Korn Ferry Announces Second Quarter Fiscal 2025 Results of Operations

Author's Avatar
Dec 05, 2024

Korn Ferry (NYSE: KFY), a global organizational consulting firm, today announced second quarter fee revenue of $674.4 million. In addition, second quarter diluted earnings per share was $1.14 and adjusted diluted earnings per share was $1.21.

“I am pleased with our second quarter results, as we generated $674 million in fee revenue,” said Gary D. Burnison, CEO, Korn Ferry. “Earnings and profitability increased year over year and sequentially as we delivered $117 million of Adjusted EBITDA, at a 17.4% margin, which is our sixth consecutive quarter of profitability improvement.

“Overall, our execution has been solid,” added Burnison. “The durability and potential of our business were evident once again during the quarter with stability in our Talent Acquisition fee revenues and new business, Digital new business trends improving and steady performance in Consulting. We also continue to invest for the future, as evidenced by the launch of the Korn Ferry Talent Suite, which brings together our assessment, development, talent management, and total rewards solutions, allowing our clients to license our decades of expertise, proprietary insights and data-driven intelligence via a subscription-based model. Additionally, our recent Trilogy International investment expands our interim professional offerings to EMEA, which is a substantial addressable market opportunity.”

Selected Financial Results

(dollars in millions, except per share amounts) (a)

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Fee revenue

$

674.4

$

704.0

$

1,349.3

$

1,403.2

Total revenue

$

682.0

$

712.4

$

1,364.7

$

1,418.7

Operating income

$

87.5

$

22.8

$

163.5

$

79.6

Operating margin

13.0

%

3.2

%

12.1

%

5.7

%

Net income (loss) attributable to Korn Ferry

$

60.8

$

(1.7

)

$

123.4

$

44.9

Basic earnings (loss) per share

$

1.16

$

(0.04

)

$

2.34

$

0.86

Diluted earnings (loss) per share

$

1.14

$

(0.04

)

$

2.30

$

0.86

Adjusted Results (b):

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Adjusted EBITDA

$

117.0

$

98.5

$

228.2

$

194.2

Adjusted EBITDA margin

17.4

%

14.0

%

16.9

%

13.8

%

Adjusted net income attributable to Korn Ferry

$

64.7

$

51.0

$

127.8

$

102.5

Adjusted basic earnings per share

$

1.23

$

0.98

$

2.42

$

1.97

Adjusted diluted earnings per share

$

1.21

$

0.97

$

2.38

$

1.96

______________________

(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, impairment of right-of-use assets and restructuring charges, net 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’25

FY’24

FY’25

FY’24

Integration/acquisition costs

$

3.9

$

5.0

$

5.0

$

9.2

Restructuring charges, net

$

0.6

$

63.5

$

0.6

$

63.9

Impairment of fixed assets

$

—

$

1.5

$

—

$

1.6

Impairment of right-of-use assets

$

—

$

—

$

—

$

1.6

The Company reported fee revenue in Q2 FY'25 of $674.4 million, a decrease of 4% compared to Q2 FY'24. The decrease in fee revenue was primarily due to lower fee revenues in Professional Search & Interim and Consulting driven by a decline in demand due to the current economic environment, partially offset by an increase in Executive Search fee revenue. The impact of foreign currency was not material in the current quarter.

Operating income was $87.5 million with an operating margin of 13.0%, in Q2 FY'25, compared to $22.8 million with an operating margin of 3.2% in the year-ago quarter, an increase in operating margin of 980bps. Net income attributable to Korn Ferry was $60.8 million in Q2 FY'25, compared to net loss attributable to Korn Ferry of $1.7 million in Q2 FY'24. Adjusted EBITDA was $117.0 million in Q2 FY'25 compared to $98.5 million in Q2 FY'24. Adjusted EBITDA margin was 17.4% in Q2 FY'25, an increase of 340bps compared to the year-ago quarter.

Operating income, operating margin, and net income attributable to Korn Ferry increased as a result of decreases in restructuring charges, net, integration/acquisition costs, disciplined cost management, and lower cost of services expense compared to the year-ago quarter. These decreases in expenses were partially offset by the decrease in fee revenue discussed above.

Adjusted EBITDA and margin increased due to the same factors above excluding restructuring charges, net and integration/acquisition costs.

Results by Line of Business

Selected Consulting Data

(dollars in millions) (a)

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Fee revenue

$

166.8

$

177.8

$

334.6

$

345.9

Total revenue

$

169.4

$

181.0

$

340.2

$

351.7

Ending number of consultants and execution staff (b)

1,646

1,780

1,646

1,780

Hours worked in thousands (c)

398

431

793

858

Average bill rate (d)

$

419

$

413

$

422

$

403

Adjusted Results (e):

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Adjusted EBITDA

$

29.1

$

28.9

$

58.4

$

54.1

Adjusted EBITDA margin

17.5

%

16.3

%

17.5

%

15.6

%

______________________

(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’25

FY’24

FY’25

FY’24

Restructuring charges, net

$

0.4

$

17.6

$

0.4

$

17.8

Impairment of right-of-use assets

$

—

$

—

$

—

$

0.6

Fee revenue was $166.8 million in Q2 FY'25 compared to $177.8 million in Q2 FY'24, a decrease of $11.0 million or 6%, and was essentially flat on a sequential quarter. The year-over-year decrease in Consulting fee revenue was primarily driven by a decline in our organizational strategy and leadership and professional development offerings.

Adjusted EBITDA was $29.1 million in Q2 FY'25 compared to $28.9 million in the year-ago quarter. Adjusted EBITDA margin in the quarter increased year-over-year by 120bps to 17.5%. These increases resulted primarily from higher average bill rates with greater consultant and execution staff productivity and disciplined cost management.

Selected Digital Data

(dollars in millions) (a)

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Fee revenue

$

92.9

$

97.1

$

181.1

$

185.1

Total revenue

$

93.0

$

97.2

$

181.2

$

185.2

Ending number of consultants

260

284

260

284

Subscription & License fee revenue

$

34.6

$

32.4

$

68.7

$

64.9

Adjusted Results (b):

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Adjusted EBITDA

$

29.2

$

29.0

$

55.8

$

53.3

Adjusted EBITDA margin

31.4

%

29.9

%

30.8

%

28.8

%

______________________

(a)

Numbers may not total due to rounding.

(b)

Adjusted results exclude the following:

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Restructuring charges, net

$

—

$

8.9

$

—

$

8.9

Impairment of fixed assets

$

—

$

1.5

$

—

$

1.5

Fee revenue was $92.9 million in Q2 FY'25 compared to $97.1 million in Q2 FY'24, a decrease of $4.2 million or 4%, up 5% on a sequential quarter basis. The year-over-year decrease in fee revenue was primarily driven by a decrease in demand in our leadership and professional development offerings.

Adjusted EBITDA was $29.2 million in Q2 FY'25 compared to $29.0 million in the year-ago quarter. Adjusted EBITDA margin in the quarter increased year-over-year by 150bps to 31.4%. The increase in Adjusted EBITDA margin was mainly due to improved consultant productivity and disciplined cost management.

Selected Executive Search Data(a)

(dollars in millions) (b)

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Fee revenue

$

206.0

$

203.0

$

414.6

$

408.2

Total revenue

$

208.0

$

204.8

$

418.3

$

412.4

Ending number of consultants

555

586

555

586

Average number of consultants

557

599

549

594

Engagements billed

3,566

3,488

5,474

5,555

New engagements (c)

1,567

1,531

3,123

3,080

Adjusted Results (d):

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Adjusted EBITDA

$

51.4

$

39.7

$

100.8

$

82.2

Adjusted EBITDA margin

24.9

%

19.6

%

24.3

%

20.1

%

______________________

(a)

Executive Search is the sum of the individual Executive Search Reporting Segments described in our annual and quarterly reporting on Forms 10-K and 10-Q 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’25

FY’24

FY’25

FY’24

Restructuring charges, net

$

0.2

$

25.7

$

0.2

$

25.9

Impairment of right-of-use assets

$

—

$

—

$

—

$

0.9

Impairment of fixed assets

$

—

$

—

$

—

$

0.1

Fee revenue was $206.0 million in Q2 FY'25, an increase of $3.0 million or 1% compared to the year-ago quarter and essentially flat on a sequential quarter. The year-over-year increase in fee revenue was primarily driven by an increase in the number of engagements billed.

Adjusted EBITDA was $51.4 million in Q2 FY'25 compared to $39.7 million in the year-ago quarter. Adjusted EBITDA margin increased by 530bps to 24.9% in Q2 FY'25. The increase in Adjusted EBITDA and Adjusted EBITDA margin was primarily due to higher consultant productivity and disciplined cost management.

Selected Professional Search & Interim Data

(dollars in millions) (a)

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Fee revenue

$

121.1

$

138.4

$

242.8

$

280.6

Total revenue

$

122.0

$

139.5

$

244.7

$

282.5

Permanent Placement:

Fee revenue

$

52.8

$

56.5

$

105.0

$

114.8

Engagements billed

1,740

2,018

2,844

3,455

New engagements (b)

947

1,184

1,919

2,419

Ending number of consultants

292

383

292

383

Interim:

Fee revenue

$

68.3

$

81.9

$

137.8

$

165.8

Average bill rate (c)

$

140

$

126

$

137

$

124

Average weekly billable consultants (d)

980

1,336

1,024

1,387

Adjusted Results (e):

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Adjusted EBITDA

$

27.2

$

25.6

$

52.9

$

50.0

Adjusted EBITDA margin

22.5

%

18.5

%

21.8

%

17.8

%

_____________________

(a)

Numbers may not total due to rounding.

(b)

Represents new engagements opened in the respective period.

(c)

Fee revenue from interim divided by the number of hours worked by consultants.

(d)

The number of billable consultants based on a weekly average in the respective period.

(e)

Adjusted results exclude the following:

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Integration/acquisition costs

$

1.4

$

4.9

$

2.5

$

8.9

Restructuring charges, net

$

—

$

3.8

$

—

$

3.8

Fee revenue was $121.1 million in Q2 FY'25, a decrease of $17.3 million or 13% compared to the year-ago quarter and essentially flat on a sequential quarter basis. The year-over-year decrease is primarily due to lower demand in the current economic environment.

Adjusted EBITDA was $27.2 million in Q2 FY'25 compared to $25.6 million in the year-ago quarter. Adjusted EBITDA margin increased year-over-year by 400bps to 22.5%. The increase in Adjusted EBITDA and Adjusted EBITDA margin was primarily due to a higher average bill rate in Interim, increased consultant productivity in Permanent Placement and disciplined cost management.

Selected Recruitment Process Outsourcing ("RPO") Data

(dollars in millions) (a)

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Fee revenue

$

87.6

$

87.7

$

176.1

$

183.4

Total revenue

$

89.6

$

90.1

$

180.3

$

186.9

Remaining revenue under contract (b)

$

659.2

$

680.5

$

659.2

$

680.5

RPO new business (c)

$

101.1

$

140.9

$

204.7

$

189.1

Adjusted Results (d):

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Adjusted EBITDA

$

12.9

$

8.9

$

25.4

$

19.3

Adjusted EBITDA margin

14.7

%

10.1

%

14.4

%

10.5

%

______________________

(a)

Numbers may not total due to rounding.

(b)

Estimated fee revenue associated with signed contracts for which revenue has not yet been recognized.

(c)

Estimated total value of a contract at the point of execution of the contract.

(d)

Adjusted results exclude the following:

Second Quarter

Year to Date

FY’25

FY’24

FY’25

FY’24

Restructuring charges, net

$

—

$

7.2

$

—

$

7.2

Impairment of right-of-use assets

$

—

$

—

$

—

$

0.1

Fee revenue was $87.6 million in Q2 FY'25, essentially flat compared to the year-ago quarter and sequential quarter.

Adjusted EBITDA was $12.9 million in Q2 FY'25 compared to $8.9 million in the year-ago quarter. Adjusted EBITDA margin increased 460bps to 14.7% in Q2 FY'25. The increase in Adjusted EBITDA and Adjusted EBITDA margin both resulted from greater execution staff productivity and disciplined cost management.

Outlook

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

  • Q3 FY’25 fee revenue is expected to be in the range of $635 million and $665 million; and
  • Q3 FY’25 diluted earnings per share is expected to range between $1.02 to $1.16.

On a consolidated adjusted basis:

  • Q3 FY’25 adjusted diluted earnings per share is expected to be in the range from $1.06 to $1.18.

Q3 FY’25

Earnings Per Share Outlook

Low

High

Consolidated diluted earnings per share

$

1.02

$

1.16

Integration/acquisition costs

0.05

0.03

Tax rate impact

(0.01

)

(0.01

)

Consolidated adjusted diluted earnings per share(1)

$

1.06

$

1.18

______________________

(1)

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

Earnings Conference Call Webcast

The earnings conference call will be held today at 12:00 PM (EST) and hosted by CEO Gary Burnison, CFO Robert Rozek, SVP Business Development & Analytics Gregg Kvochak and VP Investor Relations Tiffany Louder. The conference call will be webcast and available online at ir.kornferry.com. We will also post to the investor relations section of our website earnings slides, which will accompany our webcast, and other important information, and encourage you to review the information that we make available on our website.

About Korn Ferry

Korn Ferry is a global organizational consulting firm. We help clients synchronize strategy and talent to drive superior performance. We work with organizations to design their structures, roles, and responsibilities. We help them hire the right people to bring their strategy to life. And we advise them on how to reward, develop, and motivate their people. Visit kornferry.com for more information.

Forward-Looking Statements

Statements in this press release and our conference call that relate to our outlook, projections, goals, strategies, future plans and expectations, including statements relating to expected demand for and relevance of our products and services, expected results of our business diversification strategy, expected benefits of the acquisition of Trilogy, 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. 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 Korn Ferry. The potential risks and uncertainties include those relating to global and local political and or economic developments in or affecting countries where we have operations, such as inflation, interest rates, global slowdowns, or recessions, competition, geopolitical tensions, shifts in global trade patterns, changes in demand for our services as a result of automation, dependence on and costs of attracting and retaining qualified and experienced consultants, impact of inflationary pressures on our profitability, our ability to maintain relationships with customers and suppliers and retaining key employees, maintaining our brand name and professional reputation, potential legal liability and regulatory developments, portability of client relationships, consolidation of or within the industries we serve, changes and developments in government laws and regulations, evolving investor and customer expectations with regard to environmental, social and governance matters, currency fluctuations in our international operations, risks related to growth, alignment of our cost structure, including as a result of recent workforce, real estate, and other restructuring initiatives, restrictions imposed by off-limits agreements, reliance on information processing systems, cyber security vulnerabilities or events, changes to data security, data privacy, and data protection laws, dependence on third parties for the execution of critical functions, limited protection of our intellectual property ("IP"), our ability to enhance, develop and respond to new technology, including artificial intelligence, our ability to successfully recover from a disaster or other business continuity problems, employment liability risk, an impairment in the carrying value of goodwill and other intangible assets, treaties, or regulations on our business and our Company, deferred tax assets that we may not be able to use, our ability to develop new products and services, changes in our accounting estimates and assumptions, the utilization and billing rates of our consultants, seasonality, the expansion of social media platforms, the ability to effect acquisitions and integrate acquired businesses, resulting organizational changes, our indebtedness, and those relating to the ultimate magnitude and duration of any pandemic or outbreaks. For a detailed description of risks and uncertainties that could cause differences from our expectations, please refer to Korn Ferry’s periodic filings with the Securities and Exchange Commission. Korn Ferry disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Use of Non-GAAP Financial Measures

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

  • Adjusted net income attributable to Korn Ferry, adjusted to exclude integration/acquisition costs, impairment of fixed assets, impairment of right-of-use assets and restructuring charges, net of income tax effect;
  • Adjusted basic and diluted earnings per share, adjusted to exclude integration/acquisition costs, impairment of fixed assets, impairment of right-of-use assets and restructuring charges, 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; and
  • 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, impairment of right-of-use assets and restructuring charges, net 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. These charges, which are described in the footnotes in the attached reconciliations, represent 1) costs we incurred to acquire and integrate a portion of our Professional Search & Interim business, 2) impairment of fixed assets primarily due to software impairment charge in our Digital segment, 3) impairment of right-of-use assets due to the decision to terminate and sublease some of our offices and 4) restructuring charges, net to align workforce to the challenging macroeconomic business environment arising from persistent inflationary pressures, rising interest rates and global economic and geopolitical uncertainty. The use of non-GAAP financial measures facilitates comparisons to Korn Ferry’s historical performance. Korn Ferry includes non-GAAP financial measures because management believes they are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its evaluation of Korn Ferry’s ongoing operations and financial and operational decision-making. Adjusted net income attributable to Korn Ferry, adjusted basic and diluted earnings per share and Consolidated and Executive Search Adjusted EBITDA, exclude certain charges that management does not consider on-going in nature and allows management and investors to make more meaningful period-to-period comparisons of the Company’s operating results. Management further believes that Consolidated and Executive Search Adjusted EBITDA is useful to investors because it is frequently used by investors and other interested parties to measure operating performance among companies with different capital structures, effective tax rates and tax attributes and capitalized asset values, all of which can vary substantially from company to company. In the case of constant currency percentages, management believes the presentation of such information provides useful supplemental information regarding Korn Ferry's performance as excluding the impact of exchange rate changes on Korn Ferry's financial performance allows investors to make more meaningful period-to-period comparisons of the Company’s operating results, to better identify operating trends that may otherwise be masked or distorted by exchange rate changes and to perform related trend analysis, and provides a higher degree of transparency of information used by management in its evaluation of Korn Ferry's ongoing operations and financial and operational decision-making.

KORN FERRY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

Three Months Ended
October 31,

Six Months Ended
October 31,

2024

2023

2024

2023

(unaudited)

Fee revenue

$

674,365

$

704,003

$

1,349,311

$

1,403,192

Reimbursed out-of-pocket engagement expenses

7,595

8,444

15,410

15,517

Total revenue

681,960

712,447

1,364,721

1,418,709

Compensation and benefits

437,427

453,859

889,202

933,740

General and administrative expenses

64,541

65,737

124,540

131,654

Reimbursed expenses

7,595

8,444

15,410

15,517

Cost of services

64,657

78,512

132,201

155,702

Depreciation and amortization

19,688

19,554

39,266

38,566

Restructuring charges, net

576

63,525

576

63,946

Total operating expenses

594,484

689,631

1,201,195

1,339,125

Operating income

87,476

22,816

163,526

79,584

Other income (loss), net

5,391

(13,835

)

19,896

(258

)

Interest expense, net

(5,626

)

(6,596

)

(9,571

)

(11,336

)

Income before provision for income taxes

87,241

2,385

173,851

67,990

Income tax provision

24,898

2,341

47,252

20,761

Net income

62,343

44

126,599

47,229

Net income attributable to noncontrolling interest

(1,543

)

(1,755

)

(3,195

)

(2,335

)

Net income (loss) attributable to Korn Ferry

$

60,800

$

(1,711

)

$

123,404

$

44,894

Earnings (loss) per common share attributable to Korn Ferry:

Basic

$

1.16

$

(0.04

)

$

2.34

$

0.86

Diluted

$

1.14

$

(0.04

)

$

2.30

$

0.86

Weighted-average common shares outstanding:

Basic

51,957

51,328

51,953

51,131

Diluted

52,750

51,328

52,864

51,401

Cash dividends declared per share:

$

0.37

$

0.18

$

0.74

$

0.36

KORN FERRY AND SUBSIDIARIES

FINANCIAL SUMMARY BY REPORTING SEGMENT

(dollars in thousands)

(unaudited)

Three Months Ended October 31,

Six Months Ended October 31,

2024

2023

% Change

2024

2023

% Change

Fee revenue:

Consulting

$

166,771

$

177,795

(6.2

%)

$

334,641

$

345,883

(3.3

%)

Digital

92,893

97,092

(4.3

%)

181,073

185,078

(2.2

%)

Executive Search:

North America

129,891

132,512

(2.0

%)

264,643

260,010

1.8

%

EMEA

46,788

43,098

8.6

%

92,769

89,874

3.2

%

Asia Pacific

21,464

19,304

11.2

%

42,043

43,843

(4.1

%)

Latin America

7,856

8,079

(2.8

%)

15,179

14,500

4.7

%

Total Executive Search (a)

205,999

202,993

1.5

%

414,634

408,227

1.6

%

Professional Search & Interim

121,107

138,384

(12.5

%)

242,848

280,563

(13.4

%)

RPO

87,595

87,739

(0.2

%)

176,115

183,441

(4.0

%)

Total fee revenue

674,365

704,003

(4.2

%)

1,349,311

1,403,192

(3.8

%)

Reimbursed out-of-pocket engagement expenses

7,595

8,444

(10.1

%)

15,410

15,517

(0.7

%)

Total revenue

$

681,960

$

712,447

(4.3

%)

$

1,364,721

$

1,418,709

(3.8

%)

(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

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

October 31,
2024

April 30,
2024 (1)

(unaudited)

ASSETS

Cash and cash equivalents

$

694,850

$

941,005

Marketable securities

40,658

42,742

Receivables due from clients, net of allowance for doubtful accounts of $43,862 and $44,192 at October 31, 2024 and April 30, 2024, respectively

579,696

541,014

Income taxes and other receivables

55,033

40,696

Unearned compensation

64,265

59,247

Prepaid expenses and other assets

47,945

49,456

Total current assets

1,482,447

1,674,160

Marketable securities, non-current

231,956

211,681

Property and equipment, net

160,805

161,849

Operating lease right-of-use assets, net

162,441

160,464

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

236,928

218,977

Deferred income taxes

122,344

133,564

Goodwill

908,662

908,376

Intangible assets, net

76,504

88,833

Unearned compensation, non-current

122,263

99,913

Investments and other assets

22,303

21,052

Total assets

$

3,526,653

$

3,678,869

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable

$

44,051

$

50,112

Income taxes payable

14,652

24,076

Compensation and benefits payable

346,434

525,466

Operating lease liability, current

38,526

36,073

Other accrued liabilities

274,120

298,792

Total current liabilities

717,783

934,519

Deferred compensation and other retirement plans

458,089

440,396

Operating lease liability, non-current

142,415

143,507

Long-term debt

397,336

396,946

Deferred tax liabilities

5,542

4,540

Other liabilities

22,623

21,636

Total liabilities

1,743,788

1,941,544

Stockholders' equity

Common stock: $0.01 par value, 150,000 shares authorized, 78,232 and 77,460 shares issued and 51,748 and 51,983 shares outstanding at October 31, 2024 and April 30, 2024, respectively

368,260

414,885

Retained earnings

1,509,986

1,425,844

Accumulated other comprehensive loss, net

(100,501

)

(107,671

)

Total Korn Ferry stockholders' equity

1,777,745

1,733,058

Noncontrolling interest

5,120

4,267

Total stockholders' equity

1,782,865

1,737,325

Total liabilities and stockholders' equity

$

3,526,653

$

3,678,869

(1)

Information is derived from audited financial statements included in Form 10-K.

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(dollars in thousands, except per share amounts)

(unaudited)

Three Months Ended
October 31,

Six Months Ended
October 31,

2024

2023

2024

2023

Net income (loss) attributable to Korn Ferry

$

60,800

$

(1,711

)

$

123,404

$

44,894

Net income attributable to non-controlling interest

1,543

1,755

3,195

2,335

Net income

62,343

44

126,599

47,229

Income tax provision

24,898

2,341

47,252

20,761

Income before provision for income taxes

87,241

2,385

173,851

67,990

Other (income) loss, net

(5,391

)

13,835

(19,896

)

258

Interest expense, net

5,626

6,596

9,571

11,336

Operating income

87,476

22,816

163,526

79,584

Depreciation and amortization

19,688

19,554

39,266

38,566

Other income (loss), net

5,391

(13,835

)

19,896

(258

)

Integration/acquisition costs (1)

3,896

5,030

4,972

9,158

Impairment of fixed assets (2)

—

1,452

—

1,575

Impairment of right-of-use assets (3)

—

—

—

1,629

Restructuring charges, net (4)

576

63,525

576

63,946

Adjusted EBITDA

$

117,027

$

98,542

$

228,236

$

194,200

Operating margin

13.0

%

3.2

%

12.1

%

5.7

%

Depreciation and amortization

2.9

%

2.8

%

2.9

%

2.7

%

Other income (loss), net

0.8

%

(1.9

%)

1.5

%

0.0

%

Integration/acquisition costs (1)

0.6

%

0.7

%

0.4

%

0.7

%

Impairment of fixed assets (2)

—

%

0.2

%

—

%

0.1

%

Impairment of right-of-use assets (3)

—

%

—

%

—

%

0.1

%

Restructuring charges, net (4)

0.1

%

9.0

%

0.0

%

4.5

%

Adjusted EBITDA margin

17.4

%

14.0

%

16.9

%

13.8

%

Net income (loss) attributable to Korn Ferry

$

60,800

$

(1,711

)

$

123,404

$

44,894

Integration/acquisition costs (1)

3,896

5,030

4,972

9,158

Impairment of fixed assets (2)

—

1,452

—

1,575

Impairment of right-of-use assets (3)

—

—

—

1,629

Restructuring charges, net (4)

576

63,525

576

63,946

Tax effect on the adjusted items (5)

(585

)

(17,252

)

(1,145

)

(18,671

)

Adjusted net income attributable to Korn Ferry

$

64,687

$

51,044

$

127,807

$

102,531

Basic earnings (loss) per common share

$

1.16

$

(0.04

)

$

2.34

$

0.86

Integration/acquisition costs (1)

0.07

0.10

0.09

0.18

Impairment of fixed assets (2)

—

0.03

—

0.03

Impairment of right-of-use assets (3)

—

—

—

0.03

Restructuring charges, net (4)

0.01

1.24

0.01

1.24

Tax effect on the adjusted items (5)

(0.01

)

(0.35

)

(0.02

)

(0.37

)

Adjusted basic earnings per share

$

1.23

$

0.98

$

2.42

$

1.97

Diluted earnings (loss) per common share

$

1.14

$

(0.04

)

$

2.30

$

0.86

Integration/acquisition costs (1)

0.07

0.10

0.09

0.18

Impairment of fixed assets (2)

—

0.03

—

0.03

Impairment of right-of-use assets (3)

—

—

—

0.03

Restructuring charges, net (4)

0.01

1.23

0.01

1.23

Tax effect on the adjusted items (5)

(0.01

)

(0.35

)

(0.02

)

(0.37

)

Adjusted diluted earnings per share

$

1.21

$

0.97

$

2.38

$

1.96

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.

(2)

Costs associated with impairment of fixed assets primarily due to software impairment charge in our Digital segment.

(3)

Costs associated with impairment of right-of-use assets due to terminating and deciding to sublease some of our offices.

(4)

Restructuring charges incurred to align our workforce to eliminate excess capacity resulting from challenging macroeconomic business environment.

(5)

Tax effect on integration/acquisition costs, impairment of fixed assets and right-of-use assets, and restructuring charges, net.

KORN FERRY AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - CONTINUED

(unaudited)

Three Months Ended October 31,

2024

2023

Fee
revenue

Total
revenue

Adjusted
EBITDA

Adjusted
EBITDA
margin

Fee
revenue

Total
revenue

Adjusted
EBITDA

Adjusted
EBITDA
margin

(dollars in thousands)

Consulting

$

166,771

$

169,384

$

29,106

17.5

%

$

177,795

$

180,953

$

28,928

16.3

%

Digital

92,893

93,038

29,188

31.4

%

97,092

97,157

28,983

29.9

%

Executive Search:

North America

129,891

131,419

36,907

28.4

%

132,512

133,933

29,436

22.2

%

EMEA

46,788

47,132

7,487

16.0

%

43,098

43,315

5,619

13.0

%

Asia Pacific

21,464

21,540

4,432

20.6

%

19,304

19,460

3,875

20.1

%

Latin America

7,856

7,859

2,552

32.5

%

8,079

8,085

805

10.0

%

Total Executive Search

205,999

207,950

51,378

24.9

%

202,993

204,793

39,735

19.6

%

Professional Search & Interim

121,107

121,988

27,203

22.5

%

138,384

139,455

25,622

18.5

%

RPO

87,595

89,600

12,899

14.7

%

87,739

90,089

8,855

10.1

%

Corporate

—

—

(32,747

)

—

—

(33,581

)

Consolidated

$

674,365

$

681,960

$

117,027

17.4

%

$

704,003

$

712,447

$

98,542

14.0

%

Six Months Ended October 31,

2024

2023

Fee
revenue

Total
revenue

Adjusted
EBITDA

Adjusted
EBITDA
margin

Fee
revenue

Total
revenue

Adjusted
EBITDA

Adjusted
EBITDA
margin

(dollars in thousands)

Consulting

$

334,641

$

340,151

$

58,400

17.5

%

$

345,883

$

351,746

$

54,108

15.6

%

Digital

181,073

181,249

55,811

30.8

%

185,078

185,169

53,308

28.8

%

Executive Search:

North America

264,643

267,506

72,005

27.2

%

260,010

263,346

58,192

22.4

%

EMEA

92,769

93,408

14,752

15.9

%

89,874

90,450

11,257

12.5

%

Asia Pacific

42,043

42,244

8,650

20.6

%

43,843

44,070

10,190

23.2

%

Latin America

15,179

15,185

5,350

35.2

%

14,500

14,507

2,546

17.6

%

Total Executive Search

414,634

418,343

100,757

24.3

%

408,227

412,373

82,185

20.1

%

Professional Search & Interim

242,848

244,718

52,909

21.8

%

280,563

282,524

49,951

17.8

%

RPO

176,115

180,260

25,393

14.4

%

183,441

186,897

19,326

10.5

%

Corporate

—

—

(65,034

)

—

—

(64,678

)

Consolidated

$

1,349,311

$

1,364,721

$

228,236

16.9

%

$

1,403,192

$

1,418,709

$

194,200

13.8

%

CT?id=bwnews&sty=20241127978293r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20241127978293/en/