##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended January 31, 2006 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 of 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

(Registrants 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, and (2) has been subject to such filing requirements for the past 90 days.

|Yes  x    No ̈ | 
|------------- | 

Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer  x                 an accelerated
filer ̈or a non-accelerated
filer ̈

Indicate by
check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

|Yes ̈No  x | 
|--------- | 

The number of shares outstanding of our common stock as
of March 8, 2006 was 42,377,901.



---



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

Table of Contents



|               |  |                                                                                                                     |  |   
|-------------- |  | ------------------------------------------------------------------------------------------------------------------- |  | --
|               |  | Page                                                                                                               
|PART I.        |  | FINANCIAL INFORMATION                                                                                               |  |   
|               |  |                                                                                                                    
|Item 1.        |  | Financial Statements                                                                                                |  |   
|               |  |                                                                                                                    
|               |  | Unaudited Condensed Consolidated Balance Sheets as of January 31, 2006 and April 30, 2005.                          |  | 3 
|               |  |                                                                                                                    
|               |  | Unaudited Condensed Consolidated Statements of Income for the three and nine months ended January 31, 2006 and 2005 |  | 4 
|               |  |                                                                                                                    
|               |  | Unaudited Condensed Consolidated Statements of Cash Flows for the nine months ended January 31, 2006 and 2005       |  | 5 
|               |  |                                                                                                                    
|               |  | Notes to Unaudited Condensed Consolidated Financial Statements                                                      |  | 6 
|               |  |                                                                                                                    
|Item 2.        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                               |  | 12
|               |  |                                                                                                                    
|Item 3.        |  | Quantitative and Qualitative Disclosures About Market Risk                                                          |  | 20
|               |  |                                                                                                                    
|Item 4.        |  | Controls and Procedures                                                                                             |  | 20
|               |  |                                                                                                                    
|PART II.       |  | OTHER INFORMATION                                                                                                   |  |   
|               |  |                                                                                                                    
|Item 6.        |  | Exhibits                                                                                                            |  | 22
|               | 
|SIGNATURE      |  | 23                                                                                                                 
|               | 
|CERTIFICATIONS |  |                                                                                                                    



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

(unaudited)



|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | -------------------- | - | ------- | -
|                                                                                                                                                                                            |  | As of January 31, 2006 |         |   | As of April 30, 2005 |  
|ASSETS                                                                                                                                                                                      |  |                        |         |   |                      |   |         |  
|Cash and cash equivalents                                                                                                                                                                   |  | $                      | 212,285 |   |                      | $ | 199,133 |  
|Marketable securities                                                                                                                                                                       |  |                        | 19,843  |   |                      |   | 7,815   |  
|Receivables due from clients, net of allowance for doubtful accounts of $8,931 and $7,307                                                                                                   |  |                        | 89,809  |   |                      |   | 68,942  |  
|Income tax and other receivables                                                                                                                                                            |  |                        | 10,721  |   |                      |   | 6,004   |  
|Deferred income taxes                                                                                                                                                                       |  |                        | 9,526   |   |                      |   | 8,864   |  
|Prepaid expenses                                                                                                                                                                            |  |                        | 13,561  |   |                      |   | 13,710  |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Total current assets                                                                                                                                                                        |  |                        | 355,745 |   |                      |   | 304,468 |  
|Property and equipment, net                                                                                                                                                                 |  |                        | 19,717  |   |                      |   | 18,287  |  
|Cash surrender value of company owned life insurance policies, net of loans                                                                                                                 |  |                        | 69,307  |   |                      |   | 65,047  |  
|Deferred income taxes                                                                                                                                                                       |  |                        | 35,788  |   |                      |   | 30,889  |  
|Goodwill                                                                                                                                                                                    |  |                        | 107,110 |   |                      |   | 107,014 |  
|Deferred financing costs, investments and other                                                                                                                                             |  |                        | 8,209   |   |                      |   | 8,463   |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Total assets                                                                                                                                                                                |  | $                      | 595,876 |   |                      | $ | 534,168 |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                        |  |                        |         |   |                      |   |         |  
|Accounts payable                                                                                                                                                                            |  | $                      | 8,473   |   |                      | $ | 7,196   |  
|Income taxes payable                                                                                                                                                                        |  |                        | 26,186  |   |                      |   | 15,400  |  
|Compensation and benefits payable                                                                                                                                                           |  |                        | 90,731  |   |                      |   | 107,009 |  
|Other accrued liabilities                                                                                                                                                                   |  |                        | 24,342  |   |                      |   | 28,792  |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Total current liabilities                                                                                                                                                                   |  |                        | 149,732 |   |                      |   | 158,397 |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Deferred compensation and other retirement plans                                                                                                                                            |  |                        | 69,298  |   |                      |   | 59,134  |  
|Long-term debt                                                                                                                                                                              |  |                        | 45,099  |   |                      |   | 44,949  |  
|Other liabilities                                                                                                                                                                           |  |                        | 7,724   |   |                      |   | 7,991   |  
|7.5% Convertible mandatorily redeemable preferred stock, net of unamortized discount and issuance costs, redemption value
$11,387                                                           |  |                        | 10,942  |   |                      |   | 10,795  |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Total liabilities                                                                                                                                                                           |  |                        | 282,795 |   |                      |   | 281,266 |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Stockholders equity                                                                                                                                                                        |  |                        |         |   |                      |   |         |  
|Common stock: $0.01 par value, 150,000 shares authorized, 43,275 and 41,268 shares issued and 41,774 and 39,888 shares outstanding, as of
January 31, 2006 and April 30, 2005, respectively |  |                        | 357,000 |   |                      |   | 330,745 |  
|Retained deficit                                                                                                                                                                            |  |                        | (43,454 | ) |                      |   | (82,584 | )
|Unearned restricted stock compensation                                                                                                                                                      |  |                        | (8,625  | ) |                      |   | (4,355  | )
|Accumulated other comprehensive income                                                                                                                                                      |  |                        | 8,736   |   |                      |   | 9,679   |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Stockholders equity                                                                                                                                                                        |  |                        | 313,657 |   |                      |   | 253,485 |  
|Less: Notes receivable from stockholders                                                                                                                                                    |  |                        | (576    | ) |                      |   | (583    | )
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Total stockholders equity                                                                                                                                                                  |  |                        | 313,081 |   |                      |   | 252,902 |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                  |  | $                      | 595,876 |   |                      | $ | 534,168 |  
|                                                                                                                                                                                            |  |                        |         |   |                      |   |         |  

The accompanying notes are an integral part of these consolidated financial statements.



3



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

(unaudited)



|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|---------------------------------------------------------------------------------------------- |  | ------------------------------ | ------- | ----------------------------- | - | ------- |  | ---- | ------- |  | - | -------
|                                                                                               |  | Three Months Ended January 31, |         | Nine Months Ended January 31,
|                                                                                               |  | 2006                           |         | 2005                          |   | 2006    |  | 2005
|Fee revenue                                                                                    |  | $                              | 129,626 |                               | $ | 116,885 |  | $    | 377,616 |  | $ | 328,198
|Reimbursed out-of-pocket engagement expenses                                                   |  |                                | 7,191   |                               |   | 6,737   |  |      | 21,229  |  |   | 17,148 
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Total revenue                                                                                  |  |                                | 136,817 |                               |   | 123,622 |  |      | 398,845 |  |   | 345,346
|Compensation and benefits                                                                      |  |                                | 86,936  |                               |   | 74,616  |  |      | 246,100 |  |   | 208,501
|General and administrative expenses                                                            |  |                                | 21,305  |                               |   | 22,736  |  |      | 68,034  |  |   | 64,982 
|Out-of-pocket engagement expenses                                                              |  |                                | 7,684   |                               |   | 6,825   |  |      | 22,569  |  |   | 17,983 
|Depreciation and amortization                                                                  |  |                                | 2,177   |                               |   | 2,341   |  |      | 6,597   |  |   | 6,723  
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Total operating expenses                                                                       |  |                                | 118,102 |                               |   | 106,518 |  |      | 343,300 |  |   | 298,189
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Operating income                                                                               |  |                                | 18,715  |                               |   | 17,104  |  |      | 55,545  |  |   | 47,157 
|Interest and other income, net                                                                 |  |                                | 6,332   |                               |   | 861     |  |      | 8,867   |  |   | 1,637  
|Interest expense                                                                               |  |                                | 2,510   |                               |   | 2,749   |  |      | 7,591   |  |   | 8,021  
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Income before provision for income taxes and equity in earnings of unconsolidated subsidiaries |  |                                | 22,537  |                               |   | 15,216  |  |      | 56,821  |  |   | 40,773 
|Provision for income taxes                                                                     |  |                                | 6,375   |                               |   | 5,897   |  |      | 19,164  |  |   | 15,288 
|Equity in earnings of unconsolidated subsidiaries                                              |  |                                | 451     |                               |   | 505     |  |      | 1,473   |  |   | 1,420  
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Net income                                                                                     |  | $                              | 16,613  |                               | $ | 9,824   |  | $    | 39,130  |  | $ | 26,905 
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Basic earnings per common share                                                                |  | $                              | 0.41    |                               | $ | 0.25    |  | $    | 0.98    |  | $ | 0.70   
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Basic weighted average common shares outstanding                                               |  |                                | 40,248  |                               |   | 38,726  |  |      | 39,895  |  |   | 38,309 
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Diluted earnings per common share                                                              |  | $                              | 0.37    |                               | $ | 0.23    |  | $    | 0.88    |  | $ | 0.62   
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        
|Diluted weighted average common shares outstanding                                             |  |                                | 47,484  |                               |   | 46,974  |  |      | 47,226  |  |   | 46,832 
|                                                                                               |  |                                |         |                               |   |         |  |      |         |  |   |        

The accompanying notes are an integral part of these consolidated financial statements.



4



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)



|                                                                                                                                      |  |                               |         |   |      |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                                                                      |  | Nine Months Ended January 31, |        
|                                                                                                                                      |  | 2006                          |         |   | 2005 |  
|Cash from operating activities:                                                                                                       |  |                               |         |   |      |   |         |  
|Net income                                                                                                                            |  | $                             | 39,130  |   |      | $ | 26,905  |  
|Adjustments to reconcile net income to net cash provided by operating activities:                                                     |  |                               |         |   |      |   |         |  
|Depreciation and amortization                                                                                                         |  |                               | 6,597   |   |      |   | 6,723   |  
|Interest paid in kind and amortization of discount on convertible securities                                                          |  |                               | 591     |   |      |   | 1,178   |  
|Loss (gain) on disposition of property and equipment                                                                                  |  |                               | 52      |   |      |   | (8      | )
|Provision for doubtful accounts                                                                                                       |  |                               | 4,793   |   |      |   | 6,380   |  
|Gain on cash surrender value of life insurance policies                                                                               |  |                               | (4,189  | ) |      |   | (4,442  | )
|Realized gains on marketable securities                                                                                               |  |                               | (1,064  | ) |      |   |        |  
|Recovery on investment loss                                                                                                           |  |                               | (4,535  | ) |      |   |        |  
|Deferred income taxes                                                                                                                 |  |                               | (5,561  | ) |      |   | (3,493  | )
|Tax benefit from exercise of stock options                                                                                            |  |                               | 3,641   |   |      |   | 3,278   |  
|Non-cash compensation arrangements                                                                                                    |  |                               | 4,030   |   |      |   | 2,006   |  
|Change in other assets and liabilities:                                                                                               |  |                               |         |   |      |   |         |  
|Deferred compensation                                                                                                                 |  |                               | 10,164  |   |      |   | 3,618   |  
|Receivables                                                                                                                           |  |                               | (25,841 | ) |      |   | (31,406 | )
|Prepaid expenses                                                                                                                      |  |                               | 149     |   |      |   | (3,194  | )
|Investment in unconsolidated subsidiaries                                                                                             |  |                               | (2,227  | ) |      |   | (1,505  | )
|Income taxes payable                                                                                                                  |  |                               | 10,614  |   |      |   | 14,145  |  
|Accounts payable and accrued liabilities                                                                                              |  |                               | (20,062 | ) |      |   | 19,278  |  
|Other                                                                                                                                 |  |                               | (413    | ) |      |   | (2,374  | )
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Net cash provided by operating activities                                                                                             |  |                               | 15,869  |   |      |   | 37,089  |  
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Cash from investing activities:                                                                                                       |  |                               |         |   |      |   |         |  
|Purchase of property and equipment                                                                                                    |  |                               | (8,203  | ) |      |   | (5,305  | )
|Purchase of marketable securities                                                                                                     |  |                               | (9,910  | ) |      |   | (7,568  | )
|Business acquisitions                                                                                                                 |  |                               | (1,049  | ) |      |   | (419    | )
|Premiums on life insurance policies                                                                                                   |  |                               | (1,545  | ) |      |   | (1,582  | )
|Proceeds from life insurance policy benefits                                                                                          |  |                               |        |   |      |   | 339     |  
|Dividends received from unconsolidated subsidiaries                                                                                   |  |                               | 2,479   |   |      |   | 1,119   |  
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Net cash used in investing activities                                                                                                 |  |                               | (18,228 | ) |      |   | (13,416 | )
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Cash from financing activities:                                                                                                       |  |                               |         |   |      |   |         |  
|Payments on life insurance policy loans                                                                                               |  |                               |        |   |      |   | (3,891  | )
|Borrowings under life insurance policies                                                                                              |  |                               | 1,474   |   |      |   | 3,591   |  
|Purchase of common stock                                                                                                              |  |                               | (1,974  | ) |      |   | (2,341  | )
|Proceeds from issuance of common stock upon exercise of employee stock options and in connection with an employee stock purchase
plan |  |                               | 16,834  |   |      |   | 15,973  |  
|Receipts on stockholders notes                                                                                                       |  |                               | 7       |   |      |   | 25      |  
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Net cash provided by financing activities                                                                                             |  |                               | 16,341  |   |      |   | 13,357  |  
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Effect of exchange rates on cash and cash equivalents                                                                                 |  |                               | (830    | ) |      |   | 4,209   |  
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Net increase in cash and cash equivalents                                                                                             |  |                               | 13,152  |   |      |   | 41,239  |  
|Cash and cash equivalents at beginning of the period                                                                                  |  |                               | 199,133 |   |      |   | 108,102 |  
|                                                                                                                                      |  |                               |         |   |      |   |         |  
|Cash and cash equivalents at end of the period                                                                                        |  | $                             | 212,285 |   |      | $ | 149,341 |  
|                                                                                                                                      |  |                               |         |   |      |   |         |  

The accompanying notes are an integral part of these consolidated financial statements.



5



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except per share amounts)

1. Summary of Significant Accounting Policies

Basis of Presentation

The consolidated financial statements for the three and nine months ended January 31, 2006 and 2005 include the accounts of Korn/Ferry International
and all of its wholly and majority owned domestic and international subsidiaries (collectively, the Company). The consolidated financial statements are unaudited, but 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. These financial statements have been prepared consistently with the accounting policies described in the Companys Annual Report
on Form 10-K for the fiscal year ended April 30, 2005 (Annual Report) and should be read together with the Annual Report.

Critical Accounting Policies and Use of Estimates

The preparation of financial statements in conformity with U.S. generally
accepted accounting principles 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 financial statements and the
reported amounts of revenue and expenses during the reporting period. As a result, actual results could differ from these estimates. The most significant areas that require management judgment are revenue recognition, deferred compensation and the
carrying values of goodwill and deferred income taxes.

Cash and Cash Equivalents

The Company considers cash equivalents to be only those investments which are highly liquid, readily convertible and mature within three months from the
date of purchase.

Available for Sale Securities

The Company considers its marketable securities as available-for-sale as defined in SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities. These investments are recorded at
fair value and are classified as marketable securities in the accompanying consolidated balance sheets as of January 31, 2006 and April 30, 2005. The changes in fair values, net of applicable taxes, are recorded as unrealized gains
(losses) as a component of accumulated other comprehensive income in stockholders equity. Investments are made based on the Companys investment policy which restricts the types of investments that can be made.

Stock Based Compensation

On
December 16, 2004, the Financial Accounting Standards Board (FASB) issued FASB Statement No. 123 (revised 2004) (Statement 123(R)), Share-Based Payment, which is a revision of FASB Statement No. 123, Accounting
for Stock-Based Compensation (Statement 123). Statement 123(R) supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees (APB Opinion No. 25), and amends FASB Statement No. 95, Statement of Cash
Flows.

Statement 123(R) is required to be adopted in fiscal years beginning after June 15, 2005. The Company expects to adopt
Statement 123(R) on May 1, 2006, using the modified prospective method, as described in the statement.

The Company currently accounts
for share-based payments to employees using APB Opinion No. 25s intrinsic value method and, as such, generally recognizes no compensation cost for employee stock options. Accordingly, the adoption of Statement 123(R)s fair value
method will have a significant impact on the Companys results of operations, although it will have minimal impact on the



6



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -

(Continued)

(in thousands, except per share amounts)



Companys overall financial position, and no impact on cash flow. The impact of adoption of Statement 123(R) cannot be predicted at this time as it
depends on levels of share-based payments granted in the future. However, had the Company adopted Statement 123(R) in prior periods, the impact of that standard would have approximated the impact of Statement 123 as described in the disclosure of
pro forma net income and earnings per share in the table below. Statement 123(R) also requires that the benefits of tax deductions in excess of recognized compensation cost be reported as a financing cash flow, rather than as an operating cash flow
as required under current literature. This requirement will reduce net operating cash flows and increase net financing cash flows in periods after adoption. While the Company cannot estimate what those amounts will be in the future as they depend
on, among other things, when employees exercise stock options, the amount of tax benefit recognized in operating cash flow was $3,641 and $3,278 for the nine months ended January 31, 2006 and 2005, respectively.

The following table illustrates the effect on net income and earnings per share as if the Company had applied the fair value recognition provisions of
Statement 123(R):



|                                                                                 |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------------------------------------------------- |  | ------------------------------ | ------ | - | ----------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                 |  | Three Months Ended January 31, |        |   | Nine Months Ended January 31, |  
|                                                                                 |  | 2006                           |        |   | 2005                          |   |        | 2006 |  |   | 2005   |  
|Net income, as reported                                                          |  | $                              | 16,613 |   |                               | $ | 9,824  |      |  | $ | 39,130 |   |  | $ | 26,905 |  
|Stock-based employee compensation charges, net of related tax effects:           |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Employee stock compensation expense included in net income, as reported          |  |                                | 997    |   |                               |   | 516    |      |  |   | 2,576  |   |  |   | 1,178  |  
|Employee stock compensation expense determined under the fair-value based method |  |                                | (2,359 | ) |                               |   | (1,932 | )    |  |   | (7,087 | ) |  |   | (6,194 | )
|                                                                                 |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Net income, as adjusted                                                          |  | $                              | 15,251 |   |                               | $ | 8,408  |      |  | $ | 34,619 |   |  | $ | 21,889 |  
|                                                                                 |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Interest expense on convertible securities, net of related tax effects           |  |                                | 785    |   |                               |   | 785    |      |  |   | 2,354  |   |  |   | 2,344  |  
|                                                                                 |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Net income adjusted for computation of diluted EPS, as adjusted                  |  | $                              | 16,036 |   |                               | $ | 9,193  |      |  | $ | 36,973 |   |  | $ | 24,233 |  
|                                                                                 |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Basic EPS                                                                        |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                      |  | $                              | 0.41   |   |                               | $ | 0.25   |      |  | $ | 0.98   |   |  | $ | 0.70   |  
|Pro forma                                                                        |  | $                              | 0.38   |   |                               | $ | 0.22   |      |  | $ | 0.87   |   |  | $ | 0.57   |  
|Diluted EPS                                                                      |  |                                |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                      |  | $                              | 0.37   |   |                               | $ | 0.23   |      |  | $ | 0.88   |   |  | $ | 0.62   |  
|Pro forma                                                                        |  | $                              | 0.34   |   |                               | $ | 0.20   |      |  | $ | 0.78   |   |  | $ | 0.52   |  

The fair value of each option grant is estimated on the date of grant using the Black-Scholes
option-pricing model with a zero dividend rate. The following assumptions were used by the Company for options granted in the respective periods:



|                                |  |                          |  |      
|------------------------------- |  | ------------------------ |  | -----
|                                |  | Quarter Ended January 31
|                                |  | 2006                     |  | 2005 
|Expected volatility             |  | 50.0%                    |  | 63.1%
|Risk-free interest rate         |  | 3.83%                    |  | 3.69%
|Expected option life (in years) |  | 4.50                     |  | 4.50 

The Black-Scholes option valuation model was developed for use in estimating the fair value of
traded options. The assumptions used in option valuation models are subjective. For purposes of pro forma disclosures, the estimated fair values of the options are amortized over the options vesting periods.



7



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -

(Continued)

(in thousands, except per share amounts)



Common Stock

The Company issued approximately 699 and 1,417 common shares as a result of the exercise of stock options and 77 and 183 common shares in conjunction with the Companys employee stock purchase plan in the three
and nine months ended January 31, 2006, respectively. The Company issued 577 and 1,324 common shares as a result of the exercise of stock options and 55 and 153 common shares in conjunction with the Companys employee stock purchase plan
in the three and nine months ended January 31, 2005, respectively.

Reclassifications

Certain prior year amounts have been reclassified to conform to the current year presentation.

2. Basic and Diluted Earnings Per Share

Basic
earnings per common share (basic EPS) was computed by dividing net income by the weighted average number of common shares outstanding. Diluted earnings per common share (diluted EPS) reflects the potential dilution that would
occur if all in-the-money outstanding options or other contracts to issue common stock were exercised or converted and was computed by dividing adjusted net income, after assumed conversion of subordinated notes and preferred stock, by the weighted
average number of common shares outstanding plus dilutive common equivalent shares. The following is a reconciliation of the numerator and denominator (shares in thousands) used in the computation of basic and diluted EPS:



|                                                                       |  |                                |        |                               |   |        |  |      |        |  |   |       
|---------------------------------------------------------------------- |  | ------------------------------ | ------ | ----------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                                       |  | Three Months Ended January 31, |        | Nine Months Ended January 31,
|                                                                       |  | 2006                           |        | 2005                          |   | 2006   |  | 2005
|Net income (Numerator):                                                |  |                                |        |                               |   |        |  |      |        |  |   |       
|Net income for basic EPS                                               |  | $                              | 16,613 |                               | $ | 9,824  |  | $    | 39,130 |  | $ | 26,905
|Interest expense on convertible securities, net of related tax effects |  |                                | 785    |                               |   | 785    |  |      | 2,354  |  |   | 2,344 
|                                                                       |  |                                |        |                               |   |        |  |      |        |  |   |       
|Net income for diluted EPS                                             |  | $                              | 17,398 |                               | $ | 10,609 |  | $    | 41,484 |  | $ | 29,249
|                                                                       |  |                                |        |                               |   |        |  |      |        |  |   |       
|Shares (Denominator):                                                  |  |                                |        |                               |   |        |  |      |        |  |   |       
|Weighted average shares for basic EPS                                  |  |                                | 40,248 |                               |   | 38,726 |  |      | 39,895 |  |   | 38,309
|Effect of: convertible subordinated notes                              |  |                                | 4,470  |                               |   | 4,470  |  |      | 4,470  |  |   | 4,470 
|convertible preferred stock                                            |  |                                | 1,117  |                               |   | 1,117  |  |      | 1,117  |  |   | 1,117 
|warrants                                                               |  |                                | 98     |                               |   | 274    |  |      | 89     |  |   | 274   
|restricted stock                                                       |  |                                | 153    |                               |   | 138    |  |      | 223    |  |   | 155   
|stock options                                                          |  |                                | 1,396  |                               |   | 2,246  |  |      | 1,422  |  |   | 2,499 
|employee stock purchase plan                                           |  |                                | 2      |                               |   | 3      |  |      | 10     |  |   | 8     
|                                                                       |  |                                |        |                               |   |        |  |      |        |  |   |       
|Adjusted weighted average shares for diluted EPS                       |  |                                | 47,484 |                               |   | 46,974 |  |      | 47,226 |  |   | 46,832
|                                                                       |  |                                |        |                               |   |        |  |      |        |  |   |       
|Basic earnings per share                                               |  | $                              | 0.41   |                               | $ | 0.25   |  | $    | 0.98   |  | $ | 0.70  
|                                                                       |  |                                |        |                               |   |        |  |      |        |  |   |       
|Diluted earnings per share                                             |  | $                              | 0.37   |                               | $ | 0.23   |  | $    | 0.88   |  | $ | 0.62  
|                                                                       |  |                                |        |                               |   |        |  |      |        |  |   |       

Assumed exercises or conversions have been excluded in computing the diluted earnings per share
when their inclusion would be anti-dilutive.



8



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -

(Continued)

(in thousands, except per share amounts)



3. Comprehensive Income

Comprehensive income is comprised of net income and all changes to stockholders equity, except those changes resulting from investments by owners (changes in paid in capital) and distributions to owners
(dividends).

Total comprehensive income is as follows:



|                                                              |  |                                |        |      |                               |        |      |  |   |        |   |  |   |       
|------------------------------------------------------------- |  | ------------------------------ | ------ | ---- | ----------------------------- | ------ | ---- |  | - | ------ | - |  | - | ------
|                                                              |  | Three Months Ended January 31, |        |      | Nine Months Ended January 31,
|                                                              |  | 2006                           |        | 2005 |                               |        | 2006 |  |   | 2005  
|Net income                                                    |  | $                              | 16,613 |      | $                             | 9,824  |      |  | $ | 39,130 |   |  | $ | 26,905
|Unrealized gain (loss) on marketable securities, net of taxes |  |                                | 563    |      |                               | (34    | )    |  |   | 620    |   |  |   | 1,106 
|Foreign currency translation adjustment                       |  |                                | 1,085  |      |                               | 6,595  |      |  |   | (1,563 | ) |  |   | 12,983
|                                                              |  |                                |        |      |                               |        |      |  |   |        |   |  |   |       
|Comprehensive income                                          |  | $                              | 18,261 |      | $                             | 16,385 |      |  | $ | 38,187 |   |  | $ | 40,994
|                                                              |  |                                |        |      |                               |        |      |  |   |        |   |  |   |       

The accumulated other comprehensive income at January 31, 2006 includes foreign currency
translation adjustments and gains on marketable securities, net of taxes, of $8,082 and $654, respectively.

4. Deferred Compensation, Pension Plan and
Executive Capital Accumulation Plan

The Company has several deferred compensation plans for vice-presidents that provide defined
benefit payments to participants based on the deferral of current compensation subject to vesting and retirement or termination provisions. The components of net periodic benefit cost are as follows:



|                                          |  |                                |       |                               |   |       |  |      |       |  |   |      
|----------------------------------------- |  | ------------------------------ | ----- | ----------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                          |  | Three Months Ended January 31, |       | Nine Months Ended January 31,
|Components of net periodic benefit costs: |  | 2006                           |       | 2005                          |   | 2006  |  | 2005
|Service cost                              |  | $                              | 419   |                               | $ | 435   |  | $    | 1,258 |  | $ | 1,305
|Interest cost                             |  |                                | 786   |                               |   | 803   |  |      | 2,359 |  |   | 2,409
|Amortization of actuarial gain            |  |                                | 104   |                               |   | 114   |  |      | 313   |  |   | 342  
|                                          |  |                                |       |                               |   |       |  |      |       |  |   |      
|Net periodic benefit cost                 |  | $                              | 1,309 |                               | $ | 1,352 |  | $    | 3,930 |  | $ | 4,056
|                                          |  |                                |       |                               |   |       |  |      |       |  |   |      

In fiscal 2005, the Company implemented the Executive Capital Accumulation Plan
(ECAP). ECAP 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. The Company made an $8,188 ECAP contribution in the nine months ended
January 31, 2006. The Company contribution vests and is expensed ratably over the 3 year vesting period.

The Company also has a
defined benefit pension plan, referred to as the Worldwide Executive Benefit Plans (WEB plans), covering certain executives in the United States and foreign countries. The components of net periodic benefit cost are as follows:



|                                          |  |                                |     |   |                               |   |     |      |  |   |      |   |  |   |      |  
|----------------------------------------- |  | ------------------------------ | --- | - | ----------------------------- | - | --- | ---- |  | - | ---- | - |  | - | ---- | -
|                                          |  | Three Months Ended January 31, |     |   | Nine Months Ended January 31, |  
|Components of net periodic benefit costs: |  | 2006                           |     |   | 2005                          |   |     | 2006 |  |   | 2005 |  
|Interest cost                             |  | $                              | 42  |   |                               | $ | 50  |      |  | $ | 127  |   |  | $ | 150  |  
|Amortization of actuarial loss            |  |                                | (36 | ) |                               |   | (38 | )    |  |   | (107 | ) |  |   | (114 | )
|                                          |  |                                |     |   |                               |   |     |      |  |   |      |   |  |   |      |  
|Net periodic benefit cost                 |  | $                              | 6   |   |                               | $ | 12  |      |  | $ | 20   |   |  | $ | 36   |  
|                                          |  |                                |     |   |                               |   |     |      |  |   |      |   |  |   |      |  

5. Mandatorily Redeemable Convertible Securities

In June 2002, the Company issued 7.5% Convertible Subordinated Notes in an aggregate principal amount of $40.0 million and 10,000 shares of 7.5%
Convertible Series A Preferred Stock at an aggregate purchase price of $10.0 million. The notes and preferred stock have priority over common stockholders. The notes and preferred stock are convertible into shares of the Companys common stock
at $10.19 per share. The Company also issued warrants to purchase 274,207 shares of its common stock at an exercise price of $11.94. The warrants expire in 2012. The warrants were recorded at fair value resulting in discounts on the notes and
preferred stock



9



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -

(Continued)

(in thousands, except per share amounts)



(together the securities) of $1.2 million and $0.3 million, respectively, and are amortized over the life of the securities.

The securities may be redeemed at the option of the purchasers after June 13, 2008, the sixth anniversary of the closing date, at a price equal to
101% of the issuance price plus all accrued interest and dividends. The securities are mandatorily redeemable if still outstanding on June 13, 2010, at a price equal to 101% of the issuance price plus accrued interest and dividends. From the
third to the sixth year, the securities are subject to optional redemption by the Company at 200% to 250% of the then outstanding principal balance.

Interest and dividends are payable semi-annually in either additional securities or cash at the option of the Company. The Company also incurred issuance costs of $4.3 million that have been deferred and are being
amortized over the life of the securities as interest expense with $3.4 million allocated to the notes and $0.9 million allocated to the preferred stock.

6. Business Segments

The Company operates in two global business segments in the retained recruitment industry: executive
recruitment and Futurestep. These segments are distinguished primarily by the candidates level of compensation. The executive recruitment business segment is managed by geographic regional leaders. Revenue from leadership development solutions
and other consulting engagements is included in executive recruitment. Futuresteps worldwide operations are managed by the Chief Executive Officer of Futurestep. The executive recruitment geographic regional leaders and the Chief Executive
Officer of 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.

A summary of the Companys results of operations by business segment are as follows:



|                            |  |                                |         |                               |   |         |  |      |         |  |   |        
|--------------------------- |  | ------------------------------ | ------- | ----------------------------- | - | ------- |  | ---- | ------- |  | - | -------
|                            |  | Three Months Ended January 31, |         | Nine Months Ended January 31,
|                            |  | 2006                           |         | 2005                          |   | 2006    |  | 2005
|Fee revenue:                |  |                                |         |                               |   |         |  |      |         |  |   |        
|Executive recruitment:      |  |                                |         |                               |   |         |  |      |         |  |   |        
|North America               |  | $                              | 64,371  |                               | $ | 55,330  |  | $    | 188,852 |  | $ | 162,643
|Europe                      |  |                                | 28,934  |                               |   | 31,210  |  |      | 83,801  |  |   | 79,865 
|Asia Pacific                |  |                                | 13,930  |                               |   | 13,125  |  |      | 41,941  |  |   | 39,181 
|South America               |  |                                | 4,417   |                               |   | 2,897   |  |      | 11,450  |  |   | 7,501  
|                            |  |                                |         |                               |   |         |  |      |         |  |   |        
|Total executive recruitment |  |                                | 111,652 |                               |   | 102,562 |  |      | 326,044 |  |   | 289,190
|Futurestep                  |  |                                | 17,974  |                               |   | 14,323  |  |      | 51,572  |  |   | 39,008 
|                            |  |                                |         |                               |   |         |  |      |         |  |   |        
|Total fee revenue           |  | $                              | 129,626 |                               | $ | 116,885 |  | $    | 377,616 |  | $ | 328,198
|                            |  |                                |         |                               |   |         |  |      |         |  |   |        

7. Subsequent Event

On February 16, 2006 the Internal Revenue Service completed an audit of the Companys Federal Income Tax returns from April 30, 1997 to April 30, 2003. As a result of the audit, the Company will
record a one-time tax benefit in the fourth quarter of the current fiscal year.



10



---

##### Table of Contents

KORN/FERRY INTERNATIONAL AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -

(Continued)

(in thousands, except per share amounts)



|                            |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|--------------------------- |  | ------------------------------ | ------- | - | ----------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                            |  | Three Months Ended January 31, |         |   | Nine Months Ended January 31, |  
|                            |  | 2006                           |         |   | 2005                          |   |         | 2006 |  |   | 2005    |  
|Total revenue:              |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|Executive Recruitment:      |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|North America               |  | $                              | 68,372  |   |                               | $ | 59,011  |      |  | $ | 200,639 |   |  | $ | 172,449 |  
|Europe                      |  |                                | 29,973  |   |                               |   | 32,251  |      |  |   | 86,696  |   |  |   | 82,646  |  
|Asia Pacific                |  |                                | 14,288  |   |                               |   | 13,570  |      |  |   | 43,069  |   |  |   | 40,264  |  
|South America               |  |                                | 4,481   |   |                               |   | 3,065   |      |  |   | 11,889  |   |  |   | 7,892   |  
|                            |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|Total executive recruitment |  |                                | 117,114 |   |                               |   | 107,897 |      |  |   | 342,293 |   |  |   | 303,251 |  
|Futurestep                  |  |                                | 19,703  |   |                               |   | 15,725  |      |  |   | 56,552  |   |  |   | 42,095  |  
|                            |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|Total revenue               |  | $                              | 136,817 |   |                               | $ | 123,622 |      |  | $ | 398,845 |   |  | $ | 345,346 |  
|                            |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|                            |  |                               
|                            |  | Three Months Ended January 31, |         |   | Nine Months Ended January 31, |  
|                            |  | 2006                           |         |   | 2005                          |   |         | 2006 |  |   | 2005    |  
|Operating income (loss):    |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|Executive recruitment:      |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|North America               |  | $                              | 15,260  |   |                               | $ | 10,540  |      |  | $ | 44,666  |   |  | $ | 34,596  |  
|Europe                      |  |                                | 5,470   |   |                               |   | 6,521   |      |  |   | 16,065  |   |  |   | 15,104  |  
|Asia Pacific                |  |                                | 2,745   |   |                               |   | 2,316   |      |  |   | 8,632   |   |  |   | 7,578   |  
|South America               |  |                                | 941     |   |                               |   | 431     |      |  |   | 1,888   |   |  |   | 983     |  
|                            |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|Total executive recruitment |  |                                | 24,416  |   |                               |   | 19,808  |      |  |   | 71,251  |   |  |   | 58,261  |  
|Futurestep                  |  |                                | 1,396   |   |                               |   | 1,970   |      |  |   | 4,793   |   |  |   | 6,263   |  
|Corporate                   |  |                                | (7,098  | ) |                               |   | (4,674  | )    |  |   | (20,499 | ) |  |   | (17,367 | )
|                            |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  
|Total operating income      |  | $                              | 18,714  |   |                               | $ | 17,104  |      |  | $ | 55,545  |   |  | $ | 47,157  |  
|                            |  |                                |         |   |                               |   |         |      |  |   |         |   |  |   |         |  



11



---

##### Table of Contents

|Item 2. | Managements 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 and Section 21E of the
Securities Exchange Act of 1934. 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,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, portability of client relationships, local political or economic
developments in or affecting countries where we have operations, ability to manage growth, restrictions imposed by off-limits agreements, competition, risks related to the growth and results of Futurestep, reliance on information processing systems,
and employment liability risk. Readers are urged to consider these factors carefully in evaluating the forward-looking statements. The forward-looking statements included in this Form 10-Q are made only as of the date of this report and we undertake
no obligation to publicly update these forward-looking statements to reflect subsequent events or circumstances.

The following
presentation of managements discussion and analysis of our financial condition and results of operations should be read together with our consolidated financial statements included in this Form 10-Q.

Executive Summary

We are the leading provider of
executive search, outsourced recruiting and leadership development solutions with the broadest global presence in the recruitment industry. Our services include executive recruitment, middle-management and outsourced recruitment through Futurestep,
leadership development solutions and executive coaching. Over half of the executive recruitment searches we performed in fiscal 2005 were for board level, chief executive and other senior executive positions. Our 4,160 clients in fiscal 2005
included approximately 47% of the Fortune 500 companies. We have established strong client loyalty; more than 82% of the executive recruitment assignments we performed in fiscal 2005 were on behalf of clients for whom we had conducted assignments in
the previous three fiscal years.

In an effort to achieve our long-term vision of being the leading provider of executive search,
outsourced recruiting and leadership development solutions, our strategic focus for fiscal 2006 is centered upon increasing market share and further increasing the cross-selling and utilization of our multi-product strategy. We continue to explore
new products and services, enhance our technology and aggressively leverage our brand through thought leadership and intellectual capital projects as a means of delivering world-class service to our clients.

Fee revenue increased 11% in the third quarter of fiscal 2006 to $129.6 million compared to prior year third quarter primarily due to an 11% increase in
the number of engagements opened in the executive search segment, in addition to an increase in engagements opened in Futurestep. The North American region experienced the largest dollar increase in fee revenue in executive recruitment, as revenue
increased 16% due to an 8% increase in the number of engagements opened in the quarter combined with a 6% increase in average fees per engagement. Futurestep experienced a 25% increase in fee revenue over the prior years quarter as engagements
opened in the period increased versus the prior year quarter. In the third quarter of fiscal 2006, we earned operating income of $18.7 million, with operating income of $24.4 million and $1.4 million from executive recruitment and Futurestep,
respectively, offset by corporate expenses of $7.1 million.

Our total long-term debt at January 31, 2006 was $45.1 million. Our
working capital increased $59.9 million to $206.0 million at January 31, 2006 compared to $146.1 million at April 30, 2005. Major factors contributing to increases in working capital include



12



---

##### Table of Contents

cash inflows of $16.8 million resulting from increased stock option exercises and purchases in our ESPP during the fiscal year as well as increased
receivables of $20.9 million resulting from increased revenue generated during the fiscal year.

Critical Accounting Policies

The following discussion and analysis of our financial condition and operating results are based on our unaudited condensed consolidated financial
statements. Preparation of this 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 periods. Actual results may differ from those estimates and assumptions. In preparing our interim financial statements and accounting for the underlying transactions and balances, we
apply our accounting policies as disclosed in our Notes to Unaudited Condensed Consolidated Financial Statements. We consider the policies related to revenue recognition, deferred compensation and the carrying values of goodwill and deferred income
taxes as critical to an understanding of our interim financial statements because their application places the most significant demands on managements judgment. Specific risks for these critical accounting policies are described in our Fiscal
2005 Annual Report on Form 10-K.

Results of Operations

The following table summarizes the results of our operations for the three and nine month periods ended January 31, 2006 and 2005 as a percentage of fee revenue:



|                                             |  |                                |   |  |                               |   |  |      |   |  |      |  
|-------------------------------------------- |  | ------------------------------ | - |  | ----------------------------- | - |  | ---- | - |  | ---- | -
|                                             |  | Three Months Ended January 31, |   |  | Nine Months Ended January 31, |  
|                                             |  | 2006                           |   |  | 2005                          |   |  | 2006 |   |  | 2005 |  
|Fee revenue                                  |  | 100                            | % |  | 100                           | % |  | 100  | % |  | 100  | %
|Reimbursed out-of-pocket engagement expenses |  | 6                              |   |  | 6                             |   |  | 6    |   |  | 5    |  
|                                             |  |                                |   |  |                               |   |  |      |   |  |      |  
|Total revenue                                |  | 106                            | % |  | 106                           | % |  | 106  | % |  | 105  | %
|Compensation and benefits                    |  | 67                             |   |  | 64                            |   |  | 65   |   |  | 64   |  
|General and administrative expenses          |  | 16                             |   |  | 19                            |   |  | 18   |   |  | 20   |  
|Out-of-pocket engagement expenses            |  | 6                              |   |  | 6                             |   |  | 6    |   |  | 5    |  
|Depreciation and amortization                |  | 2                              |   |  | 2                             |   |  | 2    |   |  | 2    |  
|                                             |  |                                |   |  |                               |   |  |      |   |  |      |  
|Operating income                             |  | 14                             |   |  | 15                            |   |  | 15   |   |  | 14   |  
|                                             |  |                                |   |  |                               |   |  |      |   |  |      |  
|Net income                                   |  | 13                             |   |  | 8                             |   |  | 10   |   |  | 8    |  
|                                             |  |                                |   |  |                               |   |  |      |   |  |      |  

The following tables summarize the results of our operations by business segment. Operating income
(loss) is calculated as a percentage of fee revenue of the respective segment (Dollars in thousands).



|                                             |  |                                |         |   |                               |   |         |      |         |  |      |         |  |   |         |  |         |   |   |   |         |  |     |  
|-------------------------------------------- |  | ------------------------------ | ------- | - | ----------------------------- | - | ------- | ---- | ------- |  | ---- | ------- |  | - | ------- |  | ------- | - | - | - | ------- |  | --- | -
|                                             |  | Three Months Ended January 31, |         |   | Nine Months Ended January 31, |  
|                                             |  | 2006                           |         |   | 2005                          |   |         | 2006 |         |  | 2005 |        
|                                             |  | Dollars                        |         | % |                               |   | Dollars |      | %       |  |      | Dollars |  | % |         |  | Dollars |   | % |  
|Fee revenue                                  |  |                                |         |   |                               |   |         |      |         |  |      |         |  |   |         |  |         |   |   |   |         |  |     |  
|Executive recruitment:                       |  |                                |         |   |                               |   |         |      |         |  |      |         |  |   |         |  |         |   |   |   |         |  |     |  
|North America                                |  | $                              | 64,371  |   | 50                            | % |         | $    | 55,330  |  | 47   | %       |  | $ | 188,852 |  | 50      | % |   | $ | 162,643 |  | 50  | %
|Europe                                       |  |                                | 28,934  |   | 22                            |   |         |      | 31,210  |  | 27   |         |  |   | 83,801  |  | 22      |   |   |   | 79,865  |  | 24  |  
|Asia Pacific                                 |  |                                | 13,930  |   | 11                            |   |         |      | 13,125  |  | 11   |         |  |   | 41,941  |  | 11      |   |   |   | 39,181  |  | 12  |  
|South America                                |  |                                | 4,417   |   | 3                             |   |         |      | 2,897   |  | 3    |         |  |   | 11,450  |  | 3       |   |   |   | 7,501   |  | 2   |  
|                                             |  |                                |         |   |                               |   |         |      |         |  |      |         |  |   |         |  |         |   |   |   |         |  |     |  
|Total executive recruitment                  |  |                                | 111,652 |   | 86                            |   |         |      | 102,562 |  | 88   |         |  |   | 326,044 |  | 86      |   |   |   | 289,190 |  | 88  |  
|Futurestep                                   |  |                                | 17,974  |   | 14                            |   |         |      | 14,323  |  | 12   |         |  |   | 51,572  |  | 14      |   |   |   | 39,008  |  | 12  |  
|                                             |  |                                |         |   |                               |   |         |      |         |  |      |         |  |   |         |  |         |   |   |   |         |  |     |  
|Total fee revenue                            |  | $                              | 129,626 |   | 100                           | % |         | $    | 116,885 |  | 100  | %       |  |   | 377,616 |  | 100     | % |   | $ | 328,198 |  | 100 | %
|Reimbursed out-of-pocket engagement expenses |  |                                | 7,191   |   |                               |   |         |      | 6,737   |  |      |         |  |   | 21,229  |  |         |   |   |   | 17,148  |  |     |  
|                                             |  |                                |         |   |                               |   |         |      |         |  |      |         |  |   |         |  |         |   |   |   |         |  |     |  
|Total revenue                                |  | $                              | 136,817 |   |                               |   |         | $    | 123,622 |  |      |         |  | $ | 398,845 |  |         |   |   | $ | 345,346 |  |     |  
|                                             |  |                                |         |   |                               |   |         |      |         |  |      |         |  |   |         |  |         |   |   |   |         |  |     |  



13



---

##### Table of Contents

|                            |  |                               |        |   |                               |    |   |         |   |        |      |  |    |         |  |   |         |   |  |         |   |  |   |         |   |  |    |  
|--------------------------- |  | ----------------------------- | ------ | - | ----------------------------- | -- | - | ------- | - | ------ | ---- |  | -- | ------- |  | - | ------- | - |  | ------- | - |  | - | ------- | - |  | -- | -
|                            |  | Three Months EndedJanuary 31, |        |   | Nine Months Ended January 31, |   
|                            |  | 2006                          |        |   | 2005                          |    |   | 2006    |   |        | 2005 | 
|                            |  | Dollars                       |        |   | %                             |    |   | Dollars |   |        | %    |  |    | Dollars |  |   | %       |   |  | Dollars |   |  | % |        
|Operating income (loss)     |  |                               |        |   |                               |    |   |         |   |        |      |  |    |         |  |   |         |   |  |         |   |  |   |         |   |  |    |  
|Executive recruitment:      |  |                               |        |   |                               |    |   |         |   |        |      |  |    |         |  |   |         |   |  |         |   |  |   |         |   |  |    |  
|North America               |  | $                             | 15,260 |   |                               | 24 | % |         | $ | 11,423 |      |  | 21 | %       |  |   | $44,666 |   |  | 24      | % |  | $ | 35,479  |   |  | 22 | %
|Europe                      |  |                               | 5,470  |   |                               | 19 |   |         |   | 6,867  |      |  | 22 |         |  |   | 16,065  |   |  | 19      |   |  |   | 15,450  |   |  | 19 |  
|Asia Pacific                |  |                               | 2,745  |   |                               | 20 |   |         |   | 2,343  |      |  | 18 |         |  |   | 8,632   |   |  | 21      |   |  |   | 7,605   |   |  | 19 |  
|South America               |  |                               | 941    |   |                               | 21 |   |         |   | 431    |      |  | 15 |         |  |   | 1,888   |   |  | 16      |   |  |   | 983     |   |  | 13 |  
|                            |  |                               |        |   |                               |    |   |         |   |        |      |  |    |         |  |   |         |   |  |         |   |  |   |         |   |  |    |  
|Total executive recruitment |  |                               | 24,416 |   |                               | 22 |   |         |   | 21,064 |      |  | 21 |         |  |   | 71,251  |   |  | 22      |   |  |   | 59,517  |   |  | 21 |  
|Futurestep                  |  |                               | 1,396  |   |                               | 8  |   |         |   | 714    |      |  | 5  |         |  |   | 4,793   |   |  | 9       |   |  |   | 5,007   |   |  | 13 |  
|Corporate                   |  |                               | (7,098 | ) |                               |    |   |         |   | (4,674 | )    |  |    |         |  |   | (20,499 | ) |  |         |   |  |   | (17,367 | ) |  |    |  
|                            |  |                               |        |   |                               |    |   |         |   |        |      |  |    |         |  |   |         |   |  |         |   |  |   |         |   |  |    |  
|Total operating income      |  | $                             | 18,714 |   |                               | 14 | % |         | $ | 17,104 |      |  | 15 | %       |  | $ | 55,545  |   |  | 15      | % |  | $ | 47,157  |   |  | 14 | %
|                            |  |                               |        |   |                               |    |   |         |   |        |      |  |    |         |  |   |         |   |  |         |   |  |   |         |   |  |    |  

Three Months Ended January 31, 2006 Compared to Three Months Ended January 31, 2005

Fee Revenue.Fee revenue increased $12.7 million, or 11%, to $129.6 million in the three months ended January 31, 2006 compared to $116.9
million in the three months ended January 31, 2005. Engagements opened increased as did the total number of engagements billed in the period. An increase in average fees on engagements billed also contributed to the increase in fee revenue.

Executive Recruitment  Executive Recruitment fee revenue increased $9.1 million, or 9%, to $111.7 million due to an 11%
increase in the number of new engagements opened in the period, and a 13% increase in the number of engagements billed. North America fee revenue increased $9.0 million, or 16%, to $64.5 million in the current quarter primarily due to a 9% increase
in the number of engagements billed combined with a 6% increase in average fees per engagement billed. Europe reported a decrease in revenue of $2.3 million or 7%, to $28.9 million from $31.2 million in the same period last year, primarily due to
exchange rates unfavorably impacting European fee revenue by $3.1 million in the current quarter. Asia Pacific fee revenue increased $0.8 million, or 6%, to $13.9 million compared to the same period last year due to an increase in the number of
engagements billed. Exchange rates unfavorably impacted Asia Pacific fee revenue by $0.4 million in the current quarter. South America reported fee revenue of $4.4 million, an increase of $1.5 million, or 52%, compared to last year due to a 21%
increase in the number of engagements opened, as well as a 34% increase in the average fee on engagements billed. Exchange rates favorably impacted fee revenue by $0.4 million in the current quarter.

Futurestep - Fee revenue increased $3.7 million, or 25%, to $18.0 million in the three months ended January 31, 2006 compared to $14.3
million in the three months ended January 31, 2005. The improvement in fee revenue, reflected across all regions, is due to an increase in the number of new engagements billed, which increased by 78%. Much of this increase was attributable to
one project in North America which saw 650 active positions during the quarter. This one project accounted for 50% of the positions opened in Futurestep in the quarter.

Compensation and Benefits.Compensation and benefits expense increased $12.3 million, or 16%, to $86.9 million in the three months ended January 31, 2006 compared to $74.6 million in the three months ended
January 31, 2005. The increase in compensation and benefits expense reflects the hiring of new consultants globally in addition to development of internal resources in response to increasing demand for the Companys services. The Company
increased its number of consultants to 497 as of January 31, 2006, which was an increase of 53 consultants or 12% over the same period last year.

Executive recruitment compensation and benefits expenses of $69.8 million increased by 9%, or $5.9 million, as compared to $63.9 million recorded in same period last year. Executive recruitment compensation and
benefits expense, as a percentage of fee revenue increased slightly to 63%, as compared to 62% in the prior year quarter. The number of consultants in executive recruitment increased 12% over the prior year quarter.

Futurestep compensation and benefits expense increased $3.6 million, or 40%, to $12.5 million from $8.9 million in the prior year due to internal
resource development as well as continuing investment in our people. Futurestep headcount increased to 355 employees at January 31, 2006, an increase of 88 employees, or 33%, over the past year. Futurestep compensation and benefits expense, as
a percentage of fee revenue, increased to 70% from 62% in the prior year.



14



---

##### Table of Contents

Corporate compensation and benefits expense increased $2.8 million to $4.6 million in the current
quarter, primarily reflective of the increased liability for the Companys ECAP plan due to gains in participants underlying investments. Compensation expense also increased $1.2 million related to the Company Owned Life Insurance
(COLI) policies, resulting from decreased performance on certain policies as compared to the same period last year.

General
and Administrative Expenses.General and administrative expenses decreased $1.4 million, or 6%, to $21.3 million in the three months ended January 31, 2006 compared to $22.7 million in the same period last year. Exchange rates impacted
general and administrative expenses favorably by $0.6 million in the current quarter.

In executive recruitment, general and administrative
expenses decreased $1.6 million using constant exchange rates, due mainly to decreased meeting, travel and bad debt expense, offset by smaller increases in other administrative expenses, including premise and business development expense. Bad debt
expense decreased by $1.1 million, noted mainly in North America and Europe, due to improved collections. Meetings and travel expense decreased by $1.0 million mainly due to the timing of regional meetings in the current year versus the prior year.
These decreases were offset by an increase of $0.5 million in premises and business development expense, disbursed throughout the regions. As a percentage of fee revenue, general and administrative expenses improved to 14% from 17% in the prior
year.

Futurestep general and administrative expense increased $0.5 million, or 17%, to $3.4 million, primarily due to increased premise
and office expense of $0.4 million. Futurestep general and administrative expenses, as a percentage of fee revenue, decreased to 19% from 20% in the prior year.

Corporate general and administrative expenses decreased $0.3 million, or 10%, over the prior year due to decreased administrative expenses of $0.2 million resulting from reduced costs in relation to the worldwide
implementation of Sarbanes-Oxley as compared to the same period last year, along with decreased business development expense of $0.1 million.

Out-of-Pocket Engagement Expenses.Out-of-pocket engagement expenses are comprised of expenses incurred by candidates and our consultants that are generally billed to clients. Out-of-pocket engagement expenses of $7.7 million
increased $0.9 million, or 13%, over the prior year as a result of a 13% increase in executive recruitment engagements in the period. As a percentage of fee revenue, out-of-pocket engagement expense was 6% in both the current and prior year periods.

Depreciation and Amortization Expenses.Depreciation and amortization expense was $2.2 million in the three months ended
January 31, 2006, consistent with the three months ended January 31, 2005 of $2.3 million. Expense relates mainly to depreciation on computer equipment and software, furniture and fixtures, as well as leasehold improvements.

Operating Income.Operating income increased $1.6 million, or 9%, to $18.7 million in the current quarter compared to $17.1 million in the prior
year. Operating income as a percentage of fee revenue was 14.4% in the current period, compared to 14.6% in the same period last year.

Executive recruitment operating income increased $3.4 million, or 16%, to $24.4 million in the three months ended January 31, 2006 compared to $21.1 million in the three months ended January 31, 2005. The improvement in executive
recruitment operating income is primarily a result of increased revenue offset by additional compensation expense as discussed. Executive recruitment operating income, as a percentage of fee revenue, increased to 22% from 21% last year.

Futurestep operating income was $1.4 million versus $0.7 million in the three months ended January 31, 2006 and 2005, respectively. Futurestep
operating income, as a percentage of fee revenue, increased to 8% from 5% in the prior year period, resulting from revenue generated mainly from the increased billings resulting from several placements in the North America region during the period.



15



---

##### Table of Contents

Corporate expenses for the three months ended January 31, 2006 were $7.1 million, an increase of
$2.4 million, as compared to $4.7 million in the same quarter last year. Corporate expenses in the current period increased primarily due to additional amortization on the Companys ECAP contribution as well as decreased performance on the
investments underlying certain COLI polices.

Interest Income and Other Income, Net.Interest income and other income, net includes
interest income and income resulting from the loss recovery on an investment sold by the Company in the current period that had previously been impaired. Interest income and other income, net totaled $6.3 million for the three months ended
January 31, 2006, which was a $5.4 million increase as compared to $0.9 million in the same period in 2005, due to realization of a loss recovery of $4.5 million on an investment that had previously been impaired, as well as interest and
dividend income resulting from various accounts and our ECAP plan of $1.5 million. The remaining $0.3 million variance is disbursed throughout the remaining regions.

Interest Expense.Interest expense was $2.5 million in the current quarter, versus $2.7 million in the same period last year. Interest expense of $2.3 million related to borrowings under our convertible
securities and COLI policies in our Corporate segment, with the remaining $0.2 million distributed throughout the remaining segments.

Provision for Income Taxes.The provision for income taxes was $6.4 million for the three months ended January 31, 2006 compared to $5.9 million for the same period last year. The provision for income taxes reflects a 28%
effective tax rate for the current quarter. Excluding the income booked as a result of the loss recovery on a previously impaired investment, which management considers a non-recurring event, the effective tax rate for the three months ended was
35%, compared to a 37% effective tax rate in the same period last year. When the investment was originally impaired in fiscal 2002, a deferred tax asset was booked with a 100% valuation allowance due to the uncertainty regarding the companys
ability to realize a capital loss deduction after sale of the investment. As a result, there was no tax expense booked on the loss recovery in the current quarter.

Equity in Earnings of Unconsolidated Subsidiaries.Equity in earnings of unconsolidated subsidiaries is comprised of our less than 50% shareholder interest in our Mexican subsidiaries. We report our interest in
earnings or loss of the Mexican subsidiaries on the equity basis as a one line adjustment to net income, net of taxes. Equity in earnings was $0.5 million in both the three months ended January 31, 2006 and 2005.

Nine Months Ended January 31, 2006 Compared to Nine Months Ended January 31, 2005

Fee Revenue.Fee revenue increased $49.4 million, or 15%, to $377.6 million in the nine months ended January 31, 2006 compared to $328.2
million in the nine months ended January 31, 2005. The improvement in fee revenue is attributable to an increase in the number of engagements billed and average fees. The number of engagements billed increased by 22% over the same period last
year, with the larger increases noted especially in North America executive search and Futurestep. Exchange rates unfavorably impacted fee revenues by $1.5 million in the current year.

Executive Recruitment - Executive Recruitment fee revenue increased $36.9 million, or 13%, due to an increase in both the number of engagements
billed and average fees. On a year-to-date basis, executive recruitment engagements billed have increased by 12% as compared to the same period last year. North America fee revenue increased $26.2 million, or 16%, to $188.9 million in the nine
months ended January 31, 2006 primarily due to an increase in the number of engagements billed as well as a 5% increase in the average engagement fee. Europe reported fee revenue of $83.8 million, an increase of $3.9 million, or 5%, compared to
last year due to a 12% increase on the number of engagements billed. Asia Pacific fee revenue increased $2.8 million, or 7%, to $41.9 million compared to the same period last year due to a 15% increase in the number of engagements billed. Exchange
rates favorably impacted Asia Pacific fee revenue by $0.3 million in the current period. South America reported fee revenue of $11.5 million, an increase of $3.9 million, or 52%, compared to $7.5 million last year due to an increase of 100 new
engagements opened in the current period and a 14% increase engagements billed as compared to the same period last year. Exchange rates favorably impacted South American fee revenue by $1.2 million in the current period.

Futurestep - Fee revenue increased $12.6 million, or 32%, to $51.6 million in the nine months ended January 31, 2006 compared to $39.0
million in the nine months ended January 31, 2005. The improvement in fee revenue, reflected across all regions, is due to an increase in the number of new engagements opened, which increased by 47% since the same period last year, combined
with our successful strategic shift to recruitment process outsourcing.



16



---

##### Table of Contents

Compensation and Benefits.Compensation and benefits expense increased $37.5 million, or 18%, to
$246.1 million in the nine months ended January 31, 2006 compared to $208.5 million in the nine months ended January 31, 2005. The increase in compensation and benefits expense is due to a 12% increase in the number of new consultants
since the same period last year in addition to increased profitability and retention awards. Executive recruitment compensation and benefits costs of $199.7 million increased $24.6 million, or 14%, compared to last year primarily due to 46 new
consultants hired over the past year, a 12% increase as compared to last year. Executive recruitment compensation and benefits expense, as a percentage of fee revenue remained steady at 61% in both years. Futurestep compensation and benefits expense
increased $10.0 million, or 41%, to $34.3 million from $24.3 million in the prior year due to significant investments in our people which increased Futuresteps headcount by 33% or 88 employees over the past year. Futurestep compensation and
benefits expense, as a percentage of fee revenue, increased to 67% from 62% in the prior year. Corporate compensation and benefits expense increased by $2.8 million to $12.0 million at January 31, 2006 as compared to $9.2 million in the same
period last year. Increased compensation and benefits expense in the Corporate sector related mainly to a $2.7 million increase in deferred compensation expense, resulting from additional amortization on the ECAP of $1.7 million, as well as
increased liability on the Companys ECAP plan of $0.8 million, resulting from investment gains. The remaining increase related to an additional expense of $0.2 million on the Companys other worldwide executive benefit plans.

General and Administrative Expenses.General and administrative expenses increased $3.0 million, or 5%, to $68.0 million in the nine months
ended January 31, 2006 compared to $65.0 million in the same period last year.

In executive recruitment, general and administrative
expenses decreased $0.4 million, from $50.1 million in the prior year to $49.7 million in the current year using constant exchange rates. Decreases in bad debt expense of $1.4 million were noted as a result of improved collections, especially in
both the European and North American regions. Other administrative expenses also decreased by $0.6 million resulting from decreased allocations from regional centers. These were offset by increased premise and office expense of $0.9 million, noted
mainly in North America, due to increased rent expense, along with increased business development expense of $0.7 million, as executive recruitment continues to expand. Executive recruitment general and administrative expenses, as a percentage of
fee revenue, improved to 15% from 17% in the prior year.

Futurestep general and administrative expense increased $2.9 million, or 41%,
primarily due to increased premises and office expense of $1.3 million, noted across all regions, resulting from increased rent expense and the opening of new offices in Europe and Asia. Travel, meetings, and administrative expense increased $1.2
million in the current year. Factors contributing to this increase include higher regional IT allocations to Futurestep Europe, increased global and regional meetings held to continue to develop internal strategies to maintain business growth, as
well as increased travel costs related to additional client activity in the current year. Business development expense increased by $0.4 million worldwide, as the expansion of Futuresteps business continues. Futurestep general and
administrative expenses, as a percentage of fee revenue, increased to 20% from 18% in the prior year.

Corporate general and administrative
expenses increased $0.5 million, or 6%, over the prior year due to increased legal expenses of $1.1 million. This was offset by decreased premise, meeting and administrative expenses of $0.6 million, primarily due to decreased rent charges in the
current year as well as a decrease in costs related to worldwide Sarbanes-Oxley compliance measures implementation.

Out-of-Pocket
Engagement Expenses.Out-of-pocket engagement expenses are comprised of expenses incurred by candidates and our consultants that are generally billed to clients. Out-of-pocket engagement expenses of $22.6 million increased $4.6 million, or 26%,
over the prior year as a result of increased engagements of 12% as compared to last year. As a percentage of fee revenue, out-of-pocket engagement expense was 6% compared to 5% in the prior year.

Depreciation and Amortization Expenses.Depreciation and amortization expense was $6.6 million in the nine months ended January 31, 2006, a
slight decrease of $0.1 million from the prior year amount of $6.7 million at January 31, 2005. Depreciation expense relates mainly to computer equipment and software, furniture and fixtures, as well as leasehold improvements.



17



---

##### Table of Contents

Operating Income.Operating income increased $8.3 million, or 18%, to $55.5 million in the nine
months ended January 31, 2006 compared to $47.2 million in the prior period. Operating income, as a percentage of fee revenue, improved to 15% from 14% in the prior period, resulting from the 15% revenue increase in the current fiscal year.

Executive recruitment operating income increased $11.8 million, or 20%, to $71.3 million in the nine months ended January 31, 2006
compared to $59.5 million in the nine months ended January 31, 2005. The improvement in executive recruitment operating income is primarily a result of increased revenue offset by additional compensation expense. Executive recruitment operating
income, as a percentage of fee revenue, improved to 22% from 21% last year.

Futurestep operating income was $4.8 million in the nine
months ended January 31, 2006, a decrease of $0.2 million as compared to $5.0 million in the same period of 2005. Futurestep operating income, as a percentage of fee revenue, declined to 9% from 13% in the prior year. Compensation and benefits
costs related to increased headcount and general and administrative expenses contributed to the decline in operating income during the current year.

Corporate expenses were $20.5 million in the nine months ended January 31, 2006, an increase of $3.1 million, compared to $17.4 million in the same period last year, attributable mainly to deferred compensation
expense.

Interest Income and Other Income, Net.Interest income and other income, net of $8.9 million increased by $7.3 million
from $1.6 million in the nine months ended January 31, 2005. The increase is due to the realization of a loss recovery of $4.5 million on an investment that had previously been impaired, as well as $2.8 million in interest and other income,
mainly from the Corporate sector, resulting from higher cash balances and interest rate growth.

Interest Expense.Interest expense,
primarily related to the borrowings under our convertible securities and COLI policies, was $7.6 million in the current year, a slight decrease of $0.4 million compared to $8.0 million in the nine months ended January 31, 2005.

Provision for Income Taxes.The provision for income taxes was $19.2 million for the nine months ended January 31, 2006 compared to $15.3
million last year. The provision for income taxes reflects a 34% effective tax rate for the current year. Excluding the income booked as a result of the loss recovery on a previously impaired investment, which management considers a non-recurring
event, the effective tax rate for the nine months ended was 37%, which is consistent with the nine months ended January 31, 2005. When the investment was originally impaired in fiscal 2002, a deferred tax asset was booked with a 100% valuation
allowance due to the uncertainty regarding the companys ability to realize a capital loss deduction after sale of the investment. As a result, there was no tax expense booked on the loss recovery in the third quarter of the current fiscal
year.

Equity in Earnings of Unconsolidated Subsidiaries. Equity in earnings of unconsolidated subsidiaries is comprised of our less
than 50% shareholder interest in our Mexican subsidiaries. We report our interest in earnings or loss of the Mexican subsidiaries on the equity basis as a one line adjustment to net income, net of taxes. Equity in earnings was $1.5 million in the
nine months ended January 31, 2006, an increase of $0.1 million, compared to $1.4 million, in the same period in 2005.

Liquidity and Capital
Resources

Cash provided by operating activities was $15.9 million for the nine months ended January 31, 2006 compared to $37.4
million last year. The decrease in cash provided by operating activities is primarily due to the timing of payments and accruals of the companys fiscal 2004 and 2005 bonuses in July 2004 and 2005, respectively. In the nine months ended
January 31, 2005, the accrual of fiscal 2005 bonus was greater than the fiscal 2004 bonus that was paid in July of 2004. Conversely, in the nine months ended January 31, 2006, the accrual of fiscal 2006 bonus was less than the fiscal 2005
bonus that was paid in July of 2005. This trend is due in large part to the significant improvement in performance that the company experienced in fiscal 2005 over 2004. The company also experienced an increase in receivables as revenue increased.
These items were offset by increases in net income and in deferred compensation expense. The Companys deferred compensation liability increased $10.1 million in the nine months ended January 31, 2006, compared to $3.6 million in prior
year period, as the Company has moved from stock option grants to restricted stock grants and ECAP contributions.



18



---

##### Table of Contents

Cash used in investing activities was $18.2 million in the nine months ended January 31, 2006,
compared to $13.4 million in the prior year, an increase in cash used of $4.8 million. In the nine months ended January 31, 2006 we invested $9.9 million in marketable securities in conjunction with our ECAP program, an increase of $2.3 million
over prior year period. Capital expenditures for the nine months ended January 31, 2006 and January 31, 2005 totaled $8.2 million and $5.3 million, respectively, resulting in an increase of $2.9 million. Increases were noted throughout the
company due to the continuing expansion of our Futurestep business as well as due to new offices launched or relocated in Europe and North America, in addition to capital expenditures related to new hires in the executive recruitment segment.

Cash provided by financing activities was $16.3 million in the nine months ended January 31, 2006 compared to $13.1 million last
year. In the nine months ended January 31, 2006 we received $16.8 million from exercises of employee stock options and in conjunction with the semi-annual offerings under our ESPP in July and December. This was offset by treasury stock
repurchases, mainly from the second quarter of this fiscal year, totaling $2.0 million.

Total outstanding borrowings under our COLI
policies were $58.1 million and $56.6 million as of January 31, 2006 and April 30, 2005, respectively. Generally, we borrow under our COLI policies to pay related premiums. Such borrowings do not require principal payments, bear interest
at primarily variable rates and are secured by the cash surrender value of the life insurance policies of $127.4 million and $121.1 million as of January 31, 2006 and 2005, respectively. Borrowings under our COLI policies are netted against the
cash surrender value of the life insurance policies in our balance sheet.

As of January 31, 2006, we had approximately $45.0 million
outstanding in aggregate principal amount of 7.5% Convertible Subordinated Notes due in June 2010 and 7.5% Convertible Series A Preferred Stock with an aggregate liquidation preference of $11.4 million.

We have a Senior Secured Revolving Credit Facility with a $50 million borrowing capacity and no borrowing base restrictions. The credit facility is
secured by substantially all of our assets including certain accounts receivable balances and guarantees by and pledges a portion of the capital stock of our significant subsidiaries. We are required to meet certain financial condition covenants on
a quarterly basis. As of January 31, 2006, we had no outstanding borrowings on our credit facility.

We believe that cash on hand,
borrowings available under our credit facility and funds from operations will be sufficient to meet our anticipated working capital, debt service requirements, capital expenditures and general corporate requirements. However, adverse changes in our
revenue could require us to cut costs or obtain financing to meet our cash needs.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements and have not entered into any transactions involving unconsolidated, limited purpose entities.

Recently Issued Accounting Standards

On
December 16, 2004, the Financial Accounting Standards Board (FASB) issued FASB Statement No. 123 (revised 2004) (Statement 123(R)), Share-Based Payment, which is a revision of FASB Statement No. 123, Accounting for Stock-Based
Compensation (Statement 123). Statement 123(R) supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and amends FASB Statement No. 95, Statement of Cash Flows. Generally, the approach in Statement 123(R) is similar to
the approach described in Statement 123. However, Statement 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. Pro forma disclosure
is no longer an alternative. Statement 123(R) is required to be adopted in fiscal years beginning after June 15, 2005. We expect to adopt Statement 123(R) on May 1, 2006 using the modified-prospective method.

As permitted by Statement 123, we currently account for share-based payments to employees using APB Opinion No. 25s intrinsic value method
and, as such, generally recognize no compensation cost for employee stock options.



19



---

##### Table of Contents

Accordingly, the adoption of Statement 123(R)s fair value method will have a significant impact on our results of operations, although it will have no
impact on our overall financial position. The impact of adoption of Statement 123(R) cannot be predicted at this time as it depends on levels of share-based payments granted in the future. However, had we adopted Statement 123(R) in prior periods,
the impact of that standard would have approximated the impact of Statement 123 as described in the disclosure of pro forma net income and earnings per share in Note 1 to our condensed consolidated financial statements. Statement 123(R) also
requires the benefits of tax deductions in excess of recognized compensation cost be reported as a financing cash flow, rather than as an operating cash flow as required under current literature. This requirement will reduce net operating cash flows
and increase net financing cash flows in periods after adoption.



|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. We have not utilized financial instruments for trading or other speculative purposes, nor do we trade in derivative financial instruments.

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 year. Resulting translation adjustments are reported as a component of comprehensive income in our Statement of Stockholders Equity.

Transactions denominated in a currency other than the reporting entitys functional currency may give rise to transaction gains and losses that
impact our results of operations. In the nine months ended January 31, 2006, we recognized foreign currency gains of $0.2 million, primarily related to our Europe operations in our Statement of Operations.

Our primary exposure to exchange losses is based on outstanding inter-company loan balances denominated in U.S. dollars. If the U.S. dollar strengthened
15%, 25% and 35% against Pounds Sterling, the Euro, the Canadian dollar, the Australian dollar and the Yen, the Company s exchange loss would have been $1.0 million, $1.7 million and $2.3 million, respectively, based on outstanding balances at
January 31, 2006.

Interest Rate Risk

As of January 31, 2006, we had no outstanding balance on our credit facility. We have $58.1 million of borrowings against the cash surrender value of COLI contracts as of January 31, 2006 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 on the cash surrender value on our COLI contracts.

As of January 31, 2006, we have approximately $45.0 million of 7.5% Convertible Debt and $11.4 million liquidation value of 7.5% Convertible
Preferred Stock that is mandatorily redeemable by us if still outstanding on June 13, 2010.



|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) promulgated under the Exchange Act) are effective.



20



---

##### Table of Contents

|(b) | Changes in Internal Control over Financial Reporting.
|--- | -----------------------------------------------------

During the fiscal quarter ended January 31, 2006, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial
reporting, including any corrective actions with regard to significant deficiencies and material weaknesses.



21



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 6. | Exhibits
|------- | --------



|              |  |                                                                                                                                                                                              
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit                                                                                                                                                                       
|              | 
|3.1           |  | Certificate of Incorporation of the Company, filed as Exhibit 3.1 to the Companys Quarterly Report on Form 10-Q, dated December 15, 1999, and incorporated herein by
reference.             
|              | 
|3.2           |  | Certificate of Designations of 7.5% Convertible Preferred Stock, filed as Exhibit 3.1 to the Companys Current Report on Form 8-K, dated June 18, 2002, and incorporated herein by
reference.
|              | 
|3.3           |  | Amended and Restated Bylaws of the Company, filed as Exhibit 3.3 to the Companys Annual Report on Form 10-K, dated July 29, 2002, and incorporated herein by reference.                     
|              | 
|31.1          |  | Chief Executive Officer Certification pursuant to Rule 13a-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                               
|              | 
|31.2          |  | Chief Financial Officer Certification pursuant to Rule 13a-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                               
|              | 
|32.1          |  | Chief Executive Officer and Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350.                                                                                        



22



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to
be signed on its behalf by the undersigned thereunto duly authorized.



|                     |  |  |  |                          |  |                      |  |                                                                     
|-------------------- |  |  |  | ------------------------ |  | -------------------- |  | --------------------------------------------------------------------
|                     |  |  |  | KORN/FERRY INTERNATIONAL
|                     |  |  | 
|Date: March 10, 2006 |  |  |  | By:                      |  | /s/ GARY D. BURNISON
|                     |  |  |  |                          |  |                      |  | Gary D. Burnison Chief Operating Officer and Chief Financial Officer



23