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 2018 Results of Operations


      News provided by

      Korn Ferry

      Jun 13, 2018, 08:05 ET

      Share this article

      Share this article


      LOS ANGELES, June 13, 2018 /PRNewswire/ --

      Highlights

      • Korn Ferry reports record annual fee revenue of $1,767.2 million, an increase of almost 13% year-over-year.
      • Korn Ferry reports record fee revenue of $475.4 million in Q4 FY'18 an increase of 17% as compared to Q4 FY'17.
      • Operating income was $63.3 million in Q4 FY'18 with an operating margin of 13.3%. Adjusted EBITDA was $74.6 million with an Adjusted EBITDA margin of 15.7%.
      • Q4 FY'18 diluted earnings per share was $0.73 compared to diluted earnings per share of $0.47 in Q4 FY'17.  Adjusted diluted earnings per share was $0.80 in Q4 FY'18, compared to Adjusted diluted earnings per share in Q4 FY'17 of $0.62.
      • The Company declared a quarterly dividend of $0.10 per share on June 12, 2018 payable on July 13, 2018 to stockholders of record on June 26, 2018.

      Korn/Ferry International (NYSE: KFY), a global organizational consulting firm, today announced record fourth quarter and annual fee revenue of $475.4 million and $1,767.2 million, respectively.  In addition, fourth quarter diluted earnings per share and Adjusted diluted earnings per share were $0.73 and $0.80, respectively.  Adjusted diluted earnings per share for the fourth quarter excluded $4.5 million, or $0.07 per share, comprised of the impact of the United States Tax Cut and Jobs Act ("Tax Act") and retention awards related to the Hay Group acquisition.

      "I am pleased to report fee revenue of $475 million and strong profitability, with diluted earnings per share and Adjusted diluted earnings per share of $0.73 and $0.80 and Adjusted EBITDA of approximately $75 million during our recently completed fourth quarter.  We achieved the highest fiscal year fee revenue in our firm's history – up 13% year over year," said Gary D. Burnison, CEO of Korn Ferry.  "We've come a long way on our journey and I'm excited about the future – to be the preeminent organizational consultancy.  Today's Korn Ferry is all about synchronizing our clients' strategy and talent to help them drive superior performance.  We are never more powerful than when we come together as one firm – to help companies design their organization, to offer expertise on how they compensate, develop and motivate their people and to find out who candidates are.  Korn Ferry has the proven expertise to transform individuals, teams, even entire organizations.  In the fiscal year ahead, we will continue to bring talent and organizational strategies to life and unlock the potential within global workforces."


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


      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      Fee revenue

      $       475.4


      $    406.1


      $ 1,767.2


      $ 1,565.5


      Total revenue

      $       488.4


      $    419.6


      $ 1,819.5


      $ 1,621.7


      Operating income

      $         63.3


      $      32.8


      $    203.9


      $    114.4


      Operating margin

      13.3%


      8.1%


      11.5%


      7.3%


      Net income attributable to Korn Ferry

      $         41.2


      $      26.9


      $    133.8


      $      84.2


      Basic earnings per share

      $         0.74


      $      0.48


      $      2.39


      $      1.48


      Diluted earnings per share

      $         0.73


      $      0.47


      $      2.35


      $      1.47











      EBITDA Results (b):

      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      EBITDA

      $         71.8


      $       49.5


      $     264.3


      $    173.9


      EBITDA margin

      15.1%


      12.2%


      15.0%


      11.1%











      Adjusted Results (c):

      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      Adjusted fee revenue

      $       475.4


      $     406.1


      $  1,767.2


      $  1,569.1


      Adjusted EBITDA (b)

      $         74.6


      $       60.1


      $     273.8


      $     235.0


      Adjusted EBITDA margin (b)

      15.7%


      14.8%


      15.5%


      15.0%


      Adjusted net income attributable to Korn Ferry

      $         45.6


      $       35.2


      $     154.6


      $     128.8


      Adjusted basic earnings per share

      $         0.82


      $       0.62


      $       2.76


      $       2.27


      Adjusted diluted earnings per share

      $         0.80


      $       0.62


      $       2.72


      $       2.24











      ___________________

      (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 restructuring charges, net, integration/acquisition costs, separation costs and includes the FY'17 deferred revenue adjustment related to the acquisition of HG (Luxembourg) S.à.r.l ("Legacy Hay")).  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'18


      FY'17


      FY'18


      FY'17


      Income tax impact due to the enactment of the Tax Act

      $

      2.2


      $

      —


      $

      13.6


      $

      —


      Restructuring charges, net

      $

      —


      $

      6.3


      $

      0.1


      $

      34.6


      Integration/acquisition costs

      $

      2.8


      $

      3.7


      $

      9.4


      $

      22.4


      Deferred revenue adjustment related to the Legacy Hay acquisition

      $

      —


      $

      —


      $

      —


      $

      3.5


      Separation costs

      $

      —


      $

      0.6


      $

      —


      $

      0.6


      Write-off of debt issuance costs

      $

      —


      $

      —


      $

      —


      $

      1.0


      Fiscal 2018 Fourth Quarter Results

      The Company reported record fee revenue in Q4 FY'18 of $475.4 million, an increase of $69.3 million or 17.1% (an increase of $51.7 million or 12.7% on a constant currency basis) compared to Q4 FY'17.  The organic growth was driven by all three lines of business:





      Futurestep


      31.4%


      Executive Search


      17.5%


      Hay Group


      12.1%


      Fee revenue growth in the fourth quarter was partially offset by increased compensation and benefits as well as general and administrative expenses resulting in operating income and Adjusted EBITDA growing 93.0% and 24.1%, respectively, as compared to Q4 FY'17 and diluted earnings per share and Adjusted diluted earnings per share growing 55.3% and 29.0%, respectively, as compared to Q4 FY'17.
                                                                                                                                                                                                

      Fiscal 2018 Results

      The Company reported record fee revenue in FY'18 of $1,767.2 million, an increase of $201.7 million or 12.9% (10.6% increase on a constant currency basis) compared to FY'17.  The organic growth was driven by all three lines of business:





      Futurestep


      22.1%


      Executive Search


      14.8%


      Hay Group


      8.4%


      Operating income was $203.9 million in FY'18 with an operating margin of 11.5% as compared to $114.4 million and 7.3%, respectively, in FY'17.  This increase in operating income resulted from higher fee revenue and a decrease in restructuring charges, net offset by increases in compensation and benefits expense and in general and administrative expenses.

      Adjusted EBITDA was $273.8 million in FY'18 with an Adjusted EBITDA margin of 15.5% compared to $235.0 million and 15.0%, respectively, in the year-ago period.

      Results by Segment

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


      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      Fee revenue

      $       190.7


      $   162.3


      $    709.0


      $    617.7


      Total revenue

      $       195.4


      $   167.0


      $    727.3


      $    636.2


      Operating income

      $         46.9


      $     30.6


      $    149.3


      $    124.3


      Operating margin

      24.6%


      18.8%


      21.0%


      20.1%











      Ending number of consultants

      541


      517


      541


      517


      Average number of consultants

      539


      512


      529


      503


      Engagements billed

      3,876


      3,530


      9,808


      9,008


      New engagements (b)

      1,590


      1,525


      6,325


      5,933











      EBITDA Results (c):

      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      EBITDA

      $          48.6


      $      33.6


      $    158.6


      $     132.8


      EBITDA margin

      25.5%


      20.7%


      22.4%


      21.5%











      Adjusted Results (d):

      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      Adjusted EBITDA (c)

      $          48.6


      $      34.2


      $    158.9


      $     137.4


      Adjusted EBITDA margin (c)

      25.5%


      21.1%


      22.4%


      22.2%











      ________________

      (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'18


      FY'17


      FY'18


      FY'17


      Restructuring charges, net

      $                  —


      $               0.6


      $             0.3


      $               4.6


      Fee revenue was $190.7 million in Q4 FY'18, an increase of $28.4 million or 17.5% (an increase of $22.5 million or 13.9% on a constant currency basis) compared to Q4 FY'17.  The overall increase in fee revenue was attributable to higher fee revenue in all regions.

      Operating income was $46.9 million in Q4 FY'18 compared to $30.6 million in Q4 FY'17.  Operating margin was 24.6% in Q4 FY'18 compared to 18.8% in the year-ago quarter.  The increase in operating income was due to higher fee revenue, partially offset by an increase in compensation and benefits expense driven by a 4.8% increase in average headcount and performance related bonus expense.

      Adjusted EBITDA was $48.6 million in Q4 FY'18 with an Adjusted EBITDA margin of 25.5% compared to $34.2 million and 21.1%, respectively, in the year-ago quarter.

      Selected Hay Group Data
      (dollars in millions) (a)


      Fourth Quarter


      Year to Date




      FY'18


      FY'17


      FY'18


      FY'17



      Fee revenue

      $      207.6


      $    185.1


      $     785.0


      $   724.2



      Total revenue

      $      211.9


      $    188.7


      $     801.0


      $   741.5



      Operating income

      $        28.4


      $      16.1


      $     100.9


      $     47.3



      Operating margin

      13.7%


      8.7%


      12.9%


      6.5%













      Ending number of consultants (b)

      577


      557


      577


      557



      Staff utilization (c)

      70%


      69%


      66%


      67%













      EBITDA Results (d):

      Fourth Quarter


      Year to Date




      FY'18


      FY'17


      FY'18


      FY'17



      EBITDA

      $        36.0


      $     24.3


      $     133.1


      $      79.9



      EBITDA margin

      17.3%


      13.1%


      17.0%


      11.0%













      Adjusted Results (e):

      Fourth Quarter


      Year to Date




      FY'18


      FY'17


      FY'18


      FY'17



      Adjusted fee revenue

      $      207.6


      $    185.1


      $     785.0


      $    727.7



      Adjusted EBITDA (d)

      $        38.7


      $      33.0


      $     142.0


      $    128.2



      Adjusted EBITDA margin (d)

      18.6%


      17.8%


      18.1%


      17.6%













      _________________

      (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 Hay Group 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'18


      FY'17


      FY'18


      FY'17


      Restructuring charges (recoveries), net

      $

      —


      $

      5.7


      $

      (0.2)


      $

      29.7


      Integration/acquisition costs

      $

      2.7


      $

      2.4


      $

      9.2


      $

      14.4


      Deferred revenue adjustment related to the Legacy Hay acquisition

      $

      —


      $

      —


      $

      —


      $

      3.5


      Separation costs

      $

      —


      $

      0.6


      $

      —


      $

      0.6


      Fee revenue was $207.6 million in Q4 FY'18 compared to $185.1 million in Q4 FY'17, an increase of $22.5 million or 12.1% (7.3% on a constant currency basis) compared to the year-ago quarter.  The higher fee revenue was primarily driven by a $16.9 million increase in consulting services with the remaining increase of $5.6 million generated by the products business.

      Operating income was $28.4 million in Q4 FY'18, resulting in an operating margin of 13.7% in the current quarter compared to 8.7% in the year-ago quarter.  Operating income increased by $12.3 million from operating income of $16.1 million in Q4 FY'17.  The change in operating income was primarily due to higher fee revenue compared to the year-ago quarter and a $5.7 million decline in restructuring charges in the current quarter compared to the year-ago quarter, partially offset by an increase in compensation and benefits expense driven by a 4.6% increase in average consultant headcount in Q4 FY'18 compared to Q4 FY'17 and an increase in performance related bonus expense.

      Adjusted EBITDA was $38.7 million in Q4 FY'18 with an Adjusted EBITDA margin of 18.6% compared to $33.0 million and 17.8%, respectively, in the year-ago quarter.  

      Selected Futurestep Data
      (dollars in millions) (a)


      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      Fee revenue

      $       77.1


      $       58.7


      $     273.2


      $    223.7


      Total revenue

      $       81.0


      $       63.9


      $     291.2


      $    243.9


      Operating income

      $       11.7


      $         8.1


      $       39.4


      $      30.0


      Operating margin

      15.1%


      13.9%


      14.4%


      13.4%











      Engagements billed (b)

      1,313


      1,095


      3,423


      2,800


      New engagements (c)

      809


      576


      2,982


      2,193











      EBITDA Results (d):

      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      EBITDA

      $       12.5


      $         8.8


      $       42.6


      $      32.7


      EBITDA margin

      16.3%


      15.0%


      15.6%


      14.6%











      Adjusted Results (e):

      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      Adjusted EBITDA (d)

      $       12.5


      $         8.8


      $        42.6


      $      32.8


      Adjusted EBITDA margin (d)

      16.3%


      15.0%


      15.6%


      14.7%











      _________________

      (a)

      Numbers may not total due to rounding.

      (b)

      Represents search engagements billed.

      (c)

      Represents new 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).

      (e)

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


      Fourth Quarter


      Year to Date



      FY'18


      FY'17


      FY'18


      FY'17


      Restructuring charges, net

      $                —


      $                 —


      $              —


      $               0.1


      Fee revenue was $77.1 million in Q4 FY'18, an increase of $18.4 million or 31.4% (26.7% increase on a constant currency basis), compared to the year-ago quarter.  The higher fee revenue was driven by an increase in recruitment process outsourcing and professional search of $11.0 million and $8.0 million, respectively, in Q4 FY'18 compared to Q4 FY'17.

      Operating income was $11.7 million in Q4 FY'18, an increase of $3.6 million compared to Q4 FY'17 operating income of $8.1 million.  Operating margin was 15.1% in the current quarter compared to 13.9% in the year-ago quarter.  The change in operating income was primarily due to higher fee revenue compared to the year-ago quarter, partially offset by an increase in compensation and benefits expense driven by a 37.0% increase in average headcount in Q4 FY'18 compared to Q4 FY'17 and an increase in performance related bonus expense.

      Adjusted EBITDA was $12.5 million during Q4 FY'18, an increase of $3.7 million compared to Q4 FY'17.  Adjusted EBITDA margin was 16.3% in Q4 FY'18 compared to 15.0% in the year-ago quarter.

      Recent Developments

      On June 12, 2018, the Company's Board of Directors voted to approve a rebranding plan for the Company.  This plan includes going to market under a single, master brand architecture, solely as Korn Ferry and sunsetting of all the Company's sub-brands, including Futurestep, Hay Group and Lominger, among others.  The Company is harmonizing under one brand to help accelerate the firm's positioning as the preeminent organizational consultancy and bring more client awareness to its broad range of talent management solutions.  The Hay Group back office was fully integrated as of the beginning of FY'18 and the Company then focused on its integrated go-to-market activities.  This integrated go-to-market approach was a key driver in the 13% fee revenue growth in FY'18, which led to the decision to further integrate our go-to-market activities under one master brand – Korn Ferry.  In the near term the Company will discontinue the use of all sub-brands.  Two of the Company's sub-brands, Hay Group and Lominger came to Korn Ferry through acquisitions.  In connection with the accounting for these acquisitions, $106 million of the purchase price was allocated to indefinite lived tradename intangible assets.  As a result of the decision to discontinue their use, the Company will take a one-time, non-cash intangible asset impairment charge of $106 million, or $79 million on an after-tax basis in Q1 FY'19.

      Outlook

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

      • Q1 FY'19 fee revenue is expected to be in the range of $450 million and $470 million; and
      • Q1 FY'19 diluted loss per share is likely to range between ($0.74) to ($0.66).

      On a consolidated adjusted basis:

      • Q1 FY'19 Adjusted diluted earnings per share is expected to be in the range from $0.67 to $0.75.

      Q1 FY'19

      Earnings (Loss) Per Share Outlook (1)



      Low


      High


      Consolidated diluted loss per share

      $                            (0.74)


      $                         (0.66)


          Impairment charge

      1.87


      1.87


          Retention bonuses

      0.04


      0.04


          Tax rate impact

      (0.50)


      (0.50)


      Consolidated Adjusted diluted earnings per share

      $                            0.67


      $                         0.75


      _________________

      (1)

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

      Earnings Conference Call Webcast

      The earnings conference call will be held today at 8:30 AM (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 earnings slides, which will accompany our webcast, and other important information, and encourage you to review the information that we make available on our website.

      About Korn Ferry

      Korn Ferry is a global organizational consulting firm.  We help companies design their organization – the structure, the roles and responsibilities, as well as how they compensate, develop and motivate their people.  As importantly, we help organizations select and hire the talent they need to execute their strategy.  Our approximately 7,000 colleagues serve clients in more than 50 countries.  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, 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 and employment liability risk.  For a detailed description of risks and uncertainties that could cause differences, please refer to Korn Ferry's periodic filings with the Securities and Exchange Commission.  Korn Ferry disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

      Use of Non-GAAP Financial Measures

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

      • Adjusted net income attributable to Korn/Ferry International, adjusted to exclude the tax impact associated with the Tax Act, restructuring (recoveries) charges, net, integration/acquisition costs, separation costs and write-off of debt issuance costs and to include the deferred revenue adjustment related to the Legacy Hay acquisition, 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, separation costs and write-off of debt issuance costs and to include the deferred revenue adjustment related to the Legacy Hay acquisition, 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;
      • Adjusted EBITDA, which is EBITDA further adjusted to exclude restructuring (recoveries) charges, net, integration/acquisition costs, separation costs and to include the deferred revenue adjustment related to the Legacy Hay acquisition and Adjusted EBITDA margin; and
      • Adjusted fee revenue, which includes revenue that Hay Group would have realized over the ensuing year after acquisition if not for business combination accounting that requires a company to record the acquisition balance sheet at fair value and write-off deferred revenue where no future services are required to be performed to earn that revenue.

      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 represent 1) the tax impact associated with the Tax Act, 2) costs we incurred to acquire and integrate the Legacy Hay acquisition, 3) charges we incurred to restructure the combined company due to the acquisition of Legacy Hay, 4) separation costs, 5) debt issuance costs written-off upon replacement of our credit facility and 6) revenue that Hay Group would have realized if not for business combination accounting that requires a company to record the acquisition balance sheet at fair value and write-off deferred revenue where no future services are required to be performed to earn that revenue.  As such, reported fee revenue can make fee revenue and operating results appear to fluctuate more than they would if business combination accounting did not require deferred revenue to be written off. Adjusted fee revenue is not a measure that substitutes an individually tailored revenue recognition or measurement method for those of GAAP, rather, it is an adjustment for a short period of time that will provide better comparability in the current and future periods.  Management believes the presentation of adjusted fee revenue assists management in its evaluation of ongoing operations and provides useful information to investors because it 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 distorted by write-offs required under business combination accounting 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.  Management no longer has adjusted fee revenue after Q1 FY'17.  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.  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 



      2018


      2017


      2018


      2017



       (unaudited) 





       Fee revenue 


      $     475,364


      $   406,065


      $  1,767,217


      $  1,565,521

       Reimbursed out-of-pocket engagement expenses 


      13,000


      13,522


      52,302


      56,148

                 Total revenue 


      488,364


      419,587


      1,819,519


      1,621,669










       Compensation and benefits 


      317,871


      275,493


      1,203,619


      1,071,507

       General and administrative expenses 


      62,010


      59,938


      237,390


      226,232

       Reimbursed expenses 


      13,000


      13,522


      52,302


      56,148

       Cost of services 


      20,495


      19,231


      73,658


      71,482

       Depreciation and amortization 


      11,707


      12,290


      48,588


      47,260

       Restructuring charges, net 


      -


      6,279


      78


      34,600

                 Total operating expenses 


      425,083


      386,753


      1,615,635


      1,507,229










       Operating income 


      63,281


      32,834


      203,884


      114,440

       Other (loss) income, net 


      (3,322)


      4,240


      11,525


      11,820

       Interest expense, net 


      (1,772)


      (2,052)


      (9,676)


      (10,251)

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


      58,187


      35,022


      205,733


      116,009

       Equity in earnings of unconsolidated subsidiaries 


      110


      112


      297


      333

       Income tax provision 


      15,988


      7,398


      70,133


      29,104

       Net income 


      42,309


      27,736


      135,897


      87,238

                 Net income attributable to noncontrolling interest 


      (1,149)


      (812)


      (2,118)


      (3,057)

       Net income attributable to Korn/Ferry International 


      $        41,160


      $     26,924


      $      133,779


      $        84,181










       Earnings per common share attributable to Korn/Ferry International: 









            Basic 


      $            0.74


      $          0.48


      $            2.39


      $            1.48

            Diluted 


      $            0.73


      $          0.47


      $            2.35


      $            1.47










       Weighted-average common shares outstanding: 









            Basic 


      55,266


      55,845


      55,426


      56,205

            Diluted 


      56,147


      56,571


      56,254


      56,900










       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,



      2018




      2017


      % Change


      2018




      2017


      % Change


















      Fee Revenue:
















      Executive search:

















      North America

      $     112,005




      $     97,264


      15.2%


      $     408,098




      $     356,625


      14.4%


      EMEA 

      45,476




      37,210


      22.2%


      173,725




      146,506


      18.6%


      Asia Pacific

      24,612




      20,061


      22.7%


      96,595




      80,169


      20.5%


      Latin America

      8,576




      7,731


      10.9%


      30,624




      34,376


      (10.9%)

      Total executive search

      190,669




      162,266


      17.5%


      709,042




      617,676


      14.8%

      Hay Group

      207,551




      185,100


      12.1%


      785,013




      724,186


      8.4%

      Futurestep

      77,144




      58,699


      31.4%


      273,162




      223,659


      22.1%


      Total fee revenue

      475,364




      406,065


      17.1%


      1,767,217




      1,565,521


      12.9%

       Reimbursed out-of-pocket
      engagement expenses 

      13,000




      13,522


      (3.9%)


      52,302




      56,148


      (6.8%)


      Total revenue

      $     488,364




      $   419,587


      16.4%


      $ 1,819,519




      $ 1,621,669


      12.2%


















      Operating Income (Loss):



      Margin




      Margin




      Margin




      Margin

      Executive search:

















      North America

      $        33,784


      30.2%


      $     21,092


      21.7%


      $     100,037


      24.5%


      $       81,550


      22.9%


      EMEA

      6,419


      14.1%


      6,805


      18.3%


      26,768


      15.4%


      27,854


      19.0%


      Asia Pacific

      5,614


      22.8%


      2,364


      11.8%


      18,425


      19.1%


      8,580


      10.7%


      Latin America

      1,061


      12.4%


      302


      3.9%


      4,022


      13.1%


      6,268


      18.2%

      Total executive search

      46,878


      24.6%


      30,563


      18.8%


      149,252


      21.0%


      124,252


      20.1%

      Hay Group

      28,407


      13.7%


      16,114


      8.7%


      100,939


      12.9%


      47,302


      6.5%

      Futurestep

      11,661


      15.1%


      8,137


      13.9%


      39,363


      14.4%


      29,986


      13.4%

      Corporate

      (23,665)




      (21,980)




      (85,670)




      (87,100)




       Total operating income

      $        63,281


      13.3%


      $     32,834


      8.1%


      $     203,884


      11.5%


      $     114,440


      7.3%

      KORN FERRY AND SUBSIDIARIES

      CONSOLIDATED BALANCE SHEETS

       (in thousands, except per share amounts) 













      April 30


      April 30,



      2018


      2017

      ASSETS





      Cash and cash equivalents


      $       520,848


      $       410,882

      Marketable securities


      14,293


      4,363

      Receivables due from clients, net of allowance for doubtful accounts of $17,845 and $15,455 at April 30, 2018 and 2017, respectively


      384,996


      345,314

      Income taxes and other receivables


      29,089


      31,573

      Prepaid expenses and other assets


      65,033


      51,542

      Total current assets


      1,014,259


      843,674






      Marketable securities, non-current


      122,792


      115,574

      Property and equipment, net


      119,901


      109,567

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


      120,087


      113,067

      Deferred income taxes


      25,520


      20,175

      Goodwill


      584,222


      576,865

      Intangible assets, net


      203,216


      217,319

      Investments and other assets


      97,917


      66,657

      Total assets


      $   2,287,914


      $    2,062,898






      LIABILITIES AND STOCKHOLDERS' EQUITY





      Accounts payable


      $         35,196


      $          37,481

      Income taxes payable


      23,034


      4,526

      Compensation and benefits payable


      304,980


      248,354

      Term loan


      24,911


      19,754

      Other accrued liabilities


      170,339


      148,464

      Total current liabilities


      558,460


      458,579






      Deferred compensation and other retirement plans


      227,729


      219,905

      Term loan, non-current


      211,311


      236,222

      Deferred tax liabilities


      9,105


      7,014

      Other liabilities


      61,694


      54,130

      Total liabilities


      1,068,299


      975,850






      Stockholders' equity





      Common stock: $0.01 par value, 150,000 shares authorized, 71,631 and 70,811 shares issued and 56,517 and 56,938 shares outstanding at April 30, 2018 and 2017, respectively 


      683,942


      692,527

      Retained earnings


      572,800


      461,976

      Accumulated other comprehensive loss, net


      (40,135)


      (71,064)

      Total Korn/Ferry International stockholders' equity


      1,216,607


      1,083,439

      Noncontrolling interest


      3,008


      3,609

      Total stockholders' equity


      1,219,615


      1,087,048

      Total liabilities and stockholders' equity


      $   2,287,914


      $    2,062,898






      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 



      2018


      2017


      2018


      2017



       (unaudited) 





       Fee revenue 


      $       475,364


      $       406,065


      $   1,767,217


      $   1,565,521

       Deferred revenue adjustment due to acquisition (1) 


      -


      -


      -


      3,535

                 Adjusted fee revenue 


      $       475,364


      $       406,065


      $   1,767,217


      $   1,569,056










       Operating income 


      $         63,281


      $         32,834


      $       203,884


      $       114,440

       Depreciation and amortization 


      11,707


      12,290


      48,588


      47,260

       Other (loss) income, net 


      (3,322)


      4,240


      11,525


      11,820

       Equity in earnings of unconsolidated subsidiaries, net 


      110


      112


      297


      333

                 EBITDA 


      71,776


      49,476


      264,294


      173,853

       Deferred revenue adjustment due to acquisition (1) 


      -


      -


      -


      3,535

       Restructuring charges, net (2) 


      -


      6,279


      78


      34,600

       Integration/acquisition costs (3) 


      2,776


      3,702


      9,430


      22,379

       Separation costs (4) 


      -


      609


      -


      609

                 Adjusted EBITDA 


      $         74,552


      $         60,066


      $       273,802


      $       234,976










       Operating margin 


      13.3%


      8.1%


      11.5%


      7.3%

       Depreciation and amortization 


      2.5%


      3.0%


      2.8%


      3.0%

       Other (loss) income, net 


      (0.7%)


      1.1%


      0.7%


      0.8%

       Equity in earnings of unconsolidated subsidiaries, net 


      -


      -


      -


      -

                  EBITDA margin 


      15.1%


      12.2%


      15.0%


      11.1%

       Deferred revenue adjustment due to acquisition (1) 


      -


      -


      -


      0.2%

       Restructuring charges, net (2) 


      -


      1.5%


      -


      2.2%

       Integration/acquisition costs (3) 


      0.6%


      0.9%


      0.5%


      1.4%

       Separation costs (4) 


      -


      0.2%


      -


      0.1%

                 Adjusted EBITDA margin 


      15.7%


      14.8%


      15.5%


      15.0%










       Net income attributable to Korn/Ferry International 


      $         41,160


      $         26,924


      $       133,779


      $         84,181

       Deferred revenue adjustment due to acquisition (1) 


      -


      -


      -


      3,535

       Restructuring charges, net (2) 


      -


      6,279


      78


      34,600

       Integration/acquisition costs (3) 


      2,776


      3,702


      9,430


      22,379

       Separation costs (4) 


      -


      609


      -


      609

       Write-off of debt issuance costs (5) 


      -


      -


      -


      954

       Tax effect on the above items (6) 


      (541)


      (2,364)


      (2,314)


      (17,438)

       Impact of Tax Act (7) 


      2,237


      -


      13,582


      -

                 Adjusted net income attributable to Korn/Ferry International 


      $         45,632


      $         35,150


      $       154,555


      $       128,820










       Basic earnings per common share 


      $             0.74


      $             0.48


      $             2.39


      $             1.48

       Deferred revenue adjustment due to acquisition (1) 


      -


      -


      -


      0.06

       Restructuring charges, net (2) 


      -


      0.10


      -


      0.61

       Integration/acquisition costs (3) 


      0.05


      0.07


      0.17


      0.40

       Separation costs (4) 


      -


      0.01


      -


      0.01

       Write-off of debt issuance costs (5) 


      -


      -


      -


      0.02

       Tax effect on the above items (6) 


      (0.01)


      (0.04)


      (0.04)


      (0.31)

       Impact of Tax Act (7) 


      0.04


      -


      0.24


      -

                 Adjusted basic earnings per share 


      $             0.82


      $             0.62


      $             2.76


      $             2.27










       Diluted earnings per common share 


      $             0.73


      $             0.47


      $             2.35


      $             1.47

       Deferred revenue adjustment due to acquisition (1) 


      -


      -


      -


      0.06

       Restructuring charges, net (2) 


      -


      0.10


      -


      0.60

       Integration/acquisition costs (3) 


      0.05


      0.07


      0.17


      0.39

       Separation costs (4) 


      -


      0.01


      -


      0.01

       Write-off of debt issuance costs (5) 


      -


      -


      -


      0.02

       Tax effect on the above items (6) 


      (0.01)


      (0.03)


      (0.04)


      (0.31)

       Impact of Tax Act (7) 


      0.03


      -


      0.24


      -

                 Adjusted diluted earnings per share 


      $             0.80


      $             0.62


      $             2.72


      $             2.24











       Explanation of Non-GAAP Adjustments 

      (1)

      This represents the deferred revenue recorded on the opening balance sheet of Hay Group, required by fair value accounting.  The adjustment is included in the Hay Group segment for the year-ended April 30, 2017. Management no longer has adjusted fee revenue after Q1 FY'17. 

      (2)

      Restructuring plan implemented in order to rationalize our cost structure by eliminating redundant positions and consolidating office space due to the acquisition of Legacy Hay on December 1, 2015. 

      (3)

      Costs associated with completing the acquisition of Legacy Hay, such as legal and professional fees, and the on-going integration expenses to combine the companies. 

      (4)

      Certain senior management separation charges. 

      (5)

      Write-off of debt issuance costs as a result of replacing our prior Credit Agreement with a new senior secured Credit Agreement. 

      (6)

      Tax effect on deferred revenue adjustment associated with the acquisition of Legacy Hay, restructuring charges, net, integration/acquisition costs, separation costs and write-off of debt issuance cost. 

      (7)

      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, 2018 



       Executive Search 











       North America 


       EMEA 


       Asia Pacific 


       Latin America 


       Subtotal 


       Hay Group 


       Futurestep 


       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
      International 


















      $             41,160

      Net income attributable to noncontrolling interest 


















      1,149

        Other loss, net 


















      3,322

        Interest expense, net 


















      1,772

        Equity in earnings of unconsolidated subsidiaries, net 


















      (110)

        Income tax provision 


















      15,988

      Operating income (loss) 


      $      33,784


      $        6,419


      $        5,614


      $        1,061


      $      46,878


      $      28,407


      $      11,661


      $     (23,665)


      63,281

        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)


      140


      142


      (3,395)


      (3,322)

        Equity in earnings of unconsolidated subsidiaries, net 


      110


      -


      -


      -


      110


      -


      -


      -


      110

      EBITDA 


      34,589


      6,795


      5,959


      1,267


      48,610


      35,964


      12,544


      (25,342)


      71,776

      EBITDA margin 


      30.9%


      14.9%


      24.2%


      14.8%


      25.5%


      17.3%


      16.3%




      15.1%




















        Integration/acquisition costs 


      -


      -


      -


      -


      -


      2,696


      -


      80


      2,776

      Adjusted EBITDA 


      $      34,589


      $        6,795


      $        5,959


      $        1,267


      $      48,610


      $      38,660


      $      12,544


      $     (25,262)


      $             74,552

      Adjusted EBITDA margin 


      30.9%


      14.9%


      24.2%


      14.8%


      25.5%


      18.6%


      16.3%




      15.7%









































       Three Months Ended April 30, 2017 



       Executive Search 











       North America 


       EMEA 


       Asia Pacific 


       Latin America 


       Subtotal 


       Hay Group 


       Futurestep 


       Corporate 


       Consolidated 




















      Fee revenue 


      $      97,264


      $      37,210


      $      20,061


      $        7,731


      $    162,266


      $    185,100


      $      58,699


      $                 -


      $           406,065

      Total revenue   


      $    100,501


      $      38,392


      $      20,299


      $        7,767


      $    166,959


      $    188,711


      $      63,917


      $                 -


      $           419,587




















      Net income attributable to Korn/Ferry International 


















      $             26,924

      Net income attributable to noncontrolling interest 


















      812

       Other income, net 


















      (4,240)

       Interest expense, net 


















      2,052

       Equity in earnings of unconsolidated subsidiaries, net 


















      (112)

       Income tax provision 


















      7,398

      Operating income (loss) 


      $      21,092


      $        6,805


      $        2,364


      $            302


      $      30,563


      $      16,114


      $        8,137


      $     (21,980)


      32,834

       Depreciation and amortization 


      996


      364


      303


      216


      1,879


      8,160


      737


      1,514


      12,290

       Other income (loss), net 


      332


      22


      129


      526


      1,009


      (5)


      (87)


      3,323


      4,240

       Equity in earnings of unconsolidated subsidiaries, net 


      112


      -


      -


      -


      112


      -


      -


      -


      112

      EBITDA 


      22,532


      7,191


      2,796


      1,044


      33,563


      24,269


      8,787


      (17,143)


      49,476

      EBITDA margin 


      23.2%


      19.3%


      13.9%


      13.5%


      20.7%


      13.1%


      15.0%




      12.2%




















       Restructuring charges, net 


      13


      501


      (20)


      104


      598


      5,656


      21


      4


      6,279

       Integration/acquisition costs 


      -


      -


      -


      -


      -


      2,447


      -


      1,255


      3,702

       Separation costs 


      -


      -


      -


      -


      -


      609


      -


      -


      609

      Adjusted EBITDA 


      $      22,545


      $        7,692


      $        2,776


      $        1,148


      $      34,161


      $      32,981


      $        8,808


      $     (15,884)


      $             60,066

      Adjusted EBITDA margin 


      23.2%


      20.7%


      13.8%


      14.8%


      21.1%


      17.8%


      15.0%




      14.8%




















      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, 2018 



       Executive Search 











       North America 


       EMEA 


       Asia Pacific 


       Latin America 


       Subtotal 


       Hay Group 


       Futurestep 


       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
      International 


















      $            133,779

      Net income attributable to noncontrolling interest 


















      2,118

        Other income, net 


















      (11,525)

        Interest expense, net 


















      9,676

        Equity in earnings of unconsolidated subsidiaries, net 


















      (297)

        Income tax provision 


















      70,133

      Operating income (loss) 


      $    100,037


      $      26,768


      $      18,425


      $        4,022


      $    149,252


      $    100,939


      $      39,363


      $     (85,670)


      203,884

        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


      599


      152


      9,207


      11,525

        Equity in earnings of unconsolidated subsidiaries, net 


      297


      -


      -


      -


      297


      -


      -


      -


      297

      EBITDA 


      105,109


      28,625


      20,206


      4,658


      158,598


      133,065


      42,569


      (69,938)


      264,294

      EBITDA margin 


      25.8%


      16.5%


      20.9%


      15.2%


      22.4%


      17.0%


      15.6%




      15.0%




















        Restructuring charges (recoveries), net 


      -


      -


      313


      -


      313


      (241)


      6


      -


      78

        Integration/acquisition costs 


      -


      -


      -


      -


      -


      9,151


      -


      279


      9,430

      Adjusted EBITDA 


      $    105,109


      $      28,625


      $      20,519


      $        4,658


      $    158,911


      $    141,975


      $      42,575


      $     (69,659)


      $            273,802

      Adjusted EBITDA margin 


      25.8%


      16.5%


      21.2%


      15.2%


      22.4%


      18.1%


      15.6%




      15.5%









































       Year Ended April 30, 2017 



       Executive Search 











       North America 


       EMEA  


       Asia Pacific 


       Latin America 


       Subtotal 


       Hay Group 


       Futurestep 


       Corporate 


       Consolidated 










      Fee revenue 


      $    356,625


      $    146,506


      $      80,169


      $      34,376


      $    617,676


      $    724,186


      $    223,659


      $                 -


      $         1,565,521

       Deferred revenue adjustment due to acquisition 


      -


      -


      -


      -


      -


      3,535


      -


      -


      3,535

      Adjusted fee revenue   


      $    356,625


      $    146,506


      $      80,169


      $      34,376


      $    617,676


      $    727,721


      $    223,659


      $                 -


      $         1,569,056

      Total revenue   


      $    369,803


      $    150,113


      $      81,744


      $      34,533


      $    636,193


      $    741,533


      $    243,943


      $                 -


      $         1,621,669




















      Net income attributable to Korn/Ferry International 


















      $              84,181

      Net income attributable to noncontrolling interest 


















      3,057

        Other income, net 


















      (11,820)

        Interest expense, net 


















      10,251

        Equity in earnings of unconsolidated subsidiaries, net 


















      (333)

        Income tax provision 


















      29,104

      Operating income (loss) 


      $      81,550


      $      27,854


      $        8,580


      $        6,268


      $    124,252


      $      47,302


      $      29,986


      $     (87,100)


      114,440

        Depreciation and amortization 


      3,812


      1,030


      1,060


      483


      6,385


      32,262


      2,818


      5,795


      47,260

        Other income (loss), net 


      844


      (15)


      300


      684


      1,813


      341


      (91)


      9,757


      11,820

        Equity in earnings of unconsolidated subsidiaries, net 


      333


      -


      -


      -


      333


      -


      -


      -


      333

      EBITDA 


      86,539


      28,869


      9,940


      7,435


      132,783


      79,905


      32,713


      (71,548)


      173,853

      EBITDA margin 


      24.3%


      19.7%


      12.4%


      21.6%


      21.5%


      11.0%


      14.6%




      11.1%




















        Restructuring charges, net 


      1,719


      629


      1,495


      773


      4,616


      29,663


      101


      220


      34,600

        Integration/acquisition costs 


      -


      -


      -


      -


      -


      14,440


      -


      7,939


      22,379

        Deferred revenue adjustment due to acquisition 


      -


      -


      -


      -


      -


      3,535


      -


      -


      3,535

        Separation Costs 


      -


      -


      -


      -


      -


      609


      -


      -


      609

      Adjusted EBITDA 


      $      88,258


      $      29,498


      $      11,435


      $        8,208


      $    137,399


      $    128,152


      $      32,814


      $     (63,389)


      $            234,976

      Adjusted EBITDA margin 


      24.7%


      20.1%


      14.3%


      23.9%


      22.2%


      17.6%


      14.7%




      15.0%

      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.