XML 27 R15.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Segments
3 Months Ended
Jul. 31, 2017
Business Segments

9. Business Segments

The Company currently operates in three global businesses: Executive Search, Hay Group and Futurestep. The Executive Search segment focuses on recruiting Board of Director and C-level positions, in addition to research-based interviewing and onboarding solutions, for clients predominantly in the consumer, financial services, industrial, life sciences/healthcare and technology industries. Hay Group assists clients with ongoing assessment, compensation and development of their senior executives and management teams, and addresses four fundamental needs: Talent Strategy, Succession Management, Leadership Development, and Rewards, Motivation and Engagement, all underpinned by a comprehensive array of world-leading intellectual property, products and tools. Futurestep is a global industry leader in high-impact talent acquisition solutions. Its portfolio of services includes global and regional RPO, project recruitment, individual professional search and consulting. The Executive Search business segment is managed by geographic regional leaders and Hay Group and Futurestep worldwide operations are managed by their Chief Executive Officers. The Executive Search geographic regional leaders and the Chief Executive Officers of Hay Group and Futurestep report directly to the Chief Executive Officer of the Company. The Company also operates a Corporate segment to record global expenses of the Company.

The Company evaluates performance and allocates resources based on the Company’s chief operating decision maker’s review of (1) fee revenue and (2) adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”). To the extent that such charges occur, Adjusted EBITDA excludes restructuring charges, integration/acquisition costs, certain separation costs and certain non-cash charges (goodwill, intangible asset and other than temporary impairment). The accounting policies for the reportable segments are the same as those described in the summary of significant accounting policies, except the items described above are excluded from EBITDA to arrive at Adjusted EBITDA. For the three months ended July 31, 2016, Adjusted EBITDA includes deferred revenue adjustment related to the Legacy Hay acquisition, reflecting revenue that the Hay Group would have realized if not for business combination accounting that requires a company to record the acquisition balance sheet at fair value and write-off deferred revenue where no future services are required to be performed to earn that revenue.

Financial highlights by business segment are as follows:

 

                                                                                                                                                                          
     Three Months Ended July 31, 2017  
     Executive Search                             
     North
America
     EMEA      Asia Pacific      Latin
America
     Subtotal      Hay
Group
     Futurestep      Corporate     Consolidated  
     (in thousands)  

Fee revenue

   $ 91,833      $ 40,121      $ 21,578      $ 7,659      $ 161,191      $ 179,453      $ 60,610      $     $ 401,254  

Total revenue

   $ 95,205      $ 41,058      $ 21,880      $ 7,664      $ 165,807      $ 183,296      $ 65,814      $     $ 414,917  

Net income attributable to Korn/Ferry International

                          $ 29,041  

Net income attributable to noncontrolling interest

                            388  

Other income, net

                            (3,532

Interest expense, net

                            2,660  

Equity in earnings of unconsolidated subsidiaries, net

                            (30

Income tax provision

                            12,210  
                         

 

 

 

Operating income (loss)

   $ 21,995      $ 6,675      $ 3,141      $ 1,026      $ 32,837      $ 19,083      $ 8,237      $ (19,420     40,737  

Depreciation and amortization

     949        428        320        107        1,804        8,085        796        1,524       12,209  

Other income (loss), net

     282        56        105        20        463        32        8        3,029       3,532  

Equity in earnings of unconsolidated subsidiaries, net

     30                             30                            30  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

EBITDA

     23,256        7,159        3,566        1,153        35,134        27,200        9,041        (14,867     56,508  

Restructuring charges, net

                   40               40        240                     280  

Integration/acquisition cost

                                        2,549               39       2,588  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

   $ 23,256      $ 7,159      $ 3,606      $ 1,153      $ 35,174      $ 29,989      $ 9,041      $ (14,828   $ 59,376  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

                                                                                                                                                                          
     Three Months Ended July 31, 2016  
     Executive Search                           
     North
America
     EMEA      Asia Pacific      Latin
America
     Subtotal      Hay Group     Futurestep     Corporate     Consolidated  
     (in thousands)  

Fee revenue

   $ 81,802      $ 35,370      $ 19,626      $ 9,563      $ 146,361      $ 174,582     $ 54,678     $     $ 375,621  

Deferred revenue adjustment due to acquisition

                                        3,535                   3,535  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fee revenue

   $ 81,802      $ 35,370      $ 19,626      $ 9,563      $ 146,361      $ 178,117     $ 54,678     $     $ 379,156  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

   $ 85,425      $ 36,249      $ 20,180      $ 9,614      $ 151,468      $ 181,508     $ 59,957     $     $ 392,933  

Net income attributable to Korn/Ferry International

                        $ 3,208  

Net income attributable to noncontrolling interest

                          860  

Other income, net

                          (4,259

Interest expense, net

                          3,061  

Equity in earnings of unconsolidated subsidiaries, net

                          (79

Income tax provision

                          1,725  
                       

 

 

 

Operating income (loss)

   $ 16,468      $ 6,027      $ 2,102      $ 2,330      $ 26,927      $ (7,743   $ 7,513     $ (22,181     4,516  

Depreciation and amortization

     830        211        225        114        1,380        8,016       623       1,425       11,444  

Other income (loss), net

     288        24        87        73        472        235       (2     3,554       4,259  

Equity in earnings of unconsolidated subsidiaries, net

     79                             79                          79  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     17,665        6,262        2,414        2,517        28,858        508       8,134       (17,202     20,298  

Restructuring charges, net

     1,706        128        622        360        2,816        21,488             216       24,520  

Integration/acquisition costs

                                        4,264             3,763       8,027  

Deferred revenue adjustment due to acquisition

                                        3,535                   3,535  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 19,371      $ 6,390      $ 3,036      $ 2,877      $ 31,674      $ 29,795     $ 8,134     $ (13,223   $ 56,380