Korn Ferry Announces Second Quarter Fiscal 2023 Results of Operations
Korn Ferry reported Q2 FY’23 fee revenue of $727.8 million, a 14% increase year-over-year (20% at constant currency) and a 5% sequential rise from Q1 FY’23. Net income was $73.5 million, with diluted EPS at $1.38 and adjusted EPS at $1.43. The operating income was $119.6 million, and Adjusted EBITDA reached $131.1 million, representing an 18% margin. The Company also repurchased 622,500 shares for $33.1 million and announced a $0.15 dividend per share. Korn Ferry expects Q3 FY’23 fee revenue between $660 million and $690 million.
- Fee revenue increased by 14% year-over-year to $727.8 million.
- Adjusted EBITDA margin at 18% despite challenging economic conditions.
- Completed acquisition of Infinity Consulting Solutions contributing to revenue growth.
- Share repurchase of 622,500 shares valued at $33.1 million.
- Net income decreased to $73.5 million from $75.8 million year-over-year.
- Adjusted EBITDA declined to $131.1 million from $134.9 million year-over-year.
- Executive Search revenue fell by 7% year-over-year, indicating a potential downturn in that segment.
- Anticipated operating cost reductions of $45 million to $55 million due to economic uncertainties.
Highlights
-
Korn Ferry reports fee revenue of in Q2 FY’23, an increase of$727.8 million 14% (20% at constant currency) from Q2 FY’22 and a sequential increase of5% (7% on a constant currency basis) from Q1 FY'23. -
Net income attributable to
Korn Ferry was in Q2 FY’23, while diluted and adjusted diluted earnings per share were$73.5 million and$1.38 in Q2 FY’23, respectively.$1.43 -
Operating income and Adjusted EBITDA were
(operating margin of$119.6 million 16.4% ) and (Adjusted EBITDA margin of$131.1 million 18.0% ), respectively, in Q2 FY’23. -
The Company repurchased 622,500 shares of stock during the quarter for
.$33.1 million -
Declared a quarterly dividend of
per share on$0.15 December 7, 2022 , which is payable onJanuary 13, 2023 to stockholders of record onDecember 21, 2022 . -
During the second quarter, the Company completed the acquisition of
Infinity Consulting Solutions , which is included in the Professional Search & Interim segment.
“During the fiscal second quarter we generated
“It’s clear that the global economy has been in transition for several months. We are seeing change on every front – from over a decade of high liquidity and historically low interest rates to changes in
Selected Financial Results (dollars in millions, except per share amounts) (a) |
|||||||||||||||
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Fee revenue |
$ |
727.8 |
|
|
$ |
639.4 |
|
|
$ |
1,423.8 |
|
|
$ |
1,224.8 |
|
Total revenue |
$ |
735.7 |
|
|
$ |
643.4 |
|
|
$ |
1,438.9 |
|
|
$ |
1,231.5 |
|
Operating income |
$ |
119.6 |
|
|
$ |
103.8 |
|
|
$ |
231.2 |
|
|
$ |
205.0 |
|
Operating margin |
|
16.4 |
% |
|
|
16.2 |
% |
|
|
16.2 |
% |
|
|
16.7 |
% |
Net income attributable to |
$ |
73.5 |
|
|
$ |
75.8 |
|
|
$ |
150.8 |
|
|
$ |
150.6 |
|
Basic earnings per share |
$ |
1.39 |
|
|
$ |
1.40 |
|
|
$ |
2.85 |
|
|
$ |
2.78 |
|
Diluted earnings per share |
$ |
1.38 |
|
|
$ |
1.38 |
|
|
$ |
2.83 |
|
|
$ |
2.75 |
|
Adjusted Results (b): |
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Adjusted EBITDA |
$ |
131.1 |
|
|
$ |
134.9 |
|
|
$ |
263.3 |
|
|
$ |
256.2 |
|
Adjusted EBITDA margin |
|
18.0 |
% |
|
|
21.1 |
% |
|
|
18.5 |
% |
|
|
20.9 |
% |
Adjusted net income attributable to |
$ |
76.1 |
|
|
$ |
83.9 |
|
|
$ |
156.1 |
|
|
$ |
158.8 |
|
Adjusted basic earnings per share |
$ |
1.44 |
|
|
$ |
1.55 |
|
|
$ |
2.95 |
|
|
$ |
2.93 |
|
Adjusted diluted earnings per share |
$ |
1.43 |
|
|
$ |
1.53 |
|
|
$ |
2.93 |
|
|
$ |
2.90 |
____________________
(a) |
Numbers may not total due to rounding. |
|
(b) |
Adjusted EBITDA refers to earnings before interest, taxes, depreciation and amortization, further adjusted to exclude integration/acquisition costs, impairment of fixed assets and impairment of right of use assets when applicable. Adjusted results on a consolidated basis are non-GAAP financial measures that adjust for the following, as applicable (see attached reconciliations): |
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Integration/acquisition costs |
$ |
3.4 |
|
$ |
1.1 |
|
$ |
7.0 |
|
$ |
1.1 |
||||
Impairment of fixed assets |
$ |
— |
|
$ |
1.9 |
|
$ |
— |
|
$ |
1.9 |
||||
Impairment of right of use assets |
$ |
— |
|
$ |
7.4 |
|
$ |
— |
|
$ |
7.4 |
The Company reported fee revenue in Q2 FY’23 of
Operating margin was
Operating income increased due to the increase in fee revenue as discussed above. Partially offsetting this increase were increases in 1) cost of services expense associated with the acquisitions and 2) compensation and benefits expense primarily due to an increase in headcount, partially offset by a decrease in our deferred compensation liabilities due to market movements.
Adjusted EBITDA decreased due to the factors noted above and a decrease in other income due to a decline in the value of our marketable securities (which are held in trust to satisfy obligations under our deferred compensation plans) due to market movements.
Results by Line of Business Selected Consulting Data (dollars in millions) (a) |
|||||||||||||||
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Fee revenue |
$ |
173.1 |
|
|
$ |
164.9 |
|
|
$ |
339.6 |
|
|
$ |
313.4 |
|
Total revenue |
$ |
175.8 |
|
|
$ |
165.7 |
|
|
$ |
344.6 |
|
|
$ |
314.7 |
|
|
|
|
|
|
|
|
|
||||||||
Ending number of consultants and execution staff (b) |
|
1,899 |
|
|
|
1,739 |
|
|
|
1,899 |
|
|
|
1,739 |
|
Hours worked in thousands (c) |
|
467 |
|
|
|
445 |
|
|
|
926 |
|
|
|
871 |
|
Average bill rate (d) |
$ |
371 |
|
|
$ |
371 |
|
|
$ |
367 |
|
|
$ |
360 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Results (e): |
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Adjusted EBITDA |
$ |
31.1 |
|
|
$ |
30.1 |
|
|
$ |
60.6 |
|
|
$ |
56.9 |
|
Adjusted EBITDA margin |
|
18.0 |
% |
|
|
18.2 |
% |
|
|
17.9 |
% |
|
|
18.2 |
% |
______________________
(a) |
Numbers may not total due to rounding. |
|
(b) |
Represents number of employees originating, delivering and executing consulting services. |
|
(c) |
The number of hours worked by consultant and execution staff during the period. |
|
(d) |
The amount of fee revenue divided by the number of hours worked by consultants and execution staff. |
|
(e) |
Adjusted results exclude the following: |
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Impairment of fixed assets |
$ |
— |
|
$ |
0.3 |
|
$ |
— |
|
$ |
0.3 |
||||
Impairment of right of use assets |
$ |
— |
|
$ |
2.5 |
|
$ |
— |
|
$ |
2.5 |
Fee revenue was
Adjusted EBITDA was
Selected Digital Data (dollars in millions) (a) |
|||||||||||||||
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Fee revenue |
$ |
94.3 |
|
|
$ |
88.6 |
|
|
$ |
178.1 |
|
|
$ |
169.3 |
|
Total revenue |
$ |
94.6 |
|
|
$ |
88.7 |
|
|
$ |
178.4 |
|
|
$ |
169.4 |
|
|
|
|
|
|
|
|
|
||||||||
Ending number of consultants |
|
365 |
|
|
|
282 |
|
|
|
365 |
|
|
|
282 |
|
Subscription & License fee revenue |
$ |
28.9 |
|
|
$ |
26.3 |
|
|
$ |
58.5 |
|
|
$ |
50.7 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Results (b): |
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Adjusted EBITDA |
$ |
27.5 |
|
|
$ |
28.6 |
|
|
$ |
51.7 |
|
|
$ |
54.2 |
|
Adjusted EBITDA margin |
|
29.2 |
% |
|
|
32.2 |
% |
|
|
29.0 |
% |
|
|
32.0 |
% |
______________________
(a) |
Numbers may not total due to rounding. |
|
(b) |
Adjusted results exclude the following: |
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Impairment of fixed assets |
$ |
— |
|
$ |
0.2 |
|
$ |
— |
|
$ |
0.2 |
||||
Impairment of right of use assets |
$ |
— |
|
$ |
1.3 |
|
$ |
— |
|
$ |
1.3 |
Fee revenue was
Adjusted EBITDA was
Selected Executive Search Data(a) (dollars in millions) (b) |
|||||||||||||||
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Fee revenue |
$ |
218.4 |
|
|
$ |
235.5 |
|
|
$ |
451.1 |
|
|
$ |
452.4 |
|
Total revenue |
$ |
220.4 |
|
|
$ |
236.5 |
|
|
$ |
454.9 |
|
|
$ |
454.1 |
|
|
|
|
|
|
|
|
|
||||||||
Ending number of consultants |
|
621 |
|
|
|
570 |
|
|
|
621 |
|
|
|
570 |
|
Average number of consultants |
|
620 |
|
|
|
568 |
|
|
|
604 |
|
|
|
547 |
|
Engagements billed |
|
4,054 |
|
|
|
4,365 |
|
|
|
6,386 |
|
|
|
6,631 |
|
New engagements (c) |
|
1,637 |
|
|
|
1,830 |
|
|
|
3,319 |
|
|
|
3,575 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Results (d): |
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Adjusted EBITDA |
$ |
54.5 |
|
|
$ |
66.1 |
|
|
$ |
116.7 |
|
|
$ |
127.7 |
|
Adjusted EBITDA margin |
|
25.0 |
% |
|
|
28.1 |
% |
|
|
25.9 |
% |
|
|
28.2 |
% |
______________________
(a) |
Executive Search is the sum of the individual Executive Search Reporting Segments and is presented on a consolidated basis as it is consistent with the Company’s discussion of its Lines of Business, and financial metrics used by the Company’s investor base. |
|
(b) |
Numbers may not total due to rounding. |
|
(c) |
Represents new engagements opened in the respective period. |
|
(d) |
Executive Search Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures that adjust for the following: |
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Impairment of fixed assets |
$ |
— |
|
$ |
0.1 |
|
$ |
— |
|
$ |
0.1 |
||||
Impairment of right of use assets |
$ |
— |
|
$ |
0.9 |
|
$ |
— |
|
$ |
0.9 |
Fee revenue was
Adjusted EBITDA was
Selected Professional Search & Interim Data(a) (dollars in millions) (b) |
|||||||||||||||
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Fee revenue |
$ |
134.7 |
|
|
$ |
54.6 |
|
|
$ |
233.7 |
|
|
$ |
106.4 |
|
Total revenue |
$ |
135.8 |
|
|
$ |
54.7 |
|
|
$ |
235.8 |
|
|
$ |
106.6 |
|
|
|
|
|
|
|
|
|
||||||||
Permanent Placement: |
|
|
|
|
|
|
|
||||||||
Fee revenue |
$ |
79.5 |
|
|
$ |
54.6 |
|
|
$ |
153.6 |
|
|
$ |
106.4 |
|
Engagements billed (c) |
|
3,006 |
|
|
|
1,824 |
|
|
|
4,709 |
|
|
|
2,925 |
|
New engagements (d) |
|
1,816 |
|
|
|
1,048 |
|
|
|
3,662 |
|
|
|
2,036 |
|
Ending number of consultants (e) |
|
527 |
|
|
|
210 |
|
|
|
527 |
|
|
|
210 |
|
Interim (started in Q3 FY'22): |
|
|
|
|
|
|
|
||||||||
Fee revenue |
$ |
55.3 |
|
|
$ |
— |
|
|
$ |
80.1 |
|
|
$ |
— |
|
Average bill rate (f) |
$ |
107 |
|
|
$ |
— |
|
|
$ |
111 |
|
|
$ |
— |
|
Average weekly billable consultants (g) |
|
1,111 |
|
|
|
— |
|
|
|
787 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Results (h): |
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Adjusted EBITDA |
$ |
32.5 |
|
|
$ |
21.8 |
|
|
$ |
61.6 |
|
|
$ |
41.3 |
|
Adjusted EBITDA margin |
|
24.1 |
% |
|
|
40.0 |
% |
|
|
26.4 |
% |
|
|
38.8 |
% |
_____________________
(a) |
In the first quarter of fiscal 2023, the Company changed the composition of its global segments. Professional Search & Interim segment represents the single hire to multi hire permanent placement and interim business that was previously included in the RPO & Professional Search segment. Segment data for Q2 FY’22 and year to date FY'22 has been recast to reflect the division of the RPO & Professional Search segment into the RPO segment and Professional Search & Interim segment. |
|
(b) |
Numbers may not total due to rounding. |
|
(c) |
Represents engagements billed for professional search. |
|
(d) |
Represents new engagements opened for professional search in the respective period. |
|
(e) |
Represents number of employees originating professional search. |
|
(d) |
Fee revenue from interim divided by the number of hours worked by consultants. |
|
(f) |
The number of billable consultants based on a weekly average in the respective period. |
|
(g) |
Adjusted results exclude the following: |
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Impairment of fixed assets |
$ |
— |
|
$ |
0.9 |
|
$ |
— |
|
$ |
0.9 |
||||
Impairment of right of use assets |
$ |
— |
|
$ |
1.4 |
|
$ |
— |
|
$ |
1.4 |
||||
Integration/acquisition costs |
$ |
2.5 |
|
$ |
— |
|
$ |
5.0 |
|
$ |
— |
Fee revenue was
Adjusted EBITDA was
Selected RPO Data(a) (dollars in millions) (b) |
|||||||||||||||
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Fee revenue |
$ |
107.3 |
|
|
$ |
95.9 |
|
|
$ |
221.2 |
|
|
$ |
183.4 |
|
Total revenue |
$ |
109.1 |
|
|
$ |
97.8 |
|
|
$ |
225.2 |
|
|
$ |
186.6 |
|
|
|
|
|
|
|
|
|
||||||||
Remaining revenue under contract(c) |
$ |
958.3 |
|
|
$ |
663.4 |
|
|
$ |
958.3 |
|
|
$ |
663.4 |
|
RPO new business(d) |
$ |
290.3 |
|
|
$ |
136.2 |
|
|
$ |
438.7 |
|
|
$ |
249.2 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Results (e): |
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Adjusted EBITDA |
$ |
16.0 |
|
|
$ |
14.4 |
|
|
$ |
33.7 |
|
|
$ |
29.0 |
|
Adjusted EBITDA margin |
|
14.9 |
% |
|
|
15.1 |
% |
|
|
15.2 |
% |
|
|
15.8 |
% |
______________________
(a) |
In the first quarter of fiscal 2023, the Company changed the composition of its global segments. RPO segment represents the recruitment outsourcing business that was previously included in the RPO & Professional Search segment. Segment data for Q2 FY’22 and year to date FY'22 has been recast to reflect the division of the RPO & Professional Search segment into a RPO segment and Professional Search & Interim segment. |
|
(b) |
Numbers may not total due to rounding. |
|
(c) |
Estimated fee revenue associated with signed contracts for which revenue has not yet been recognized. |
|
(d) |
Estimated total value of a contract at the point of execution of the contract. |
|
(e) |
Adjusted results exclude the following: |
|
Second Quarter |
|
Year to Date |
||||||||||||
|
FY’23 |
|
FY’22 |
|
FY’23 |
|
FY’22 |
||||||||
Impairment of fixed assets |
$ |
— |
|
$ |
0.4 |
|
$ |
— |
|
$ |
0.4 |
||||
Impairment of right of use assets |
$ |
— |
|
$ |
1.2 |
|
$ |
— |
|
$ |
1.2 |
Fee revenue was
Adjusted EBITDA was
Outlook
Despite the continuing strength in new business trends coming out of Q2 FY’23, economic factors like global inflation, rising interest rates, and escalating geo-political tensions present a level of risk and uncertainty that is difficult to quantify. In light of such uncertainty, we are in the process of developing a plan (the "Plan") to reduce our operating costs by
-
Q3 FY’23 fee revenue is expected to be in the range of
and$660 million ; and$690 million -
Q3 FY’23 diluted earnings per share is expected to range between
to$0.40 .$0.66
On a consolidated adjusted basis:
-
Q3 FY’23 and Q4 FY'23 Adjusted EBITDA margin is expected to be in the range of
14% to15% .
|
Reconciliation of Operating margin to Adjusted EBITDA margin |
||||
|
Low |
|
High |
||
Consolidated operating margin |
7.0 |
% |
|
8.0 |
% |
Depreciation and amortization |
2.6 |
% |
|
2.6 |
% |
Integration/acquisition and cost realignment |
4.4 |
% |
|
4.4 |
% |
Consolidated Adjusted EBITDA margin(1) |
14.0 |
% |
|
15.0 |
% |
-
Q3 FY’23 adjusted diluted earnings per share is expected to be in the range from
to$0.88 .$1.00
|
Q3 FY’23
Earnings Per Share
|
||||||
|
Low |
|
High |
||||
|
|
|
|
||||
Consolidated diluted earnings per share |
$ |
0.40 |
|
|
$ |
0.66 |
|
Integration/acquisition and cost realignment |
|
0.66 |
|
|
|
0.47 |
|
Tax Rate Impact |
|
(0.18 |
) |
|
|
(0.13 |
) |
Consolidated adjusted diluted earnings per share(1) |
$ |
0.88 |
|
|
$ |
1.00 |
|
______________________
(1) |
Consolidated Adjusted EBITDA margin and consolidated adjusted diluted earnings per share are non-GAAP financial measures that exclude the items listed in the applicable table. |
Earnings Conference Call Webcast
The earnings conference call will be held today at
About
Forward-Looking Statements
Statements in this press release and our conference call that relate to our outlook, projections, goals, strategies, future plans and expectations, and other statements of future events or conditions are forward-looking statements that involve a number of risks and uncertainties. Words such as “believes”, “expects”, “anticipates”, “goals”, “estimates”, “guidance”, “may”, “should”, “could”, “will” or “likely”, and variations of such words and similar expressions are intended to identify such forward-looking statements. Statements that refer to or are based on estimates, forecasts, projections, uncertain events or assumptions, including statements relating to expected demand for our products and services. Readers are cautioned not to place undue reliance on such statements. Such statements are based on current expectations; 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
Use of Non-GAAP Financial Measures
This press release contains financial information calculated other than in accordance with
-
Adjusted net income attributable to
Korn Ferry , adjusted to exclude integration/acquisition costs, impairment of fixed assets and impairment of right of use assets net of income tax effect; - Adjusted basic and diluted earnings per share, adjusted to exclude integration/acquisition costs, impairment of fixed assets and impairment of right of use assets, net of income tax effect;
- Constant currency (calculated using a quarterly average) percentages that represent the percentage change that would have resulted had exchange rates in the prior period been the same as those in effect in the current period;
- Consolidated and Executive Search Adjusted EBITDA, which is earnings before interest, taxes, depreciation and amortization, further adjusted to exclude integration/acquisition costs, impairment of fixed assets and impairment of right of use assets, when applicable, and Consolidated and Executive Search 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 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 AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share amounts) |
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
(unaudited) |
||||||||||||||
Fee revenue |
$ |
727,849 |
|
|
$ |
639,443 |
|
|
$ |
1,423,752 |
|
|
$ |
1,224,838 |
|
Reimbursed out-of-pocket engagement expenses |
|
7,870 |
|
|
|
3,955 |
|
|
|
15,115 |
|
|
|
6,658 |
|
Total revenue |
|
735,719 |
|
|
|
643,398 |
|
|
|
1,438,867 |
|
|
|
1,231,496 |
|
|
|
|
|
|
|
|
|
||||||||
Compensation and benefits |
|
464,766 |
|
|
|
431,640 |
|
|
|
930,392 |
|
|
|
827,876 |
|
General and administrative expenses |
|
65,086 |
|
|
|
64,065 |
|
|
|
129,543 |
|
|
|
114,332 |
|
Reimbursed expenses |
|
7,870 |
|
|
|
3,955 |
|
|
|
15,115 |
|
|
|
6,658 |
|
Cost of services |
|
61,257 |
|
|
|
24,329 |
|
|
|
99,249 |
|
|
|
46,322 |
|
Depreciation and amortization |
|
17,093 |
|
|
|
15,633 |
|
|
|
33,322 |
|
|
|
31,277 |
|
Total operating expenses |
|
616,072 |
|
|
|
539,622 |
|
|
|
1,207,621 |
|
|
|
1,026,465 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
119,647 |
|
|
|
103,776 |
|
|
|
231,246 |
|
|
|
205,031 |
|
Other (loss) income, net |
|
(9,048 |
) |
|
|
5,066 |
|
|
|
(8,273 |
) |
|
|
9,513 |
|
Interest expense, net |
|
(7,098 |
) |
|
|
(6,365 |
) |
|
|
(14,710 |
) |
|
|
(11,791 |
) |
Income before provision for income taxes |
|
103,501 |
|
|
|
102,477 |
|
|
|
208,263 |
|
|
|
202,753 |
|
Income tax provision |
|
28,886 |
|
|
|
26,145 |
|
|
|
55,112 |
|
|
|
50,024 |
|
Net income |
|
74,615 |
|
|
|
76,332 |
|
|
|
153,151 |
|
|
|
152,729 |
|
Net income attributable to noncontrolling interest |
|
(1,074 |
) |
|
|
(560 |
) |
|
|
(2,363 |
) |
|
|
(2,134 |
) |
Net income attributable to |
$ |
73,541 |
|
|
$ |
75,772 |
|
|
$ |
150,788 |
|
|
$ |
150,595 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings per common share attributable to |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
1.39 |
|
|
$ |
1.40 |
|
|
$ |
2.85 |
|
|
$ |
2.78 |
|
Diluted |
$ |
1.38 |
|
|
$ |
1.38 |
|
|
$ |
2.83 |
|
|
$ |
2.75 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
51,868 |
|
|
|
53,114 |
|
|
|
51,820 |
|
|
|
52,937 |
|
Diluted |
|
52,005 |
|
|
|
53,568 |
|
|
|
52,143 |
|
|
|
53,494 |
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends declared per share: |
$ |
0.15 |
|
|
$ |
0.12 |
|
|
$ |
0.30 |
|
|
$ |
0.24 |
|
KORN FERRY AND SUBSIDIARIES FINANCIAL SUMMARY BY REPORTING SEGMENT (dollars in thousands) (unaudited) |
|||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
2022 |
|
2021 |
|
% Change |
|
2022 |
|
2021 |
|
% Change |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fee revenue: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Consulting |
$ |
173,092 |
|
$ |
164,893 |
|
5.0 |
% |
|
$ |
339,576 |
|
$ |
313,371 |
|
8.4 |
% |
Digital |
|
94,329 |
|
|
88,639 |
|
6.4 |
% |
|
|
178,090 |
|
|
169,310 |
|
5.2 |
% |
Executive Search: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
142,485 |
|
|
158,197 |
|
(9.9 |
)% |
|
|
294,029 |
|
|
296,875 |
|
(1.0 |
%) |
EMEA |
|
44,645 |
|
|
42,434 |
|
5.2 |
% |
|
|
91,701 |
|
|
85,181 |
|
7.7 |
% |
|
|
23,408 |
|
|
28,257 |
|
(17.2 |
)% |
|
|
49,789 |
|
|
56,960 |
|
(12.6 |
%) |
|
|
7,821 |
|
|
6,571 |
|
19.0 |
% |
|
|
15,629 |
|
|
13,347 |
|
17.1 |
% |
Total Executive Search (a) |
|
218,359 |
|
|
235,459 |
|
(7.3 |
)% |
|
|
451,148 |
|
|
452,363 |
|
(0.3 |
%) |
Professional Search & Interim |
|
134,743 |
|
|
54,559 |
|
147.0 |
% |
|
|
233,690 |
|
|
106,396 |
|
119.6 |
% |
RPO |
|
107,326 |
|
|
95,893 |
|
11.9 |
% |
|
|
221,248 |
|
|
183,398 |
|
20.6 |
% |
Total fee revenue |
|
727,849 |
|
|
639,443 |
|
13.8 |
% |
|
|
1,423,752 |
|
|
1,224,838 |
|
16.2 |
% |
Reimbursed out-of-pocket engagement expenses |
|
7,870 |
|
|
3,955 |
|
99.0 |
% |
|
|
15,115 |
|
|
6,658 |
|
127.0 |
% |
Total revenue |
$ |
735,719 |
|
$ |
643,398 |
|
14.3 |
% |
|
$ |
1,438,867 |
|
$ |
1,231,496 |
|
16.8 |
% |
(a) |
Total Executive Search is the sum of the individual Executive Search Reporting Segments and is presented on a consolidated basis as it is consistent with the Company’s discussion of its Lines of Business, and financial metrics used by the Company’s investor base. |
KORN FERRY AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (in thousands, except per share amounts) |
|||||||
|
|
|
|
||||
|
(unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Cash and cash equivalents |
$ |
593,900 |
|
|
$ |
978,070 |
|
Marketable securities |
|
59,188 |
|
|
|
57,244 |
|
Receivables due from clients, net of allowance for doubtful accounts of |
|
670,408 |
|
|
|
590,260 |
|
Income taxes and other receivables |
|
48,070 |
|
|
|
31,884 |
|
Unearned compensation |
|
62,411 |
|
|
|
60,749 |
|
Prepaid expenses and other assets |
|
46,388 |
|
|
|
41,763 |
|
Total current assets |
|
1,480,365 |
|
|
|
1,759,970 |
|
|
|
|
|
||||
Marketable securities, non-current |
|
178,565 |
|
|
|
175,783 |
|
Property and equipment, net |
|
153,041 |
|
|
|
138,172 |
|
Operating lease right-of-use assets, net |
|
151,537 |
|
|
|
167,734 |
|
Cash surrender value of company-owned life insurance policies, net of loans |
|
184,230 |
|
|
|
183,308 |
|
Deferred income taxes |
|
83,899 |
|
|
|
84,712 |
|
|
|
790,063 |
|
|
|
725,592 |
|
Intangible assets, net |
|
94,408 |
|
|
|
89,770 |
|
Unearned compensation, non-current |
|
122,361 |
|
|
|
118,238 |
|
Investments and other assets |
|
23,266 |
|
|
|
21,267 |
|
Total assets |
$ |
3,261,735 |
|
|
$ |
3,464,546 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||||
Accounts payable |
$ |
48,623 |
|
|
$ |
50,932 |
|
Income taxes payable |
|
26,094 |
|
|
|
34,450 |
|
Compensation and benefits payable |
|
327,949 |
|
|
|
547,826 |
|
Operating lease liability, current |
|
49,039 |
|
|
|
48,609 |
|
Other accrued liabilities |
|
303,470 |
|
|
|
302,408 |
|
Total current liabilities |
|
755,175 |
|
|
|
984,225 |
|
|
|
|
|
||||
Deferred compensation and other retirement plans |
|
369,960 |
|
|
|
357,175 |
|
Operating lease liability, non-current |
|
127,886 |
|
|
|
151,212 |
|
Long-term debt |
|
395,831 |
|
|
|
395,477 |
|
Deferred tax liabilities |
|
2,776 |
|
|
|
2,715 |
|
Other liabilities |
|
27,387 |
|
|
|
24,153 |
|
Total liabilities |
|
1,679,015 |
|
|
|
1,914,957 |
|
|
|
|
|
||||
Stockholders' equity |
|
|
|
||||
Common stock: |
|
446,280 |
|
|
|
502,008 |
|
Retained earnings |
|
1,268,437 |
|
|
|
1,134,523 |
|
Accumulated other comprehensive loss, net |
|
(136,665 |
) |
|
|
(92,185 |
) |
Total |
|
1,578,052 |
|
|
|
1,544,346 |
|
Noncontrolling interest |
|
4,668 |
|
|
|
5,243 |
|
Total stockholders' equity |
|
1,582,720 |
|
|
|
1,549,589 |
|
Total liabilities and stockholders' equity |
$ |
3,261,735 |
|
|
$ |
3,464,546 |
|
KORN FERRY AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (dollars in thousands, except per share amounts) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to |
$ |
73,541 |
|
|
$ |
75,772 |
|
|
$ |
150,788 |
|
|
$ |
150,595 |
|
Net income attributable to non-controlling interest |
|
1,074 |
|
|
|
560 |
|
|
|
2,363 |
|
|
|
2,134 |
|
Net income |
|
74,615 |
|
|
|
76,332 |
|
|
|
153,151 |
|
|
|
152,729 |
|
Income tax provision |
|
28,886 |
|
|
|
26,145 |
|
|
|
55,112 |
|
|
|
50,024 |
|
Income before provision for income taxes |
|
103,501 |
|
|
|
102,477 |
|
|
|
208,263 |
|
|
|
202,753 |
|
Other loss (income), net |
|
9,048 |
|
|
|
(5,066 |
) |
|
|
8,273 |
|
|
|
(9,513 |
) |
Interest expense, net |
|
7,098 |
|
|
|
6,365 |
|
|
|
14,710 |
|
|
|
11,791 |
|
Operating income |
|
119,647 |
|
|
|
103,776 |
|
|
|
231,246 |
|
|
|
205,031 |
|
Depreciation and amortization |
|
17,093 |
|
|
|
15,633 |
|
|
|
33,322 |
|
|
|
31,277 |
|
Other (loss) income, net |
|
(9,048 |
) |
|
|
5,066 |
|
|
|
(8,273 |
) |
|
|
9,513 |
|
Integration/acquisition costs (1) |
|
3,411 |
|
|
|
1,084 |
|
|
|
7,016 |
|
|
|
1,084 |
|
Impairment of fixed assets (2) |
|
— |
|
|
|
1,915 |
|
|
|
— |
|
|
|
1,915 |
|
Impairment of right of use assets (3) |
|
— |
|
|
|
7,392 |
|
|
|
— |
|
|
|
7,392 |
|
Adjusted EBITDA |
$ |
131,103 |
|
|
$ |
134,866 |
|
|
$ |
263,311 |
|
|
$ |
256,212 |
|
|
|
|
|
|
|
|
|
||||||||
Operating margin |
|
16.4 |
% |
|
|
16.2 |
% |
|
|
16.2 |
% |
|
|
16.7 |
% |
Depreciation and amortization |
|
2.3 |
% |
|
|
2.4 |
% |
|
|
2.4 |
% |
|
|
2.6 |
% |
Other (loss) income, net |
|
(1.2 |
)% |
|
|
0.8 |
% |
|
|
(0.6 |
)% |
|
|
0.8 |
% |
Integration/acquisition costs (1) |
|
0.5 |
% |
|
|
0.2 |
% |
|
|
0.5 |
% |
|
|
0.1 |
% |
Impairment of fixed assets (2) |
|
— |
|
|
|
0.3 |
% |
|
|
— |
|
|
|
0.1 |
% |
Impairment of right of use assets (3) |
|
— |
|
|
|
1.2 |
% |
|
|
— |
|
|
|
0.6 |
% |
Adjusted EBITDA margin |
|
18.0 |
% |
|
|
21.1 |
% |
|
|
18.5 |
% |
|
|
20.9 |
% |
|
|
|
|
|
|
|
|
||||||||
Net income attributable to |
$ |
73,541 |
|
|
$ |
75,772 |
|
|
$ |
150,788 |
|
|
$ |
150,595 |
|
Integration/acquisition costs (1) |
|
3,411 |
|
|
|
1,084 |
|
|
|
7,016 |
|
|
|
1,084 |
|
Impairment of fixed assets (2) |
|
— |
|
|
|
1,915 |
|
|
|
— |
|
|
|
1,915 |
|
Impairment of right of use assets (3) |
|
— |
|
|
|
7,392 |
|
|
|
— |
|
|
|
7,392 |
|
Tax effect on the adjusted items (4) |
|
(812 |
) |
|
|
(2,228 |
) |
|
|
(1,705 |
) |
|
|
(2,228 |
) |
Adjusted net income attributable to |
$ |
76,140 |
|
|
$ |
83,935 |
|
|
$ |
156,099 |
|
|
$ |
158,758 |
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per common share |
$ |
1.39 |
|
|
$ |
1.40 |
|
|
$ |
2.85 |
|
|
$ |
2.78 |
|
Integration/acquisition costs (1) |
|
0.07 |
|
|
|
0.02 |
|
|
|
0.13 |
|
|
|
0.02 |
|
Impairment of fixed assets (2) |
|
— |
|
|
|
0.04 |
|
|
|
— |
|
|
|
0.04 |
|
Impairment of right of use assets (3) |
|
— |
|
|
|
0.14 |
|
|
|
— |
|
|
|
0.14 |
|
Tax effect on the adjusted items (4) |
|
(0.02 |
) |
|
|
(0.05 |
) |
|
|
(0.03 |
) |
|
|
(0.05 |
) |
Adjusted basic earnings per share |
$ |
1.44 |
|
|
$ |
1.55 |
|
|
$ |
2.95 |
|
|
$ |
2.93 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per common share |
$ |
1.38 |
|
|
$ |
1.38 |
|
|
$ |
2.83 |
|
|
$ |
2.75 |
|
Integration/acquisition costs (1) |
|
0.07 |
|
|
|
0.02 |
|
|
|
0.13 |
|
|
|
0.02 |
|
Impairment of fixed assets (2) |
|
— |
|
|
|
0.04 |
|
|
|
— |
|
|
|
0.04 |
|
Impairment of right of use assets (3) |
|
— |
|
|
|
0.14 |
|
|
|
— |
|
|
|
0.14 |
|
Tax effect on the adjusted items (4) |
|
(0.02 |
) |
|
|
(0.05 |
) |
|
|
(0.03 |
) |
|
|
(0.05 |
) |
Adjusted diluted earnings per share |
$ |
1.43 |
|
|
$ |
1.53 |
|
|
$ |
2.93 |
|
|
$ |
2.90 |
|
Explanation of Non-GAAP Adjustments
(1) |
Costs associated with current and previous acquisitions, such as legal and professional fees, retention awards and the on-going integration expenses to combine the companies. |
|
(2) |
Costs associated with impairment of fixed assets (i.e. leasehold improvements) due to terminating and subleasing some of our office leases. |
|
(3) |
Costs associated with impairment of right-of-use assets due to terminating and subleasing some out our office leases. |
|
(4) |
Tax effect on integration/acquisition costs and impairment of fixed assets and right of use assets. |
KORN FERRY AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - CONTINUED (unaudited) |
|||||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||||
|
2022 |
|
2021 |
||||||||||||||||||||||
|
Fee
|
|
Total
|
|
Adjusted
|
|
Adjusted
|
|
Fee
|
|
Total
|
|
Adjusted
|
|
Adjusted
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||||||
Consulting |
$ |
173,092 |
|
$ |
175,845 |
|
$ |
31,089 |
|
|
18.0 |
% |
|
$ |
164,893 |
|
$ |
165,732 |
|
$ |
30,061 |
|
|
18.2 |
% |
Digital |
|
94,329 |
|
|
94,577 |
|
|
27,524 |
|
|
29.2 |
% |
|
|
88,639 |
|
|
88,712 |
|
|
28,556 |
|
|
32.2 |
% |
Executive Search: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
142,485 |
|
|
144,147 |
|
|
37,969 |
|
|
26.6 |
% |
|
|
158,197 |
|
|
159,082 |
|
|
48,907 |
|
|
30.9 |
% |
EMEA |
|
44,645 |
|
|
44,919 |
|
|
8,081 |
|
|
18.1 |
% |
|
|
42,434 |
|
|
42,571 |
|
|
7,663 |
|
|
18.1 |
% |
|
|
23,408 |
|
|
23,523 |
|
|
5,834 |
|
|
24.9 |
% |
|
|
28,257 |
|
|
28,267 |
|
|
8,201 |
|
|
29.0 |
% |
|
|
7,821 |
|
|
7,822 |
|
|
2,607 |
|
|
33.3 |
% |
|
|
6,571 |
|
|
6,572 |
|
|
1,366 |
|
|
20.8 |
% |
Total Executive Search |
|
218,359 |
|
|
220,411 |
|
|
54,491 |
|
|
25.0 |
% |
|
|
235,459 |
|
|
236,492 |
|
|
66,137 |
|
|
28.1 |
% |
Professional Search & Interim |
|
134,743 |
|
|
135,762 |
|
|
32,457 |
|
|
24.1 |
% |
|
|
54,559 |
|
|
54,702 |
|
|
21,825 |
|
|
40.0 |
% |
RPO |
|
107,326 |
|
|
109,124 |
|
|
16,004 |
|
|
14.9 |
% |
|
|
95,893 |
|
|
97,760 |
|
|
14,433 |
|
|
15.1 |
% |
Corporate |
|
— |
|
|
— |
|
|
(30,462 |
) |
|
|
|
|
— |
|
|
— |
|
|
(26,146 |
) |
|
|
||
Consolidated |
$ |
727,849 |
|
$ |
735,719 |
|
$ |
131,103 |
|
|
18.0 |
% |
|
$ |
639,443 |
|
$ |
643,398 |
|
$ |
134,866 |
|
|
21.1 |
% |
|
Six Months Ended |
||||||||||||||||||||||||
|
2022 |
|
2021 |
||||||||||||||||||||||
|
Fee
|
|
Total
|
|
Adjusted
|
|
Adjusted
|
|
Fee
|
|
Total
|
|
Adjusted
|
|
Adjusted
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||||||
Consulting |
$ |
339,576 |
|
$ |
344,580 |
|
$ |
60,639 |
|
|
17.9 |
% |
|
$ |
313,371 |
|
$ |
314,739 |
|
$ |
56,902 |
|
|
18.2 |
% |
Digital |
|
178,090 |
|
|
178,392 |
|
|
51,702 |
|
|
29.0 |
% |
|
|
169,310 |
|
|
169,393 |
|
|
54,188 |
|
|
32.0 |
% |
Executive Search: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
294,029 |
|
|
297,031 |
|
|
81,718 |
|
|
27.8 |
% |
|
|
296,875 |
|
|
298,382 |
|
|
92,237 |
|
|
31.1 |
% |
EMEA |
|
91,701 |
|
|
92,248 |
|
|
16,596 |
|
|
18.1 |
% |
|
|
85,181 |
|
|
85,414 |
|
|
15,248 |
|
|
17.9 |
% |
|
|
49,789 |
|
|
49,975 |
|
|
13,185 |
|
|
26.5 |
% |
|
|
56,960 |
|
|
56,999 |
|
|
16,521 |
|
|
29.0 |
% |
|
|
15,629 |
|
|
15,631 |
|
|
5,224 |
|
|
33.4 |
% |
|
|
13,347 |
|
|
13,351 |
|
|
3,720 |
|
|
27.9 |
% |
Total Executive Search |
|
451,148 |
|
|
454,885 |
|
|
116,723 |
|
|
25.9 |
% |
|
|
452,363 |
|
|
454,146 |
|
|
127,726 |
|
|
28.2 |
% |
Professional Search & Interim |
|
233,690 |
|
|
235,814 |
|
|
61,618 |
|
|
26.4 |
% |
|
|
106,396 |
|
|
106,634 |
|
|
41,264 |
|
|
38.8 |
% |
RPO |
|
221,248 |
|
|
225,196 |
|
|
33,713 |
|
|
15.2 |
% |
|
|
183,398 |
|
|
186,584 |
|
|
28,961 |
|
|
15.8 |
% |
Corporate |
|
— |
|
|
— |
|
|
(61,084 |
) |
|
|
|
|
— |
|
|
— |
|
|
(52,829 |
) |
|
|
||
Consolidated |
$ |
1,423,752 |
|
$ |
1,438,867 |
|
$ |
263,311 |
|
|
18.5 |
% |
|
$ |
1,224,838 |
|
$ |
1,231,496 |
|
$ |
256,212 |
|
|
20.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221130006205/en/
Investor Relations:
Media:
Source:
FAQ
What were Korn Ferry's Q2 FY'23 revenue and earnings results?
What is Korn Ferry's outlook for Q3 FY'23?
How did Korn Ferry's adjusted EBITDA perform in Q2 FY'23?