of unconsolidated subsidiaries 










      (2,110)

             Income tax provision 









      16,637

       Operating income (loss) 

      $      80,965


      $       6,424


      $     10,975


      $  (54,488)


      43,876

             Depreciation and amortization 

      8,991


      6,012


      1,180


      2,821


      19,004

             Other income (loss), net 

      793


      (75)


      51


      5,540


      6,309

             Equity in earnings of unconsolidated subsidiaries 

      434


      -


      -


      1,676


      2,110

       EBITDA 


      91,183


      12,361


      12,206


      (44,451)


      71,299

       EBITDA margin 


      17.5%


      7.4%


      10.0%




      8.8%












             Restructuring charges, net 

      8,194


      10,198


      3,527


      938


      22,857

             Integration/acquisition costs 

      -


      -


      -


      3,106


      3,106

             Separation costs 


      516


      -


      -


      -


      516

       Adjusted EBITDA 


      $      99,893


      $     22,559


      $     15,733


      $  (40,407)


      $          97,778

       Adjusted EBITDA margin 

      19.1%


      13.4%


      12.9%




      12.0%

      SOURCE Korn Ferry

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.