Korn ferry announces fourth quarter and full year fy’22 results of operations
Los angeles--(business wire)--korn ferry (nyse: kfy), a global organizational consulting firm, today announced fourth quarter and annual fee revenue of $721.1 million and $2,626.7 million, respectively. in addition, fourth quarter diluted earnings per share was $1.70 and adjusted diluted earnings per share was $1.75, both are new highs. “i am extremely pleased with our financial results during the fiscal fourth quarter, as korn ferry once again achieved new highs. we generated $721 million in fee revenue, up 30% (33% at constant currency) year over year. our diluted earnings per share and adjusted diluted earnings per share, at $1.70 and $1.75, respectively, were new highs, and our adjusted ebitda margin of 20% represents our sixth consecutive quarter at 20% or greater,” said gary d. burnison, ceo, korn ferry. “the world and our clients have entered a new reality – a covid transitory era in which there will be a contest for not only growth, but also relevancy and profitability. companies will have to reassess all aspects of their strategy including their organizational, leadership and talent imperatives. we are also in a cycle in which, regardless of economic activity, shortages of skilled labor are projected to persist for years to come,” burnison added. “korn ferry is the right firm for the right time to help companies solve these market imbalances. we help our clients achieve relevancy and performance by addressing the people and organizational requirements they need in this new world.” selected financial results (dollars in millions, except per share amounts) (a) fourth quarter year to date fy’22 fy’21 fy’22 fy’21 fee revenue $ 721.1 $ 555.2 $ 2,626.7 $ 1,810.0 total revenue $ 727.0 $ 557.4 $ 2,643.5 $ 1,819.9 operating income $ 138.8 $ 86.3 $ 470.1 $ 155.8 operating margin 19.2 % 15.5 % 17.9 % 8.6 % net income attributable to korn ferry $ 91.7 $ 66.2 $ 326.4 $ 114.5 basic earnings per share $ 1.71 $ 1.22 $ 6.04 $ 2.11 diluted earnings per share $ 1.70 $ 1.21 $ 5.98 $ 2.09 adjusted results (b): fourth quarter year to date fy’22 fy’21 fy’22 fy’21 adjusted ebitda $ 144.4 $ 112.8 $ 538.9 $ 286.3 adjusted ebitda margin 20.0 % 20.3 % 20.5 % 15.8 % adjusted net income attributable to korn ferry $ 94.4 $ 66.2 $ 340.1 $ 137.3 adjusted basic earnings per share $ 1.77 $ 1.22 $ 6.30 $ 2.53 adjusted diluted earnings per share $ 1.75 $ 1.21 $ 6.23 $ 2.51 ___________ (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 net restructuring charges when applicable. adjusted results on a consolidated basis are non-gaap financial measures that adjust for the following, as applicable (see attached reconciliations): fourth quarter year to date fy’22 fy’21 fy’22 fy’21 integration/acquisition costs $ 3.6 $ — $ 7.9 $ 0.7 impairment of fixed assets $ — $ — $ 1.9 $ — impairment of right of use assets $ — $ — $ 7.4 $ — restructuring charges, net $ — $ — $ — $ 30.7 fiscal 2022 fourth quarter results the company reported fee revenue in q4 fy’22 of $721.1 million, an increase of 30% (up 33% on a constant currency basis) compared to q4 fy’21. fee revenue increased in all lines of business. the increase in fee revenue when compared to q4 fy’21 was primarily due to an increase in demand for the company’s increasingly relevant core and integrated service offerings and the acquisitions of lucas group and patina (the “acquisitions”) in the rpo and professional search segment. operating margin was 19.2% in q4 fy’22 compared to 15.5% in the year-ago quarter. the adjusted ebitda margin was 20.0% in q4 fy’22 compared to 20.3%, in the year-ago quarter. net income attributable to korn ferry was $91.7 million in q4 fy’22 compared to $66.2 million in q4 fy’21 and adjusted ebitda reached $144.4 million in q4 fy’22 compared to $112.8 in q4 fy’21. the year-over-year improvement in operating margin was due to the increase in fee revenue discussed above, improved productivity resulting from work being conducted virtually, and cost savings from the structural changes made to the company’s business during the pandemic. partially offsetting this were increases in 1) compensation and benefits expense primarily due to increased headcount and performance-based incentives, 2) general and administrative expenses primarily due to increased marketing, premise and office expense, and integration and acquisition costs and 3) cost of services expense associated with newly acquired entities. fiscal 2022 full year results the company reported fee revenue in fy’22 of $2,626.7 million, an increase of $816.7 million or 45% (up 45% on a constant currency basis) compared to fy’21. the increase in fee revenue when compared to fy’21 was primarily due to an increase in demand for the company’s increasingly relevant core and integrated service offerings and the acquisitions in the rpo and professional search segment. further covid-19 adversely impacted the company’s fee revenue on a worldwide basis in fy’21. operating margin was 17.9% in fy’22 compared to 8.6% in fy’21. adjusted ebitda margin was 20.5% in fy’22 compared to 15.8% in fy21. net income attributable to korn ferry was $326.4 million in fy’22 as compared to $114.5 million in fy’21 and adjusted ebitda reached $538.9 million in fy’22 as compared to $286.3 million in fy’21. the improvement in operating margin was due to the increase in fee revenue discussed above, no restructuring charges as compared to the prior year, improved productivity resulting from work being conducted virtually, and cost savings from the structural changes made to the company’s business during the pandemic. improvement in adjusted ebitda margin is due to these same factors with the exception of the restructuring charges. results by line of business selected consulting data (dollars in millions) (a) fourth quarter year to date fy’22 fy’21 fy’22 fy’21 fee revenue $ 173.9 $ 153.6 $ 650.2 $ 515.8 total revenue $ 175.6 $ 153.8 $ 654.2 $ 517.0 ending number of consultants and execution staff (b) 1,841 1,565 1,841 1,565 hours worked in thousands (c) 471 428 1,766 1,565 average bill rate (d) $ 369 $ 359 $ 368 $ 330 adjusted results (e): fourth quarter year to date fy’22 fy’21 fy’22 fy’21 adjusted ebitda $ 30.7 $ 27.2 $ 116.1 $ 81.5 adjusted ebitda margin 17.6 % 17.7 % 17.9 % 15.8 % ___________ (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: fourth quarter year to date fy’22 fy’21 fy’22 fy’21 impairment of fixed assets $ — $ — $ 0.3 $ — impairment of right of use assets $ — $ — $ 2.5 $ — restructuring charges, net $ — $ — $ — $ 14.2 fee revenue was $173.9 million in q4 fy’22 compared to $153.6 million in q4 fy’21, an increase of $20.3 million or 13% (up 16% on a constant currency basis). growth in consulting fee revenue continues to be driven by significant client workforce transformation initiatives including diversity, equity and inclusion (“de&i”) and environmental and social governance (“esg”), delivered through our organization strategy, assessment and succession, and leadership development solutions. in addition, our total rewards offering has increased as clients address compensation and retention issues associated with labor market dislocation and pay governance issues. adjusted ebitda was $30.7 million in q4 fy’22 with an adjusted ebitda margin of 17.6% compared to adjusted ebitda of $27.2 million with an associated margin of 17.7%, respectively, in the year-ago quarter. this increase in adjusted ebitda resulted from the increase in fee revenue outlined above, partially offset by an increase in compensation and benefits expense. the increase in compensation and benefits expense was driven by higher salaries and related payroll taxes and performance-related bonus expense due to an increase in fee revenue and headcount. selected digital data (dollars in millions) (a) digital leverages an artificial intelligence powered, machine-learning platform to help identify the best structures, roles, capabilities, and behaviors needed to drive business forward. this end-to-end platform combines korn ferry proprietary data, client data, and external market data to help make better, faster decisions about organizations, leadership, and people. fourth quarter year to date fy’22 fy’21 fy’22 fy’21 fee revenue $ 89.5 $ 80.5 $ 349.0 $ 287.3 total revenue $ 89.5 $ 80.8 $ 349.4 $ 287.8 ending number of consultants 305 295 305 295 subscription & license fee revenue $ 29.1 $ 23.6 $ 108.7 $ 89.9 adjusted results (b): fourth quarter year to date fy’22 fy’21 fy’22 fy’21 adjusted ebitda $ 27.7 $ 27.9 $ 110.1 $ 86.1 adjusted ebitda margin 31.0 % 34.7 % 31.5 % 30.0 % ___________ (a) numbers may not total due to rounding. (b) adjusted results exclude the following: fourth quarter year to date fy’22 fy’21 fy’22 fy’21 impairment of fixed assets $ — $ — $ 0.2 $ — impairment of right of use assets $ — $ — $ 1.3 $ — integration/acquisition costs $ — $ — $ — $ 0.6 restructuring charges, net $ — $ — $ — $ 2.9 fee revenue was $89.5 million in q4 fy’22 compared to $80.5 million in q4 fy’21, an increase of $9.0 million or 11% (up 15% on a constant currency basis). the increase in fee revenue was primarily due to growth in total rewards and leadership development offerings as companies contend with elevated levels of attrition due to dislocation in the labor markets and professional development around sales effectiveness as companies reassess their commercial models in a post-covid world. adjusted ebitda was $27.7 million in q4 fy’22 with an adjusted ebitda margin of 31.0% compared to $27.9 million and 34.7%, respectively, in the year-ago quarter. the decrease in adjusted ebitda and adjusted ebitda margin was due to an increase in compensation and benefits expense, driven by higher salaries and related payroll taxes, commission expense and performance-related bonus expense, partially offset by higher fee revenue. selected executive search data(a) (dollars in millions) (b) fourth quarter year to date fy’22 fy’21 fy’22 fy’21 fee revenue $ 244.2 $ 200.7 $ 935.6 $ 637.0 total revenue $ 245.7 $ 201.3 $ 939.9 $ 639.3 ending number of consultants 587 524 587 524 average number of consultants 584 523 555 540 engagements billed 4,417 3,794 11,085 8,672 new engagements (c) 1,851 1,712 7,213 5,459 adjusted results (d): fourth quarter year to date fy’22 fy’21 fy’22 fy’21 adjusted ebitda $ 64.2 $ 49.8 $ 257.6 $ 127.8 adjusted ebitda margin 26.3 % 24.8 % 27.5 % 20.1 % ________ (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: fourth quarter year to date fy’22 fy’21 fy’22 fy’21 impairment of fixed assets $ — $ — $ 0.1 $ — impairment of right of use assets $ — $ — $ 0.9 $ — restructuring charges, net $ — $ — $ — $ 10.4 fee revenue was $244.2 million and $200.7 million in q4 fy’22 and q4 fy’21, respectively, a year-over-year increase of $43.5 million or 22% (up 23% on a constant currency basis). the increase in fee revenue was driven by an increase in the number of new search engagements as well as an increase in the average fee revenue per search. these increases were across all regions with the largest increase in north america. adjusted ebitda was $64.2 million in q4 fy’22 with an adjusted ebitda margin of 26.3% compared to adjusted ebitda of $49.8 million and adjusted ebitda margin of 24.8%, respectively, in the year-ago quarter. this improvement resulted from the increase in fee revenue discussed above, as well as productivity realized from work being conducted virtually and cost savings from the structural changes made during the pandemic. these changes were partially offset by increases in compensation and benefits expense due to an increase in performance-related bonus expense and salaries and related payroll taxes due to an increase in fee revenue and headcount. selected rpo and professional search data (dollars in millions) (a) fourth quarter year to date fy’22 fy’21 fy’22 fy’21 fee revenue $ 213.5 $ 120.4 $ 691.9 $ 369.9 total revenue $ 216.1 $ 121.5 $ 699.9 $ 375.8 engagements billed (b) 2,892 1,626 6,633 3,558 new engagements (c) 1,904 883 5,633 2,971 adjusted results (d): fourth quarter year to date fy’22 fy’21 fy’22 fy’21 adjusted ebitda $ 50.8 $ 30.0 $ 165.1 $ 69.4 adjusted ebitda margin 23.8 % 24.9 % 23.9 % 18.8 % ___________ (a) numbers may not total due to rounding. (b) represents professional search engagements billed. (c) represents new professional search engagements opened in the respective period. (d) adjusted results exclude the following: fourth quarter year to date fy’22 fy’21 fy’22 fy’21 impairment of fixed assets $ — $ — $ 1.3 $ — impairment of right of use assets $ — $ — $ 2.6 $ — integration/acquisition costs $ 2.3 $ — $ 3.7 $ — restructuring charges, net $ — $ — $ — $ 3.2 fee revenue was $213.5 million in q4 fy’22, an increase of $93.1 million or 77% (up 81% on a constant currency basis), compared to the year-ago quarter. the higher fee revenue was driven by an increase in professional search fee revenue of $59.1 million or 142% (146% at constant currency) and an increase in recruitment process outsourcing (“rpo”) fee revenue of $34.0 million or 43% (47% at constant currency). professional search fee revenue increased primarily due to the fee revenue generated by the acquisitions. also contributing to the increase in fee revenue in professional search was an increase in both the number of engagements billed and the weighted-average fee billed per engagement. rpo fee revenue increased due to the wider adoption of rpo services in the market in combination with our differentiated solutions. adjusted ebitda was $50.8 million in q4 fy’22 with an adjusted ebitda margin of 23.8% compared to $30.0 million and 24.9%, respectively, in the year-ago quarter. the increase in adjusted ebitda was due to the higher fee revenue discussed above, as well as improved productivity realized from work being conducted virtually and cost savings resulting from the structural changes made during the pandemic. partially offsetting this were increases in compensation and benefits expense driven by higher salaries and related payroll taxes and commission expense driven by increases in fee revenue, overall profitability, headcount and the acquisitions. also partially offsetting the increase in adjusted ebitda was an increase in cost of services expense due to the acquisitions. outlook despite the continuing strength in new business trends coming out of q4 fy’22, economic factors like global inflation, rising interest rates, and escalating geopolitical tensions present a level of risk and uncertainty that is difficult to quantify. with this in mind and assuming no new major pandemic related lockdowns or further changes in worldwide geopolitical conditions, economic conditions, financial markets or foreign exchange rates, on a consolidated basis: q1 fy’23 fee revenue is expected to be in the range of $680 million and $710 million; and q1 fy’23 diluted earnings per share is expected to range between $1.35 to $1.51. on a consolidated adjusted basis: q1 fy’23 adjusted diluted earnings per share is expected to be in the range from $1.42 to $1.58. q1 fy’23 earnings per share outlook low high consolidated diluted earnings per share $ 1.35 $ 1.51 integration/acquisition costs 0.10 0.08 tax rate impact (0.03 ) (0.01 ) consolidated adjusted diluted earnings per share(1) $ 1.42 $ 1.58 ________ (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 (edt) and hosted by ceo gary burnison, cfo robert rozek and svp finance gregg kvochak. the conference call will be webcast and available online at ir.kornferry.com. we will also post to this section of our website earnings slides, which will accompany our webcast, and other important information, and encourage you to review the information that we make available on our website. about korn ferry korn ferry is a global organizational consulting firm. we help 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, 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, the magnitude and duration of the impact of the covid-19 outbreak on our business, employees, customers and our ability to provide services in affected regions, and the potential opportunities for our business as a result of worldwide changes in how companies conduct business as a result of covid-19. 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 the ultimate magnitude and duration of covid-19 and any future pandemic or similar outbreaks, and related restrictions and operational requirements that apply to our business and the businesses of our clients, and any related negative impacts on our business, employees, customers and our ability to provide services in affected regions, global and local political or economic developments in or affecting countries where we have operations, competition, changes in demand for our services as a result of automation, the dependence on and costs of attracting and retaining qualified and experienced consultants, dislocation in the labor markets and increasing competition for highly skilled workers, our ability to maintain relationships with customers and suppliers and retain key employees, maintaining our brand name and professional reputation, impact of inflationary pressures on our profitability, potential legal liability and regulatory developments, the portability of client relationships, consolidation of the industries we serve, changes and developments in government laws and regulations, evolving investor and customer expectations with regard to environmental matters, currency fluctuations in our international operations, risks related to growth, alignment of our cost structure, restrictions imposed by off-limits agreements, reliance on information processing systems, cyber security vulnerabilities, changes to data security, data privacy and data protection laws, limited protection of our intellectual property, our ability to enhance and develop new technology, our ability to develop new products and services, the utilization and billing rates of our consultants, dependence on third parties for the execution of critical functions, our ability to successfully recover from a disaster or other business continuity problems, changes in our accounting estimates/assumptions, technical guidance relating to the tax act, treaties, or regulations on our business and our company, impairment of goodwill and other intangible assets, deferred tax assets that we may not be able to use, our indebtedness, the phase-out of the london interbank offered rate, the withdrawal of the united kingdom from the european union, expansion of social media platforms, seasonality, ability to effect acquisition and integrate acquired businesses and employment liability risk. for a detailed description of risks and uncertainties that could cause differences, please refer to korn ferry’s periodic filings with the securities and exchange commission. korn ferry disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. use of non-gaap financial measures this press release contains financial information calculated other than in accordance with u.s. generally accepted accounting principles (“gaap”). in particular, it includes: adjusted net income attributable to korn ferry, 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; 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, 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 digital business and rpo & professional search business, 2) impairment of fixed assets associated with the decision to terminate and sublease some of our offices, 3) impairment of right of use assets due to the decision to terminate and sublease some of our offices and 4) charges we incurred to restructure the company as a result of covid-19. 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 consolidated statements of income (in thousands, except per share amounts) three months ended year ended april 30, april 30, 2022 2021 2022 2021 (unaudited) fee revenue $ 721,139 $ 555,151 $ 2,626,718 $ 1,810,047 reimbursed out-of-pocket engagement expenses 5,864 2,243 16,737 9,899 total revenue 727,003 557,394 2,643,455 1,819,946 compensation and benefits 467,706 380,350 1,741,452 1,297,880 general and administrative expenses 62,129 50,940 237,272 191,776 reimbursed expenses 5,864 2,243 16,737 9,899 cost of services 36,411 21,832 114,399 72,030 depreciation and amortization 16,140 15,777 63,521 61,845 restructuring charges, net - - - 30,732 total operating expenses 588,250 471,142 2,173,381 1,664,162 operating income 138,753 86,252 470,074 155,784 other (loss) income, net (14,116 ) 10,820 (11,880 ) 37,194 interest expense, net (6,473 ) (7,592 ) (25,293 ) (29,278 ) income before provision for income taxes 118,164 89,480 432,901 163,700 income tax provision 25,105 22,729 102,056 48,138 net income 93,059 66,751 330,845 115,562 net income attributable to noncontrolling interest (1,395 ) (561 ) (4,485 ) (1,108 ) net income attributable to korn ferry $ 91,664 $ 66,190 $ 326,360 $ 114,454 earnings per common share attributable to korn ferry: basic $ 1.71 $ 1.22 $ 6.04 $ 2.11 diluted $ 1.70 $ 1.21 $ 5.98 $ 2.09 weighted-average common shares outstanding: basic 52,352 52,621 52,807 52,928 diluted 52,834 53,243 53,401 53,405 cash dividends declared per share: $ 0.12 $ 0.10 $ 0.48 $ 0.40 korn ferry and subsidiaries financial summary by reporting segment (dollars in thousands) (unaudited) three months ended april 30, year ended april 30, 2022 2021 % change 2022 2021 % change fee revenue: consulting $ 173,944 $ 153,573 13.3 % $ 650,204 $ 515,844 26.0 % digital 89,521 80,499 11.2 % 349,025 287,306 21.5 % executive search: north america 156,232 130,790 19.5 % 605,704 397,275 52.5 % emea 49,502 41,253 20.0 % 182,192 138,954 31.1 % asia pacific 30,211 23,604 28.0 % 118,596 83,306 42.4 % latin america 8,254 5,081 62.4 % 29,069 17,500 66.1 % total executive search (a) 244,199 200,728 21.7 % 935,561 637,035 46.9 % rpo and professional search 213,475 120,351 77.4 % 691,928 369,862 87.1 % total fee revenue 721,139 555,151 29.9 % 2,626,718 1,810,047 45.1 % reimbursed out-of-pocket engagement expenses 5,864 2,243 161.4 % 16,737 9,899 69.1 % total revenue $ 727,003 $ 557,394 30.4 % $ 2,643,455 $ 1,819,946 45.2 % (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) april 30, april 30, 2022 2021 assets cash and cash equivalents $ 978,070 $ 850,778 marketable securities 57,244 63,667 receivables due from clients, net of allowance for doubtful accounts of $36,384 and $29,324 at april 30, 2022 and 2021, respectively 590,260 448,733 income taxes and other receivables 31,884 40,024 unearned compensation 60,749 53,206 prepaid expenses and other assets 41,763 30,724 total current assets 1,759,970 1,487,132 marketable securities, non-current 175,783 182,692 property and equipment, net 138,172 131,778 operating lease right-of-use assets, net 167,734 174,121 cash surrender value of company-owned life insurance policies, net of loans 183,308 161,295 deferred income taxes 84,712 73,106 goodwill 725,592 626,669 intangible assets, net 89,770 92,949 unearned compensation, non-current 118,238 102,356 investments and other assets 21,267 24,428 total assets $ 3,464,546 $ 3,056,526 liabilities and stockholders' equity accounts payable $ 50,932 $ 44,993 income taxes payable 34,450 23,041 compensation and benefits payable 547,826 394,606 operating lease liability, current 48,609 47,986 other accrued liabilities 302,408 239,444 total current liabilities 984,225 750,070 deferred compensation and other retirement plans 357,175 346,455 operating lease liability, non-current 151,212 155,998 long-term debt 395,477 394,794 deferred tax liabilities 2,715 3,832 other liabilities 24,153 36,602 total liabilities 1,914,957 1,687,751 stockholders' equity common stock: $0.01 par value, 150,000 shares authorized, 75,409 and 74,915 shares issued and 53,190 and 54,008 shares outstanding at april 30, 2022 and 2021, respectively 502,008 583,260 retained earnings 1,134,523 834,949 accumulated other comprehensive loss, net (92,185 ) (51,820 ) total korn ferry stockholders' equity 1,544,346 1,366,389 noncontrolling interest 5,243 2,386 total stockholders' equity 1,549,589 1,368,775 total liabilities and stockholders' equity $ 3,464,546 $ 3,056,526 korn ferry and subsidiaries reconciliation of gaap to non-gaap financial measures (dollars in thousands, except per share amounts) (unaudited) three months ended year ended april 30, april 30, 2022 2021 2022 2021 net income attributable to korn ferry $ 91,664 $ 66,190 $ 326,360 $ 114,454 net income attributable to non-controlling interest 1,395 561 4,485 1,108 net income 93,059 66,751 330,845 115,562 income tax provision 25,105 22,729 102,056 48,138 income before provision for income taxes 118,164 89,480 432,901 163,700 other loss (income), net 14,116 (10,820 ) 11,880 (37,194 ) interest expense, net 6,473 7,592 25,293 29,278 operating income 138,753 86,252 470,074 155,784 depreciation and amortization 16,140 15,777 63,521 61,845 other (loss) income, net (14,116 ) 10,820 (11,880 ) 37,194 integration/acquisition costs (1) 3,608 - 7,906 737 impairment of fixed assets (2) - - 1,915 - impairment of right of use assets (3) - - 7,392 - restructuring charges, net (4) - - - 30,732 adjusted ebitda $ 144,385 $ 112,849 $ 538,928 $ 286,292 operating margin 19.2 % 15.5 % 17.9 % 8.6 % depreciation and amortization 2.2 % 2.8 % 2.4 % 3.4 % other (loss) income, net (1.9 %) 2.0 % (0.5 %) 2.1 % integration/acquisition costs (1) 0.5 % - 0.3 % - impairment of fixed assets (2) - - 0.1 % - impairment of right of use assets (3) - - 0.3 % - restructuring charges, net (4) - - - 1.7 % adjusted ebitda margin 20.0 % 20.3 % 20.5 % 15.8 % net income attributable to korn ferry $ 91,664 $ 66,190 $ 326,360 $ 114,454 integration/acquisition costs (1) 3,608 - 7,906 737 impairment of fixed assets (2) - - 1,915 - impairment of right of use assets (3) - - 7,392 - restructuring charges, net (4) - - - 30,732 tax effect on the adjusted items (5) (844 ) - (3,476 ) (8,597 ) adjusted net income attributable to korn ferry $ 94,428 $ 66,190 $ 340,097 $ 137,326 basic earnings per common share $ 1.71 $ 1.22 $ 6.04 $ 2.11 integration/acquisition costs (1) 0.08 - 0.15 0.01 impairment of fixed assets (2) - - 0.04 - impairment of right of use assets (3) - - 0.14 - restructuring charges, net (4) - - - 0.58 tax effect on the adjusted items (5) (0.02 ) - (0.07 ) (0.17 ) adjusted basic earnings per share $ 1.77 $ 1.22 $ 6.30 $ 2.53 diluted earnings per common share $ 1.70 $ 1.21 $ 5.98 $ 2.09 integration/acquisition costs (1) 0.07 - 0.15 0.01 impairment of fixed assets (2) - - 0.03 - impairment of right of use assets (3) - - 0.14 - restructuring charges, net (4) - - - 0.57 tax effect on the adjusted items (5) (0.02 ) - (0.07 ) (0.16 ) adjusted diluted earnings per share $ 1.75 $ 1.21 $ 6.23 $ 2.51 (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 of our office leases. (4) restructuring charges we incurred to rationalize our cost structure by eliminating redundant positions because of covid-19. (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 consolidated net income and operating income (gaap) to adjusted ebitda (non-gaap) (in thousands) (unaudited) three months ended april 30, 2022 executive search consulting digital north america emea asia pacific latin america subtotal rpo and professional search corporate consolidated fee revenue $ 173,944 $ 89,521 $ 156,232 $ 49,502 $ 30,211 $ 8,254 $ 244,199 $ 213,475 $ - $ 721,139 total revenue $ 175,636 $ 89,543 $ 157,422 $ 49,786 $ 30,258 $ 8,258 $ 245,724 $ 216,100 $ - $ 727,003 net income attributable to korn ferry $ 91,664 net income attributable to noncontrolling interest 1,395 other loss, net 14,116 interest expense, net 6,473 income tax provision 25,105 operating income 138,753 depreciation and amortization 16,140 other loss, net (14,116 ) integration/acquisition costs 3,608 adjusted ebitda $ 30,650 $ 27,720 $ 43,676 $ 8,476 $ 9,133 $ 2,885 $ 64,170 $ 50,807 $ (28,962 ) $ 144,385 adjusted ebitda margin 17.6 % 31.0 % 28.0 % 17.1 % 30.2 % 35.0 % 26.3 % 23.8 % 20.0 % three months ended april 30, 2021 executive search consulting digital north america emea asia pacific latin america subtotal rpo and professional search corporate consolidated fee revenue $ 153,573 $ 80,499 $ 130,790 $ 41,253 $ 23,604 $ 5,081 $ 200,728 $ 120,351 $ - $ 555,151 total revenue $ 153,812 $ 80,753 $ 131,314 $ 41,288 $ 23,623 $ 5,081 $ 201,306 $ 121,523 $ - $ 557,394 net income attributable to korn ferry $ 66,190 net income attributable to noncontrolling interest 561 other income, net (10,820 ) interest expense, net 7,592 income tax provision 22,729 operating income 86,252 depreciation and amortization 15,777 other income, net 10,820 adjusted ebitda $ 27,240 $ 27,934 $ 40,660 $ 3,297 $ 5,066 $ 809 $ 49,832 $ 29,958 $ (22,115 ) $ 112,849 adjusted ebitda margin 17.7 % 34.7 % 31.1 % 8.0 % 21.5 % 15.9 % 24.8 % 24.9 % 20.3 % korn ferry and subsidiaries reconciliation of consolidated net income and operating income (gaap) to adjusted ebitda (non-gaap) (in thousands) (unaudited) year ended april 30, 2022 executive search consulting digital north america emea asia pacific latin america subtotal rpo and professional search corporate consolidated fee revenue $ 650,204 $ 349,025 $ 605,704 $ 182,192 $ 118,596 $ 29,069 $ 935,561 $ 691,928 $ - $ 2,626,718 total revenue $ 654,199 $ 349,437 $ 609,258 $ 182,866 $ 118,705 $ 29,079 $ 939,908 $ 699,911 $ - $ 2,643,455 net income attributable to korn ferry $ 326,360 net income attributable to noncontrolling interest 4,485 other loss, net 11,880 interest expense, net 25,293 income tax provision 102,056 operating income 470,074 depreciation and amortization 63,521 other loss, net (11,880 ) integration/acquisition costs 7,906 impairment of fixed assets 1,915 impairment of right of use assets 7,392 adjusted ebitda $ 116,108 $ 110,050 $ 181,615 $ 31,804 $ 35,105 $ 9,089 $ 257,613 $ 165,141 $ (109,984 ) $ 538,928 adjusted ebitda margin 17.9 % 31.5 % 30.0 % 17.5 % 29.6 % 31.3 % 27.5 % 23.9 % 20.5 % year ended april 30, 2021 executive search consulting digital north america emea asia pacific latin america subtotal rpo and professional search corporate consolidated fee revenue $ 515,844 $ 287,306 $ 397,275 $ 138,954 $ 83,306 $ 17,500 $ 637,035 $ 369,862 $ - $ 1,810,047 total revenue $ 517,046 $ 287,780 $ 399,104 $ 139,213 $ 83,463 $ 17,500 $ 639,280 $ 375,840 $ - $ 1,819,946 net income attributable to korn ferry $ 114,454 net income attributable to noncontrolling interest 1,108 other income, net (37,194 ) interest expense, net 29,278 income tax provision 48,138 operating income 155,784 depreciation and amortization 61,845 other income, net 37,194 integration/acquisition costs 737 restructuring charges, net 30,732 adjusted ebitda $ 81,522 $ 86,095 $ 98,099 $ 11,742 $ 16,676 $ 1,289 $ 127,806 $ 69,411 $ (78,542 ) $ 286,292 adjusted ebitda margin 15.8 % 30.0 % 24.7 % 8.5 % 20.0 % 7.4 % 20.1 % 18.8 % 15.8 %
