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 Third Quarter Fiscal 2013 Results of Operations

      Highlights

      - Korn/Ferry reports Q3 FY'13 fee revenue of $202.0 million, an increase of 9% (2% excluding fee revenue from the recently acquired PDI Ninth House and Global Novations) compared to the year-ago quarter.

      - Fee revenue in Leadership & Talent Consulting and Futurestep services grew 47% (5% excluding fee revenue from the recently acquired PDI Ninth House and Global Novations) and 17%, respectively, from Q3 FY'12 to Q3 FY'13.

      - Q3 FY'13 adjusted diluted earnings per share was $0.31 compared to adjusted diluted earnings per share of $0.26 in Q3 FY'12, excluding restructuring, transaction and integration, and separation costs, of $7.5 million in Q3 FY'13 and $0.9 million in Q3 FY'12. Including such costs, Q3 FY'13 diluted earnings per share was $0.20 compared to diluted earnings per share of $0.25 in Q3 FY'12.

      - The Company completed its previously announced acquisition of Minneapolis-based PDI Ninth House, a leading, globally-recognized provider of leadership assessment and development solutions.

      - The Company entered into a five-year, $75 million unsecured revolving credit facility, increasing its borrowing capacity and significantly improving the terms and conditions from the Company's previous credit agreement.


      News provided by

      Korn/Ferry International

      Mar 06, 2013, 04:01 ET

      Share this article

      Share this article


      LOS ANGELES, March 6, 2013 /PRNewswire/ -- Korn/Ferry International (NYSE: KFY), a premier global provider of talent management solutions, announced third quarter adjusted diluted earnings per share of $0.31 compared to adjusted diluted earnings per share of $0.26 in the three months ended January 31, 2012, excluding restructuring, transaction and integration, and separation costs, of $7.5 million and $0.9 million, respectively.  Including such costs, diluted earnings per share was $0.20 and $0.25 in the three months ended January 31, 2013 and 2012, respectively.

      "I am pleased with the results of our fiscal 2013 third quarter, which once again included year over year growth within our broader talent management offerings," said Gary D. Burnison, CEO of Korn/Ferry International.  "Korn/Ferry continues to evolve from finding great people, to finding out 'who they are,' to helping companies design, build and develop winning teams through the right combination of talent. As the world continues to evolve, we are at the forefront—agile and committed to defining who we are, one client, one candidate at a time."

      As a global provider of talent management solutions, Korn/Ferry contributes to the success of its clients by more efficiently and effectively linking their business and talent strategies.  Korn/Ferry helps create high performing organizations through three broad categories: Talent Strategy Design, Talent Development and Talent Attraction.

      As part of its talent strategy design capabilities, Korn/Ferry offers organizational design, strategy and talent alignment and integrated talent management solutions.  In helping clients build and develop talent capability, Korn/Ferry offers board effectiveness, succession planning, CEO and top team effectiveness, assessment, leadership and employee development, diversity and inclusion consulting and on-line and branded learning products and offerings.  Talent attraction solutions include board, executive, professional and project recruitment; recruitment process outsourcing; on-boarding; and, talent communications and employer branding.

      Financial Results

      (dollars in millions, except per share amounts)






      Third Quarter


      Year to Date


      FY'13


      FY'12


      FY'13


      FY'12

      Fee revenue

      $         202.0


      $        185.9


      $       584.9


      $         592.4

      Total  revenue

      $         210.3


      $        194.6


      $       611.1


      $         619.2

      Operating income

      $              8.7


      $          16.2


      $         28.5


      $           67.5

      Operating margin

      4.3%


      8.7%


      4.9%


      11.4%

      Net income

      $              9.5


      $          11.7


      $         21.1


      $           42.3

      Basic earnings per share

      $            0.20


      $          0.25


      $         0.45


      $           0.91

      Diluted earnings per share

      $            0.20


      $          0.25


      $         0.44


      $           0.90





      EBITDA Results (a):

      Third Quarter


      Year to Date


      FY'13


      FY'12


      FY'13


      FY'12

      EBITDA

      $            17.7


      $          21.6


      $         47.0


      $           76.1

      EBITDA margin

      8.8%


      11.6%


      8.0%


      12.8%





      Adjusted Results (b):

      Third Quarter


      Year to Date


      FY'13


      FY'12


      FY'13


      FY'12

      Operating income

      $            16.2


      $          17.1


      $         51.5


      $           68.4

      Operating margin

      8.0%


      9.2%


      8.8%


      11.6%

      EBITDA (a)

      $            25.2


      $          22.5


      $         70.0


      $           77.0

      EBITDA margin (a)

      12.5%


      12.1%


      12.0%


      13.0%

      Net income

      $            15.0


      $          12.3


      $         37.2


      $           42.9

      Basic earnings per share

      $            0.32


      $          0.26


      $         0.79


      $           0.93

      Diluted earnings per share

      $            0.31


      $          0.26


      $         0.78


      $           0.91



      (a) 

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



      (b)

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







      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      Restructuring charges

      $                4.4


      $             0.9


      $          19.9


      $             0.9


      Transaction and integration

      costs

      $                2.5


      $              —


      $            2.5


      $              —


      Separation charges

      $                0.6


      $              —


      $            0.6


      $               —


      Results for the three months ended January 31, 2013

      Fee revenue was $202.0 million in the three months ended January 31, 2013, an increase of $16.1 million, or 9%, compared to the year-ago quarter, due to a $13.1 million and $4.5 million increase in fee revenue in Leadership & Talent Consulting and Futurestep, respectively, partially offset by a decrease in fee revenue of $1.5 million in Executive Recruitment.  The increase in fee revenue was driven by increases in the majority of market sectors with the largest increases in financial services, life science/healthcare, consumer and technology sectors, partially offset by a decrease in the industrial sector. 

      Excluding PDI Ninth House and Global Novations, fee revenue was $190.4 million in the three months ended January 31, 2013, an increase of $4.5 million, or 2% compared to the year-ago quarter.  This increase in fee revenue was primarily attributable to an increase in Futurestep fee revenue and to a lesser extent, an increase in Leadership & Talent Consulting fee revenue, offset by a decrease in Executive Recruitment fee revenue as described in the following results for each segment below.

      Compensation and benefit expenses were $139.8 million in three months ended January 31, 2013, an increase of $14.1 million, or 11%, compared to the year-ago quarter.  The acquisitions of PDI Ninth House and Global Novations contributed 7% to the increase in compensation and benefit expenses.  Compensation and benefit expenses were also higher due to an increase in performance related bonus expense.  Also included in compensation and benefit expenses was a decrease in salaries and related payroll taxes due to lower consultant headcount in Executive Recruitment and Futurestep mainly due to our restructuring efforts in Q2 FY'13. This decrease was primarily offset by an increase in outside contractor expense (temporary service personnel) and an increase in the fair value of amounts owed under certain deferred compensation plans, which was partially offset by an increase in the fair value of marketable securities classified as trading recorded in other income (loss).

      General and administrative expenses were $35.9 million in the three months ended January 31, 2013, an increase of $0.7 million, or 2%, from the year-ago quarter.  PDI Ninth House and Global Novations contributed $2.0 million to the increase in general and administrative expenses for the three months ended January 31, 2013 and the Company incurred transaction and integration cost of $2.5 million as a result of the acquisition of PDI Ninth House.  These increases in general and administrative expenses were offset by a decrease in legal and other professional service fees and a foreign exchange gain in the current quarter compared to a foreign exchange loss in the year-ago quarter.

      As previously disclosed, during the three months ended January 31, 2013, the Company took steps to integrate PDI Ninth House. As a result, the Company recorded restructuring charges of $4.4 million in order to eliminate redundant positions.

      Excluding restructuring, transaction and integration, and separation costs, adjusted operating income was $16.2 million, during the three months ended January 31, 2013, a decrease of $0.9 million, or 5%, compared to the year-ago quarter.  Adjusted operating margin declined by 1.2 percentage points primarily due to a change in mix of fee revenues and various expense items described above.  On a GAAP basis, including restructuring, transaction and integration, and separation charges, operating income was $8.7 million in three months ended January 31, 2013, a decrease of $7.5 million, or 46%, compared to the year-ago quarter. 

      Balance Sheet and Liquidity

      Cash and marketable securities were $305.3 million and $352.4 million at January 31, 2013 and 2012, respectively, compared to $417.7 million at April 30, 2012.  Cash and marketable securities include $95.8 million and $80.5 million held in trust for deferred compensation plans at January 31, 2013 and 2012, respectively, compared to $82.2 million at April 30, 2012.  Cash and marketable securities decreased by $112.4 million from April 30, 2012, mainly due to the payment of FY'12 annual bonuses in Q1 FY'13 and the payment for the acquisitions of PDI Ninth House and Global Novations in the nine months ended January 31, 2013, partially offset by cash provided by operating activities.

      Results by Segment

      In Q1 FY'13, the Company began reporting its Leadership & Talent Consulting business as a separate segment.  The Company reports its results in three global business segments: Executive Recruitment, Leadership & Talent Consulting and Futurestep.  This change has no impact on previously reported consolidated net income or earnings per share.

      Selected Executive Recruitment Data


      (dollars in millions)







      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      Fee revenue

      $         130.5


      $       132.0


      $       385.7


      $         424.0


      Total revenue

      $         135.7


      $       138.5


      $       402.0


      $         443.1


      Operating income

      $           21.6


      $         22.3


      $         54.5


      $           87.5


      Operating margin

      16.6%


      16.9%


      14.1%


      20.6%










      Ending number of consultants

      390


      398


      390


      398


      Average number of consultants

      396


      408


      395


      419


      Engagements billed

      2,670


      2,735


      5,944


      6,397


      New engagements (a)

      1,138


      1,181


      3,519


      3,817







      EBITDA Results (b):

      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      EBITDA

      $           24.4


      $         24.3


      $         61.8


      $           93.2


      EBITDA margin

      18.7%


      18.4%


      16.0%


      22.0%







      Adjusted Results (c):

      Third Quarter


      Year to Date




      FY'13


      FY'12


      FY'13


      FY'12


      Operating income

      $            22.2


      $          23.1


      $         65.8


      $           88.3


      Operating margin

      17.0%


      17.5%


      17.1%


      20.8%


      EBITDA (b)

      $            25.0


      $          25.1


      $         73.1


      $           94.0


      EBITDA margin (b)

      19.1%


      19.0%


      19.0%


      22.2%












      (a)  

      Represents new engagements opened in the respective period.



      (b) 

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



      (c)  

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







      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      Restructuring charges

      $                 —


      $             0.8


      $          10.7


      $              0.8


      Separation charges

      $                0.6


      $              —


      $            0.6


      $                —


      Results for the three months ended January 31, 2013 – Executive Recruitment

      Within our Executive Recruitment segment, we offer Board of Director and C-level recruitment as well as a robust set of research-based interviewing and onboarding solutions. Our industry leading executive recruitment offering is backed by the strength of our statistically validated assessment tools, which have been proven to improve candidate fit as well as the results of our search process. Korn/Ferry provides its offerings in over 75 offices on six continents.

      Fee revenue was $130.5 million in the three months ended January 31, 2013, a decrease of $1.5 million, or 1%, when compared with the year-ago quarter.  Fee revenue decreased slightly in Europe and North America while Asia and Latin America were relatively flat compared to the year-ago quarter.  The decrease in fee revenues was due to a 2% decrease in the number of executive recruitment engagements billed, offset by a 1% increase in the weighted-average fee billed per engagement compared to the year-ago quarter.

      Excluding restructuring and separation charges, adjusted operating income was $22.2 million in the three months ended January 31, 2013, a decrease of $0.9 million, or 4%, compared year-ago quarter.  This decrease is primarily attributable to an increase in compensation and benefits expense of $1.9 million in the three months ended January 31, 2013 compared to the year-ago quarter and a decrease in fee revenue of $1.5 million, offset by a decrease in general and administrative expense of $3.2 million. The increase in compensation and benefits expense primarily resulted from an increase in performance related bonus expense and an increase in the fair value of amounts owed under certain compensation plans during the period, offset by a decrease salaries and related payroll taxes due to lower consultant headcount. The decrease in general and administrative expenses was primarily due to favorable foreign exchange rates in the current quarter compared to the year-ago quarter, a decrease in bad debt expense due to a decline in historical bad debt trends, and a reduction in premise expense due to our restructuring in Q2 FY'13.

      Selected Leadership & Talent Consulting Data

      (dollars in millions)







      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      Fee revenue

      $            41.2


      $          28.1


      $        108.0


      $           83.8


      Total revenue

      $            43.1


      $          29.1


      $        113.5


      $           87.1


      Operating (loss) income

      $            (2.8)


      $            5.2


      $            7.7


      $           11.4


      Operating margin

      (6.8)%


      18.5%


      7.1%


      13.6%











      Ending number of consultants (a)

      149


      52


      149


      52


      Staff utilization (b)

      58%


      58%


      63%


      60%







      EBITDA Results (c):

      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      EBITDA

      $            (1.0)


      $            6.0


      $          11.2


      $           13.5


      EBITDA margin

      (2.4)%


      21.4%


      10.3%


      16.1%







      Adjusted Results (d):

      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      Operating income

      $               1.6


      $             5.2


      $         12.8


      $           11.4


      Operating margin

      4.0%


      18.5%


      11.9%


      13.6%


      EBITDA (c)

      $               3.4


      $             6.0


      $         16.3


      $           13.5


      EBITDA margin (c)

      8.4%


      21.4%


      15.1%


      16.1%




      (a)

      Represents number of employees originating consulting services. FY'13 includes 20 consultants from the Global Novations acquisition and 72 consultants from the PDI acquisition.



      (b)

      Calculated by dividing the number of hours of our full-time professional staff, who recorded time to an engagement during the period, by the total available working hours for the professional staff during the same period.  Excluding professional staff from the recent acquisitions of PDI Ninth House and Global Novations, staff utilization was 57% and 62% for the three and nine months ended January 31, 2013, respectively.



      (c)

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



      (d)

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


      Third Quarter


      Year to Date


      FY'13


      FY'12


      FY'13


      FY'12

      Restructuring charges

      $                 4.4


      $               —


      $            5.1


      $                —

      Results for the three months ended January 31, 2013 – Leadership & Talent Consulting

      As a preeminent leadership firm, we help teams and organizations drive accelerated business results and achieve sustainable change. Our Leadership & Talent Consulting segment, operating in 19 countries around the world with 979 colleagues, includes both consulting services and product revenue.  Service and product offerings in this segment include: Leadership Strategy, Board, CEO and Top Team Effectiveness, Succession Planning, Assessment, Leadership and Employee Development, Diversity and Inclusion as well as a rich library of online and blended learning modules.

      Fee revenue was $41.2 million in the three months ended January 31, 2013, an increase of $13.1 million, or 47%, from the year-ago quarter.  The improvement in fee revenue was driven by the acquisitions of PDI Ninth House and Global Novations.  Also contributing to the increase in fee revenue was an increase in product revenue and consulting fee revenue due to an increase in consulting fee revenue per client.  Excluding PDI Ninth House and Global Novations, the fee revenue increased 5%, which was driven by increases in fee revenue in North America and Asia.

      Excluding restructuring charges, adjusted operating income was $1.6 million in the three months ended January 31, 2013, a decrease of $3.6 million, or 69%, compared to the year-ago quarter.  The decrease is primarily attributed to lower billable hours resulting from the ongoing integration activities associated with integrating both PDI Ninth House and Global Novations into our legacy Leadership & Talent Consulting business. Fee revenues and operating income were also adversely affected by lower realized revenue per billable hour and lower new business volumes. In addition, amortization increased by $0.9 million due to the acquisitions of PDI Ninth House and Global Novations, bad debt expense increased and the use of contractors increased due to the mix of work in the current quarter compared to the year earlier quarter.  On a GAAP basis, and thus including restructuring charges of $4.4 million in the three months January 31, 2013, operating loss was $2.8 million, a decrease of $8.0 million compared to the year-ago quarter. 

      Selected Futurestep Data

      (dollars in millions)







      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      Fee revenue

      $           30.3


      $         25.8


      $         91.2


      $           84.6


      Total revenue

      $           31.5


      $         27.0


      $         95.6


      $           89.0


      Operating income

      $             3.7


      $           1.5


      $           7.1


      $             7.1


      Operating margin

      12.3%


      5.6%


      7.8%


      8.4%











      Engagements billed

      1,813


      1,588


      4,419


      3,849


      New engagements (a)

      1,163


      905


      3,571


      2,898







      EBITDA Results (b):

      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      EBITDA

      $             4.1


      $           1.7


      $           8.1


      $             7.9


      EBITDA margin

      13.3%


      6.6%


      8.9%


      9.4%







      Adjusted Results (c):

      Third Quarter


      Year to Date



      FY'13


      FY'12


      FY'13


      FY'12


      Operating income

      $              3.7


      $             1.6


      $         10.2


      $             7.2


      Operating margin

      12.3%


      6.1%


      11.2%


      8.6%


      EBITDA (b)

      $              4.1


      $             1.8


      $         11.2


      $             8.0


      EBITDA margin (b)

      13.3%


      7.2%


      12.3%


      9.5%












      (a)

      Represents new engagements opened in the respective period.



      (b)

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



      (c) 

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


      Third Quarter


      Year to Date


      FY'13


      FY'12


      FY'13


      FY'12

      Restructuring charges

      $                  —


      $             0.1


      $            3.1


      $               0.1

      Results for the three months ended January 31, 2013 – Futurestep

      Futurestep is a global industry leader in high impact enterprise wide consulting and recruitment solutions. Operating in 17 countries with 792 colleagues, Futurestep can meet a variety of workforce requirements; from Recruitment Process Outsourcing (RPO) and project recruitment to professional and knowledge worker search to talent consulting offerings. This segment also includes revenue from helping organizations design and develop their Employer Brand as well as build robust pools of future employees through our Talent Communities and Communications offering.

      Fee revenue was $30.3 million in the three months ended January 31, 2013, an increase of $4.5 million, or 17%, compared to the year-ago quarter.  The improvement in fee revenue was driven by a 14% increase in the number of engagements billed and a 2% increase in the weighted average fee per engagement.  The increase in fee revenue was due to an increase in recruitment process outsourcing and middle management recruitment. 

      Excluding restructuring charges, adjusted operating income was $3.7 million in the three months ended January 31, 2013, an increase of $2.1 million, or 131%, compared to the year-ago quarter.  The increase in operating income was due primarily to the increase in fee revenue, partially offset by an increase in compensation and benefit expenses of $1.3 million due in large part to the increase in performance related bonus expense. 

      Outlook

      In looking ahead to Q4 FY'13, assuming worldwide economic conditions, financial markets and foreign exchange rates remain steady, Q4 FY'13 fee revenue is likely to be in the range of $210 million to $230 million.  In Q4 FY'13, as we drive the next phase of our worldwide integration with PDI-Ninth House which involves the consolidation and elimination of redundant office space around the world, lease termination, fixed asset write-offs and other charges associated with the consolidation are estimated to be in the range of $3.5 million to $5.5 million and are estimated to result in $2.0 million to $3.0 million of annual savings starting primarily in FY'14.  Excluding these estimated charges, adjusted diluted earnings per share in the fourth quarter are likely to be in the range of $0.28 to $0.34 with diluted earnings per share as measured by generally accepted accounting principles likely to be in the range of $0.21 to $0.29.  

      Earnings Conference Call Webcast

      The earnings conference call will be held today at 4:30 PM (EST) 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.

      Korn/Ferry International (NYSE: KFY), with a presence throughout the Americas, Asia Pacific, Europe, the Middle East and Africa, is a premier global provider of talent management solutions.  Based in Los Angeles, the firm delivers an array of solutions that help clients to attract, deploy, develop and reward their talent.  Visit www.kornferry.com for more information on the Korn/Ferry International family of companies, 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, 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 successfully integrate acquired businesses, including PDI Ninth House, our ability to develop new products and services, 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 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, transaction and integration and separation costs;
      • adjusted net income, adjusted to exclude restructuring, transaction and integration and separation costs, net income tax effect;
      • adjusted basic and diluted earnings per share, adjusted to exclude restructuring, transaction and integration and separation costs;
      • EBITDA, or earnings before interest, taxes, depreciation and amortization and EBITDA margin; and
      • adjusted EBITDA, which is EBITDA further adjusted to exclude restructuring, transaction and integration 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. 

      [Tables attached]

      KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

       CONSOLIDATED STATEMENTS OF INCOME 

       (in thousands, except per share amounts) 













       Three Months Ended 


       Nine Months Ended 



       January 31, 


       January 31, 



      2013


      2012


      2013


      2012



       (unaudited) 

       Fee revenue 


      $   202,004


      $    185,951


      $   584,929


      $   592,418

       Reimbursed out-of-pocket engagement expenses 


      8,268


      8,672


      26,165


      26,783

                 Total revenue 


      210,272


      194,623


      611,094


      619,201










       Compensation and benefits 


      139,788


      125,741


      400,859


      394,593

       General and administrative expenses 


      35,915


      35,242


      102,675


      104,204

       Engagement expenses 


      16,334


      13,023


      46,013


      41,594

       Depreciation and amortization 


      5,088


      3,523


      13,127


      10,367

       Restructuring charges, net 


      4,441


      929


      19,936


      929

                 Total operating expenses 


      201,566


      178,458


      582,610


      551,687










       Operating income  


      8,706


      16,165


      28,484


      67,514

       Other income (loss), net 


      3,296


      1,607


      3,808


      (3,032)

       Interest expense, net 


      (360)


      (310)


      (1,721)


      (1,280)

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


      11,642


      17,462


      30,571


      63,202

       Income tax provision  


      2,753


      6,038


      11,042


      22,199

       Equity in earnings of unconsolidated subsidiaries, net 


      593


      293


      1,567


      1,272

                  Net income 


      $       9,482


      $      11,717


      $     21,096


      $     42,275










       Earnings per common share: 









            Basic 


      $         0.20


      $          0.25


      $         0.45


      $         0.91

            Diluted 


      $         0.20


      $          0.25


      $         0.44


      $         0.90










       Weighted-average common shares outstanding: 









            Basic 


      47,367


      46,528


      47,149


      46,332

            Diluted 


      48,015


      47,345


      47,742


      47,193

      KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

      FINANCIAL SUMMARY BY SEGMENT

      (in thousands)

       (unaudited) 

























      Three Months Ended January 31,


      Nine Months Ended January 31,



      2013




      2012


      % Change


      2013




      2012


      % Change


















      Fee Revenue:
















      Executive recruitment:

















      North America

      $        71,259




      $       72,000


      (1%)


      $     212,806




      $     229,449


      (7%)


      EMEA 

      33,600




      34,442


      (2%)


      96,565




      108,681


      (11%)


      Asia Pacific

      18,301




      18,383


      (0%)


      54,022




      62,706


      (14%)


      South America

      7,334




      7,256


      1%


      22,295




      23,204


      (4%)

      Total executive recruitment

      130,494




      132,081


      (1%)


      385,688




      424,040


      (9%)

      Leadership & Talent Consulting

      41,155




      28,031


      47%


      107,999




      83,757


      29%

      Futurestep

      30,355




      25,839


      17%


      91,242




      84,621


      8%


      Total fee revenue

      202,004




      185,951


      9%


      584,929




      592,418


      (1%)

       Reimbursed out-of-pocket engagement expenses 

      8,268




      8,672


      (5%)


      26,165




      26,783


      (2%)


      Total revenue

      $      210,272




      $     194,623


      8%


      $     611,094




      $     619,201


      (1%)


















      Reconciliation of Operating Income (GAAP) to Adjusted Operating Income


















      Operating Income:



      Margin




      Margin




      Margin




      Margin

      Executive recruitment:

















      North America

      $        14,637


      20.5%


      $       15,616


      21.7%


      $       41,728


      19.6%


      $       58,432


      25.5%


      EMEA

      4,177


      12.4%


      3,522


      10.2%


      5,036


      5.2%


      13,554


      12.5%


      Asia Pacific

      1,913


      10.5%


      1,397


      7.6%


      3,491


      6.5%


      8,858


      14.1%


      South America

      920


      12.5%


      1,786


      24.6%


      4,226


      19.0%


      6,671


      28.7%

      Total executive recruitment

      21,647


      16.6%


      22,321


      16.9%


      54,481


      14.1%


      87,515


      20.6%

      Leadership & Talent Consulting

      (2,798)


      (6.8%)


      5,195


      18.5%


      7,716


      7.1%


      11,389


      13.6%

      Futurestep

      3,722


      12.3%


      1,441


      5.6%


      7,141


      7.8%


      7,112


      8.4%

      Corporate

      (13,865)




      (12,792)




      (40,854)




      (38,502)




       Total operating income

      $          8,706


      4.3%


      $       16,165


      8.7%


      $       28,484


      4.9%


      $       67,514


      11.4%



































      Restructuring, Transaction and Integration, and Separation Costs, net:

      Executive recruitment:

















      North America

      $                -


      -


      $             (15)


      (0.0%)


      $         5,436


      2.6%


      $             (15)


      (0.0%)


      EMEA

      516


      1.6%


      897


      2.6%


      5,268


      5.5%


      897


      0.8%


      Asia Pacific

      -


      -


      -


      0.0%


      613


      1.1%


      -


      0.0%


      South America

      -


      -


      (99)


      (1.4%)


      -


      -


      (99)


      (0.4%)

      Total executive recruitment

      516


      0.4%


      783


      0.6%


      11,317


      3.0%


      783


      0.2%

      Leadership & Talent Consulting

      4,441


      10.8%


      -


      0.0%


      5,118


      4.8%


      -


      0.0%

      Futurestep

      -


      -


      146


      0.5%


      3,086


      3.4%


      146


      0.2%

      Corporate

      2,515




      -




      3,446




      -




       Total restructuring, transaction and integration, and separation charges, net

      $          7,472


      3.7%


      $            929


      0.5%


      $       22,967


      3.9%


      $            929


      0.2%



































      Adjusted Operating Income:

        (Excluding Restructuring, Transaction and Integration, and Separation Costs, net)




      Margin




      Margin




      Margin




      Margin

      Executive recruitment:

















      North America

      $        14,637


      20.5%


      $       15,601


      21.7%


      $       47,164


      22.2%


      $       58,417


      25.5%


      EMEA

      4,693


      14.0%


      4,419


      12.8%


      10,304


      10.7%


      14,451


      13.3%


      Asia Pacific

      1,913


      10.5%


      1,397


      7.6%


      4,104


      7.6%


      8,858


      14.1%


      South America

      920


      12.5%


      1,687


      23.2%


      4,226


      19.0%


      6,572


      28.3%

      Total executive recruitment

      22,163


      17.0%


      23,104


      17.5%


      65,798


      17.1%


      88,298


      20.8%

      Leadership & Talent Consulting

      1,643


      4.0%


      5,195


      18.5%


      12,834


      11.9%


      11,389


      13.6%

      Futurestep (1)

      3,722


      12.3%


      1,587


      6.1%


      10,227


      11.2%


      7,258


      8.6%

      Corporate 

      (11,350)




      (12,792)




      (37,408)




      (38,502)




       Total adjusted operating income 

      $        16,178


      8.0%


      $       17,094


      9.2%


      $       51,451


      8.8%


      $       68,443


      11.6%


















      _____________________________

      (1)

      The Company revised the presentation for expenses that are not directly associated with Futurestep, resulting in an increase in Futurestep's operating income of $0.6 million and $1.7 million offset by a decrease in Executive Recruitment operating income in the three and nine months ended January 31, 2012, respectively.

      KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

      CONSOLIDATED BALANCE SHEETS

       (in thousands, except per share amounts) 













       January 31, 


       April 30, 



      2013


      2012

      ASSETS


       (unaudited) 



      Cash and cash equivalents


      $       168,235


      $     282,005

      Marketable securities


      23,318


      40,936

      Receivables due from clients, net of allowance for doubtful accounts 





      of $11,027 and $9,437 respectively


      164,870


      126,579

      Income taxes and other receivables


      20,923


      11,902

      Deferred income taxes


      7,971


      10,830

      Prepaid expenses and other assets


      30,513


      27,815

      Total current assets


      415,830


      500,067






      Marketable securities, non-current


      113,793


      94,798

      Property and equipment, net


      50,466


      49,808

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


      83,534


      77,848

      Deferred income taxes


      49,143


      57,290

      Goodwill


      261,182


      176,338

      Intangible assets, net


      59,734


      20,413

      Investments and other assets


      29,708


      38,127

      Total assets


      $    1,063,390


      $  1,014,689






      LIABILITIES AND STOCKHOLDERS' EQUITY





      Accounts payable


      $         16,476


      $       14,667

      Income taxes payable


      5,576


      8,720

      Compensation and benefits payable


      127,179


      160,810

      Other accrued liabilities


      85,116


      37,527

      Total current liabilities


      234,347


      221,724






      Deferred compensation and other retirement plans


      148,651


      142,577

      Other liabilities


      22,169


      20,912

      Total liabilities


      405,167


      385,213






      Stockholders' equity





      Common stock: $0.01 par value, 150,000 shares authorized, 60,912 and 59,975 shares issued and 48,630 and 47,913 shares outstanding, respectively


      427,693


      419,998

      Retained earnings


      223,893


      202,797

      Accumulated other comprehensive income, net


      7,139


      7,191

      Stockholders' equity


      658,725


      629,986

      Less:  notes receivable from stockholders


      (502)


      (510)

      Total stockholders' equity


      658,223


      629,476

      Total liabilities and stockholders' equity


      $    1,063,390


      $  1,014,689

      KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

       CONSOLIDATED STATEMENTS OF INCOME 

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

       (in thousands, except per share amounts) 

       (unaudited) 





























       Three Months Ended 


       Three Months Ended 



      January 31, 2013


      January 31, 2012



      As Reported


      Adjustments


      As Adjusted


      As Reported


      Adjustments


      As Adjusted














       Fee revenue 


      $     202,004




      $     202,004


      $     185,951




      $     185,951

       Reimbursed out-of-pocket engagement expenses 


      8,268




      8,268


      8,672




      8,672

                 Total revenue 


      210,272




      210,272


      194,623




      194,623














       Compensation and benefits 


      139,788


      (516)


      139,272


      125,741




      125,741

       General and administrative expenses 


      35,915


      (2,515)


      33,400


      35,242




      35,242

       Engagement expenses 


      16,334




      16,334


      13,023




      13,023

       Depreciation and amortization 


      5,088




      5,088


      3,523




      3,523

       Restructuring charges, net 


      4,441


      (4,441)


      -


      929


      (929)


      -

                 Total operating expenses 


      201,566


      (7,472)


      194,094


      178,458


      (929)


      177,529














       Operating income 


      8,706


      7,472


      16,178


      16,165


      929


      17,094














       Other income, net 


      3,296




      3,296


      1,607




      1,607

       Interest expense, net 


      (360)




      (360)


      (310)




      (310)

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


      11,642


      7,472


      19,114


      17,462


      929


      18,391

       Income tax provision (1) (2) 


      2,753


      1,945


      4,698


      6,038


      328


      6,366

       Equity in earnings of unconsolidated subsidiaries, net 


      593




      593


      293




      293

                  Net income 


      $         9,482


      $             5,527


      $       15,009


      $       11,717


      $                601


      $       12,318














       Earnings per common share: 













            Basic 


      $           0.20




      $           0.32


      $           0.25




      $           0.26

            Diluted 


      $           0.20




      $           0.31


      $           0.25




      $           0.26














       Weighted-average common shares outstanding: 













            Basic 


      47,367




      47,367


      46,528




      46,528

            Diluted 


      48,015




      48,015


      47,345




      47,345















      Explanation of Non-GAAP Adjustments

      (1)

      The adjustments result in an effective tax rate of 25% and 35% for the as adjusted amounts for the three months ended January 31, 2013 and 2012, respectively.

      (2)

      The three months ended January 31, 2013 includes the tax effect on restructuring charges, transaction and integration costs associated with the acquisition of PDI Ninth House, and separation charges, while the three months ended January 31, 2012 includes the tax effect on restructuring charges.

      KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

       CONSOLIDATED STATEMENTS OF INCOME 

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

       (in thousands, except per share amounts) 

       (unaudited) 





























       Nine Months Ended 


       Nine Months Ended 



      January 31, 2013


      January 31, 2012



      As Reported


      Adjustments


      As Adjusted


      As Reported


      Adjustments


      As Adjusted














       Fee revenue 


      $     584,929




      $     584,929


      $     592,418




      $     592,418

       Reimbursed out-of-pocket engagement expenses 


      26,165




      26,165


      26,783




      26,783

                 Total revenue 


      611,094




      611,094


      619,201




      619,201














       Compensation and benefits 


      400,859


      (516)


      400,343


      394,593




      394,593

       General and administrative expenses 


      102,675


      (2,515)


      100,160


      104,204




      104,204

       Engagement expenses 


      46,013




      46,013


      41,594




      41,594

       Depreciation and amortization 


      13,127




      13,127


      10,367




      10,367

       Restructuring charges, net 


      19,936


      (19,936)


      -


      929


      (929)


      -

                 Total operating expenses 


      582,610


      (22,967)


      559,643


      551,687


      (929)


      550,758














       Operating income 


      28,484


      22,967


      51,451


      67,514


      929


      68,443














       Other income (loss), net 


      3,808




      3,808


      (3,032)




      (3,032)

       Interest expense, net 


      (1,721)




      (1,721)


      (1,280)




      (1,280)

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


      30,571


      22,967


      53,538


      63,202


      929


      64,131

       Income tax provision (1) (2) 


      11,042


      6,834


      17,876


      22,199


      328


      22,527

       Equity in earnings of unconsolidated subsidiaries, net 


      1,567




      1,567


      1,272




      1,272

                  Net income  


      $       21,096


      $           16,133


      $       37,229


      $       42,275


      $                601


      $       42,876














       Earnings per common share: 













            Basic 


      $           0.45




      $           0.79


      $           0.91




      $           0.93

            Diluted 


      $           0.44




      $           0.78


      $           0.90




      $           0.91














       Weighted-average common shares outstanding: 













            Basic 


      47,149




      47,149


      46,332




      46,332

            Diluted 


      47,742




      47,742


      47,193




      47,193















      Explanation of Non-GAAP Adjustments 

      (1)

      The adjustments result in an annual effective tax rate of 33% and 35% for the as adjusted amounts for the nine months ended January 31, 2013 and 2012, respectively.

      (2)

      The nine months ended January 31, 2013 includes the tax effect on restructuring charges, transaction and integration costs associated with the acquisition of PDI Ninth House, and separation charges, while the nine months ended January 31, 2012 includes the tax effect on restructuring charges.

      KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

      RECONCILIATION OF NET INCOME AND OPERATING INCOME (GAAP) TO

      EBITDA AND ADJUSTED EBITDA (NON-GAAP)

      (in thousands)

      (unaudited)






       Three Months Ended January 31, 2013 



       Executive Search 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $    130,494


      $       41,155


      $       30,355


      $                -


      $          202,004












       Net income 










      $              9,482

             Other income, net 










      3,296

             Interest expense, net 










      (360)

             Income tax provision 










      2,753

             Equity in earnings of unconsolidated subsidiaries, net 










      593

       Operating income (loss) 


      $      21,647


      $       (2,798)


      $         3,722


      $    (13,865)


      8,706

             Depreciation and amortization 


      2,247


      1,764


      324


      753


      5,088

              Other income, net 


      325


      37


      5


      2,929


      3,296

             Equity in earnings of unconsolidated subsidiaries, net 


      148


      -


      -


      445


      593

       EBITDA 


      24,367


      (997)


      4,051


      (9,738)


      17,683

       EBITDA margin 


      18.7%


      (2.4%)


      13.3%




      8.8%












             Restructuring charges, net 


      -


      4,441


      -


      -


      4,441

             Transaction and integration costs 


      -


      -


      -


      2,515


      2,515

             Separation costs 


      516


      -


      -


      -


      516

       Adjusted EBITDA 


      $      24,883


      $         3,444


      $         4,051


      $      (7,223)


      $            25,155

       Adjusted EBITDA margin 


      19.1%


      8.4%


      13.3%




      12.5%

























       Three Months Ended January 31, 2012 



       Executive Search 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $    132,081


      $       28,031


      $       25,839


      $                -


      $          185,951












       Net income 










      $            11,717

             Other income, net 










      1,607

             Interest expense, net 










      (310)

             Income tax provision 










      6,038

             Equity in earnings of unconsolidated subsidiaries, net 










      293

       Operating income (loss) 


      $      22,321


      $         5,195


      $         1,441


      $    (12,792)


      16,165

             Depreciation and amortization 


      2,057


      661


      253


      552


      3,523

             Other (loss) income, net 


      (29)


      145


      15


      1,476


      1,607

             Equity in earnings of unconsolidated subsidiaries, net 


      -


      -


      -


      293


      293

       EBITDA 


      24,349


      6,001


      1,709


      (10,471)


      21,588

       EBITDA margin 


      18.4%


      21.4%


      6.6%




      11.6%












             Restructuring charges, net 


      783


      -


      146


      -


      929

       Adjusted EBITDA 


      $      25,132


      $         6,001


      $         1,855


      $    (10,471)


      $            22,517

       Adjusted EBITDA margin 


      19.0%


      21.4%


      7.2%




      12.1%

      KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

      RECONCILIATION OF NET INCOME AND OPERATING INCOME (GAAP) TO

      EBITDA AND ADJUSTED EBITDA (NON-GAAP)

      (in thousands)

      (unaudited)






       Nine Months Ended January 31, 2013 



       Executive Search 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $     385,688


      $     107,999


      $       91,242


      $                -


      $          584,929












       Net income 










      $            21,096

             Other income, net 










      3,808

             Interest expense, net 










      (1,721)

             Income tax provision 










      11,042

             Equity in earnings of unconsolidated subsidiaries, net 










      1,567

       Operating income (loss) 


      $       54,481


      $         7,716


      $         7,141


      $    (40,854)


      28,484

             Depreciation and amortization 


      6,748


      3,387


      940


      2,052


      13,127

             Other income, net 


      275


      71


      15


      3,447


      3,808

             Equity in earnings of unconsolidated subsidiaries, net 


      305


      -


      -


      1,262


      1,567

       EBITDA 


      61,809


      11,174


      8,096


      (34,093)


      46,986

       EBITDA margin 


      16.0%


      10.3%


      8.9%




      8.0%












             Restructuring charges, net 


      10,801


      5,118


      3,086


      931


      19,936

             Transaction and integration costs 


      -


      -


      -


      2,515


      2,515

             Separation costs 


      516


      -


      -


      -


      516

       Adjusted EBITDA 


      $       73,126


      $       16,292


      $       11,182


      $    (30,647)


      $            69,953

       Adjusted EBITDA margin 


      19.0%


      15.1%


      12.3%




      12.0%

























       Nine Months Ended January 31, 2012 



       Executive Search 


       Leadership & Talent Consulting 


       Futurestep 


       Corporate 


       Consolidated 












       Fee revenue 


      $     424,040


      $       83,757


      $       84,621


      $                -


      $          592,418












       Net income 










      $            42,275

             Other loss, net 










      (3,032)

             Interest expense, net 










      (1,280)

             Income tax provision 










      22,199

             Equity in earnings of unconsolidated subsidiaries, net 










      1,272

       Operating income (loss) 


      $       87,515


      $       11,389


      $         7,112


      $    (38,502)


      67,514

             Depreciation and amortization 


      6,037


      1,942


      785


      1,603


      10,367

             Other (loss) income, net 


      (363)


      128


      32


      (2,829)


      (3,032)

             Equity in earnings of unconsolidated subsidiaries, net 


      -


      -


      -


      1,272


      1,272

       EBITDA 


      93,189


      13,459


      7,929


      (38,456)


      76,121

       EBITDA margin 


      22.0%


      16.1%


      9.4%




      12.8%












             Restructuring charges, net 


      783


      -


      146


      -


      929

       Adjusted EBITDA 


      $       93,972


      $       13,459


      $         8,075


      $    (38,456)


      $            77,050

       Adjusted EBITDA margin 


      22.2%


      16.1%


      9.5%




      13.0%

      SOURCE Korn/Ferry International

      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.