XML 38 R18.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Segments
12 Months Ended
Apr. 30, 2018
Business Segments

11. Business Segments

The Company currently operates through three business segments: 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 IP, 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 (“CODM”) 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 fiscal 2017 and 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. 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.

 

Financial highlights by business segment are as follows:

 

    Year Ended April 30, 2018  
    Executive Search                          
    North
America
    EMEA     Asia Pacific     Latin
America
    Subtotal     Hay
Group
    Futurestep     Corporate     Consolidated  
   

(in thousands)

 

 

Fee revenue

  $   408,098     $  173,725     $         96,595     $         30,624     $       709,042     $ 785,013     $ 273,162     $     $ 1,767,217  

Total revenue

  $ 421,260     $ 177,234     $ 98,062     $ 30,717     $ 727,273     $ 801,005     $ 291,241     $     $ 1,819,519  

Net income attributable to Korn/Ferry
International

                  $ 133,779  

Net income attributable to noncontrolling interest

                    2,118  

Other income, net

                    (11,525

Interest expense, net

                    9,676  

Equity in earnings of
unconsolidated
subsidiaries, net

                    (297

Income tax provision

                    70,133  
                 

 

 

 

Operating income (loss)

  $ 100,037     $ 26,768     $ 18,425     $ 4,022     $ 149,252     $ 100,939     $ 39,363     $ (85,670   $ 203,884  

Depreciation and
amortization

    3,930       1,689       1,408       455       7,482       31,527       3,054       6,525       48,588  

Other income, net

    845       168       373       181       1,567       599       152       9,207       11,525  

Equity in earnings of
unconsolidated
subsidiaries, net

    297                         297                         297  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

    105,109       28,625       20,206       4,658       158,598       133,065       42,569       (69,938     264,294  

Restructuring charges
(recoveries), net

                313             313       (241     6             78  

Integration/acquisition
cost

                                  9,151             279       9,430  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  $ 105,109     $ 28,625     $ 20,519     $ 4,658     $ 158,911     $ 141,975     $ 42,575     $ (69,659   $ 273,802  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Identifiable assets (1)

  $ 411,347     $ 198,815     $ 98,599     $ 23,832     $ 732,593     $   1,092,474     $     144,160     $     318,687     $     2,287,914  

Long-lived assets (1)

  $ 22,813     $ 11,018     $ 10,834     $ 3,203     $ 47,868     $ 42,605     $ 6,390     $ 23,038     $ 119,901  

Goodwill (1)

  $ 47,757     $ 47,501     $ 972     $     $ 96,230     $ 458,169     $ 29,823     $     $ 584,222  

 

    Year Ended April 30, 2017  
    Executive Search                          
    North
America
    EMEA     Asia Pacific     Latin
America
    Subtotal     Hay
Group
    Futurestep     Corporate     Consolidated  
   

(in thousands)

 

 

Fee revenue

  $   356,625     $  146,506     $         80,169     $         34,376     $       617,676     $ 724,186     $ 223,659     $     $ 1,565,521  

Deferred revenue
adjustment due to
acquisition

                                  3,535                   3,535  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fee revenue

  $ 356,625     $ 146,506     $ 80,169     $ 34,376     $ 617,676     $ 727,721     $ 223,659     $     $ 1,569,056  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

  $ 369,803     $ 150,113     $ 81,744     $ 34,533     $ 636,193     $ 741,533     $ 243,943     $     $ 1,621,669  

Net income attributable to
Korn/Ferry International

                  $ 84,181  

Net income attributable to
noncontrolling interest

                    3,057  

Other income, net

                    (11,820

Interest expense, net

                    10,251  

Equity in earnings of
unconsolidated
subsidiaries, net

                    (333

Income tax provision

                    29,104  
                 

 

 

 

Operating income (loss)

  $ 81,550     $ 27,854     $ 8,580     $ 6,268     $ 124,252     $ 47,302     $ 29,986     $ (87,100   $ 114,440  

Depreciation and
amortization

    3,812       1,030       1,060       483       6,385       32,262       2,818       5,795       47,260  

Other income (loss), net

    844       (15     300       684       1,813       341       (91     9,757       11,820  

Equity in earnings of
unconsolidated
subsidiaries, net

    333                         333                         333  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

    86,539       28,869       9,940       7,435       132,783       79,905       32,713       (71,548     173,853  

Restructuring charges,
net

    1,719       629       1,495       773       4,616       29,663       101       220       34,600  

Integration/acquisition
cost

                                  14,440             7,939       22,379  

Deferred revenue
adjustment due to
acquisition

                                  3,535                   3,535  

Separation costs

                                  609                   609  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  $ 88,258     $ 29,498     $ 11,435     $ 8,208     $ 137,399     $ 128,152     $ 32,814     $ (63,389   $ 234,976  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Identifiable assets (1)

  $ 340,069     $ 158,927     $ 87,845     $ 26,897     $ 613,738     $   1,057,611     $     116,717     $     274,832     $     2,062,898  

Long-lived assets (1)

  $ 23,746     $ 11,089     $ 8,371     $ 3,262     $ 46,468     $ 37,846     $ 6,693     $ 18,560     $ 109,567  

Goodwill (1)

  $ 46,201     $ 44,976     $ 972     $     $ 92,149     $ 457,241     $ 27,475     $     $ 576,865  

 

    Year Ended April 30, 2016  
    Executive Search                          
    North
America
    EMEA     Asia Pacific     Latin
America
    Subtotal     Hay
Group
    Futurestep     Corporate     Consolidated  
   

(in thousands)

 

 

Fee revenue

  $   371,345     $   144,319     $         80,506     $         26,744     $     622,914     $ 471,145     $ 198,053     $     $ 1,292,112  

Deferred revenue
adjustment due to
acquisition

                                  10,967                   10,967  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted fee revenue

  $ 371,345     $ 144,319     $ 80,506     $ 26,744     $ 622,914     $ 482,112     $ 198,053     $     $ 1,303,079  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

  $ 386,256     $ 148,285     $ 83,206     $ 26,781     $ 644,528     $ 488,217     $ 213,969     $     $ 1,346,714  

Net income attributable to
Korn/Ferry
International

                  $ 30,913  

Net income attributable to
noncontrolling interest

                    520  

Other loss, net

                    4,167  

Interest income, net

                    (237

Equity in earnings of
unconsolidated
subsidiaries, net

                    (1,631

Income tax provision

                    18,960  
                 

 

 

 

Operating income (loss)

  $ 100,381     $ 20,607     $ 12,572     $ (1,854   $ 131,706     $ (3,415 )   $ 26,702     $ (102,301   $ 52,692  

Depreciation and
amortization

    3,267       1,029       941       312       5,549       21,854       2,386       6,431       36,220  

Other (loss) income, net

    (147     433       21       312       619       (868     364       (4,282     (4,167

Equity in earnings of
unconsolidated
subsidiaries, net

    437                         437                   1,194       1,631  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

    103,938       22,069       13,534       (1,230     138,311       17,571       29,452       (98,958     86,376  

Restructuring charges,
net

    499       5,807       577       322       7,205       25,682       49       77       33,013  

Integration/acquisition
costs

                                  17,607             27,802       45,409  

Venezuelan foreign
currency loss

                      6,635       6,635       7,085                   13,720  

Deferred revenue
adjustment due to
acquisition

                                  10,967                   10,967  

Separation costs

                                              744       744  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  $ 104,437     $ 27,876     $ 14,111     $ 5,727     $ 152,151     $ 78,912     $ 29,501     $ (70,335   $ 190,229  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Identifiable assets (1)

  $ 227,228     $ 150,516     $ 86,394     $ 24,273     $ 488,411     $   1,005,457     $     104,396     $     300,336     $     1,898,600  

Long-lived assets (1)

  $ 19,044     $ 4,817     $ 3,708     $ 1,479     $ 29,048     $ 42,974     $ 4,635     $ 18,779     $ 95,436  

Goodwill (1)

  $ 48,320     $ 46,193     $ 972     $     $ 95,485     $ 465,937     $ 28,650     $     $ 590,072  

 

(1) As of the end of the fiscal year.

 

Fee revenue attributed to an individual customer or country, other than the U.S., did not account for more than 10% of the total fee revenue in fiscal 2018, 2017 or 2016. Fee revenue classified by country in which the Company derives revenues are as follows:

 

     Year Ended April 30,  
     2018      2017      2016  
    

(in thousands)

 

 

U.S.

   $ 778,470      $ 728,871      $ 669,585    

Other countries

     988,747        836,650        622,527    
  

 

 

    

 

 

    

 

 

 

Total fee revenue

   $         1,767,217      $         1,565,521      $         1,292,112    
  

 

 

    

 

 

    

 

 

 

Other than the U.S., no single country controlled over 10% of the total long-lived assets, excluding financial instruments and tax assets. Long-lived assets, excluding financial instruments and tax assets, classified by controlling country are as follows:

 

     Year Ended April 30,  
     2018      2017      2016  
     (in thousands)  

U.S. (1)

   $ 80,424      $ 70,949      $ 64,525    

Other countries

     39,477        38,618        30,911    
  

 

 

    

 

 

    

 

 

 

Total long-lived assets

   $         119,901      $         109,567      $         95,436    
  

 

 

    

 

 

    

 

 

 

 

(1) Includes Corporate long-lived assets