UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended January 31, 2017
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 001-14505
KORN/FERRY INTERNATIONAL
(Exact Name of Registrant as Specified in its Charter)
Delaware | 95-2623879 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification Number) |
1900 Avenue of the Stars, Suite 2600, Los Angeles, California 90067
(Address of principal executive offices) (Zip code)
(310) 552-1834
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer |
☒ |
Accelerated filer |
☐ | |||
Non-accelerated filer |
☐ (Do not check if a smaller reporting company) |
Smaller reporting company |
☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
The number of shares outstanding of our common stock as of March 6, 2017 was 57,161,157 shares.
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
Item # |
Description |
Page | ||||
Part I. Financial Information | ||||||
Item 1. |
||||||
Consolidated Balance Sheets as of January 31, 2017 (unaudited) and April 30, 2016 |
1 | |||||
2 | ||||||
3 | ||||||
Unaudited Consolidated Statements of Cash Flows for the nine months ended January 31, 2017 and 2016 |
4 | |||||
5 | ||||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
23 | ||||
Item 3. |
42 | |||||
Item 4. |
43 | |||||
Part II. Other Information | ||||||
Item 1. |
44 | |||||
Item 1A. |
44 | |||||
Item 2. |
Unregistered Sales of Equity Securities, Use of Proceeds and Issuer Purchases of Equity Securities |
44 | ||||
Item 6. |
45 | |||||
46 |
Item 1. | Consolidated Financial Statements |
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
January 31, 2017 |
April 30, 2016 |
|||||||
(unaudited) | ||||||||
(in thousands, except per share data) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents |
$ | 351,305 | $ | 273,252 | ||||
Marketable securities |
4,139 | 11,338 | ||||||
Receivables due from clients, net of allowance for doubtful accounts of $14,025 and $11,292, respectively |
343,105 | 315,975 | ||||||
Income taxes and other receivables |
23,828 | 20,579 | ||||||
Prepaid expenses and other assets |
52,012 | 43,130 | ||||||
|
|
|
|
|||||
Total current assets |
774,389 | 664,274 | ||||||
Marketable securities, non-current |
111,289 | 130,092 | ||||||
Property and equipment, net |
108,836 | 95,436 | ||||||
Cash surrender value of company owned life insurance policies, net of loans |
111,949 | 107,296 | ||||||
Deferred income taxes, net |
23,810 | 27,163 | ||||||
Goodwill |
581,034 | 590,072 | ||||||
Intangible assets, net |
221,047 | 233,027 | ||||||
Investments and other assets |
64,197 | 51,240 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,996,551 | $ | 1,898,600 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Accounts payable |
$ | 31,477 | $ | 26,634 | ||||
Income taxes payable |
7,570 | 8,396 | ||||||
Compensation and benefits payable |
198,807 | 266,211 | ||||||
Term loan |
19,754 | 30,000 | ||||||
Other accrued liabilities |
150,009 | 145,023 | ||||||
|
|
|
|
|||||
Total current liabilities |
407,617 | 476,264 | ||||||
Deferred compensation and other retirement plans |
221,385 | 216,113 | ||||||
Term loan, non-current |
241,161 | 110,000 | ||||||
Deferred tax liabilities |
7,301 | 5,088 | ||||||
Other liabilities |
51,085 | 43,834 | ||||||
|
|
|
|
|||||
Total liabilities |
928,549 | 851,299 | ||||||
|
|
|
|
|||||
Stockholders equity: |
||||||||
Common stock: $0.01 par value, 150,000 shares authorized, 70,759 and 69,723 shares issued and 57,326 and 57,272 shares outstanding, respectively |
700,696 | 702,098 | ||||||
Retained earnings |
440,824 | 401,113 | ||||||
Accumulated other comprehensive loss, net |
(76,099 | ) | (57,911 | ) | ||||
|
|
|
|
|||||
Total Korn/Ferry International stockholders equity |
1,065,421 | 1,045,300 | ||||||
Noncontrolling interest |
2,581 | 2,001 | ||||||
|
|
|
|
|||||
Total stockholders equity |
1,068,002 | 1,047,301 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 1,996,551 | $ | 1,898,600 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
1
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
Three Months Ended January 31, |
Nine Months Ended January 31, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Fee revenue |
$ | 381,918 | $ | 344,158 | $ | 1,159,456 | $ | 892,152 | ||||||||
Reimbursed out-of-pocket engagement expenses |
12,277 | 14,721 | 42,626 | 37,401 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
394,195 | 358,879 | 1,202,082 | 929,553 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Compensation and benefits |
262,438 | 242,429 | 796,014 | 610,493 | ||||||||||||
General and administrative expenses |
56,818 | 57,395 | 166,294 | 139,449 | ||||||||||||
Reimbursed expenses |
12,277 | 14,721 | 42,626 | 37,401 | ||||||||||||
Cost of services |
16,545 | 17,494 | 52,251 | 38,850 | ||||||||||||
Depreciation and amortization |
11,774 | 10,330 | 34,970 | 24,933 | ||||||||||||
Restructuring charges, net |
3,801 | 30,577 | 28,321 | 30,577 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
363,653 | 372,946 | 1,120,476 | 881,703 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
30,542 | (14,067 | ) | 81,606 | 47,850 | |||||||||||
Other income (loss), net |
4,200 | (7,092 | ) | 7,580 | (9,812 | ) | ||||||||||
Interest expense, net |
(2,402 | ) | (372 | ) | (8,199 | ) | (1,215 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before provision (benefit) for income taxes and equity in earnings of unconsolidated subsidiaries |
32,340 | (21,531 | ) | 80,987 | 36,823 | |||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
113 | 181 | 221 | 1,446 | ||||||||||||
Income tax provision (benefit) |
8,075 | (5,355 | ) | 21,706 | 13,211 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
24,378 | (15,995 | ) | 59,502 | 25,058 | |||||||||||
Net income attributable to noncontrolling interest |
(481 | ) | | (2,245 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to Korn/Ferry International |
$ | 23,897 | $ | (15,995 | ) | $ | 57,257 | $ | 25,058 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common share: |
||||||||||||||||
Basic |
$ | 0.42 | $ | (0.30 | ) | $ | 1.01 | $ | 0.49 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.42 | $ | (0.30 | ) | $ | 1.00 | $ | 0.48 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average common shares outstanding: |
||||||||||||||||
Basic |
56,173 | 54,003 | 56,325 | 51,159 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
56,702 | 54,003 | 56,917 | 51,683 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash dividends declared per share: |
$ | 0.10 | $ | 0.10 | $ | 0.30 | $ | 0.30 | ||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
2
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited)
Three Months Ended January 31, |
Nine Months Ended January 31, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(in thousands) | ||||||||||||||||
Net income (loss) |
$ | 24,378 | $ | (15,995 | ) | $ | 59,502 | $ | 25,058 | |||||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation adjustments |
(1,583 | ) | (11,447 | ) | (20,016 | ) | (28,430 | ) | ||||||||
Deferred compensation and pension plan adjustments, net of tax |
465 | 447 | 1,392 | 1,342 | ||||||||||||
Unrealized losses on marketable securities, net of tax |
| | | (4 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
23,260 | (26,995 | ) | 40,878 | (2,034 | ) | ||||||||||
Less: comprehensive income attributable to noncontrolling interest |
(219 | ) | | (1,809 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) attributable to Korn/Ferry International |
$ | 23,041 | $ | (26,995 | ) | $ | 39,069 | $ | (2,034 | ) | ||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
3
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Nine Months Ended January 31, |
||||||||
2017 | 2016 | |||||||
(in thousands) | ||||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 59,502 | $ | 25,058 | ||||
Adjustments to reconcile net income to net cash provided (used) in operating activities: |
||||||||
Depreciation and amortization |
34,970 | 24,933 | ||||||
Stock-based compensation expense |
14,101 | 13,539 | ||||||
Provision for doubtful accounts |
8,373 | 6,656 | ||||||
Gain on cash surrender value of life insurance policies |
(3,316 | ) | (1,801 | ) | ||||
(Gain) loss on marketable securities |
(7,090 | ) | 8,904 | |||||
Deferred income taxes |
7,812 | 3,059 | ||||||
Change in other assets and liabilities: |
||||||||
Deferred compensation |
(22 | ) | (3,714 | ) | ||||
Receivables due from clients |
(35,503 | ) | (32,291 | ) | ||||
Income tax and other receivables |
(3,249 | ) | (11,038 | ) | ||||
Prepaid expenses and other assets |
(8,882 | ) | (6,560 | ) | ||||
Investment in unconsolidated subsidiaries |
(221 | ) | (1,446 | ) | ||||
Income taxes payable |
(3,500 | ) | (4,243 | ) | ||||
Accounts payable and accrued liabilities |
(45,891 | ) | (29,184 | ) | ||||
Other |
(3,393 | ) | (9,243 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
13,691 | (17,371 | ) | |||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Purchase of property and equipment |
(41,616 | ) | (17,673 | ) | ||||
Cash paid for acquisition, net of cash acquired |
(2,880 | ) | (252,568 | ) | ||||
Purchase of marketable securities |
(9,526 | ) | (30,276 | ) | ||||
Proceeds from sales/maturities of marketable securities |
42,533 | 29,837 | ||||||
Premium on company-owned life insurance policies |
(1,337 | ) | (1,352 | ) | ||||
Proceeds from life insurance policies |
| 2,553 | ||||||
Dividends received from unconsolidated subsidiaries |
455 | 2,130 | ||||||
|
|
|
|
|||||
Net cash used in investing activities |
(12,371 | ) | (267,349 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Proceeds from term loan facility |
275,000 | 150,000 | ||||||
Principal payment on term loan facility |
(150,313 | ) | (2,500 | ) | ||||
Payment of contingent consideration from acquisition |
(1,070 | ) | | |||||
Repurchases of common stock |
(16,318 | ) | | |||||
Payments of tax withholdings on restricted stock |
(4,377 | ) | (6,709 | ) | ||||
Proceeds from issuance of common stock upon exercise of employee stock options and in connection with an employee stock purchase plan |
4,981 | 3,972 | ||||||
Tax benefit related to stock-based compensation |
50 | 4,730 | ||||||
Dividends noncontrolling interest |
(1,229 | ) | | |||||
Dividends paid to shareholders |
(17,546 | ) | (16,059 | ) | ||||
Payments on life insurance policy loans |
| (1,251 | ) | |||||
|
|
|
|
|||||
Net cash provided by financing activities |
89,178 | 132,183 | ||||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
(12,445 | ) | (20,959 | ) | ||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
78,053 | (173,496 | ) | |||||
Cash and cash equivalents at beginning of period |
273,252 | 380,838 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 351,305 | $ | 207,342 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
4
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
January 31, 2017
1. | Organization and Summary of Significant Accounting Policies |
Nature of Business
Korn/Ferry International, a Delaware corporation (the Company), and its subsidiaries are engaged in the business of providing talent management solutions, including executive search on a retained basis, recruitment for non-executive professionals, recruitment process outsourcing and organizational and advisory services. The Companys worldwide network of 128 offices in 52 countries enables it to meet the needs of its clients in all industries.
Basis of Consolidation and Presentation
The accompanying financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Annual Report on Form 10-K for the year ended April 30, 2016 for the Company and its wholly and majority owned/controlled domestic and international subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. The preparation of the consolidated financial statements conform with United States (U.S.) generally accepted accounting principles (GAAP) and prevailing practice within the industry. The consolidated financial statements include all adjustments, consisting of normal recurring accruals and any other adjustments that management considers necessary for a fair presentation of the results for these periods. The results of operations for the interim period are not necessarily indicative of the results for the entire fiscal year.
Investments in affiliated companies, which are 50% or less owned and where the Company exercises significant influence over operations, are accounted for using the equity method.
In the fourth quarter of fiscal 2016, we obtained control of our Mexico subsidiary and began to consolidate the operations. Noncontrolling interest, which represents 51% noncontrolling interest in Mexico subsidiary, is reflected on the Companys consolidated financial statements.
The Company considers events or transactions that occur after the balance sheet date but before the consolidated financial statements are issued to provide additional evidence relative to certain estimates or to identify matters that require additional disclosures.
Use of Estimates and Uncertainties
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates, and changes in estimates are reported in current operations as new information is learned or upon the amounts becoming fixed and determinable. The most significant areas that require management judgment are revenue recognition, restructuring, deferred compensation, annual performance related bonuses, evaluation of the carrying value of receivables, goodwill and other intangible assets, fair value of contingent consideration, share-based payments and the recoverability of deferred income taxes.
Revenue Recognition
Substantially all fee revenue is derived from fees for professional services related to executive search performed on a retained basis, recruitment for non-executive professionals, recruitment process outsourcing, people and organizational advisory services and the sale of productized services. Fee revenue from executive search activities and recruitment for non-executive professionals is generally one-third of the estimated first year compensation of the placed executive or non-executive professional, as applicable, plus a percentage of the fee to cover indirect engagement related expenses. The Company generally recognizes such revenue on a straight-line basis over a three-month period, commencing upon client acceptance, as this is the period over which the recruitment services are performed. Fees earned in excess of the initial contract amount are recognized upon completion of the engagement, which reflect the difference between the final actual compensation of the placed executive and the estimate used for purposes of the previous billings. Since the initial contract fees are typically not contingent upon placement of a candidate, our assumptions primarily relate to establishing the period over which such service is performed. These assumptions determine the timing of revenue recognition and profitability for the reported period. Any revenues associated with services that are provided on a contingent basis are recognized once the contingency is resolved. In addition to recruitment for non-executive professionals, Futurestep provides recruitment process outsourcing (RPO) services and fee revenue is recognized as services are rendered and/or as milestones are achieved. Fee revenue from Hay Group (formerly known as Leadership & Talent Consulting (Legacy LTC) was combined with HG
5
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
(Luxembourg) S.à.r.l (Legacy Hay) in December 2015) is recognized as services are rendered for consulting engagements and other time based services, measured by total hours incurred to the total estimated hours at completion. It is possible that updated estimates for the consulting engagement may vary from initial estimates with such updates being recognized in the period of determination. Depending on the timing of billings and services rendered, the Company accrues or defers revenue as appropriate. Hay Group revenue is also derived from the sale of productized services, which includes revenue from licenses and from the sale of products. Revenue from licenses is recognized using a straight-line method over the term of the contract (generally 12 months). Under the fixed term licenses, the Company is obligated to provide the licensee with access to any updates to the underlying intellectual property that are made by the Company during the term of the license. Once the term of the agreement expires, the clients right to access or use the intellectual property expires and the Company has no further obligations to the client under the license agreement. Revenue from perpetual licenses is recognized when the license is sold since the Companys only obligation is to provide the client access to the intellectual property but is not obligated to provide maintenance, support, updates or upgrades. Products sold by the Company mainly consist of books and automated services covering a variety of topics including performance management, team effectiveness, and coaching and development. The Company recognizes revenue for its products when the product has been sold or shipped in the case of books. As of January 31, 2017 and April 30, 2016, the Company included deferred revenue of $99.7 million and $95.9 million, respectively, in other accrued liabilities.
Allowance for Doubtful Accounts
An allowance is established for doubtful accounts by taking a charge to general and administrative expenses. The amount of the allowance is based on historical loss experience, assessment of the collectability of specific accounts, as well as expectations of future collections based upon trends and the type of work for which services are rendered. After the Company exhausts all collection efforts, the amount of the allowance is reduced for balances identified as uncollectible.
Cash and Cash Equivalents
The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. As of January 31, 2017 and April 30, 2016, the Companys investments in cash equivalents, consist of money market funds for which market prices are readily available.
Marketable Securities
The Company currently has investments in mutual funds that are classified as trading securities based upon managements intent and ability to hold, sell or trade such securities. The classification of the investments in mutual funds is assessed upon purchase and reassessed at each reporting period. The investments in mutual funds (for which market prices are readily available) are held in trust to satisfy obligations under the Companys deferred compensation plans (see Note 6 Financial Instruments). Such investments are based upon the employees investment elections in their deemed accounts in the Executive Capital Accumulation Plan and similar plans in Asia Pacific and Canada (ECAP) from a pre-determined set of securities and the Company invests in marketable securities to mirror these elections. These investments are recorded at fair value and are classified as marketable securities in the accompanying consolidated balance sheets. The investments that the Company may sell within the next twelve months are carried as current assets. Realized gains (losses) on marketable securities are determined by specific identification. Interest is recognized on an accrual basis, dividends are recorded as earned on the ex-dividend date. Interest and dividend income are recorded in the accompanying consolidated statements of operations in other income (loss), net.
Foreign Currency Forward Contracts Not Designated as Hedges
Beginning in the third quarter of fiscal 2016, the Company established a program that primarily utilizes foreign currency forward contracts to offset the risks associated with the effects of certain foreign currency exposures which increased as a result of the Hay Group acquisition. These foreign currency forward contracts are neither used for trading purposes nor are they designated as hedging instruments pursuant to Accounting Standards Codification 815, Derivatives and Hedging. Accordingly, the fair value of these contracts are recorded as of the end of the reporting period in the accompanying consolidated balance sheets, while the change in fair value is recorded to the accompanying consolidated statements of operations.
6
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
Fair Value of Financial Instruments
Fair value is the price the Company would receive to sell an asset or transfer a liability (exit price) in an orderly transaction between market participants. For those assets and liabilities recorded or disclosed at fair value, the Company determines the fair value based upon the quoted market price, if available. If a quoted market price is not available for identical assets, the fair value is based upon the quoted market price of similar assets. The fair values are assigned a level within the fair value hierarchy as defined below:
| Level 1: Observable inputs such as quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. |
| Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. |
| Level 3: Unobservable inputs that reflect the reporting entitys own assumptions. |
As of January 31, 2017 and April 30, 2016, the Company held certain assets that are required to be measured at fair value on a recurring basis. These included cash, cash equivalents, marketable securities and foreign currency forward contracts. The carrying amount of cash, cash equivalents and accounts receivable approximates fair value due to the short maturity of these instruments. The fair values of marketable securities classified as trading are obtained from quoted market prices, and the fair values of foreign currency forward contracts are obtained from a third party, which are based on quoted prices or market prices for similar financial instruments.
Business Acquisitions
Business acquisitions are accounted for under the acquisition method. The acquisition method requires the reporting entity to identify the acquirer, determine the acquisition date, recognize and measure the identifiable assets acquired, the liabilities assumed and any noncontrolling interest in the acquired entity, and recognize and measure goodwill or a gain from the purchase. The acquirees results are included in the Companys consolidated financial statements from the date of acquisition. Assets acquired and liabilities assumed are recorded at their fair values and the excess of the purchase price over the amounts assigned is recorded as goodwill, or if the fair value of the assets acquired exceeds the purchase price consideration, a bargain purchase gain is recorded. Adjustments to fair value assessments are generally recorded to goodwill over the measurement period (not longer than twelve months). The acquisition method also requires that acquisition-related transaction and post-acquisition restructuring costs be charged to expense as committed, and requires the Company to recognize and measure certain assets and liabilities including those arising from contingencies and contingent consideration in a business combination.
Goodwill and Intangible Assets
Goodwill represents the excess of the purchase price over the fair value of assets acquired. The goodwill impairment test compares the fair value of a reporting unit with its carrying amount, including goodwill. If the carrying amount of a reporting unit exceeds its fair value, goodwill of the reporting unit would be considered impaired. To measure the amount of the impairment loss, the implied fair value of a reporting units goodwill is compared to the carrying amount of that goodwill. The implied fair value of goodwill is determined in the same manner as the amount of goodwill recognized in a business combination. If the carrying amount of a reporting units goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. For each of these tests, the fair value of each of the Companys reporting units is determined using a combination of valuation techniques, including a discounted cash flow methodology. To corroborate the discounted cash flow analysis performed at each reporting unit, a market approach is utilized using observable market data such as comparable companies in similar lines of business that are publicly traded or which are part of a public or private transaction (to the extent available). Results of the annual impairment test, performed as of January 31, 2016, indicated that the fair value of each reporting unit exceeded its carrying amount and no reporting units were at risk of failing the impairment test. As a result, no impairment charge was recognized. The Companys annual impairment test will be performed in the fourth quarter of fiscal 2017. There were no indicators of impairment as of January 31, 2017 and April 30, 2016 that would have required further testing.
7
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
Intangible assets primarily consist of customer lists, non-compete agreements, proprietary databases, intellectual property and trademarks are recorded at their estimated fair value at the date of acquisition and are amortized in a pattern in which the asset is consumed if that pattern can be reliably determined, or using the straight-line method over their estimated useful lives which range from one to 24 years. For intangible assets subject to amortization, an impairment loss is recognized if the carrying amount of the intangible assets is not recoverable and exceeds fair value. The carrying amount of the intangible assets is considered not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from use of the asset. Intangible assets with indefinite lives are not amortized, but are reviewed annually for impairment or more frequently whenever events or changes in circumstances indicate that the fair value of the asset may be less than its carrying amount. As of January 31, 2017 and April 30, 2016, there were no indicators of impairment with respect to the Companys intangible assets.
Compensation and Benefits Expense
Compensation and benefits expense, in the accompanying consolidated statements of operations, consist of compensation and benefits paid to consultants (employees who originate business), executive officers and administrative and support personnel. The most significant portions of this expense are salaries and the amounts paid under the annual performance related bonus plan to employees. The portion of the expense applicable to salaries is comprised of amounts earned by employees during a reporting period. The portion of the expenses applicable to annual performance related bonuses refers to the Companys annual employee performance related bonus with respect to a fiscal year, the amount of which is communicated and paid to each eligible employee following the completion of the fiscal year.
Each quarter, management makes its best estimate of its annual performance related bonuses, which requires management to, among other things, project annual consultant productivity (as measured by engagement fees billed and collected by executive search consultants and revenue and other performance metrics for Hay Group and Futurestep consultants), the level of engagements referred by a fee earner in one line of business to a different line of business, Company performance including profitability, competitive forces and future economic conditions and their impact on the Companys results. At the end of each fiscal year, annual performance related bonuses take into account final individual consultant productivity (including referred work), Company results including profitability, the achievement of strategic objectives and the results of individual performance appraisals, and the current economic landscape. Accordingly, each quarter the Company reevaluates the assumptions used to estimate annual performance related bonus liability and adjusts the carrying amount of the liability recorded on the consolidated balance sheet and reports any changes in the estimate in current operations.
Because annual performance-based bonuses are communicated and paid only after the Company reports its full fiscal year results, actual performance-based bonus payments may differ from the prior years estimate. Such changes in the bonus estimate historically have been immaterial and are recorded in current operations in the period in which they are determined. The performance related bonus expense was $136.2 million and $127.5 million during the nine months ended January 31, 2017 and 2016, respectively, included in compensation and benefits expense in the consolidated statements of operations. During both the three months ended January 31, 2017 and 2016, the performance related bonus expense, included in compensation and benefits expense was $41.1 million.
Other expenses included in compensation and benefits expense are due to changes in deferred compensation and pension plan liabilities, changes in cash surrender value (CSV) of company owned life insurance (COLI) contracts, amortization of stock compensation awards, payroll taxes and employee insurance benefits.
Restructuring Charges, Net
The Company accounts for its restructuring charges as a liability when the obligations are incurred and records such charges at fair value. Such charges included one-time employee termination benefits and the cost to terminate an office lease including remaining lease payments. Changes in the estimates of the restructuring charges are recorded in the period the change is determined.
8
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
Stock-Based Compensation
The Company has employee compensation plans under which various types of stock-based instruments are granted. These instruments principally include restricted stock units, restricted stock, stock options and an Employee Stock Purchase Plan (ESPP). The Company recognizes compensation expense related to restricted stock units, restricted stock and the estimated fair value of stock options and stock purchases under the ESPP on a straight-line basis over the service period for the entire award.
Recently Adopted Accounting Standards
In April 2015, the Financial Accounting Standards Board (the FASB) issued guidance simplifying the presentation of debt issuance costs. The guidance requires debt issuance costs related to a debt liability to be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, rather than being classified as an asset. The Company adopted this guidance during the first quarter of fiscal 2017 and as a result, $4.2 million of unamortized debt issuance costs associated with its senior secured Credit Agreement were classified as a direct deduction to the term loan as of July 31, 2016, of which $0.9 million was recorded to term loan, current, and $3.3 million was recorded to term loan, non-current. The adoption did not have a material impact on the consolidated financial statements as of April 30, 2016.
In September 2015, the FASB issued guidance requiring an acquirer to recognize adjustments to provisional amounts recorded in an acquisition that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The acquirer is required to record, in the same periods financial statements, the effect on earnings of changes in depreciation, amortization or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. The acquirer is also required to present separately on the face of the income statement or disclose in the footnotes, the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustments had been recognized as of the acquisition date. The Company adopted this guidance during the first quarter of fiscal 2017 and the adoption did not have an impact on the consolidated financial statements of the Company. During the three months ended January 31, 2017, the Company made adjustments to the preliminary purchase price allocation relating to the Legacy Hay acquisition due to tax returns filed for periods prior to the acquisition, that resulted in a decrease to goodwill of $4.6 million, and an increase to income taxes payable and deferred tax assets of $1.8 million and $6.3 million, respectively.
Recently Proposed Accounting Standards
In May 2014, the FASB issued guidance that supersedes revenue recognition requirements regarding contracts with customers to transfer goods or services or for the transfer of nonfinancial assets. Under the new guidance, entities are required to recognize revenue in order to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance provides a five-step analysis to be performed on transactions to determine when and how revenue is recognized. In July 2015, the FASB decided to approve a one-year deferral of the effective date as well as providing an option to early adopt the standard on the original effective date. This new guidance is effective for fiscal years and interim periods within those annual years beginning after December 15, 2017 as opposed to the original effective date of December 15, 2016. The Company will adopt this guidance in its fiscal year beginning May 1, 2018. The Company is currently evaluating the effect this guidance will have on the consolidated financial statements.
In January 2016, the FASB issued guidance on the classification and measurement of financial instruments, which requires that (i) all equity investments, other than equity-method investments, in unconsolidated entities, generally be measured at fair value through earnings and (ii) when the fair value option has been elected for financial liabilities, changes in fair value due to instrument-specific credit risk, be recognized separately in other comprehensive income. Additionally, it changes the disclosure requirements for financial instruments. The new guidance is effective for fiscal years beginning after December 15, 2017, with early adoption permitted for certain provisions. The Company is currently evaluating the effect this guidance will have on the consolidated financial statements.
In February 2016, the FASB issued guidance on accounting for leases that generally requires all leases to be recognized in the consolidated balance sheet. The provisions of the guidance are effective for fiscal years beginning after December 15, 2018; early adoption is permitted. The Company will adopt this guidance in its fiscal year beginning May 1, 2019. The provisions of the guidance are to be applied using a modified retrospective approach. The Company is currently evaluating the effect that this guidance will have on the consolidated financial statements.
9
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
In March 2016, the FASB issued guidance on accounting for certain aspects of share-based payments to employees. The new guidance requires excess tax benefits and tax deficiencies to be recorded in the income statement when the awards vest or are settled. Furthermore, cash flows related to excess tax benefits will no longer be separately classified as a financing activity apart from other income tax cash flows. The guidance also allows companies to repurchase more of an employees shares for tax withholding purposes without triggering liability accounting, clarifying that all cash payments made on an employees behalf for withheld shares should be presented as a financing activity in the consolidated statements of cash flows and provides an accounting policy election to account for forfeitures as they occur. The provisions of the guidance are effective for fiscal years beginning after December 15, 2016; early adoption is permitted. The Company is currently evaluating the effect that this guidance will have on the consolidated financial statements.
In August 2016, the FASB issued guidance on the classification of certain cash receipts and cash payments in the statement of cash flows. The new guidance provides clarification on specific cash flow issues regarding presentation and classification in the statement of cash flows with the objective of reducing the existing diversity in practice. The amendments in this update are effective for reporting periods beginning after December 15, 2017, with early adoption permitted. The provisions of the guidance are to be applied using a retrospective transition method. The adoption of this standard will not have a material impact on the consolidated financial statements.
In January 2017, the FASB issued guidance that clarifies the definition of a business. The new guidance assists a company when evaluating whether transactions should be accounted for as acquisitions (disposals) of assets or businesses. The provisions of the guidance require that if the fair value of the gross assets acquired (or disposed of) is substantially concentrated in a single identifiable asset or a group of similar identifiable assets, then it is not a business. The provisions of the guidance are effective for annual years beginning after December 15, 2017, including interim periods, with early adoption permitted. These provisions of the guidance are to be applied prospectively. The adoption of this standard will not have a material impact on the consolidated financial statements.
2. | Basic and Diluted Earnings Per Share |
Accounting Standards Codification 260, Earnings Per Share, requires companies to treat unvested share-based payment awards that have non-forfeitable rights to dividends prior to vesting as a separate class of securities in calculating earnings per share. We have granted and expect to continue to grant to certain employees under our restricted stock agreements, grants that contain non-forfeitable rights to dividends. Such grants are considered participating securities. Therefore, we are required to apply the two-class method in calculating earnings per share. The two-class method of computing earnings per share is an earnings allocation formula that determines earnings per share for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings. The dilutive effect of participating securities is calculated using the more dilutive of the treasury method or the two-class method.
Basic earnings per common share was computed using the two-class method by dividing basic net earnings attributable to common stockholders by the weighted-average number of common shares outstanding. Diluted earnings per common share was computed using the two-class method by dividing diluted net earnings attributable to common stockholders by the weighted-average number of common shares outstanding plus dilutive common equivalent shares. Dilutive common equivalent shares include all in-the-money outstanding options or other contracts to issue common stock as if they were exercised or converted. Financial instruments that are not in the form of common stock, but when converted into common stock increase earnings per share are anti-dilutive, and are not included in the computation of diluted earnings per share.
During the three and nine months ended January 31, 2017, restricted stock awards of 0.5 million and 0.6 million were outstanding, respectively, but not included in the computation of diluted earnings per share because they were anti-dilutive. During the three and nine months ended January 31, 2016, restricted stock awards of 1.5 million and 0.5 million were outstanding, respectively, but not included in the computation of diluted earnings per share because they were anti-dilutive.
10
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
The following table summarizes basic and diluted earnings per common share attributable to common stockholders:
Three Months Ended January 31, |
Nine Months Ended January 31, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Net income (loss) attributable to Korn/Ferry International |
$ | 23,897 | $ | (15,995 | ) | $ | 57,257 | $ | 25,058 | |||||||
Less: distributed and undistributed earnings to nonvested restricted stockholders |
227 | 54 | 505 | 235 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic net earnings (loss) attributable to common stockholders |
23,670 | (16,049 | ) | 56,752 | 24,823 | |||||||||||
Add: undistributed earnings to nonvested restricted stockholders |
172 | | 356 | 83 | ||||||||||||
Less: reallocation of undistributed earnings to nonvested restricted stockholders |
171 | | 353 | 82 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted net earnings (loss) attributable to common stockholders |
$ | 23,671 | $ | (16,049 | ) | $ | 56,755 | $ | 24,824 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average common shares outstanding: |
||||||||||||||||
Basic weighted-average number of common shares outstanding |
56,173 | 54,003 | 56,325 | 51,159 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Restricted stock |
505 | | 540 | 459 | ||||||||||||
Stock options |
20 | | 24 | 53 | ||||||||||||
ESPP |
4 | | 28 | 12 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted weighted-average number of common shares outstanding |
56,702 | 54,003 | 56,917 | 51,683 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net earnings (loss) per common share: |
||||||||||||||||
Basic earnings (loss) per share |
$ | 0.42 | $ | (0.30 | ) | $ | 1.01 | $ | 0.49 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings (loss) per share |
$ | 0.42 | $ | (0.30 | ) | $ | 1.00 | $ | 0.48 | |||||||
|
|
|
|
|
|
|
|
3. | Stockholders Equity |
The following table summarizes the changes in stockholders equity for the three months ended January 31, 2017:
Total Korn/Ferry International Stockholders Equity |
Noncontrolling Interest |
Total Stockholders Equity |
||||||||||
(in thousands) | ||||||||||||
Balance as of October 31, 2016 |
$ | 1,050,553 | $ | 3,591 | $ | 1,054,144 | ||||||
Comprehensive income (loss): |
||||||||||||
Net income |
23,897 | 481 | 24,378 | |||||||||
Foreign currency translation adjustments |
(1,321 | ) | (262 | ) | (1,583 | ) | ||||||
Deferred compensation and pension plan adjustments, net of tax |
465 | | 465 | |||||||||
Dividends paid to shareholders |
(5,796 | ) | | (5,796 | ) | |||||||
Dividends paid to noncontrolling interest |
| (1,229 | ) | (1,229 | ) | |||||||
Purchase of stock |
(9,578 | ) | | (9,578 | ) | |||||||
Issuance of stock |
2,778 | | 2,778 | |||||||||
Stock-based compensation |
4,406 | | 4,406 | |||||||||
Tax benefit from exercise of stock options and vesting of restricted stock |
17 | | 17 | |||||||||
|
|
|
|
|
|
|||||||
Balance as of January 31, 2017 |
$ | 1,065,421 | $ | 2,581 | $ | 1,068,002 | ||||||
|
|
|
|
|
|
11
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
The following table summarizes the changes in stockholders equity for the nine months ended January 31, 2017:
Total Korn/Ferry International Stockholders Equity |
Noncontrolling Interest |
Total Stockholders Equity |
||||||||||
(in thousands) | ||||||||||||
Balance as of April 30, 2016 |
$ | 1,045,300 | $ | 2,001 | $ | 1,047,301 | ||||||
Comprehensive income (loss): |
||||||||||||
Net income |
57,257 | 2,245 | 59,502 | |||||||||
Foreign currency translation adjustments |
(19,580 | ) | (436 | ) | (20,016 | ) | ||||||
Deferred compensation and pension plan adjustments, net of tax |
1,392 | | 1,392 | |||||||||
Dividends paid to shareholders |
(17,546 | ) | | (17,546 | ) | |||||||
Dividends paid to noncontrolling interest |
| (1,229 | ) | (1,229 | ) | |||||||
Purchase of stock |
(20,695 | ) | | (20,695 | ) | |||||||
Issuance of stock |
5,746 | | 5,746 | |||||||||
Stock-based compensation |
13,497 | | 13,497 | |||||||||
Tax benefit from exercise of stock options and vesting of restricted stock |
50 | | 50 | |||||||||
|
|
|
|
|
|
|||||||
Balance as of January 31, 2017 |
$ | 1,065,421 | $ | 2,581 | $ | 1,068,002 | ||||||
|
|
|
|
|
|
4. | Comprehensive Income (Loss) |
Comprehensive income (loss) is comprised of net income (loss) and all changes to stockholders equity, except those changes resulting from investments by stockholders (changes in paid in capital) and distributions to stockholders (dividends) and is reported in the accompanying consolidated statements of comprehensive income (loss). Accumulated other comprehensive loss, net of taxes, is recorded as a component of stockholders equity.
The components of accumulated other comprehensive loss were as follows:
January 31, 2017 |
April 30, 2016 |
|||||||
(in thousands) | ||||||||
Foreign currency translation adjustments |
$ | (55,919 | ) | $ | (36,339 | ) | ||
Deferred compensation and pension plan adjustments, net of tax |
(20,180 | ) | (21,572 | ) | ||||
|
|
|
|
|||||
Accumulated other comprehensive loss, net |
$ | (76,099 | ) | $ | (57,911 | ) | ||
|
|
|
|
The following table summarizes the changes in each component of accumulated other comprehensive income (loss) for the three months ended January 31, 2017:
Foreign Currency Translation |
Deferred Compensation and Pension Plans (1) |
Unrealized Gains (Losses) on Marketable Securities |
Accumulated Other Comprehensive Income/(Loss) |
|||||||||||||
(in thousands) | ||||||||||||||||
Balance as of October 31, 2016 |
$ | (54,598 | ) | $ | (20,645 | ) | $ | | $ | (75,243 | ) | |||||
Unrealized losses arising during the period |
(1,321 | ) | | | (1,321 | ) | ||||||||||
Reclassification of realized net losses to net income |
| 465 | | 465 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance as of January 31, 2017 |
$ | (55,919 | ) | $ | (20,180 | ) | $ | | $ | (76,099 | ) | |||||
|
|
|
|
|
|
|
|
12
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
The following table summarizes the changes in each component of accumulated other comprehensive income (loss) for the nine months ended January 31, 2017:
Foreign Currency Translation |
Deferred Compensation and Pension Plans (1) |
Unrealized Gains (Losses) on Marketable Securities |
Accumulated Other Comprehensive Income/(Loss) |
|||||||||||||
(in thousands) | ||||||||||||||||
Balance as of April 30, 2016 |
$ | (36,339 | ) | $ | (21,572 | ) | $ | | $ | (57,911 | ) | |||||
Unrealized losses arising during the period |
(19,580 | ) | | | (19,580 | ) | ||||||||||
Reclassification of realized net losses to net income |
| 1,392 | | 1,392 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance as of January 31, 2017 |
$ | (55,919 | ) | $ | (20,180 | ) | $ | | $ | (76,099 | ) | |||||
|
|
|
|
|
|
|
|
(1) | The tax effect on the reclassifications of realized net losses was $0.3 million and $0.9 million for the three and nine months ended January 31, 2017, respectively. |
The following table summarizes the changes in each component of accumulated other comprehensive income (loss) for the three months ended January 31, 2016:
Foreign Currency Translation |
Deferred Compensation and Pension Plans (1) |
Unrealized Gains (Losses) on Marketable Securities |
Accumulated Other Comprehensive Income/(Loss) |
|||||||||||||
(in thousands) | ||||||||||||||||
Balance as of October 31, 2015 |
$ | (37,902 | ) | $ | (18,813 | ) | $ | | $ | (56,715 | ) | |||||
Unrealized losses arising during the period |
(11,447 | ) | | | (11,447 | ) | ||||||||||
Reclassification of realized net losses to net income |
| 447 | | 447 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance as of January 31, 2016 |
$ | (49,349 | ) | $ | (18,366 | ) | $ | | $ | (67,715 | ) | |||||
|
|
|
|
|
|
|
|
The following table summarizes the changes in each component of accumulated other comprehensive income (loss) for the nine months ended January 31, 2016:
Foreign Currency Translation |
Deferred Compensation and Pension Plans (1) |
Unrealized Gains (Losses) on Marketable Securities |
Accumulated Other Comprehensive Income/(Loss) |
|||||||||||||
(in thousands) | ||||||||||||||||
Balance as of April 30, 2015 |
$ | (20,919 | ) | $ | (19,708 | ) | $ | 4 | $ | (40,623 | ) | |||||
Unrealized losses arising during the period |
(28,430 | ) | | (4 | ) | (28,434 | ) | |||||||||
Reclassification of realized net losses to net income |
| 1,342 | | 1,342 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance as of January 31, 2016 |
$ | (49,349 | ) | $ | (18,366 | ) | $ | | $ | (67,715 | ) | |||||
|
|
|
|
|
|
|
|
(1) | The tax effect on the reclassifications of realized net losses was $0.3 million and $0.9 million for the three and nine months ended January 31, 2016, respectively. |
13
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
5. | Employee Stock Plans |
Stock-Based Compensation
The following table summarizes the components of stock-based compensation expense recognized in the Companys consolidated statements of operations for the periods indicated:
Three Months Ended January 31, |
Nine Months Ended January 31, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(in thousands) | ||||||||||||||||
Restricted stock |
$ | 4,406 | $ | 4,399 | $ | 13,497 | $ | 13,131 | ||||||||
ESPP |
175 | 127 | 604 | 391 | ||||||||||||
Stock options |
| | | 17 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total stock-based compensation expense, pre-tax |
4,581 | 4,526 | 14,101 | 13,539 | ||||||||||||
Tax benefit from stock-based compensation expense |
(1,111 | ) | (1,989 | ) | (3,778 | ) | (4,857 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total stock-based compensation expense, net of tax |
$ | 3,470 | $ | 2,537 | $ | 10,323 | $ | 8,682 | ||||||||
|
|
|
|
|
|
|
|
Stock Incentive Plans
At the Companys 2016 Annual Meeting of Stockholders, held on October 6, 2016, the Companys stockholders approved an amendment and restatement to the Korn/Ferry International Amended and Restated 2008 Stock Incentive Plan (the 2016 amendment and restatement being the The Third A&R 2008 Plan), which among other things, increased the number of shares under the plan by 5,500,000 shares increasing the current maximum number of shares that may be issued under the plan to 11,200,000 shares, subject to certain changes in the Companys capital structure and other extraordinary events. The Third A&R 2008 Plan provides for the grant of awards to eligible participants, designated as either nonqualified or incentive stock options, restricted stock and restricted stock units, any of which may be performance-based or market-based, and incentive bonuses, which may be paid in cash or a combination thereof. Under the Third A&R 2008 Plan, the ability to issue full-value awards is limited by requiring full-value stock awards to count 2.3 times as much as stock options.
Restricted Stock
The Company grants time-based restricted stock awards to executive officers and other senior employees generally vesting over a three to four year period. In addition, certain key management members typically receive time-based restricted stock awards upon commencement of employment and may receive them annually in conjunction with the Companys performance review. Time-based restricted stock awards are granted at a price equal to fair value, which is determined based on the closing price of the Companys common stock on the grant date. The Company recognizes compensation expense for time-based restricted stock awards on a straight-line basis over the vesting period.
The Company also grants market-based and performance-based restricted stock units to executive officers and other senior employees. The market-based units vest after three years depending upon the Companys total stockholder return over the three-year performance period relative to other companies in its selected peer group. The fair value of these market-based restricted stock units are determined by using extensive market data that is based on historical Company and peer group information. The Company recognizes compensation expense for market-based restricted stock units on a straight-line basis over the vesting period.
Performance-based restricted stock units vest after three years depending upon the Company meeting certain objectives that are set at the time the restricted stock unit is issued. Performance-based restricted stock units are granted at a price equal to the fair value, which is determined based on the closing price of the Companys common stock on the grant date. At the end of each reporting period, the Company estimates the number of restricted stock units expected to vest, based on the probability that certain performance objectives will be met, exceeded, or fall below target levels, and the Company takes into account these estimates when calculating the expense for the period.
14
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
Restricted stock activity during the nine months ended January 31, 2017 is summarized below:
Shares | Weighted- Average Grant Date Fair Value |
|||||||
(in thousands, except per share data) | ||||||||
Non-vested, April 30, 2016 |
1,506 | $ | 34.12 | |||||
Granted |
804 | $ | 16.64 | |||||
Vested |
(713 | ) | $ | 23.80 | ||||
Forfeited/expired |
(22 | ) | $ | 25.88 | ||||
|
|
|||||||
Non-vested, January 31, 2017 |
1,575 | $ | 30.59 | |||||
|
|
As of January 31, 2017, there were 0.6 million shares and 0.1 million shares outstanding relating to market-based and performance-based restricted stock units, respectively, with total unrecognized compensation totaling $6.4 million and $7.3 million, respectively.
As of January 31, 2017, there was $31.6 million of total unrecognized compensation cost related to all non-vested awards of restricted stock, which is expected to be recognized over a weighted-average period of 2.4 years. During the three and nine months ended January 31, 2017, 7,151 shares and 193,668 shares of restricted stock totaling $0.2 million and $4.4 million, respectively, were repurchased by the Company, at the option of the employee, to pay for taxes related to vesting of restricted stock. During the three and nine months ended January 31, 2016, 3,352 shares and 192,116 shares of restricted stock totaling $0.1 million and $6.8 million, respectively, were repurchased by the Company, at the option of the employee, to pay for taxes related to vesting of restricted stock.
Employee Stock Purchase Plan
The Company has an ESPP that, in accordance with Section 423 of the Internal Revenue Code, allows eligible employees to authorize payroll deductions of up to 15% of their salary to purchase shares of the Companys common stock at 85% of the fair market price of the common stock on the last day of the enrollment period. Employees may not purchase more than $25,000 in stock during any calendar year. The maximum number of shares that may be issued under the ESPP is 3.0 million shares. During the three and nine months ended January 31, 2017, employees purchased 93,130 shares at $25.01 per share and 207,141 shares at $20.93 per share, respectively. During the three and nine months ended January 31, 2016, employees purchased 50,801 shares at $28.20 per share and 95,135 shares at $28.83 per share, respectively. As of January 31, 2017, the ESPP had approximately 1.3 million shares remaining available for future issuance.
Common Stock
During the three and nine months ended January 31, 2017, the Company issued 2,510 shares and 46,600 shares of common stock, respectively, as a result of the exercise of stock options, with cash proceeds from the exercise of $0.03 million and $0.6 million, respectively. During the three and nine months ended January 31, 2016, the Company issued 3,650 shares and 84,148 shares of common stock, respectively, as a result of the exercise of stock options, with cash proceeds from the exercise of $0.1 million and $1.3 million, respectively.
During the three and nine months ended January 31, 2017, the Company repurchased 383,598 shares and 719,098 shares of the Companys common stock for $9.4 million and $16.3 million, respectively. No shares were repurchased during the three and nine months ended January 31, 2016, other than to satisfy minimum tax withholding requirements upon the vesting of restricted stock as described above.
15
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
6. | Financial Instruments |
The following tables show the Companys cash, trading securities and foreign currency forward contracts cost, gross unrealized gains, gross unrealized losses and fair value by significant category recorded as cash and cash equivalents, current portion of current marketable securities, non-current marketable securities, or other accrued liabilities as of January 31, 2017 and April 30, 2016:
January 31, 2017 | ||||||||||||||||||||||||||||||||
Fair Value Measurement | Balance Sheet Classification | |||||||||||||||||||||||||||||||
Cost | Unrealized Gains |
Unrealized Losses |
Fair Value | Cash and Cash Equivalents |
Marketable Securities, Current |
Marketable Securities, Non-current |
Other Accrued Liabilities |
|||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||
Level 1: |
||||||||||||||||||||||||||||||||
Cash |
$ | 154,462 | $ | | $ | | $ | 154,462 | $ | 154,462 | $ | | $ | | $ | | ||||||||||||||||
Money market funds |
196,843 | | | 196,843 | 196,843 | | | | ||||||||||||||||||||||||
Mutual funds (1) |
112,532 | 4,479 | (1,583 | ) | 115,428 | | 4,139 | 111,289 | | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 463,837 | $ | 4,479 | $ | (1,583 | ) | $ | 466,733 | $ | 351,305 | $ | 4,139 | $ | 111,289 | $ | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Level 2: |
||||||||||||||||||||||||||||||||
Foreign currency forward contracts |
$ | | $ | 338 | $ | (902 | ) | $ | (564 | ) | $ | | $ | | $ | | $ | (564 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30, 2016 | ||||||||||||||||||||||||||||||||
Fair Value Measurement | Balance Sheet Classification | |||||||||||||||||||||||||||||||
Cost | Unrealized Gains |
Unrealized Losses |
Fair Value | Cash and Cash Equivalents |
Marketable Securities, Current |
Marketable Securities, Non-current |
Other Accrued Liabilities |
|||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||
Level 1: |
||||||||||||||||||||||||||||||||
Cash |
$ | 155,702 | $ | | $ | | $ | 155,702 | $ | 155,702 | $ | | $ | | $ | | ||||||||||||||||
Money market funds |
117,550 | | | 117,550 | 117,550 | | | | ||||||||||||||||||||||||
Mutual funds (1) |
142,588 | 1,395 | (2,553 | ) | 141,430 | | 11,338 | 130,092 | | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 415,840 | $ | 1,395 | $ | (2,553 | ) | $ | 414,682 | $ | 273,252 | $ | 11,338 | $ | 130,092 | $ | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Level 2: |
||||||||||||||||||||||||||||||||
Foreign currency forward contracts |
$ | | $ | 324 | $ | (1,041 | ) | $ | (717 | ) | $ | | $ | | $ | | $ | (717 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | These investments are held in trust for settlement of the Companys vested and unvested obligations of $135.6 million and $138.8 million as of January 31, 2017 and April 30, 2016, respectively, under the ECAP (see Note 7 Deferred Compensation and Retirement Plans). During the three and nine months ended January 31, 2017, the fair value of the investments increased; therefore, the Company recognized income of $3.9 million and $7.1 million, respectively, which was recorded in other income (loss), net. During the three and nine months ended January 31, 2016, the fair value of the investments decreased; therefore, the Company recognized a loss of $7.1 million and $8.9 million, respectively, which was recorded in other income (loss), net. |
Investments in marketable securities classified as trading are based upon investment selections the employee elects from a pre-determined set of securities in the ECAP and the Company invests in marketable securities to mirror these elections. As of January 31, 2017 and April 30, 2016, the Companys investments in marketable securities classified as trading consist of mutual funds for which market prices are readily available. Investments in marketable securities classified as available-for-sale securities are made based on the Companys investment policy, which restricts the types of investments that can be made. As of January 31, 2017 and April 30, 2016, the Company does not hold marketable securities classified as available-for-sale. During the three and nine months ended January 31, 2016, the Company received $2.0 million and $13.1 million, respectively, in proceeds from maturities of available-for-sale marketable securities.
16
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
Non-Designated Derivatives
The fair value of derivatives not designated as hedge instruments are as follows:
January 31, 2017 |
April 30, 2016 |
|||||||
(in thousands) | ||||||||
Derivative assets: |
||||||||
Foreign currency forward contracts |
$ | 338 | $ | 324 | ||||
Derivative liabilities: |
||||||||
Foreign currency forward contracts |
$ | 902 | $ | 1,041 |
As of January 31, 2017, the total notional amounts of the forward contracts purchased and sold were $27.2 million and $78.2 million, respectively. As of April 30, 2016, the total notional amounts of the forward contracts purchased and sold were $14.5 million and $44.3 million, respectively. The Company recognizes forward contracts as a net asset or net liability on the consolidated balance sheets as such contracts are covered by master netting agreements. During the three and nine months ended January 31, 2017, the Company incurred gains of $1.1 million and $1.3 million, respectively, related to forward contracts, which is recorded in general and administrative expenses in the accompanying consolidated statements of operations. The cash flows related to foreign currency forward contracts are included in net cash used in operating activities.
7. | Deferred Compensation and Retirement Plans |
The Company has several deferred compensation and retirement plans for eligible consultants and vice presidents that provide defined benefits to participants based on the deferral of current compensation or contributions made by the Company subject to vesting and retirement or termination provisions. Among these plans is a defined benefit pension plan for certain Hay Group employees in the United States. The assets of this plan are held separately from the assets of the sponsors in self-administered funds. The plan is funded consistent with local statutory requirements and the Company does not expect to make any contribution to this plan during fiscal 2017. All other defined benefit obligations from other plans are unfunded.
The components of net periodic benefit costs are as follows:
Three Months Ended January 31, |
Nine Months Ended January 31, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(in thousands) | ||||||||||||||||
Service cost |
$ | 1,793 | $ | | $ | 3,981 | $ | | ||||||||
Interest cost |
1,062 | 703 | 3,185 | 2,109 | ||||||||||||
Amortization of actuarial loss |
763 | 730 | 2,289 | 2,192 | ||||||||||||
Expected return on plan assets |
(389 | ) | | (1,169 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net periodic benefit costs |
$ | 3,229 | $ | 1,433 | $ | 8,286 | $ | 4,301 | ||||||||
|
|
|
|
|
|
|
|
The Company purchased COLI contracts insuring the lives of certain employees eligible to participate in the deferred compensation and pension plans as a means of funding benefits under such plans mentioned above that are unfunded. The gross CSV of these contracts of $180.3 million and $175.7 million is offset by outstanding policy loans of $68.4 million in the accompanying consolidated balance sheets as of January 31, 2017 and April 30, 2016, respectively. The CSV value of the underlying COLI investments increased by $0.1 million and $3.3 million during the three and nine months ended January 31, 2017, respectively, and it is recorded as a decrease in compensation and benefits expense in the accompanying consolidated statements of operations. The CSV value of the underlying COLI investments decreased by $1.5 million during the three months ended January 31, 2016, and it is recorded as an increase in compensation and benefits expense in the accompanying consolidated statements of operations. The CSV value of the underlying COLI investments increased by $1.8 million during the nine months ended January 31, 2016, and it is recorded as a decrease in compensation and benefits expense in the accompanying consolidated statements of operations.
17
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
The Company has an ECAP, which is intended to provide certain employees an opportunity to defer salary and/or bonus on a pre-tax basis or make an after-tax contribution. In addition, the Company, as part of its compensation philosophy, makes discretionary contributions into the ECAP and such contributions may be granted to key employees annually based upon employee performance. Certain management and employees may also receive Company ECAP contributions upon commencement of employment. As these contributions vest, the amounts are recorded as a liability in deferred compensation and other retirement plans on the accompanying balance sheet and compensation and benefits on the accompanying consolidated statements of operations. Participants generally vest in Company contributions over a four to five year period.
The ECAP is accounted for whereby the changes in the fair value of the vested amounts owed to the participants are adjusted with a corresponding charge (or credit) to compensation and benefits costs. During the three and nine months ended January 31, 2017, deferred compensation liability increased; therefore, the Company recognized an increase in compensation expense of $4.1 million and $6.7 million, respectively. Offsetting the increase in compensation and benefits expense was an increase in the fair value of marketable securities classified as trading (held in trust to satisfy obligations under the ECAP) of $3.9 million and $7.1 million during the three and nine months ended January 31, 2017, respectively, recorded in other income (loss), net on the consolidated statements of operations. During the three and nine months ended January 31, 2016, deferred compensation liability decreased; therefore, the Company recognized a decrease in compensation expense of $5.3 million and $6.2 million, respectively. Offsetting the decrease in compensation and benefits expense was a decrease in the fair value of marketable securities classified as trading (held in trust to satisfy obligations under the ECAP) of $7.1 million and $8.9 million during the three and nine months ended January 31, 2016, respectively, recorded in other income (loss), net on the consolidated statements of operations (see Note 6 Financial Instruments).
8. | Restructuring Charges, Net |
The Company continued the implementation of the fiscal 2016 restructuring plan in fiscal 2017 in order to integrate the Hay Group entities that were acquired in fiscal 2016 by eliminating redundant positions and operational, general and administrative expenses and consolidating premises. This resulted in restructuring charges of $28.3 million in the nine months ended January 31, 2017, of which $11.5 million relates to severance and $16.8 million relates to consolidation of premises. In the three months ended January 31, 2017, the Company recorded restructuring charges of $3.8 million which relates to the consolidation of office space. Restructuring charges, net was $30.6 million in the three and nine months ended January 31, 2016, of which $29.9 million relates to severance and $0.7 million, relates to consolidation and abandonment of premises.
Changes in the restructuring liability during the three months ended January 31, 2017 are as follows:
Severance | Facilities | Total | ||||||||||
(in thousands) | ||||||||||||
Liability as of October 31, 2016 |
$ | 5,005 | $ | 6,926 | $ | 11,931 | ||||||
Restructuring charges, net |
| 3,801 | 3,801 | |||||||||
Reductions for cash payments |
(1,900 | ) | (2,338 | ) | (4,238 | ) | ||||||
Increase for non-cash charges |
| 584 | 584 | |||||||||
Exchange rate fluctuations |
(71 | ) | 554 | 483 | ||||||||
|
|
|
|
|
|
|||||||
Liability as of January 31, 2017 |
$ | 3,034 | $ | 9,527 | $ | 12,561 | ||||||
|
|
|
|
|
|
Changes in the restructuring liability during the nine months ended January 31, 2017 are as follows:
Severance | Facilities | Total | ||||||||||
(in thousands) | ||||||||||||
Liability as of April 30, 2016 |
$ | 5,293 | $ | 669 | $ | 5,962 | ||||||
Restructuring charges, net |
11,472 | 16,849 | 28,321 | |||||||||
Reductions for cash payments |
(12,905 | ) | (6,308 | ) | (19,213 | ) | ||||||
Reductions for non-cash charges |
| (1,896 | ) | (1,896 | ) | |||||||
Exchange rate fluctuations |
(826 | ) | 213 | (613 | ) | |||||||
|
|
|
|
|
|
|||||||
Liability as of January 31, 2017 |
$ | 3,034 | $ | 9,527 | $ | 12,561 | ||||||
|
|
|
|
|
|
18
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
As of January 31, 2017 and April 30, 2016, the restructuring liability is included in the current portion of other accrued liabilities on the consolidated balance sheets, except for $5.0 million and $0.6 million, respectively, of facilities costs which primarily relate to commitments under operating leases, net of sublease income, which are included in other long-term liabilities.
The restructuring liability by segment is summarized below:
January 31, 2017 | ||||||||||||
Severance | Facilities | Total | ||||||||||
(in thousands) | ||||||||||||
Executive Search |
||||||||||||
North America |
$ | 143 | $ | 216 | $ | 359 | ||||||
Europe, Middle East and Africa (EMEA) |
| 12 | 12 | |||||||||
Asia Pacific |
5 | 1,042 | 1,047 | |||||||||
Latin America |
| 145 | 145 | |||||||||
|
|
|
|
|
|
|||||||
Total Executive Search |
148 | 1,415 | 1,563 | |||||||||
Hay Group |
2,886 | 7,971 | 10,857 | |||||||||
Futurestep |
| 141 | 141 | |||||||||
|
|
|
|
|
|
|||||||
Liability as of January 31, 2017 |
$ | 3,034 | $ | 9,527 | $ | 12,561 | ||||||
|
|
|
|
|
|
April 30, 2016 | ||||||||||||
Severance | Facilities | Total | ||||||||||
(in thousands) | ||||||||||||
Executive Search |
||||||||||||
North America |
$ | | $ | 5 | $ | 5 | ||||||
EMEA |
1,533 | 23 | 1,556 | |||||||||
Asia Pacific |
33 | | 33 | |||||||||
|
|
|
|
|
|
|||||||
Total Executive Search |
1,566 | 28 | 1,594 | |||||||||
Hay Group |
3,727 | 396 | 4,123 | |||||||||
Futurestep |
| 245 | 245 | |||||||||
|
|
|
|
|
|
|||||||
Liability as of April 30, 2016 |
$ | 5,293 | $ | 669 | $ | 5,962 | ||||||
|
|
|
|
|
|
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 three fundamental needs: Talent Strategy, Succession Management, and Leadership Development, 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 Companys chief operating decision makers (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). For the nine months ended January 31, 2017 and 2016 and the three months ended January 31, 2016, Adjusted EBITDA includes a deferred revenue adjustment related to the Legacy Hay acquisition, reflecting revenue
19
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
that 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:
Three Months Ended January 31, 2017 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific | Latin America |
Subtotal | Hay Group | Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 84,827 | $ | 39,147 | $ | 21,012 | $ | 7,835 | $ | 152,821 | $ | 175,662 | $ | 53,435 | $ | | $ | 381,918 | ||||||||||||||||||
Total revenue |
$ | 87,975 | $ | 39,965 | $ | 21,336 | $ | 7,856 | $ | 157,132 | $ | 178,962 | $ | 58,101 | $ | | $ | 394,195 | ||||||||||||||||||
Net income attributable to Korn/Ferry International |
$ | 23,897 | ||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
481 | |||||||||||||||||||||||||||||||||||
Other income, net |
(4,200 | ) | ||||||||||||||||||||||||||||||||||
Interest expense, net |
2,402 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(113 | ) | ||||||||||||||||||||||||||||||||||
Income tax provision |
8,075 | |||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 17,718 | $ | 8,175 | $ | 2,086 | $ | 1,352 | $ | 29,331 | $ | 15,988 | $ | 6,549 | $ | (21,326 | ) | $ | 30,542 | |||||||||||||||||
Depreciation and amortization |
996 | 226 | 268 | (21 | ) | 1,469 | 8,061 | 789 | 1,455 | 11,774 | ||||||||||||||||||||||||||
Other income (loss), net |
316 | 19 | 60 | 61 | 456 | 122 | (2 | ) | 3,624 | 4,200 | ||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
113 | | | | 113 | | | | 113 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
19,143 | 8,420 | 2,414 | 1,392 | 31,369 | 24,171 | 7,336 | (16,247 | ) | 46,629 | ||||||||||||||||||||||||||
Restructuring charges, net |
| | 893 | 309 | 1,202 | 2,519 | 80 | | 3,801 | |||||||||||||||||||||||||||
Integration/acquisition cost |
| | | | | 3,364 | | 1,466 | 4,830 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 19,143 | $ | 8,420 | $ | 3,307 | $ | 1,701 | $ | 32,571 | $ | 30,054 | $ | 7,416 | $ | (14,781 | ) | $ | 55,260 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Three Months Ended January 31, 2016 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific | Latin America |
Subtotal | Hay Group | Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 93,520 | $ | 35,498 | $ | 19,094 | $ | 6,541 | $ | 154,653 | $ | 140,508 | $ | 48,997 | $ | | $ | 344,158 | ||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted fee revenue |
$ | 93,520 | $ | 35,498 | $ | 19,094 | $ | 6,541 | $ | 154,653 | $ | 146,379 | $ | 48,997 | $ | | $ | 350,029 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenue |
$ | 97,097 | $ | 36,417 | $ | 19,603 | $ | 6,545 | $ | 159,662 | $ | 146,079 | $ | 53,138 | $ | | $ | 358,879 | ||||||||||||||||||
Net loss attributable to Korn/Ferry International |
$ | (15,995 | ) | |||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
| |||||||||||||||||||||||||||||||||||
Other loss, net |
7,092 | |||||||||||||||||||||||||||||||||||
Interest expense, net |
372 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(181 | ) | ||||||||||||||||||||||||||||||||||
Income tax benefit |
(5,355 | ) | ||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 28,957 | $ | 1,707 | $ | 2,775 | $ | 1,166 | $ | 34,605 | $ | (21,559 | ) | $ | 6,630 | $ | (33,743 | ) | $ | (14,067 | ) | |||||||||||||||
Depreciation and amortization |
812 | 213 | 235 | 73 | 1,333 | 6,722 | 609 | 1,666 | 10,330 | |||||||||||||||||||||||||||
Other (loss) income, net |
(330 | ) | 77 | (114 | ) | 9 | (358 | ) | 143 | 79 | (6,956 | ) | (7,092 | ) | ||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
26 | | | | 26 | | | 155 | 181 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
29,465 | 1,997 | 2,896 | 1,248 | 35,606 | (14,694 | ) | 7,318 | (38,878 | ) | (10,648 | ) | ||||||||||||||||||||||||
Restructuring charges, net |
484 | 5,866 | 577 | 328 | 7,255 | 23,241 | | 81 | 30,577 | |||||||||||||||||||||||||||
Integration/acquisition cost |
| | | | | 8,413 | | 12,734 | 21,147 | |||||||||||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
Separation costs |
| | | | | | | 744 | 744 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 29,949 | $ | 7,863 | $ | 3,473 | $ | 1,576 | $ | 42,861 | $ | 22,831 | $ | 7,318 | $ | (25,319 | ) | $ | 47,691 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
Nine Months Ended January 31, 2017 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific | Latin America |
Subtotal | Hay Group | Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 259,361 | $ | 109,296 | $ | 60,108 | $ | 26,645 | $ | 455,410 | $ | 539,086 | $ | 164,960 | $ | | $ | 1,159,456 | ||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 3,535 | | | 3,535 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted fee revenue |
$ | 259,361 | $ | 109,296 | $ | 60,108 | $ | 26,645 | $ | 455,410 | $ | 542,621 | $ | 164,960 | $ | | $ | 1,162,991 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenue |
$ | 269,302 | $ | 111,721 | $ | 61,445 | $ | 26,766 | $ | 469,234 | $ | 552,822 | $ | 180,026 | $ | | $ | 1,202,082 | ||||||||||||||||||
Net income attributable to Korn/Ferry International |
$ | 57,257 | ||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
2,245 | |||||||||||||||||||||||||||||||||||
Other income, net |
(7,580 | ) | ||||||||||||||||||||||||||||||||||
Interest expense, net |
8,199 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(221 | ) | ||||||||||||||||||||||||||||||||||
Income tax provision |
21,706 | |||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 60,458 | $ | 21,049 | $ | 6,216 | $ | 5,966 | $ | 93,689 | $ | 31,188 | $ | 21,849 | $ | (65,120 | ) | $ | 81,606 | |||||||||||||||||
Depreciation and amortization |
2,816 | 666 | 757 | 267 | 4,506 | 24,102 | 2,081 | 4,281 | 34,970 | |||||||||||||||||||||||||||
Other income (loss), net |
512 | (37 | ) | 171 | 158 | 804 | 346 | (4 | ) | 6,434 | 7,580 | |||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
221 | | | | 221 | | | | 221 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
64,007 | 21,678 | 7,144 | 6,391 | 99,220 | 55,636 | 23,926 | (54,405 | ) | 124,377 | ||||||||||||||||||||||||||
Restructuring charges, net |
1,706 | 128 | 1,515 | 669 | 4,018 | 24,007 | 80 | 216 | 28,321 | |||||||||||||||||||||||||||
Integration/acquisition cost |
| | | | | 11,993 | | 6,684 | 18,677 | |||||||||||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 3,535 | | | 3,535 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 65,713 | $ | 21,806 | $ | 8,659 | $ | 7,060 | $ | 103,238 | $ | 95,171 | $ | 24,006 | $ | (47,505 | ) | $ | 174,910 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Nine Months Ended January 31, 2016 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific | Latin America |
Subtotal | Hay Group | Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 276,667 | $ | 108,158 | $ | 59,307 | $ | 19,083 | $ | 463,215 | $ | 283,350 | $ | 145,587 | $ | | $ | 892,152 | ||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted fee revenue |
$ | 276,667 | $ | 108,158 | $ | 59,307 | $ | 19,083 | $ | 463,215 | $ | 289,221 | $ | 145,587 | $ | | $ | 898,023 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenue |
$ | 287,694 | $ | 111,097 | $ | 61,210 | $ | 19,095 | $ | 479,096 | $ | 293,511 | $ | 156,946 | $ | | $ | 929,553 | ||||||||||||||||||
Net income attributable to Korn/Ferry International |
$ | 25,058 | ||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
| |||||||||||||||||||||||||||||||||||
Other loss, net |
9,812 | |||||||||||||||||||||||||||||||||||
Interest expense, net |
1,215 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(1,446 | ) | ||||||||||||||||||||||||||||||||||
Income tax provision |
13,211 | |||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 80,524 | $ | 14,912 | $ | 9,668 | $ | 3,644 | $ | 108,748 | $ | (6,286 | ) | $ | 19,715 | $ | (74,327 | ) | $ | 47,850 | ||||||||||||||||
Depreciation and amortization |
2,471 | 810 | 704 | 224 | 4,209 | 14,058 | 1,772 | 4,894 | 24,933 | |||||||||||||||||||||||||||
Other (loss) income, net |
(425 | ) | 227 | (102 | ) | 281 | (19 | ) | (737 | ) | 87 | (9,143 | ) | (9,812 | ) | |||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
252 | | | | 252 | | | 1,194 | 1,446 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
82,822 | 15,949 | 10,270 | 4,149 | 113,190 | 7,035 | 21,574 | (77,382 | ) | 64,417 | ||||||||||||||||||||||||||
Restructuring charges, net |
484 | 5,866 | 577 | 328 | 7,255 | 23,241 | | 81 | 30,577 | |||||||||||||||||||||||||||
Integration/acquisition cost |
| | | | | 12,052 | | 21,763 | 33,815 | |||||||||||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
Separation costs |
| | | | | | | 744 | 744 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 83,306 | $ | 21,815 | $ | 10,847 | $ | 4,477 | $ | 120,445 | $ | 48,199 | $ | 21,574 | $ | (54,794 | ) | $ | 135,424 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
KORN/FERRY INTERNATIONAL AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)
January 31, 2017
10. | Long-Term Debt |
On June 15, 2016, the Company entered into a senior secured $400 million Credit Agreement (the Credit Agreement) with a syndicate of banks and Wells Fargo Bank, National Association as administrative agent (to provide for enhanced financial flexibility and in recognition of the accelerated pace of the Hay Group integration). The Credit Agreement provides for, among other things: (a) a senior secured term loan facility in an aggregate principal amount of $275 million (the Term Facility), (b) a senior secured revolving credit facility (the Revolver and together with the Term Facility, the Credit Facilities) in an aggregate principal amount of $125 million, (c) annual term loan amortization of 7.5%, 7.5%, 10.0%, 10.0%, and 10.0%, with the remaining principal due at maturity, (d) certain customary affirmative and negative covenants, including a maximum consolidated total leverage ratio (as defined below) and a minimum interest coverage ratio, and (e) an expanded definition of permitted add-backs to Adjusted EBITDA in recognition of the accelerated integration actions. The Company drew down $275 million on the new term loan and used $140 million of the proceeds to pay-off the term loan that was outstanding as of April 30, 2016. The remaining funds will be used for working capital and general corporate purposes. As of January 31, 2017, the Company was in compliance with its debt covenants.
At the Companys option, loans issued under the Credit Agreement will bear interest at either LIBOR or an alternate base rate, in each case plus the applicable interest rate margin. The interest rate applicable to loans outstanding under the Credit Facilities may fluctuate between LIBOR plus 1.25% per annum to LIBOR plus 2.00% per annum, in the case of LIBOR borrowings (or between the alternate base rate plus 0.25% per annum and the alternate base rate plus 1.00% per annum, in the alternative), based upon the Companys total funded debt to adjusted EBITDA ratio (as set forth in the Credit Agreement, the consolidated leverage ratio) at such time. In addition, the Company will be required to pay to the lenders a quarterly fee ranging from 0.20% to 0.35% per annum on the average daily unused amount of the Term Facility, based upon the Companys consolidated leverage ratio at such time, and fees relating to the issuance of letters of credit.
Both the Revolver and the Term Facility mature on June 15, 2021, and may be prepaid and terminated early by the Company at any time without premium or penalty (subject to customary LIBOR breakage fees). The Term Facility is payable in quarterly installments with principal payments totaling $10.3 million made during the nine months ended January 31, 2017. As of January 31, 2017, $264.7 million was outstanding under the Term Facility compared to $140.0 million as of April 30, 2016, under the previous Facility. During the three and nine months ended January 31, 2017, the average rate on the Term Facility was 2.06% and 2.29%, respectively.
As of January 31, 2017 and April 30, 2016, the Company had no borrowings under the Revolver. The Company had $3.0 million and $2.8 million of standby letters of credits issued under its long-term debt arrangements as of January 31, 2017 and April 30, 2016, respectively. The Company had a total of $8.0 million and $6.4 million of standby letters of credits with other financial institutions as of January 31, 2017 and April 30, 2016, respectively.
11. | Subsequent Events |
Quarterly Dividend Declaration
On March 6, 2017, the Board of Directors of the Company declared a cash dividend of $0.10 per share with a payment date of April 14, 2017 to holders of the Companys common stock of record at the close of business on March 23, 2017. The declaration and payment of future dividends under the quarterly dividend policy will be at the discretion of the Board of Directors and will depend upon many factors, including the Companys earnings, capital requirements, financial conditions, the terms of the Companys indebtedness and other factors that the Board of Directors may deem to be relevant. The Board may amend, revoke or suspend the dividend policy at any time and for any reason.
22
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
Forward-looking Statements
This Quarterly Report on Form 10-Q may contain certain statements that we believe are, or may be considered to be, forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements generally can be identified by use of statements that include phrases such as believe, expect, anticipate, intend, plan, foresee, may, will, likely, estimates, potential, continue or other similar words or phrases. Similarly, statements that describe our objectives, plans or goals also are forward-looking statements. All of these forward-looking statements are subject to risks and uncertainties that could cause our actual results to differ materially from those contemplated by the relevant forward-looking statement. The principal risk factors that could cause actual performance and future actions to differ materially from the forward-looking statements include, but are not limited to, dependence on attracting and retaining qualified and experienced consultants, maintaining our brand name and professional reputation, potential legal liability and regulatory developments, portability of client relationships, global and local political or economic developments in or affecting countries where we have operations, currency fluctuations in our international operations, risks related to growth, restrictions imposed by off-limits agreements, competition, reliance on information processing systems, cyber security vulnerabilities, limited protection of our intellectual property, our ability to enhance and develop new technology, our ability to successfully recover from a disaster or business continuity problems, employment liability risk, an impairment in the carrying value of goodwill and other intangible assets, 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, alignment of our cost structure, risks related to the integration of recently acquired businesses, the utilization and billing rates of our consultants, seasonality, and the matters disclosed under the heading Risk Factors in the Companys Exchange Act reports, including Item 1A of the Companys Annual Report on Form 10-K for the fiscal year ended April 30, 2016 (Form 10-K). Readers are urged to consider these factors carefully in evaluating the forward-looking statements. The forward-looking statements included in this Quarterly Report on Form 10-Q are made only as of the date of this Quarterly Report on Form 10-Q and we undertake no obligation to publicly update these forward-looking statements to reflect subsequent events or circumstances.
The following presentation of managements discussion and analysis of our financial condition and results of operations should be read together with our consolidated financial statements and related notes included in this Quarterly Report on Form 10-Q. We also make available on the Investor Relations portion of our website at www.kornferry.com earnings slides and other important information, which we encourage you to review.
Executive Summary
Korn/Ferry International (referred to herein as the Company, Korn Ferry, or in the first person notations we, our, and us) is the preeminent global people and organizational advisory firm. Our services include Executive Search, advisory solutions and products through Hay Group (formerly known as Leadership & Talent Consulting (Legacy LTC) which was combined with HG (Luxembourg) S.à.r.l (Legacy Hay) in December 2015) and recruitment for non-executive professionals and recruitment process outsourcing (RPO) through Futurestep. Approximately 73% of the executive searches we performed in fiscal 2016 were for board level, chief executive and other senior executive and general management positions. Our 5,575 executive search clients in fiscal 2016 included many of the worlds largest and most prestigious public and private companies, including approximately 54% of the FORTUNE 500, middle market and emerging growth companies, as well as government and nonprofit organizations. We have built strong client loyalty, with 84% of assignments performed (without giving effect to Legacy Hay assignments) during fiscal 2016 having been on behalf of clients for whom we had conducted assignments in the previous three fiscal years. Approximately 62% of our revenues were generated from clients that utilize multiple lines of business.
23
Superior performance comes from having the right conditions for success in two key areas the organization and its people. Organizational conditions encourage people to put forth their best effort and invest their energy towards achieving the organizations purpose. We can help operationalize a clients complete strategy or address any combination of six broad categories:
Strategy, Execution & Organizational Design |
We establish the conditions for success by clarifying strategy; designing an operating model and organization structure that aligns to it; and defining a high performance culture. We enable strategic change by engaging and motivating people to perform.
| |
Talent Strategy and Work Design |
We map talent strategy to business strategy and help organizations put their plan into action. We help organizations to make sure they have the right people, in the right roles, engaged and enabled to do the right things - both now and in the future.
| |
Rewards and Benefits |
We help organizations align reward with strategy. We help them pay their people fairly for doing the right things - with rewards they value - at a cost the organization can afford.
| |
Assessment and Succession |
We provide actionable, research-backed insight that allows organizations to understand the talent they have, benchmarked against the talent they need to deliver on the business strategy.
Our assessments allow leaders to make the right decisions about their people for today, and to prepare the right leaders to be ready - when and where they are needed - in the future.
| |
Executive Search and Recruitment |
We integrate scientific research with our practical experience and industry-specific expertise to recruit professionals of all levels and functions at organizations across every sector.
| |
Leadership Development |
We combine expertise, science, and proven techniques with forward thinking and creativity to build leadership experiences that help entry- to senior-level leaders grow and deliver superior results.
|
During fiscal 2016, we implemented a restructuring plan in order to rationalize our cost structure in order to eliminate redundant positions and real estate that were created due to the acquisition of Legacy Hay in December 2015. In particular, the majority of our efforts in fiscal 2016 were focused on activities associated with integration of our go-to-market activities, our intellectual property and content, our solution sets and service offerings, and our back office systems and business processes. During the three and nine months ended January 31, 2016, we recorded $30.6 million in restructuring charges with $29.9 million of severance costs and $0.7 million relating to consolidation of premise. We continued to implement this plan during fiscal 2017 and in connection with the plan, recorded $28.3 million of restructuring charges with $11.5 million relating to severance costs and $16.8 million relating to the consolidation of office space during the nine months ended January 31, 2017. In the three months ended January 31, 2017, the Company recorded restructuring charges of $3.8 million which relates to the consolidation of office space.
The Company currently operates in three global business segments: Executive Search, Hay Group and Futurestep. See Note 9 Business Segments, in the Notes to Unaudited Consolidated Financial Statements for discussion of the Companys global business segments. The Company evaluates performance and allocates resources based on the chief operating decision makers 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 and certain separation costs and certain non-cash charges (goodwill, intangible asset and other than temporary impairment). For the nine months ended January 31, 2017, Adjusted EBITDA includes a deferred revenue adjustment related to the Legacy Hay acquisition, reflecting revenue that 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. During the three months ended January 31, 2017, management no longer has adjusted fee revenue. Therefore, the fee revenue adjustment for the nine months ended January 31, 2017 remains unchanged from the first half of fiscal 2017. Adjusted EBITDA and EBITDA are non-GAAP
24
financial measures. They have limitations as analytical tools, should not be viewed as a substitute for financial information determined in accordance with U.S. generally accepted accounting principles (GAAP), and should not be considered in isolation or as a substitute for analysis of the Companys results as reported under GAAP. In addition, they may not necessarily be comparable to non-GAAP performance measures that may be presented by other companies. Management believes the presentation of these non-GAAP financial measures provide meaningful supplemental information regarding Korn Ferrys performance by excluding certain charges, items of income and other items that may not be indicative of Korn Ferrys ongoing operating results. The use of these non-GAAP financial measures facilitate comparisons to Korn Ferrys historical performance and identification of operating trends that may otherwise be distorted by certain charges and other items that may not be indicative of Korn Ferrys ongoing operating results. Korn Ferry includes these non-GAAP financial measures because management believes it is useful to investors in allowing for greater transparency with respect to supplemental information used by management in its evaluation of Korn Ferrys ongoing operations and financial and operational decision-making. The accounting policies for the reportable segments are the same as those described in the summary of significant accounting policies in the accompanying consolidated financial statements, except that the above noted items are excluded from EBITDA to arrive at Adjusted EBITDA. Management further believes that 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.
Similarly, adjusted fee revenue is a non-GAAP financial measure. Adjusted fee revenue is not a measure that substitutes an individually tailored revenue recognition or measurement method for those of GAAP, rather, it is an adjustment for a short period of time that will provide better comparability in the current and future periods. Management believes the presentation of adjusted fee revenue assists management in its evaluation of ongoing operations and provides useful information to investors because it allows investors to make more meaningful period-to-period comparisons of the Companys operating results, to better identify operating trends that may otherwise be distorted by write-offs required under business combination accounting and to perform related trend analysis, and provides a higher degree of transparency of information used by management in its evaluation of Korn Ferrys ongoing operations and financial and operational decision-making.
Fee revenue increased $37.7 million, or 11%, in the three months ended January 31, 2017 to $381.9 million compared to $344.2 million in the three months ended January 31, 2016, with increases in fee revenue in Hay Group and Futurestep, offset by a decrease in Executive Search. During the three months ended January 31, 2017, we recorded operating income of $30.5 million with Executive Search, Hay Group and Futurestep segments contributing $29.3 million, $16.0 million and $6.5 million, respectively, offset by Corporate expenses of $21.3 million. Net income attributable to Korn Ferry during the three months ended January 31, 2017 was $23.9 million compared to a net loss of $16.0 million for the three months ended January 31, 2016, an increase of $39.9 million over the year-ago quarter. Adjusted EBITDA was $55.3 million during the three months ended January 31, 2017 with Executive Search, Hay Group and Futurestep segments contributing $32.6 million, $30.1 million, and $7.4 million, respectively, offset by Corporate expenses net of other income of $14.8 million. Adjusted EBITDA increased $7.6 million during the three months ended January 31, 2017, from Adjusted EBITDA of $47.7 million in the year-ago quarter.
Our cash, cash equivalents and marketable securities increased $52.0 million, or 13%, to $466.7 million at January 31, 2017, compared to $414.7 million at April 30, 2016. This increase is mainly due to the drawdown of $275 million on the new term loan of which $140 million of the proceeds were used to pay-off the term loan that was outstanding as of April 30, 2016 and cash provided by operating activities, offset by bonuses earned in fiscal 2016 and paid during the first quarter of fiscal 2017, $41.6 million in payments for the purchase of fixed assets, $17.5 million in dividends paid during first three quarters of fiscal 2017 and $16.3 million stock repurchases in the open market. As of January 31, 2017, we held marketable securities to settle obligations under our Executive Capital Accumulation Plan (ECAP) with a cost value of $112.5 million and a fair value of $115.4 million. Our vested obligations for which these assets were held in trust totaled $101.3 million as of January 31, 2017 and our unvested obligations totaled $34.3 million.
Our working capital increased by $178.8 million to $366.8 million in the nine months ended January 31, 2017. We believe that cash on hand and funds from operations and other forms of liquidity will be sufficient to meet our anticipated working capital, capital expenditures, general corporate requirements, repayment of the debt obligations incurred in connection with the Legacy Hay acquisition, the retention pool obligations pursuant to the Legacy Hay acquisition and dividend payments under our dividend policy in the next twelve months. We had no outstanding borrowings under our revolving credit facility at January 31, 2017 and April 30, 2016. As of January 31, 2017 and April 30, 2016, there was $3.0 million and $2.8 million of standby letters of credit issued under our long-term debt arrangements, respectively. We have a total of $8.0 million and $6.4 million of standby letters of credits with other financial institutions as of January 31, 2017 and April 30, 2016, respectively.
25
Results of Operations
The following table summarizes the results of our operations as a percentage of fee revenue:
(Numbers may not total exactly due to rounding)
Three Months Ended January 31, |
Nine Months Ended January 31, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Fee revenue |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Reimbursed out-of-pocket engagement expenses |
3.2 | 4.3 | 3.7 | 4.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
103.2 | 104.3 | 103.7 | 104.2 | ||||||||||||
Compensation and benefits |
68.7 | 70.4 | 68.7 | 68.4 | ||||||||||||
General and administrative expenses |
14.9 | 16.7 | 14.3 | 15.6 | ||||||||||||
Reimbursed expenses |
3.2 | 4.3 | 3.7 | 4.2 | ||||||||||||
Cost of services |
4.3 | 5.1 | 4.5 | 4.4 | ||||||||||||
Depreciation and amortization |
3.1 | 3.0 | 3.0 | 2.8 | ||||||||||||
Restructuring charges, net |
1.0 | 8.9 | 2.4 | 3.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
8.0 | (4.1 | ) | 7.0 | 5.4 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
6.4 | % | (4.6 | )% | 5.1 | % | 2.8 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to Korn/Ferry International |
6.3 | % | (4.6 | )% | 4.9 | % | 2.8 | % | ||||||||
|
|
|
|
|
|
|
|
The following tables summarize the results of our operations by business segment:
(Numbers may not total exactly due to rounding)
Three Months Ended January 31, | Nine Months Ended January 31, | |||||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||||||
Dollars | % | Dollars | % | Dollars | % | Dollars | % | |||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||
Fee revenue |
||||||||||||||||||||||||||||||||
Executive Search: |
||||||||||||||||||||||||||||||||
North America |
$ | 84,827 | 22.2 | % | $ | 93,520 | 27.2 | % | $ | 259,361 | 22.4 | % | $ | 276,667 | 31.0 | % | ||||||||||||||||
EMEA |
39,147 | 10.3 | 35,498 | 10.3 | 109,296 | 9.4 | 108,158 | 12.1 | ||||||||||||||||||||||||
Asia Pacific |
21,012 | 5.5 | 19,094 | 5.5 | 60,108 | 5.2 | 59,307 | 6.7 | ||||||||||||||||||||||||
Latin America |
7,835 | 2.0 | 6,541 | 1.9 | 26,645 | 2.3 | 19,083 | 2.1 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total Executive Search |
152,821 | 40.0 | 154,653 | 44.9 | 455,410 | 39.3 | 463,215 | 51.9 | ||||||||||||||||||||||||
Hay Group |
175,662 | 46.0 | 140,508 | 40.8 | 539,086 | 46.5 | 283,350 | 31.8 | ||||||||||||||||||||||||
Futurestep |
53,435 | 14.0 | 48,997 | 14.3 | 164,960 | 14.2 | 145,587 | 16.3 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total fee revenue |
381,918 | 100.0 | % | 344,158 | 100.0 | % | 1,159,456 | 100.0 | % | 892,152 | 100.0 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reimbursed out-of-pocket engagement expenses |
12,277 | 14,721 | 42,626 | 37,401 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Total revenue |
$ | 394,195 | $ | 358,879 | $ | 1,202,082 | $ | 929,553 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Three Months Ended January 31, | Nine Months Ended January 31, | |||||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||||||
Dollars | Margin (1) | Dollars | Margin (1) |
Dollars | Margin (1) | Dollars | Margin (1) |
|||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||
Operating Income (Loss) |
||||||||||||||||||||||||||||||||
Executive Search: |
||||||||||||||||||||||||||||||||
North America |
$ | 17,718 | 20.9 | % | $ | 28,957 | 31.0 | % | $ | 60,458 | 23.3 | % | $ | 80,524 | 29.1 | % | ||||||||||||||||
EMEA |
8,175 | 20.9 | 1,707 | 4.8 | 21,049 | 19.3 | 14,912 | 13.8 | ||||||||||||||||||||||||
Asia Pacific |
2,086 | 9.9 | 2,775 | 14.5 | 6,216 | 10.3 | 9,668 | 16.3 | ||||||||||||||||||||||||
Latin America |
1,352 | 17.3 | 1,166 | 17.8 | 5,966 | 22.4 | 3,644 | 19.1 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total Executive Search |
29,331 | 19.2 | 34,605 | 22.4 | 93,689 | 20.6 | 108,748 | 23.5 | ||||||||||||||||||||||||
Hay Group |
15,988 | 9.1 | (21,559 | ) | (15.3 | ) | 31,188 | 5.8 | (6,286 | ) | (2.2 | ) | ||||||||||||||||||||
Futurestep |
6,549 | 12.3 | 6,630 | 13.5 | 21,849 | 13.2 | 19,715 | 13.5 | ||||||||||||||||||||||||
Corporate |
(21,326 | ) | | (33,743 | ) | | (65,120 | ) | | (74,327 | ) | | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total operating income (loss) |
$ | 30,542 | 8.0 | % | $ | (14,067 | ) | (4.1 | )% | $ | 81,606 | 7.0 | % | $ | 47,850 | 5.4 | % | |||||||||||||||
|
|
|
|
|
|
|
|
(1) | Margin calculated as a percentage of fee revenue by business segment. |
26
Three Months Ended January 31, 2017 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific |
Latin America |
Subtotal | Hay Group |
Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 84,827 | $ | 39,147 | $ | 21,012 | $ | 7,835 | $ | 152,821 | $ | 175,662 | $ | 53,435 | $ | | $ | 381,918 | ||||||||||||||||||
Total revenue |
$ | 87,975 | $ | 39,965 | $ | 21,336 | $ | 7,856 | $ | 157,132 | $ | 178,962 | $ | 58,101 | $ | | $ | 394,195 | ||||||||||||||||||
Net income attributable to Korn/Ferry International |
$ | 23,897 | ||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
481 | |||||||||||||||||||||||||||||||||||
Other income, net |
(4,200 | ) | ||||||||||||||||||||||||||||||||||
Interest expense, net |
2,402 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(113 | ) | ||||||||||||||||||||||||||||||||||
Income tax provision |
8,075 | |||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 17,718 | $ | 8,175 | $ | 2,086 | $ | 1,352 | $ | 29,331 | $ | 15,988 | $ | 6,549 | $ | (21,326 | ) | (30,542 | ) | |||||||||||||||||
Depreciation and amortization |
996 | 226 | 268 | (21 | ) | 1,469 | 8,061 | 789 | 1,455 | 11,774 | ||||||||||||||||||||||||||
Other income (loss), net |
316 | 19 | 60 | 61 | 456 | 122 | (2 | ) | 3,624 | 4,200 | ||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
113 | | | | 113 | | | | 113 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
19,143 | 8,420 | 2,414 | 1,392 | 31,369 | 24,171 | 7,336 | (16,247 | ) | 46,629 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Restructuring charges, net |
| | 893 | 309 | 1,202 | 2,519 | 80 | | 3,801 | |||||||||||||||||||||||||||
Integration/acquisition cost |
| | | | | 3,364 | | 1,466 | 4,830 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 19,143 | $ | 8,420 | $ | 3,307 | $ | 1,701 | $ | 32,571 | $ | 30,054 | $ | 7,416 | $ | (14,781 | ) | $ | 55,260 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA margin |
22.6 | % | 21.5 | % | 15.7 | % | 21.7 | % | 21.3 | % | 17.1 | % | 13.9 | % | 14.5 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Three Months Ended January 31, 2016 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific |
Latin America |
Subtotal | Hay Group |
Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 93,520 | $ | 35,498 | $ | 19,094 | $ | 6,541 | $ | 154,653 | $ | 140,508 | $ | 48,997 | $ | | $ | 344,158 | ||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted fee revenue |
$ | 93,520 | $ | 35,498 | $ | 19,094 | $ | 6,541 | $ | 154,653 | $ | 146,379 | $ | 48,997 | $ | | $ | 350,029 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenue |
$ | 97,097 | $ | 36,417 | $ | 19,603 | $ | 6,545 | $ | 159,662 | $ | 146,079 | $ | 53,138 | $ | | $ | 358,879 | ||||||||||||||||||
Net loss attributable to Korn/Ferry International |
$ | (15,995 | ) | |||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
| |||||||||||||||||||||||||||||||||||
Other loss, net |
7,092 | |||||||||||||||||||||||||||||||||||
Interest expense, net |
372 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(181 | ) | ||||||||||||||||||||||||||||||||||
Income tax benefit |
(5,355 | ) | ||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 28,957 | $ | 1,707 | $ | 2,775 | $ | 1,166 | $ | 34,605 | $ | (21,559 | ) | $ | 6,630 | $ | (33,743 | ) | (14,067 | ) | ||||||||||||||||
Depreciation and amortization |
812 | 213 | 235 | 73 | 1,333 | 6,722 | 609 | 1,666 | 10,330 | |||||||||||||||||||||||||||
Other (loss) income, net |
(330 | ) | 77 | (114 | ) | 9 | (358 | ) | 143 | 79 | (6,956 | ) | (7,092 | ) | ||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
26 | | | | 26 | | | 155 | 181 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
29,465 | 1,997 | 2,896 | 1,248 | 35,606 | (14,694 | ) | 7,318 | (38,878 | ) | (10,648 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Restructuring charges, net |
484 | 5,866 | 577 | 328 | 7,255 | 23,241 | | 81 | 30,577 | |||||||||||||||||||||||||||
Integration/acquisition cost |
| | | | | 8,413 | | 12,734 | 21,147 | |||||||||||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
Separation costs |
| | | | | | | 744 | 744 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 29,949 | $ | 7,863 | $ | 3,473 | $ | 1,576 | $ | 42,861 | $ | 22,831 | $ | 7,318 | $ | (25,319 | ) | $ | 47,691 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA margin |
32.0 | % | 22.2 | % | 18.2 | % | 24.1 | % | 27.7 | % | 15.6 | % | 14.9 | % | 13.6 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
Nine Months Ended January 31, 2017 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific |
Latin America |
Subtotal | Hay Group |
Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 259,361 | $ | 109,296 | $ | 60,108 | $ | 26,645 | $ | 455,410 | $ | 539,086 | $ | 164,960 | $ | | $ | 1,159,456 | ||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 3,535 | | | 3,535 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted fee revenue |
$ | 259,361 | $ | 109,296 | $ | 60,108 | $ | 26,645 | $ | 455,410 | $ | 542,621 | $ | 164,960 | $ | | $ | 1,162,991 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenue |
$ | 269,302 | $ | 111,721 | $ | 61,445 | $ | 26,766 | $ | 469,234 | $ | 552,822 | $ | 180,026 | $ | | $ | 1,202,082 | ||||||||||||||||||
Net income attributable to Korn/Ferry International |
$ | 57,257 | ||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
2,245 | |||||||||||||||||||||||||||||||||||
Other income, net |
(7,580 | ) | ||||||||||||||||||||||||||||||||||
Interest expense, net |
8,199 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(221 | ) | ||||||||||||||||||||||||||||||||||
Income tax provision |
21,706 | |||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 60,458 | $ | 21,049 | $ | 6,216 | $ | 5,966 | $ | 93,689 | $ | 31,188 | $ | 21,849 | $ | (65,120 | ) | $ | 81,606 | |||||||||||||||||
Depreciation and amortization |
2,816 | 666 | 757 | 267 | 4,506 | 24,102 | 2,081 | 4,281 | 34,970 | |||||||||||||||||||||||||||
Other income (loss), net |
512 | (37 | ) | 171 | 158 | 804 | 346 | (4 | ) | 6,434 | 7,580 | |||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
221 | | | | 221 | | | | 221 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
64,007 | 21,678 | 7,144 | 6,391 | 99,220 | 55,636 | 23,926 | (54,405 | ) | 124,377 | ||||||||||||||||||||||||||
Restructuring charges, net |
1,706 | 128 | 1,515 | 669 | 4,018 | 24,007 | 80 | 216 | 28,321 | |||||||||||||||||||||||||||
Integration/acquisition costs |
| | | | | 11,993 | | 6,684 | 18,677 | |||||||||||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 3,535 | | | 3,535 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 65,713 | $ | 21,806 | $ | 8,659 | $ | 7,060 | $ | 103,238 | $ | 95,171 | $ | 24,006 | $ | (47,505 | ) | $ | 174,910 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA margin |
25.3 | % | 20.0 | % | 14.4 | % | 26.5 | % | 22.7 | % | 17.5 | % | 14.6 | % | 15.0 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Nine Months Ended January 31, 2016 | ||||||||||||||||||||||||||||||||||||
Executive Search | ||||||||||||||||||||||||||||||||||||
North America |
EMEA | Asia Pacific |
Latin America |
Subtotal | Hay Group |
Futurestep | Corporate | Consolidated | ||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||
Fee revenue |
$ | 276,667 | $ | 108,158 | $ | 59,307 | $ | 19,083 | $ | 463,215 | $ | 283,350 | $ | 145,587 | $ | | $ | 892,152 | ||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted fee revenue |
$ | 276,667 | $ | 108,158 | $ | 59,307 | $ | 19,083 | $ | 463,215 | $ | 289,221 | $ | 145,587 | $ | | $ | 898,023 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total revenue |
$ | 287,694 | $ | 111,097 | $ | 61,210 | $ | 19,095 | $ | 479,096 | $ | 293,511 | $ | 156,946 | $ | | $ | 929,553 | ||||||||||||||||||
Net income attributable to Korn/Ferry International |
$ | 25,058 | ||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
| |||||||||||||||||||||||||||||||||||
Other loss, net |
9,812 | |||||||||||||||||||||||||||||||||||
Interest expense, net |
1,215 | |||||||||||||||||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
(1,446 | ) | ||||||||||||||||||||||||||||||||||
Income tax provision |
13,211 | |||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
Operating income (loss) |
$ | 80,524 | $ | 14,912 | $ | 9,668 | $ | 3,644 | $ | 108,748 | $ | (6,286 | ) | $ | 19,715 | $ | (74,327 | ) | 47,850 | |||||||||||||||||
Depreciation and amortization |
2,471 | 810 | 704 | 224 | 4,209 | 14,058 | 1,772 | 4,894 | 24,933 | |||||||||||||||||||||||||||
Other (loss) income, net |
(425 | ) | 227 | (102 | ) | 281 | (19 | ) | (737 | ) | 87 | (9,143 | ) | (9,812 | ) | |||||||||||||||||||||
Equity in earnings of unconsolidated subsidiaries, net |
252 | | | | 252 | | | 1,194 | 1,446 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
EBITDA |
82,822 | 15,949 | 10,270 | 4,149 | 113,190 | 7,035 | 21,574 | (77,382 | ) | 64,417 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Restructuring charges, net |
484 | 5,866 | 577 | 328 | 7,255 | 23,241 | | 81 | 30,577 | |||||||||||||||||||||||||||
Integration/acquisition cost |
| | | | | 12,052 | | 21,763 | 33,815 | |||||||||||||||||||||||||||
Deferred revenue adjustment due to acquisition |
| | | | | 5,871 | | | 5,871 | |||||||||||||||||||||||||||
Separation costs |
| | | | | | | 744 | 744 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA |
$ | 83,306 | $ | 21,815 | $ | 10,847 | $ | 4,477 | $ | 120,445 | $ | 48,199 | $ | 21,574 | $ | (54,794 | ) | $ | 135,424 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted EBITDA margin |
30.1 | % | 20.2 | % | 18.3 | % | 23.5 | % | 26.0 | % | 16.7 | % | 14.8 | % | 15.1 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
Three Months Ended January 31, 2017 Compared to Three Months Ended January 31, 2016
Fee Revenue
Fee Revenue. Fee revenue went up by $37.7 million, or 11.0%, to $381.9 million in the three months ended January 31, 2017 compared to $344.2 million in the year-ago quarter. Exchange rates unfavorably impacted fee revenue by $8.0 million, or 2%, in the three months ended January 31, 2017 compared to the year-ago quarter. The higher fee revenue was attributable to growth in Hay Group and Futurestep, while fee revenue in Executive Search declined slightly. The increase in Hay Group was primarily due to the Legacy Hay acquisition that was completed on December 1, 2015, as such, the year-ago quarter includes only two months of fee revenue from the acquisition.
Executive Search. Executive Search reported fee revenue of $152.8 million in the three months ended January 31, 2017 compared to $154.6 million in the year-ago quarter. As detailed below, Executive Search fee revenue was lower in North America, offset by higher fee revenue in the EMEA, Asia Pacific, and Latin America regions in the three months ended January 31, 2017 as compared to the year-ago quarter. Exchange rates unfavorably impacted fee revenue by $3.6 million, or 2%, in the three months ended January 31, 2017, when compared to the year-ago quarter.
North America reported fee revenue of $84.8 million, a decrease of $8.7 million, or 9%, in the three months ended January 31, 2017 compared to $93.5 million in the year-ago quarter. North Americas fee revenue was lower due to a 8% decrease in the weighted-average fees billed per engagement and a 2% decrease in the number of engagements billed during the three months ended January 31, 2017 compared to the year-ago quarter. The overall decrease in fee revenue was driven by the decline in the life sciences/healthcare, education/non-profit, consumer goods and technology sectors as compared to the year-ago quarter, partially offset by a growth in the industrial sector. Exchange rates favorably impacted fee revenue by $0.1 million in the three months ended January 31, 2017, when compared to the year-ago quarter.
EMEA reported fee revenue of $39.1 million, an increase of $3.7 million, or 10%, in the three months ended January 31, 2017 compared to $35.4 million in the year-ago quarter. Exchange rates unfavorably impacted fee revenue by $3.4 million, or 10%, in the three months ended January 31, 2017, when compared to the year-ago quarter. The rest of the change in fee revenue was due to a 10% increase in the number of engagements billed and a 9% increase in the weighted-average fees billed per engagement (calculated using local currency) during the three months ended January 31, 2017 compared to the year-ago quarter. The performance in Germany, United Kingdom, and United Arab Emirates were the primary contributors to the increase in fee revenue in the three months ended January 31, 2017 compared to the year-ago quarter, offset by a decrease in fee revenue in Norway and Sweden. In terms of business sectors, life sciences/ healthcare and financial services have the largest increase in fee revenue in the three months ended January 31, 2017 as compared to the year-ago quarter.
Asia Pacific reported fee revenue of $21.0 million, an increase of $1.9 million, or 10%, in the three months ended January 31, 2017 compared to $19.1 million in the year-ago quarter. Exchange rates unfavorably impacted fee revenue by $0.2 million, or 1%, in the three months ended January 31, 2017, when compared to the year-ago quarter. The rest of the change in fee revenue was due to a 14% increase in the number of engagements billed, offset by a 3% decrease in the weighted-average fees billed per engagement (calculated using local currency) in the three months ended January 31, 2017 compared to the year-ago quarter. The performance in China was the primary contributor to the increase in fee revenue in the three months ended January 31, 2017 compared to the year-ago quarter. Consumer and industrial were the main sectors contributing to the increase in fee revenue in the three months ended January 31, 2017 as compared to the year-ago quarter, partially offset by a decline in the financial services sector.
Latin America reported fee revenue of $7.8 million, an increase of $1.2 million, or 18%, in the three months ended January 31, 2017 compared to $6.6 million in the year-ago quarter. Exchange rates unfavorably impacted fee revenue in Latin America by $0.1 million, or 2%, in the three months ended January 31, 2017, when compared to the year-ago quarter. The increase is due to $2.9 million in fee revenue from our Mexican subsidiary that we began consolidating in the fourth quarter of fiscal 2016 as a result of obtaining control of the entity, offset by lower fee revenue in Venezuela in the three months ended January 31, 2017 compared to the year-ago quarter. Industrial and financial services were the main sectors contributing to the growth in fee revenue, offset by the decline in consumer goods sector in the three months ended January 31, 2017 compared to the year-ago quarter.
29
Hay Group. Hay Group reported fee revenue of $175.7 million, an increase of $35.1 million, or 25%, in the three months ended January 31, 2017 compared to $140.6 million in the year-ago quarter. Exchange rates unfavorably impacted fee revenue by $3.1 million, or 2%, compared to the year-ago quarter. The increase in fee revenue was primarily due to the Legacy Hay acquisition which was consummated on December 1, 2015. As a result of the Legacy Hay acquisition, consulting fee revenue was higher by $18.0 million in the three months ended January 31, 2017 compared to the year-ago quarter, with the remaining increase of $17.1 million generated by productized services.
Futurestep. Futurestep reported fee revenue of $53.4 million, an increase of $4.4 million, or 9%, in the three months ended January 31, 2017 compared to $49.0 million in the year-ago quarter. Exchange rates unfavorably impacted fee revenue by $1.3 million, or 3%, in the three months ended January 31, 2017. Higher professional search fee revenue of $4.5 million drove the increase in fee revenue. The increase in fee revenue in professional search was due to a 33% increase in the number of engagements billed, offset by a 16% decrease in the weighted-average fees billed per engagement (calculated using local currency).
Compensation and Benefits
Compensation and benefits expense increased $20.0 million, or 8%, to $262.4 million in the three months ended January 31, 2017 from $242.4 million in the year-ago quarter. Exchange rates favorably impacted compensation and benefits expenses by $5.0 million, or 2%, in the three months ended January 31, 2017 compared to the year-ago quarter. The increase in compensation and benefits was primarily due to the Legacy Hay acquisition, partially offset by a decline of $7.7 million in integration/acquisition costs compared to the year-ago quarter. The acquisition and higher average headcount in Executive Search and Futurstep were the main factors for increases of $12.9 million, $3.3 million and $1.9 million in salaries and related payroll taxes, insurance costs, and retirement plans, respectively. Also, contributing to higher compensation and benefits was an increase in the amortization of long-term incentive awards of $1.6 million and an increase in the fair value of amounts owed under certain deferred compensation plans of $9.4 million in the three months ended January 31, 2017 compared to the year-ago quarter.
Executive Search compensation and benefits expense increased by $6.8 million, or 7%, to $102.0 million in the three months ended January 31, 2017 compared to $95.2 million in the year-ago quarter. The change in compensation and benefits expense was primarily due to a $7.9 million increase in the fair value of amounts owed under certain deferred compensation plans and higher amortization of long-term incentive awards of $1.4 million in the three months ended January 31, 2017 compared to the year-ago quarter. In addition, salaries and related payroll expense increased by $2.3 million due to a 4% increase in average headcount reflecting our continued growth-related investments back into the business, partially offset by lower performance related bonus expense of $4.4 million. The decrease in performance related bonus expense was principally due to lower profitability. Executive Search compensation and benefits expense, as a percentage of fee revenue, increased to 67% in the three months ended January 31, 2017 from 62% in the year-ago quarter.
Hay Group compensation and benefits expense increased $13.5 million, or 14%, to $111.6 million in the three months ended January 31, 2017 from $98.1 million in the year-ago quarter. The increase in compensation and benefits was primarily due to the Legacy Hay acquisition, partially offset by a decline of $4.9 million in integration/acquisition costs compared to the year-ago quarter. Due to the acquisition, average headcount increased during the three months ended January 31, 2017 compared to the year-ago quarter, resulting in higher performance related bonus expense, salaries and related payroll taxes, insurance costs, retirement plans and recruiting costs of $6.5 million, $5.6 million, $2.2 million, $1.6 million and $1.1 million, respectively. Hay Group compensation and benefits expense, as a percentage of fee revenue, was 64% in the three months ended January 31, 2017 compared to 70% in the year-ago quarter.
Futurestep compensation and benefits expense increased $3.2 million, or 10%, to $36.7 million in the three months ended January 31, 2017 from $33.5 million in the year-ago quarter. The increase was due to higher salaries and related payroll taxes of $5.0 million due to a 11% increase in the average headcount in the three months ended January 31, 2017 compared to the year-ago quarter, partially offset by lower performance related bonus expense of $2.1 million. The higher average headcount was primarily driven by the need to service an increase in engagements in the RPO business tied to strong second and third quarter new engagements. Futurestep compensation and benefits expense, as a percentage of fee revenue, was 69% in the three months ended January 31, 2017 compared to 68% in the year-ago quarter.
Corporate compensation and benefits expense decreased by $3.5 million, or 22%, to $12.1 million in the three months ended January 31, 2017 from $15.6 million in the year-ago quarter. A decrease in compensation and benefits expense was mainly due to a decline of $3.6 million of integration/acquisition costs and certain separation costs related to the Legacy Hay acquisition in the three months ended January 31, 2017 as compared to the year-ago quarter.
30
General and Administrative Expenses
General and administrative expenses were $56.8 million in the three months ended January 31, 2017 compared to $57.4 million in the year-ago quarter. Exchange rates favorably impacted general and administrative expenses by $1.6 million, or 3%, during the three months ended January 31, 2017 compared to the year-ago quarter. The decrease in general and administrative expenses was primarily due to lower integration/acquisition costs of $8.6 million compared to the year-ago quarter, offset by the Legacy Hay acquisition that was completed on December 1, 2015. Increases of $3.3 million, $1.6 million and $1.0 million in premise and office expense, travel related expenses and bad debt expenses, respectively, offset the decrease in general and administrative expenses. Foreign currency losses of $2.3 million also offset the decrease in general and administrative expenses. General and administrative expenses, as a percentage of fee revenue, was 15% in the three months ended January 31, 2017 compared to 17% in the year-ago quarter.
Executive Search general and administrative expenses increased $2.4 million, or 15%, to $18.0 million in the three months ended January 31, 2017 from $15.6 million in the year-ago quarter. General and administrative expenses increased due to higher foreign exchange loss of $1.5 million and $0.5 million in bad debt expense during the three months ended January 31, 2017 compared to the year-ago quarter. Executive Search general and administrative expenses, as a percentage of fee revenue, was 12% in the three months ended January 31, 2017 compared to 10% in the year-ago quarter.
Hay Group general and administrative expenses increased $4.5 million, or 22%, to $24.8 million in the three months ended January 31, 2017 compared to $20.3 million in the year-ago quarter. The increase in general and administrative expenses was primarily due to the Legacy Hay acquisition. The acquisition was the main factor for increases of $2.0 million, $1.5 million and $0.7 million in premise and office expense, foreign exchange loss and travel related expenses, respectively. Hay Group general and administrative expenses, as a percentage of fee revenue, was 14% in both the three months ended January 31, 2017 and 2016.
Futurestep general and administrative expenses increased $1.1 million, or 22%, to $6.2 million in the three months ended January 31, 2017 from $5.1 million in the year-ago quarter. The increase in general and administrative expenses was primarily due to higher premise and office expense of $0.6 million and higher foreign exchange loss of $0.3 million during the three months ended January 31, 2017 compared to the year-ago quarter. Futurestep general and administrative expenses, as a percentage of fee revenue, was 12% in the three months ended January 31, 2017 compared to 10% in the year-ago quarter.
Corporate general and administrative expenses decreased $8.6 million, or 52.4%, to $7.8 million in the three months ended January 31, 2017 compared to $16.4 million in the year-ago quarter. The decrease in general and administrative expenses was driven by a decline of $8.5 million in integration/acquisition costs, mainly from professional service fees associated with the Legacy Hay acquisition.
Cost of Services Expense
Cost of services expense consist primarily of non-billable contractor and product costs related to the delivery of various services and products, primarily in Futurestep and Hay Group. Cost of services expense decreased $1.1 million, or 6%, to $16.5 million in the three months ended January 31, 2017 compared to $17.6 million in the year-ago quarter. The decrease was due to an increased focus on utilization of internal resources versus outside contractors in our Hay Group business. Cost of services expense, as a percentage of fee revenue, was 4% in the three months ended January 31, 2017 compared to 5% in the year-ago quarter.
Depreciation and Amortization Expenses
Depreciation and amortization expenses were $11.8 million, an increase of $1.5 million, or 15%, in the three months ended January 31, 2017 compared to $10.3 million in the year-ago quarter. The increase is mainly due to the Legacy Hay acquisition. The increase relates primarily to technology investments made in the current and prior year in software and computer equipment, in addition to increases in leasehold improvements, furniture and fixtures and intangible assets.
31
Restructuring Charges, Net
During the three months ended January 31, 2017, we continued the implementation of the fiscal 2016 restructuring plan in order to integrate the Hay Group entities that were acquired in the prior year and recorded $3.8 million of restructuring charges relating to the consolidation of office space. During the three months ended January 31, 2016, we implemented a restructuring plan in order to rationalize our cost structure in response to anticipated revenue levels and in order to eliminate redundant positions that were created due to the acquisition of Legacy Hay. As a result, we recorded $30.6 million of restructuring charges with $29.9 million of severance costs to align our work force to current levels of business activities and to eliminate redundant positions due to the integration of Legacy Hay and $0.7 million relating to the consolidation of premises during the three months ended January 31, 2016.
Operating Income
Operating income was $30.5 million in the three months ended January 31, 2017 as compared to operating loss of $14.1 million in the year-ago quarter. This increase in operating income resulted from higher fee revenue of $37.7 million, a decrease in restructuring charges, net of $26.8 million, offset by an increase of $20.0 million in compensation and benefits expense.
Executive Search operating income decreased $5.3 million to $29.3 million in the three months ended January 31, 2017 as compared to $34.6 million in the year-ago quarter. The decrease in Executive Search operating income was driven by increases in compensation and benefits expense and general and administrative expense of $6.8 million and $2.4 million, respectively, and $1.8 million in lower fee revenue. Offsetting the decrease in operating income was a decrease in restructuring charges of $6.1 million compared to the year-ago quarter. Executive Search operating income, as a percentage of fee revenue, was 19% in the three months ended January 31, 2017 as compared to 22% in the year-ago quarter.
Hay Group operating income was $16.0 million in the three months ended January 31, 2017 as compared to operating loss of $21.6 million in the year-ago quarter. The change was primarily driven by an increase in fee revenue of $35.1 million mainly due to the Legacy Hay acquisition and a decrease in restructuring charges, net of $20.7 million, offset by an increase of $13.5 million in compensation and benefits expense and general and administrative expenses of $4.5 million in the three months ended January 31, 2017 compared to the year-ago quarter. Hay Group operating income, as a percentage of fee revenue, was 9% in the three months ended January 31, 2017 compared to operating loss as a percentage of fee revenue of 15% in the year-ago quarter.
Futurestep operating income was $6.5 million in the three months ended January 31, 2017 as compared to $6.6 million from the year-ago quarter. Futurestep operating income, as a percentage of fee revenue, was 12% in the three months ended January 31, 2017 compared to operating income as a percentage of fee revenue of 14% in the year-ago quarter.
Net Income (Loss) Attributable to Korn Ferry
Net income attributable to Korn Ferry increased $39.9 million to $23.9 million in the three months ended January 31, 2017 compared to a net loss of $16.0 million in the year-ago quarter. The increase was due to higher total revenue of $35.3 million, an increase of $11.3 million in other income (loss) mainly related to our marketable securities held in trust to satisfy obligations under the ECAP, net and lower operating expenses of $9.3 million, offset by an increase in income tax provision of $13.5 million due to higher profitability and higher interest expense of $2.0 million compared the year-ago quarter. Net income attributable to Korn Ferry, as a percentage of fee revenue, was 6% for the three months ended January 31, 2017 as compared to net loss attributable to Korn Ferry, as a percentage of fee revenue, of 5% in the year-ago quarter.
Adjusted EBITDA
Adjusted EBITDA increased $7.6 million to $55.3 million in the three months ended January 31, 2017 as compared to $47.7 million in the year-ago quarter. This increase was driven by higher fee revenue of $31.8 million, an increase in other income, net of $11.3 million due to the change in the fair value of our marketable securities held in trust to satisfy obligation under the ECAP, and a decrease in cost of services expense of $1.1 million, offset by increases of $28.5 million in compensation and benefits expense (excluding integration/acquisition and certain separation costs) and $8.0 million (excluding integration/acquisition costs) in general and administrative expenses. Adjusted EBITDA, as a percentage of adjusted fee revenue, was 14% for both the three months ended January 31, 2017 and 2016.
32
Executive Search Adjusted EBITDA was $32.6 million, a decrease of $10.4 million, or 24%, in the three months ended January 31, 2017 as compared to $43.0 million in the three months ended January 31, 2016. The decrease was driven by increases in compensation and benefits expense and general and administrative expense of $6.8 million and $2.4 million, respectively, and $1.8 million in lower fee revenue in the three months ended January 31, 2017 compared to the year-ago quarter. Executive Search Adjusted EBITDA, as a percentage of fee revenue, was 21% in the three months ended January 31, 2017 as compared to 28% in the year-ago quarter.
Hay Group Adjusted EBITDA increased by $7.3 million to $30.1 million in the three months ended January 31, 2017 as compared to $22.8 million in the year-ago quarter. This increase was due to higher fee revenue of $29.2 million and a decrease in cost of services expense of $1.0 million, offset by an increase of $18.4 million and $4.7 million in compensation and benefit expense (excluding integration/acquisition costs) and general and administrative expenses, respectively. Hay Group Adjusted EBITDA, as a percentage of adjusted fee revenue, was 17% in the three months ended January 31, 2017 as compared to 16% in the year-ago quarter.
Futurestep Adjusted EBITDA was $7.4 million in the three months ended January 31, 2017 as compared to $7.3 million in the year-ago quarter. Futurestep Adjusted EBITDA, as a percentage of fee revenue, was 14% in the three months ended January 31, 2017 as compared to 15% in the year-ago quarter.
Other Income (Loss), Net
Other income, net was $4.2 million in the three months ended January 31, 2017 as compared to other loss, net of $7.1 million in the year-ago quarter. The increase was primarily due to the change in the fair value of our marketable securities, which created a gain during the three months ended January 31, 2017 compared to a loss in the year-ago quarter.
Interest Expense, Net
Interest expense, net primarily relates to our term loan facility and borrowings under our COLI policies, which is partially offset by interest earned on cash and cash equivalent balances. Interest expense, net was $2.4 million in the three months ended January 31, 2017 as compared to $0.4 million in the year-ago quarter. The increase was mainly due to interest expense associated with the term loan facility that we entered into in the current fiscal year to provide enhanced financial flexibility and in recognition of the accelerated pace of the Legacy Hay integration.
Equity in Earnings of Unconsolidated Subsidiaries
Equity in earnings of unconsolidated subsidiaries is comprised of our less than 50% interest in IGroup, LLC, which is engaged in organizing, planning and conducting conferences and training programs throughout the world for directors, chief executive officers, other senior level executives and business leaders, in three months ended January 31, 2017, and also includes our Mexico subsidiary for the three months ended January 31, 2016. In the fourth quarter of fiscal 2016, we obtained control of our Mexico subsidiary and began to consolidate the operations. Equity in earnings decreased by $0.1 million in the three months ended January 31, 2017 as compared to the year-ago quarter due to the consolidation of our Mexico subsidiary, which is now included in operations.
Income Tax Provision (Benefit)
The provision for income tax was $8.1 million in the three months ended January 31, 2017 compared to income tax benefit of $5.4 million in the year-ago quarter. This reflects a 25% effective tax rate for both the three months ended January 31, 2017 and 2016.
Net Income Attributable to Noncontrolling Interest
Net income attributable to noncontrolling interest represents the portion of a subsidiarys net earnings that are attributable to shares of such subsidiary not held by Korn Ferry that are included in the consolidated results of operations. In the fourth quarter of fiscal 2016, we obtained control of our Mexico subsidiary and began to consolidate the operations. Net income attributable to noncontrolling interest for the three months ended January 31, 2017 was $0.5 million.
33
Nine Months Ended January 31, 2017 Compared to Nine Months Ended January 31, 2016
Fee Revenue
Fee Revenue. Fee revenue increased by $267.3 million, or 30%, to $1,159.5 million in the nine months ended January 31, 2017 compared to $892.2 million in the year-ago period. Exchange rates unfavorably impacted fee revenue by $21.3 million, or 2%, in the nine months ended January 31, 2017 compared to the year-ago period. The higher fee revenue was attributable to growth in Hay Group and Futurestep, offset by a decrease in Executive Search. The increase in Hay Group was primarily due to the Legacy Hay acquisition, that was completed on December 1, 2015.
Executive Search. Executive Search reported fee revenue of $455.4 million, a decrease of $7.8 million, or 2%, in the nine months ended January 31, 2017 compared to $463.2 million in the year-ago period. As detailed below, Executive Search fee revenue was lower in North America, offset by higher fee revenue in the Latin America, EMEA, and APAC regions in the nine months ended January 31, 2017 as compared to the year-ago period. Exchange rates unfavorably impacted fee revenue by $9.8 million, or 2%, in the nine months ended January 31, 2017, when compared to the year-ago period.
North America reported fee revenue of $259.4 million, a decrease of $17.3 million, or 6%, in the nine months ended January 31, 2017 compared to $276.7 million in the year-ago period. North Americas fee revenue was lower due to a 5% decrease in the weighted-average fees billed per engagement (calculated using local currency) and a 1% decrease in the number of engagements billed during the nine months ended January 31, 2017 compared to the year-ago period. The overall decrease in fee revenue was driven by a decline in the life sciences/healthcare, education/non-profit, financial services, technology, and consumer goods sectors as compared to the year-ago period, partially offset by an increase in the industrial sector. There was no exchange rate impact on fee revenue in the nine months ended January 31, 2017, when compared to the year-ago period.
EMEA reported fee revenue of $109.3 million in the nine months ended January 31, 2017 compared to $108.1 million in the year-ago period. The higher fee revenue was primarily due to a 4% increase in the weighted-average fees billed per engagement (calculated using local currency) and a 3% increase in the number of engagements billed during the nine months ended January 31, 2017 compared to the year-ago period. This was offset by unfavorable exchange rates which impacted fee revenue by $7.4 million, or 7%, in the nine months ended January 31, 2017, when compared to the year-ago period. The performance in existing offices in United Arab Emirates, Germany and Denmark were the primary contributors to the increase in fee revenue in the nine months ended January 31, 2017 compared to the year-ago period, offset by a decrease in fee revenue in France, United Kingdom and Switzerland. In terms of business sectors, the technology and education/non-profit sectors have the largest increase in fee revenue in the nine months ended January 31, 2017 as compared to the year-ago period, partially offset by a decrease in the consumer and industrial sectors.
Asia Pacific reported fee revenue of $60.1 million in the nine months ended January 31, 2017 compared to $59.3 million in the year-ago period. Exchange rates unfavorably impacted fee revenue by $0.4 million in the nine months ended January 31, 2017, when compared to the year-ago period. The rest of the change in fee revenue was due to an 11% increase in the number of engagements billed, offset by an 8% decrease in the weighted-average fees billed per engagement (calculated using local currency) in the nine months ended January 31, 2017 compared to the year-ago period. The performance in China was the primary contributor to the increase in fee revenue in the nine months ended January 31, 2017 compared to the year-ago period, offset by a decrease in fee revenue in Hong Kong, Australia, and Singapore. Consumer and industrial were the main sectors contributing to the increase in fee revenue in the nine months ended January 31, 2017 as compared to the year-ago period, partially offset by a decrease in fee revenue in the technology and financial services sectors.
Latin America reported fee revenue of $26.6 million, an increase of $7.5 million, or 39.3%, in the nine months ended January 31, 2017 compared to $19.1 million in the year-ago period. Exchange rates unfavorably impacted fee revenue for Latin America by $2.0 million, or 10%, in the nine months ended January 31, 2017, when compared to the year-ago period. The increase is due to $11.7 million in fee revenue from our Mexican subsidiary that we began consolidating in the fourth quarter of fiscal 2016 as a result of obtaining control of the entity. The rest of the change primarily relates to an increase in fee revenue in Brazil, offset by lower fee revenues in Venezuela in the nine months ended January 31, 2017 compared to the year-ago period. Industrial, life sciences/healthcare and financial services were the main sectors contributing to the growth in fee revenue in the nine months ended January 31, 2017 compared to the year-ago period, offset by a decrease in fee revenue in the consumer sector.
34
Hay Group. Hay Group reported fee revenue of $539.1 million, an increase of $255.7 million, in the nine months ended January 31, 2017 compared to $283.4 million in the year-ago period. Exchange rates unfavorably impacted fee revenue by $7.9 million, or 3%, compared to the year-ago period. The increase in fee revenue was primarily due to the Legacy Hay acquisition that was completed on December 1, 2015. As a result of the Legacy Hay acquisition, consulting fee revenue was higher by $154.4 million in the nine months ended January 31, 2017 compared to the year-ago period, with the remaining increase of $101.3 million generated by higher productized services.
Futurestep. Futurestep reported fee revenue of $165.0 million, an increase of $19.4 million, or 13%, in the nine months ended January 31, 2017 compared to $145.6 million in the year-ago period. Exchange rates unfavorably impacted fee revenue by $3.6 million, or 2%, in the nine months ended January 31, 2017. Higher fee revenues in RPO and professional search of $9.9 million and $9.6 million, respectively, drove the increase in fee revenue. The increase in fee revenue in professional search was due to a 28% increase in the number of engagements billed, offset by a 10% decrease in the weighted-average fees billed per engagement (calculated using local currency) in the nine months ended January 31, 2017 compared to the year-ago period.
Compensation and Benefits
Compensation and benefits expense increased $185.5 million, or 30%, to $796.0 million in the nine months ended January 31, 2017 from $610.5 million in the year-ago period. Exchange rates favorably impacted compensation and benefits expenses by $13.7 million, or 2%, in the nine months ended January 31, 2017 compared to the year-ago period. The Legacy Hay acquisition was the main factor that contributed to increases of $134.3 million, $8.7 million, $7.9 million and $5.9 million in salaries and related payroll taxes, performance related bonus expense, insurance costs and retirement plans, respectively. Also, contributing to the increase in compensation and benefits was an increase in the amortization of long-term incentive awards of $7.1 million, and a change in the fair value of vested amounts owed under certain deferred compensation plans of $12.9 million in the nine months ended January 31, 2017 compared to the year-ago period due to market movements.
Executive Search compensation and benefits expense increased by $7.3 million, to $300.5 million in the nine months ended January 31, 2017 compared to $293.2 million in the year-ago period. This increase was primarily due to an increase in the fair value of amounts owed under certain deferred compensation plans of $10.9 million and higher salaries and related payroll expense of $7.6 million due to a 7% increase in average headcount reflecting our continued growth-related investments back into the business in the nine months ended January 31, 2017 compared to the year-ago period. The rest of the change was due to an increase of $5.2 million in the amortization of long-term incentive awards, offset by lower performance related bonus expense of $13.7 million during the nine months ended January 31, 2017 compared to the year-ago period. The decrease in performance related bonus expense was principally due to lower fee revenue and profitability. Executive Search compensation and benefits expense, as a percentage of fee revenue, increased to 66% in the nine months ended January 31, 2017 from 63% in the year-ago period.
Hay Group compensation and benefits expense increased $160.2 million, or 86%, to $346.2 million in the nine months ended January 31, 2017 from $186.0 million in the year-ago period. The increase in compensation and benefits was primarily due to the Legacy Hay acquisition compared to the year-ago period. Due to the acquisition, average headcount increased during the nine months ended January 31, 2017 compared to the year-ago period, resulting in higher salaries and related payroll taxes, performance related bonus expense, insurance costs, retirement plans and outside contractors of $111.2 million, $25.8 million, $5.7 million $5.0 million and $2.7 million, respectively. Hay Group compensation and benefits expense, as a percentage of fee revenue, decreased to 64% in the nine months ended January 31, 2017 from 66% in the year-ago period.
Futurestep compensation and benefits expense increased $15.0 million, or 15%, to $114.8 million in the nine months ended January 31, 2017 from $99.8 million in the year-ago period. The increase was due to higher salaries and related payroll taxes that increased by $15.3 million compared to the year-ago period. The change in salaries and related payroll taxes was due to a 15% increase in the average headcount in the nine months ended January 31, 2017 compared to the year-ago period. The higher average headcount was primarily driven by the need to service an increase in fee revenue in both professional search and RPO businesses. Futurestep compensation and benefits expense, as a percentage of fee revenue, was 70% in the nine months ended January 31, 2017 compared to 69% in the year-ago period.
Corporate compensation and benefits expense increased by $3.0 million, or 10%, to $34.5 million in the nine months ended January 31, 2017 from $31.5 million in the year-ago period. This increase was mainly due to an increase of $2.1 million in expenses associated with our deferred compensation plans, $1.6 million in higher stock based compensation, and
35
$0.9 million in amortization of long-term incentive awards and in the nine months ended January 31, 2017 compared to the year-ago period. Offsetting these increases in compensation and benefit expense was a decline in integration/acquisition costs and certain separation costs of $1.4 million in the nine months ended January 31, 2017 as compared to the year-ago period.
General and Administrative Expenses
General and administrative expenses increased $26.8 million, or 19%, to $166.3 million in the nine months ended January 31, 2017 compared to $139.5 million in the nine months ended January 31, 2016. Exchange rates favorably impacted general and administrative expenses by $3.9 million, or 3%, during the nine months ended January 31, 2017 compared to the year-ago period. The increase in general and administrative expenses was primarily due to the Legacy Hay acquisition that took place in the third quarter of fiscal 2016, offset by a decline of $14.6 million in integration/acquisition costs compared to the year-ago period. The Legacy Hay acquisition was the main factor that contributed to increases of $26.3 million, $5.8 million, $4.0 million, $2.6 million and $1.7 million in premise and office expense, marketing and business development expenses, travel related expenses, legal and other professional expenses and bad debt expense, respectively. General and administrative expenses, as a percentage of fee revenue, was 14% in the nine months ended January 31, 2017 compared to 16% in the year-ago period.
Executive Search general and administrative expenses increased $1.5 million, or 3%, to $50.3 million in the nine months ended January 31, 2017 from $48.8 million in the year-ago period. General and administrative expenses increased due to higher premise and office expense of $1.0 million and a decrease in foreign exchange gain of $0.4 million during the nine months ended January 31, 2017 compared to the year-ago period. Executive Search general and administrative expenses, as a percentage of fee revenue, was 11% in both the nine months ended January 31, 2017 and 2016.
Hay Group general and administrative expenses increased $35.4 million, or 96%, to $72.4 million in the nine months ended January 31, 2017 compared to $37.0 million in the nine months ended January 31, 2016. The acquisition of Legacy Hay was the main factor for increases of $23.6 million, $3.6 million, $3.3 million, $2.0 million and $1.2 million in premise and office expense, marketing and business development expenses, travel related expenses, legal and other professional expenses and bad debt expenses, respectively. Hay Group general and administrative expenses, as a percentage of fee revenue, was 13% in both the nine months ended January 31, 2017 and 2016.
Futurestep general and administrative expenses were $17.4 million, an increase of $1.6 million in the nine months ended January 31, 2017 as compared to $15.8 million in year-ago period. General and administrative expenses increased due to higher premise and office expense of $1.0 million and higher travel related expenses of $0.3 million during the nine months ended January 31, 2017 compared to the year-ago period. Futurestep general and administrative expenses, as a percentage of fee revenue, was 11% in both the nine months ended January 31, 2017 and 2016.
Corporate general and administrative expenses decreased $11.8 million, or 31%, to $26.1 million in the nine months ended January 31, 2017 compared to $37.9 million in the year-ago period. General and administrative expenses decreased due to a decline of $14.5 million in integration/acquisition costs, offset by increases of $2.0 million in business development expenses and $0.7 million in premise and office expense in the nine months ended January 31, 2017 compared to year-ago period.
Cost of Services Expense
Cost of services expense consist primarily of non-billable contractor and product costs related to the delivery of various services and products, primarily in Futurestep and Hay Group. Cost of services expense increased $13.4 million, or 34%, to $52.3 million in the nine months ended January 31, 2017 compared to $38.9 million in the year-ago period. The increase is mainly due to higher fee revenue in Hay Group due to the Legacy Hay acquisition. Cost of services expense, as a percentage of fee revenue, was 5% in the nine months ended January 31, 2017 compared to 4% in the year-ago period.
Depreciation and Amortization Expenses
Depreciation and amortization expenses were $35.0 million, an increase of $10.1 million, or 41%, in the nine months ended January 31, 2017 compared to $24.9 million in the year-ago period. The increase is mainly due to the Legacy Hay acquisition. The increase relates primarily to technology investments that were made in the current and prior year in software and computer equipment, in addition to increases in leasehold improvements, furniture and fixtures and intangible assets.
36
Restructuring Charges, Net
During the nine months ended January 31, 2017, we continued the implementation of the fiscal 2016 restructuring plan in order to integrate the Hay Group entities that were acquired in the prior year by eliminating redundant positions and operational, general and administrative expenses and consolidation of office space. As a result, we recorded $28.3 million of restructuring charges with $11.5 million of severance costs and $16.8 million relating to the consolidation of office space during the nine months ended January 31, 2017. During the nine months ended January 31, 2016, we implemented a restructuring plan in order to rationalize our cost structure in response to anticipated revenue levels and in order to eliminate redundant positions that were created due to the acquisition of Legacy Hay. As a result, we recorded $30.6 million of restructuring charges with $29.9 million of severance costs to align our work force to current levels of business activities and to eliminate redundant positions due to the integration of Legacy Hay and $0.7 million relating to the consolidation of premises during the nine months ended January 31, 2016.
Operating Income
Operating income increased $33.8 million to $81.6 million in the nine months ended January 31, 2017 as compared to operating income of $47.8 million in the year-ago period. This increase in operating income resulted from $267.3 million in higher fee revenue and a decrease of $2.3 million in restructuring charges, net, offset by an increase of $185.5 million in compensation and benefits expense (which includes a decline $1.3 million in integration/acquisition costs and certain separation costs). The rest of the change was due to increases of $26.8 million in general and administrative expenses (which includes a decline in integration/acquisition costs of $14.6 million), $13.4 million in cost of services expense, and $10.1 million of depreciation and amortization expenses during the nine months ended January 31, 2017 as compared to the year-ago period.
Executive Search operating income decreased $15.0 million to $93.7 million in the nine months ended January 31, 2017 as compared to $108.7 million in the year-ago period. The decrease in Executive Search operating income was driven by lower fee revenue of $7.8 million and higher compensation and benefits expense of $7.3 million. Executive Search operating income, as a percentage of fee revenue, was 21% in the nine months ended January 31, 2017 as compared to 24% in the year-ago period.
Hay Group operating income was $31.2 million in the nine months ended January 31, 2017 as compared to an operating loss of $6.3 million in the year-ago period. The change was primarily driven by an increase in fee revenue of $255.7 million mainly due to the Legacy Hay acquisition, offset by increases in compensation and benefits expense, general and administrative expenses, net, cost of services expense, depreciation and amortization expense, and restructuring charges of $160.2 million, $35.4 million, $11.9 million, $10.0 million, and $0.8 million, respectively in the nine months ended January 31, 2017 compared to the year-ago period. Hay Group operating income, as a percentage of fee revenue, was 6% in the nine months ended January 31, 2017 compared to operating loss as a percentage of fee revenue of 2% in the year-ago period.
Futurestep operating income increased by $2.1 million to $21.8 million in the nine months ended January 31, 2017 from $19.7 million in the year-ago period. The increase in Futurestep operating income was primarily due to $19.4 million in higher fee revenue, partially offset by increases of $15.0 million in compensation and benefits expense and $1.6 million in general and administrative expenses in the nine months ended January 31, 2017 compared to the year-ago period. The change in compensation and benefits expense was driven by higher salaries and related payroll taxes due to an increase in average headcount. Futurestep operating income, as a percentage of fee revenue, was 13% in the nine months ended January 31, 2017 compared to operating income as a percentage of fee revenue of 14% in the year-ago period.
Net Income Attributable to Korn Ferry
Net income attributable to Korn Ferry increased $32.2 million, or 128%, to $57.3 million in the nine months ended January 31, 2017 compared to $25.1 million in the year-ago period. The increase was due to higher total revenue of $272.5 million and an increase of $17.4 million in other income (loss), offset by higher operating expenses of $238.7 million, an increase in income tax provision of $8.5 million due to higher profitability and $7.0 million more in interest expense compared to the year-ago period. Net income attributable to Korn Ferry, as a percentage of fee revenue, was 5% for the nine months ended January 31, 2017 as compared to 3% in the year-ago period.
37
Adjusted EBITDA
Adjusted EBITDA increased $39.5 million to $174.9 million in the nine months ended January 31, 2017 as compared to $135.4 million in the year-ago period. This increase was driven by higher adjusted fee revenue of $264.9 million (which included deferred revenue adjustment related to Legacy Hay acquisition), and an increase in other income, net due to the change in fair value of our marketable securities of $17.4 million in the nine months ended January 31, 2017 compared to the year-ago period, offset by increases of $186.8 million, $41.4 million and $13.4 million in compensation and benefits expense (excluding integration/acquisition costs and certain separation costs), general and administrative expense (excluding integration/acquisition costs) and cost of services expense, respectively. Adjusted EBITDA, as a percentage of adjusted fee revenue, was 15% in both the nine months ended January 31, 2017 and 2016.
Executive Search Adjusted EBITDA was $103.2 million, a decrease of $17.3 million, or 14%, in the nine months ended January 31, 2017 as compared to $120.5 million in the year-ago period. This decrease was due to lower fee revenue of $7.8 million and higher compensation and benefits expense of $7.3 million during the nine months ended January 31, 2017 compared to the year-ago period. Executive Search Adjusted EBITDA, as a percentage of fee revenue, was 23% in the nine months ended January 31, 2017 as compared to 26% in the year-ago period.
Hay Group Adjusted EBITDA increased by $47.0 million to $95.2 million in the nine months ended January 31, 2017 as compared to $48.2 million in the year-ago period. This increase was due to higher adjusted fee revenue of $253.3 million (which included deferred revenue adjustment related to Legacy Hay acquisition), offset by an increase of $160.1 million, $35.6 million and $11.9 million in compensation and benefits, general and administrative expenses and cost of services expense, respectively. Hay Group Adjusted EBITDA, as a percentage of adjusted fee revenue, was 18% in the nine months ended January 31, 2017 as compared to 17% in the year-ago period.
Futurestep Adjusted EBITDA increased by $2.4 million to $24.0 million in the nine months ended January 31, 2017 as compared to $21.6 million in the year-ago period. The increase in Futurestep Adjusted EBITDA was primarily due to an increase in fee revenue of $19.4 million, offset by increases of $15.0 million in compensation and benefits expense and $1.6 million in general and administrative expenses during the nine months ended January 31, 2017 as compared to the year-ago period. The increase in compensation and benefits expense was primarily driven by higher salaries and related payroll taxes due to an increase in average headcount. Futurestep Adjusted EBITDA, as a percentage of fee revenue, was 15% in both the nine months ended January 31, 2017 and 2016.
Other Income (Loss), Net
Other income, net was $7.6 million in the nine months ended January 31, 2017 as compared to other loss, net of $9.8 million in the year-ago period. The change was primarily due to the increase in the fair value of our marketable securities during the nine months ended January 31, 2017 compared to decreases in the fair value of our marketable securities in the year-ago period.
Interest Expense, Net
Interest expense, net primarily relates to our term loan facility and borrowings under our COLI policies, which is partially offset by interest earned on cash and cash equivalent balances. Interest expense, net was $8.2 million in the nine months ended January 31, 2017 as compared to $1.2 million in the year-ago period. The increase was mainly due to interest expense associated with the term loan that we entered into in the current fiscal year to provide enhanced financial flexibility and in recognition of the accelerated pace of the Legacy Hay integration.
Equity in Earnings of Unconsolidated Subsidiaries
Equity in earnings of unconsolidated subsidiaries is comprised of our less than 50% interest in IGroup, LLC, which is engaged in organizing, planning and conducting conferences and training programs throughout the world for directors, chief executive officers, other senior level executives and business leaders, in nine months ended January 31, 2017, and also includes our Mexico subsidiary for the nine months ended January 31, 2016. In the fourth quarter of fiscal 2016, we obtained control of our Mexico subsidiary and began to consolidate the operations. Equity in earnings was $0.2 million in
38
the nine months ended January 31, 2017 as compared to $1.5 million in the nine months ended January 31, 2016. The decrease is due to the consolidation of our Mexico subsidiary for the nine months ended January 31, 2017, which is now included in operations.
Income Tax Provision
The provision for income tax was $21.7 million in the nine months ended January 31, 2017 compared to $13.2 million in the year-ago period. This reflects a 27% and 36% effective tax rate in the nine months ended January 31, 2017 and 2016, respectively. The effective tax rate for the nine months ended January 31, 2016 was higher largely due to the impact of non-deductible expenses incurred in connection with the acquisition of Legacy Hay.
Net Income (Loss) Attributable to Noncontrolling Interest
Net income attributable to noncontrolling interest represents the portion of a subsidiarys net earnings that are attributable to shares of such subsidiary not held by Korn Ferry that are included in the consolidated results of operations. In the fourth quarter of fiscal 2016, we obtained control of our Mexico subsidiary and began to consolidate the operations. Net income attributable to noncontrolling interest for the nine months ended January 31, 2017 was $2.2 million.
Liquidity and Capital Resources
The Company and its Board of Directors endorse a balanced approach to capital allocation. The Companys priority is to invest in growth initiatives, such as the hiring of consultants, the continued development of intellectual property and derivative products and services, and the investment in synergistic accretive M&A transactions that earn a return that is superior to the Companys cost of capital. Next, the Companys capital allocation approach contemplates the planned return of a portion of excess capital to stockholders, in the form of a regular quarterly dividend, subject to the factors discussed in the Risk Factors sections of the Annual Report on Form 10-K for the fiscal year ending April 30, 2016. Additionally, the Company considers share repurchases on an opportunistic basis and subject to the terms of our credit agreement.
On June 15, 2016, we entered into a new senior secured $400 million Credit Agreement with a syndicate of banks and Wells Fargo Bank, National Association as administrative agent, to provide for enhanced financial flexibility and in recognition of the accelerated pace of the Legacy Hay integration. See Note 10 Long-Term Debt for a description of the new credit facility. We drew down $275 million on the new term loan and used $140 million of the proceeds to pay-off the term loan that was outstanding as of April 30, 2016. The remaining funds are available for working capital and general corporate purposes.
As part of the Legacy Hay acquisition, the Company has committed to a $40 million retention pool (up to $5 million payable within one year of the closing of the acquisition) for certain employees of Legacy Hay subject to certain circumstances. Of the remaining balance, 50% will be payable within 45 days after November 30, 2017 and the remaining 50% will be payable within 45 days after November 30, 2018.
On December 8, 2014, the Board of Directors adopted a dividend policy to distribute, to our stockholders, a regular quarterly cash dividend of $0.10 per share. Every quarter since the adoption of the dividend policy, the Company has declared a quarterly dividend. The declaration and payment of future dividends under the quarterly dividend program will be at the discretion of the Board of Directors and will depend upon many factors, including our earnings, capital requirements, financial conditions, the terms of our indebtedness and other factors our Board of Directors may deem to be relevant. Our Board of Directors may, however, amend, revoke or suspend our dividend policy at any time and for any reason.
On December 8, 2014, the Board of Directors also approved an increase in the Companys stock repurchase program to an aggregate of $150.0 million. Common stock may be repurchased from time to time in open market or privately negotiated transactions at the Companys discretion subject to market conditions and other factors. During the second quarter of fiscal 2017, we began to repurchase shares through this program. We repurchased approximately $9.4 million and $16.3 million of the Companys common stock during the three and nine months ended January 31, 2017, respectively. Any decision to continue to execute our currently outstanding issuer repurchase program will depend on our earnings, capital requirements, financial condition and other factors considered relevant by our Board of Directors. Our senior secured credit agreement requires that our pro forma leverage ratio, defined as, the ratio of consolidated funded indebtedness to consolidated adjusted EBITDA, is no greater than 2.50 to 1.00, and our pro forma domestic liquidity is at least $50.0 million as a condition to consummating permitted acquisitions, paying dividends to our shareholders and share repurchases of our common stock.
39
Our performance is subject to the general level of economic activity in the geographic regions and the industries which we service. We believe, based on current economic conditions, that our cash on hand and funds from operations and the Credit Agreement we entered into on June 15, 2016 will be sufficient to meet anticipated working capital, capital expenditures, general corporate requirements, repayment of the debt incurred in connection with the Legacy Hay acquisition, the retention pool obligations in connection with the Legacy Hay acquisition, shares repurchases and dividend payments under our dividend policy during the next twelve months. However, if the national or global economy, credit market conditions, and/or labor markets were to deteriorate in the future, such changes could put negative pressure on demand for our services and affect our operating cash flows. If these conditions were to persist over an extended period of time, we may incur negative cash flows, and it might require us to access our existing credit facility to meet our capital needs and/or discontinue our dividend policy.
Cash and cash equivalents and marketable securities were $466.7 million and $414.7 million as of January 31, 2017 and April 30, 2016, respectively. Net of amounts held in trust for deferred compensation plans and accrued bonuses, cash and marketable securities were $226.5 million and $88.9 million at January 31, 2017 and April 30, 2016, respectively. As of January 31, 2017 and April 30, 2016, we held $141.8 million and $129.0 million, respectively of cash and cash equivalents in foreign locations, net of amounts held in trust for deferred compensation plans and to pay fiscal 2017 and 2016 annual bonuses. If these amounts were distributed to the United States, in the form of dividends, we would be subject to additional U.S. income taxes. The Company has a plan to distribute a small portion of the cash held in foreign locations to the United States. No deferred tax liability has been recorded because no additional taxes would arise in connection with such distributions. Cash and cash equivalents consist of cash and highly liquid investments purchased with original maturities of three months or less. Marketable securities consist of mutual funds in the nine months ended January 31, 2017. The primary objectives of our investment in mutual funds are to meet the obligations under certain of our deferred compensation plans.
As of January 31, 2017 and April 30, 2016, marketable securities included trading securities of $115.4 million (net of gross unrealized gains of $4.5 million and gross unrealized losses of $1.6 million) and $141.4 million (net of gross unrealized gains of $1.4 million and gross unrealized losses of $2.6 million), respectively, held in trust for settlement of our obligations under certain deferred compensation plans, of which $111.3 million and $130.1 million, respectively, are classified as non-current. Our vested obligations for which these assets were held in trust totaled $101.3 million and $96.6 million as of January 31, 2017 and April 30, 2016, respectively. Our unvested obligations totaled $34.3 million and $42.2 million as of January 31, 2017 and April 30, 2016, respectively.
The net increase in our working capital of $178.8 million as of January 31, 2017 compared to April 30, 2016 is primarily attributable to increases in cash and cash equivalents and accounts receivable and a decrease in compensation and benefits payable. The increase in cash and cash equivalents is due to cash provided by operations and proceeds received from the term loan entered into this year offset by payments made on the current and previous term loan. Accounts receivable increased due to an increase in days of sales outstanding which went from 55 days to 70 days (which is consistent with historical experience) from April 30, 2016 to January 31, 2017 while the decrease in compensation and benefits payable was primarily due to payment of annual bonuses earned in fiscal 2016 and paid during the first quarter of fiscal 2017. Cash provided by operating activities was $13.7 million in the nine months ended January 31, 2017 compared to cash used in operating activities of $17.4 million in the year-ago period.
Cash used in investing activities was $12.4 million in the nine months ended January 31, 2017, a decrease of $255.0 million, compared to $267.4 million in the year-ago period. Cash used in investing activities was lower primarily due to cash used to purchase Legacy Hay in third quarter of fiscal 2016 for $252.6 million in cash and an increase in cash provided by investing activities from the sales/maturities of marketable securities and net purchase of marketable securities, offset with the increase in cash used to purchase property and equipment in connection with our co-location activities and a payment made on the final working capital settlement related to the Legacy Hay acquisition made during the nine months ended January 31, 2017.
Cash provided by financing activities was $89.2 million in the nine months ended January 31, 2017, a decrease of $43.0 million, compared to $132.2 million in the year-ago period. Cash provided by financing activities decreased primarily due to $147.8 million more in term loan payments made during the nine months ended January 31, 2017 compared to the year-ago period and $16.3 million of Companys common stock purchased under the stock repurchase program, offset by an increase of $125.0 million in proceeds from term loan facility. As of January 31, 2017, $133.7 million remained available for common stock repurchases under our stock repurchase program.
40
Cash Surrender Value of Company Owned Life Insurance Policies, Net of Loans
The Company purchased COLI policies or contracts insuring the lives of certain employees eligible to participate in the deferred compensation and pension plans as a means of funding benefits under such plans. As of January 31, 2017 and April 30, 2016, we held contracts with gross CSV of $180.3 million and $175.7 million, respectively. Since fiscal 2012, we paid the premiums under our COLI contracts from operating cash, and in prior years, we generally borrowed under our COLI contracts to pay related premiums. Such borrowings do not require annual principal repayments, bear interest primarily at variable rates and are secured by the CSV of COLI contracts. Total outstanding borrowings against the CSV of COLI contracts were $68.4 million as of January 31, 2017 and April 30, 2016. At January 31, 2017 and April 30, 2016, the net cash value of these policies was $111.9 million and $107.3 million, respectively.
Long-Term Debt
On June 15, 2016, we entered into a senior secured $400 million Credit Agreement (the Credit Agreement) with a syndicate of banks and Wells Fargo Bank, National Association as administrative agent (to provide for enhanced financial flexibility and in recognition of the accelerated pace of the Hay Group integration). The Credit Agreement provides for, among other things: (a) a senior secured term loan facility in an aggregate principal amount of $275 million (the Term Facility); (b) a senior secured revolving credit facility (the Revolver and together with the Term Facility, the Credit Facilities) in an aggregate principal amount of $125 million, (c) annual term loan amortization of 7.5%, 7.5%, 10.0%, 10.0%, and 10.0%, with the remaining principal due at maturity (d) certain customary affirmative and negative covenants, including a maximum consolidated total leverage ratio (as defined below) and a minimum interest coverage ratio, and (e) an expanded definition of permitted add-backs to Adjusted EBITDA in recognition of the accelerated integration actions referenced above. We drew down $275 million on the new term loan and used $140 million of the proceeds to pay-off the term loan that was outstanding as of April 30, 2016. The remaining funds will be used for working capital and general corporate purposes. As of January 31, 2017, we were in compliance with our debt covenants.
At our option, loans issued under the Credit Agreement will bear interest at either LIBOR or an alternate base rate, in each case plus the applicable interest rate margin. The interest rate applicable to loans outstanding under the Credit Facilities may fluctuate between LIBOR plus 1.25% per annum to LIBOR plus 2.00% per annum, in the case of LIBOR borrowings (or between the alternate base rate plus 0.25% per annum and the alternate base rate plus 1.00% per annum, in the alternative), based upon our total funded debt to adjusted EBITDA ratio (as set forth in the Credit Agreement, the consolidated leverage ratio) at such time. In addition, the Company will be required to pay to the lenders a quarterly fee ranging from 0.20% to 0.35% per annum on the average daily unused amount of the Term Facility, based upon the Companys consolidated leverage ratio at such time, and fees relating to the issuance of letters of credit.
Both the Revolver and the Term Facility mature on June 15, 2021 and may be prepaid and terminated early by us at any time without premium or penalty (subject to customary LIBOR breakage fees). The Term Facility is payable in quarterly installments with principal payments totaling $10.3 million made during the nine months ended January 31, 2017. As of January 31, 2017, $264.7 million was outstanding under the Term Facility compared to $140.0 million as of April 30, 2016, under the previous Facility. During the three and nine months ended January 31, 2017, the average rate on the Term Facility was 2.06% and 2.29%, respectively.
As of January 31, 2017 and April 30, 2016, we had no borrowings under the Revolver. At January 31, 2017 and April 30, 2016, there was $3.0 million and $2.8 million, respectively, of standby letters of credit issued under our long-term debt arrangements. We had a total of $8.0 million and $6.4 million of standby letters of credits with other financial institutions as of January 31, 2017 and April 30, 2016, respectively.
We are not aware of any other trends, demands or commitments that would materially affect liquidity or those that relate to our resources.
41
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements and have not entered into any transactions involving unconsolidated, special purpose entities. We had no material changes in contractual obligations as of January 31, 2017, as compared to those disclosed in our table of contractual obligations included in our Annual Report.
Critical Accounting Policies
Preparation of this Quarterly Report on Form 10-Q requires us to make estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of our financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates and assumptions and changes in the estimates are reported in current operations as new information is learned or upon the amounts becoming fixed and determinable. In preparing our interim consolidated financial statements and accounting for the underlying transactions and balances, we apply our accounting policies as disclosed in the notes to our consolidated financial statements. We consider the policies related to revenue recognition, performance related bonuses, restructuring, deferred compensation, carrying values of receivables, goodwill, intangible assets, fair value of contingent consideration, share-based payments and recoverability of deferred income taxes as critical to an understanding of our interim consolidated financial statements because their application places the most significant demands on managements judgment and estimates. Specific risks for these critical accounting policies are described in our Form 10-K filed with the Securities Exchange Commission. There have been no material changes in our critical accounting policies since fiscal 2016.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
As a result of our global operating activities, we are exposed to certain market risks, including foreign currency exchange fluctuations and fluctuations in interest rates. We manage our exposure to these risks in the normal course of our business as described below.
Foreign Currency Risk
Substantially all our foreign subsidiaries operations are measured in their local currencies. Assets and liabilities are translated into U.S. dollars at the rates of exchange in effect at the end of each reporting period and revenue and expenses are translated at average rates of exchange during the reporting period. Resulting translation adjustments are reported as a component of accumulated other comprehensive loss, net on our consolidated balance sheets.
Transactions entered in the ordinary course of business, denominated in a currency other than the reporting entitys functional currency, may give rise to foreign currency gains or losses that impact our results of operations. Historically, we have not realized significant foreign currency gains or losses on such transactions. Foreign currency gains, on an after tax basis, included in net income were $0.4 million in the nine months ended January 31, 2017 as compared to $0.5 million in the nine months ended January 31, 2016.
Our exposure to foreign currency exchange rates is primarily driven by fluctuations involving the following currencies U.S. Dollar, Canadian Dollar, Euro, Pound Sterling, Swiss Franc, Brazilian Real, Russian Ruble, Japanese Yen and Chinese Yuan. Based on balances exposed to fluctuation in exchange rates between these currencies as of January 31, 2017, a 10% increase or decrease equally in the value of these currencies could result in a foreign exchange gain or loss of $11.0 million. Beginning in the third quarter of fiscal 2016, we established a program that primarily utilizes foreign currency forward contracts to offset the risks associated with the effects of certain foreign currency exposures which increased as a result of the Legacy Hay acquisition. These foreign currency forward contracts are neither used for trading purposes nor are they designated as hedging instruments pursuant to Accounting Standards Codification 815, Derivatives and Hedging.
Interest Rate Risk
Our exposure to interest rate risk is limited to our Term Facility and borrowings against the CSV of COLI contracts. As of January 31, 2017, there was $264.7 million outstanding under the Term Facility. At our option, loans issued under the Credit Agreement will bear interest at either LIBOR or an alternate base rate, in each case plus the applicable interest rate margin. The interest rate applicable to loans outstanding under the Credit Facilities may fluctuate between LIBOR plus 1.25% per annum to LIBOR plus 2.00% per annum, in the case of LIBOR borrowings (or between the alternate base rate
42
plus 0.25% per annum and the alternate base rate plus 1.00% per annum, in the alternative), based upon the Companys total funded debt to adjusted EBITDA ratio (as set forth in the Credit Agreement, the consolidated leverage ratio) at such time. In addition, the Company is required to pay to the lenders a quarterly fee ranging from 0.20% to 0.35% per annum on the average daily unused amount of the Term Facility, based upon the Companys consolidated leverage ratio at such time, and fees relating to the issuance of letters of credit. A 100 basis point increase in LIBOR rates would have increased our interest expense by approximately $0.7 million and $1.9 million for the three and nine months ended January 31, 2017, respectively. During the three and nine months ended January 31, 2017, the average interest rate on the new term loan was 2.06% and 2.29% respectively. We had no borrowings under the Revolver as of January 31, 2017. We had $68.4 million of borrowings against the CSV of COLI contracts as of January 31, 2017 and April 30, 2016, bearing interest primarily at variable rates. The risk of fluctuations in these variable rates is minimized by the fact that we receive a corresponding adjustment to our borrowed funds crediting rate which has the effect of increasing the CSV on our COLI contracts.
Item 4. | Controls and Procedures |
(a) Evaluation of Disclosure Controls and Procedures.
Based on their evaluation of our disclosure controls and procedures conducted as of the end of the period covered by this Quarterly Report on Form 10-Q, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Exchange Act)) are effective.
(b) Changes in Internal Control over Financial Reporting.
There were no changes in our internal control over financial reporting during the three months ended January 31, 2017 that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.
43
Item 1. | Legal Proceedings |
From time to time, the Company has been and is involved in litigation incidental to its business. The Company is currently not a party to any litigation, which, if resolved adversely against the Company, would, in the opinion of management, after consultation with legal counsel, have a material adverse effect on the Companys business, financial position or results of operations.
Item 1A. | Risk Factors |
In our Form 10-K for the year ended April 30, 2016, we described material risk factors facing our business. Additional risks not presently known to us or that we currently deem immaterial may also impair our business operations. As of the date of this report, there have been no material changes to the risk factors described in our Form 10-K.
Item 2. | Unregistered Sale of Equity Securities, Use of Proceeds and Issuers Purchases of Equity Securities |
Issuer Purchases of Equity Securities
The following table summarizes common stock repurchased by us during the quarter ended January 31, 2017:
Shares Purchased (1) |
Average Price Paid Per Share |
Shares Purchased as Part of Publicly- Announced Programs (2) |
Approximate Dollar Value of Shares That May Yet be Purchased Under the Programs (2) |
|||||||||||||
November 1, 2016 November 30, 2016 |
185,815 | $ | 20.17 | 185,815 | $ | 139.3 million | ||||||||||
December 1, 2016 December 31, 2016 |
4,865 | $ | 26.99 | | $ | 139.3 million | ||||||||||
January 1, 2017 January 31, 2017 |
200,069 | $ | 28.48 | 197,783 | $ | 133.7 million | ||||||||||
|
|
|
|
|||||||||||||
Total |
390,749 | $ | 24.51 | 383,598 | ||||||||||||
|
|
|
|
(1) | Represents withholding of a portion of restricted shares to cover taxes on vested restricted shares and shares purchased as part of our publicly announced programs. |
(2) | On December 8, 2014, the Board of Directors approved an increase in the Companys stock repurchase program to an aggregate of $150.0 million. The shares can be repurchased in open market transactions or privately negotiated transactions at the Companys discretion. We repurchased approximately $9.4 million of the Companys common stock under the program during the third quarter of fiscal 2017. |
Our senior secured credit agreement, dated June 15, 2016, permits us to pay dividends to our stockholders and make share repurchases so long as our pro forma leverage ratio, defined as, the ratio of consolidated funded indebtedness to consolidated adjusted EBITDA, is no greater than 2.50 to 1.00, and our pro forma domestic liquidity is at least $50.0 million.
44
Item 6. | Exhibits |
Exhibit |
Description | |
10.1 | Summary of Non -Employee Director Compensation Program Effective December 7, 2016 | |
31.1 | Chief Executive Officer Certification pursuant to Rule 13a-14(a) under the Exchange Act. | |