Investor Relations

Release Details


Evercore Reports Record Second Quarter And First Half 2018 Results; Quarterly Dividend Of $0.50 Per Share

July 25, 2018

NEW YORK, July 25, 2018 /PRNewswire/ --

Evercore (PRNewsFoto/Evercore)

 

 

Second Quarter 2018 Results

 

2018 Year to Date Results

 

U.S. GAAP

 

Adjusted

 

U.S. GAAP

 

Adjusted

   

vs.

Q2 2017

   

vs.

Q2 2017

   

vs.

YTD 2017

   

vs.

YTD 2017

Net Revenues ($ millions)

$

448.5

 

21%

 

$

443.6

 

19%

 

$

912.0

 

20%

 

$

904.0

 

19%

Operating Income ($ millions)

$

104.8

 

126%

 

$

115.4

 

25%

 

$

217.3

 

38%

 

$

240.4

 

27%

Net Income Attributable to
Evercore Inc. ($ millions)

$

68.9

 

279%

 

$

83.2

 

55%

 

$

164.5

 

66%

 

$

197.0

 

43%

Diluted Earnings Per Share

$

1.52

 

271%

 

$

1.65

 

56%

 

$

3.62

 

66%

 

$

3.90

 

46%

Operating Margin

23.4

%

1,088 bps

 

26.0

%

129 bps

 

23.8

%

303 bps

 

26.6

%

168 bps

                       

 

 

Business and Financial

 Highlights

-

Record second quarter and first six months Net Revenues, Net Income Attributable to Evercore Inc. and Earnings Per Share, on both a U.S. GAAP and an Adjusted basis

-

Advisory Revenues for the second quarter increased 23% and 21% on a U.S. GAAP and an Adjusted basis, respectively. For the first six months of 2018, Advisory Revenues increased 22% versus the prior year, on a U.S. GAAP and an Adjusted basis

-

Underwriting Revenues for the second quarter increased 130% and 112% on a U.S. GAAP and an Adjusted basis, respectively. For the first six months of 2018, Underwriting Revenues increased 168% and 148% versus the prior year, on a U.S. GAAP and an Adjusted basis, respectively

-

Effective tax rate reduced by 13 percentage points in the second quarter on a U.S. GAAP and an Adjusted basis and 12 and 13 percentage points for the first six months of 2018 on a U.S. GAAP and an Adjusted basis, respectively, due to the Tax Cuts and Jobs Act

 
 

Talent

-

Expanded our Advisory business to include a global real estate private capital raising platform

-

Two Advisory SMDs committed to join Evercore during the second quarter

 

-  David Noah joined in July as part of the Industrials Group

 

-  Gregory Berube joining in the third quarter to further strengthen our Restructuring team

 
     

Capital Return

-

Quarterly dividend of $0.50 per share

-

$202.1 million returned to shareholders for the first six months through dividends and share repurchases, including repurchases of 1.7 million shares/units at an average price of $96.63

 

 

Evercore Inc. (NYSE: EVR) today announced its results for the second quarter ended June 30, 2018.

LEADERSHIP COMMENTARY

Ralph Schlosstein, President and Chief Executive Officer

"We sustained strong operating and financial performance in the second quarter, growing Adjusted net revenues and Adjusted operating income from Investment Banking by 20% and 25%, respectively, while our Wealth Management business delivered Adjusted revenue growth of 15%," said Ralph Schlosstein, President and Chief Executive Officer. "Our results reflect a balanced contribution across multiple sectors as clients continue to embrace the diverse capabilities of the company and our trusted advisory business model. Our footprint of Capital Advisory services continues to expand, enhancing our ability to provide objective, independent advice to our clients. Additionally, the second quarter continued the positive momentum in our equity capital markets business both in terms of the number of transactions in which we participated, as well as the greater role we played in those transactions."

John S. Weinberg, Executive Chairman

"Seven Advisory SMDs have committed to join our team this year, representing one of the largest recruiting classes in our history, and we continue to have an active dialogue with additional candidates who may join in 2018 or 2019," said John S. Weinberg, Executive Chairman. "We remain committed to recruiting and retaining extraordinary talent to serve our clients."

Roger C. Altman, Founder and Senior Chairman

"The fundamentals of a healthy M&A environment remain in place," said Roger C. Altman, Founder and Senior Chairman. "The volume of announced transactions remains strong in the U.S. and globally. Moreover, our market share has risen again in the first half of this year."

Selected Financial Data - U.S. GAAP Results:

The following is a discussion of Evercore's results on a U.S. GAAP basis.

 

U.S. GAAP

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands, except per share data)

Net Revenues

$

448,477

   

$

370,470

   

21

%

 

$

912,040

   

$

757,717

   

20

%

Operating Income(1)

$

104,782

   

$

46,266

   

126

%

 

$

217,331

   

$

157,595

   

38

%

Net Income Attributable to Evercore Inc.

$

68,931

   

$

18,184

   

279

%

 

$

164,474

   

$

98,955

   

66

%

Diluted Earnings Per Share

$

1.52

   

$

0.41

   

271

%

 

$

3.62

   

$

2.18

   

66

%

Compensation Ratio

59.2

%

 

63.9

%

     

59.3

%

 

58.4

%

   

Operating Margin

23.4

%

 

12.5

%

     

23.8

%

 

20.8

%

   

Effective Tax Rate

23.8

%

 

46.5

%

     

13.7

%

 

25.3

%

   

Trailing Twelve Month Compensation
Ratio

57.1

%

 

59.3

%

               
                       

(1) Operating Income for the six months ended June 30, 2018 includes Special Charges of $1.9 million recognized in the Investment Banking segment. Operating Income for the three and six months ended June 30, 2017 includes Special Charges of $21.5 million recognized in the Investment Banking and Investment Management segments.

Net Revenues
For the three months ended June 30, 2018, Net Revenues of $448.5 million increased 21% versus the three months ended June 30, 2017, primarily driven by increases in Advisory Fees and Underwriting Fees. For the six months ended June 30, 2018, Net Revenues of $912.0 million increased 20% versus the six months ended June 30, 2017, primarily driven by increases in Advisory Fees and Underwriting Fees. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

The Company adopted the new accounting standard, ASC 606, "Revenue from Contracts with Customers," on January 1, 2018. The application of this standard did not result in significant changes to the Company's results; client related expenses for underwriting transactions are now presented gross (previously presented net) in related U.S. GAAP reported revenues and expenses.

Compensation Ratio
For the three months ended June 30, 2018, the compensation ratio was 59.2% versus 63.9% for the three months ended June 30, 2017. The compensation ratio was higher for the three months ended June 30, 2017 due to the expense associated with acquisition-related LP Units/Interests. For the six months ended June 30, 2018, the compensation ratio was 59.3% versus 58.4% for the six months ended June 30, 2017. The compensation ratio was lower for the six months ended June 30, 2017 due to the expense reversal associated with acquisition-related LP Interests during the first quarter of 2017. The compensation ratio for the three and six months ended June 30, 2018 reflects the elevated level of expense associated with the significant investment in Advisory talent in 2018, as well as increased expense from deferred compensation associated with recruiting senior talent in 2016 and 2017. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

Operating Income
For the three months ended June 30, 2018, Operating Income of $104.8 million increased 126% versus the three months ended June 30, 2017, driven by an increase in Net Revenues and a reduction in special charges, partially offset by increased compensation and non-compensation costs in the Investment Banking business. For the six months ended June 30, 2018, Operating Income of $217.3 million increased 38% versus the six months ended June 30, 2017, driven by an increase in Net Revenues and a reduction in special charges, partially offset by increased compensation and non-compensation costs in the Investment Banking business. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

Effective Tax Rate
For the three months ended June 30, 2018, the effective tax rate was 23.8% versus 46.5% for the three months ended June 30, 2017. For the six months ended June 30, 2018, the effective tax rate was 13.7% versus 25.3% for the six months ended June 30, 2017.

In conjunction with the enactment of the Tax Cuts and Jobs Act on December 22, 2017, which reduced income tax rates in the U.S. in 2018 and future years, our effective tax rate for the three and six months ended June 30, 2018 was reduced by 13 and 12 percentage points, respectively, before the impact of the application of the share-based compensation accounting standard, described below.

The provision for income taxes for the three and six months ended June 30, 2018 includes a benefit of $0.4 million and $22.2 million, respectively, and $0.2 million and $23.2 million for the three and six months ended June 30, 2017, respectively, following the application of a new accounting standard, effective January 1, 2017, related to share-based compensation, which requires that the tax deduction associated with the appreciation in the Firm's share price upon vesting of employee share-based awards above the original grant price be reflected in income tax expense. This benefit resulted in a decrease in the effective tax rate of 0.3 and 10.0 percentage points for the three and six months ended June 30, 2018, respectively, and 0.4 and 14.4 percentage points for the three and six months ended June 30, 2017, respectively.

The effective tax rate is also impacted by the non-deductible treatment of compensation associated with Evercore LP Units/Interests.

Net Income and Earnings Per Share
For the three months ended June 30, 2018, Net Income Attributable to Evercore Inc. and Earnings Per Share of $68.9 million and $1.52, respectively, increased 279% and 271%, respectively, versus the three months ended June 30, 2017, principally driven by an increase in Net Revenues in the Investment Banking business and a decrease in the effective tax rate.

For the six months ended June 30, 2018, Net Income Attributable to Evercore Inc. and Earnings Per Share of $164.5 million and $3.62, respectively, each increased 66% versus the six months ended June 30, 2017, principally driven by an increase in Net Revenues in the Investment Banking business and a decrease in the effective tax rate.

Selected Financial Data - Adjusted Results:

The following is a discussion of Evercore's results on an Adjusted basis. See pages 7 and A-2 to A-12 for further information and reconciliations of these non-GAAP metrics to our U.S. GAAP results.

 

Adjusted

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands, except per share data)

Net Revenues

$

443,552

   

$

372,704

   

19

%

 

$

904,044

   

$

757,443

   

19

%

Operating Income

$

115,381

   

$

92,139

   

25

%

 

$

240,374

   

$

188,680

   

27

%

Net Income Attributable to Evercore Inc.

$

83,197

   

$

53,761

   

55

%

 

$

196,981

   

$

137,401

   

43

%

Diluted Earnings Per Share

$

1.65

   

$

1.06

   

56

%

 

$

3.90

   

$

2.68

   

46

%

Compensation Ratio

59.0

%

 

59.0

%

     

59.0

%

 

59.0

%

   

Operating Margin

26.0

%

 

24.7

%

     

26.6

%

 

24.9

%

   

Effective Tax Rate

25.0

%

 

37.9

%

     

15.2

%

 

24.1

%

   

Trailing Twelve Month Compensation Ratio

58.6

%

 

58.0

%

               
                       


Adjusted Net Revenues
For the three months ended June 30, 2018, Adjusted Net Revenues of $443.6 million increased 19% versus the three months ended June 30, 2017, primarily driven by increases in Advisory Fees and Underwriting Fees. For the six months ended June 30, 2018, Adjusted Net Revenues of $904.0 million increased 19% versus the six months ended June 30, 2017, primarily driven by increases in Advisory Fees and Underwriting Fees. See the Business Line Reporting - Discussion of Adjusted Results below for further information.

Adjusted Compensation Ratio
For the three and six months ended June 30, 2018, the Adjusted compensation ratio was 59.0%, flat compared to the three and six months ended June 30, 2017. The Adjusted compensation ratio for the three and six months ended June 30, 2018 reflects the elevated level of expense associated with the significant investment in Advisory talent in 2018, as well as increased expense from deferred compensation  associated with recruiting senior talent in 2016 and 2017. See the Business Line Reporting - Discussion of Adjusted Results below for further information.

Adjusted Operating Income
For the three months ended June 30, 2018, Adjusted Operating Income of $115.4 million increased 25% versus the three months ended June 30, 2017, driven by an increase in Net Revenues, partially offset by increased compensation and non-compensation costs in the Investment Banking business. For the six months ended June 30, 2018, Adjusted Operating Income of $240.4 million increased 27% versus the six months ended June 30, 2017, driven by an increase in Net Revenues, partially offset by increased compensation and non-compensation costs in the Investment Banking business. See the Business Line Reporting - Discussion of Adjusted Results below for further information.

Adjusted Effective Tax Rate
For the three months ended June 30, 2018, the Adjusted effective tax rate was 25.0% versus 37.9% for the three months ended June 30, 2017. For the six months ended June 30, 2018, the Adjusted effective tax rate was 15.2% versus 24.1% for the six months ended June 30, 2017.

In conjunction with the enactment of the Tax Cuts and Jobs Act on December 22, 2017, which reduced income tax rates in the U.S. in 2018 and future years, our Adjusted effective tax rate for the three and six months ended June 30, 2018 was reduced by 13 percentage points before the impact of the application of the share-based compensation accounting standard, described below.

The Adjusted effective tax rate includes a benefit of $0.4 million and $23.2 million for the three and six months ended June 30, 2018, respectively, and $0.2 million and $25.5 million for the three and six months ended June 30, 2017, respectively, following the application of a new accounting standard, effective January 1, 2017, related to share-based compensation, which requires that the tax deduction associated with the appreciation in the Firm's share price upon vesting of employee share-based awards above the original grant price be reflected in income tax expense. This benefit resulted in a decrease in the Adjusted effective tax rate of 0.3 and 10.0 percentage points for the three and six months ended June 30, 2018, respectively, and 0.3 and 13.9 percentage points for the three and six months ended June 30, 2017, respectively.

Adjusted Net Income and Earnings Per Share
For the three months ended June 30, 2018, Adjusted Net Income Attributable to Evercore Inc. and Adjusted Earnings Per Share of $83.2 million and $1.65, respectively, increased 55% and 56%, respectively, versus the three months ended June 30, 2017, driven by an increase in Net Revenues in the Investment Banking business and a decrease in the effective tax rate, partially offset by increased compensation and non-compensation costs.

For the six months ended June 30, 2018, Adjusted Net Income Attributable to Evercore Inc. and Adjusted Earnings Per Share of $197.0 million and $3.90, respectively, increased 43% and 46%, respectively, versus the six months ended June 30, 2017, driven by an increase in Net Revenues in the Investment Banking business and a decrease in the effective tax rate, partially offset by increased compensation and non-compensation costs.

 

 

Evercore's quarterly results may fluctuate significantly due to the timing and amount of transaction fees earned, as well as other factors. Accordingly, financial results in any particular quarter may not be representative of future results over a longer period of time.

Non-GAAP Measures:

Throughout this release certain information is presented on an Adjusted basis, which is a non-GAAP measure. Adjusted results begin with information prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), and then those results are adjusted to exclude certain items and reflect the conversion of vested and certain unvested Evercore LP Units and Interests into Class A shares. Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and facilitate an understanding of Evercore's operating results. Evercore uses these measures to evaluate its operating performance, as well as the performance of individual employees. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP.

Evercore's Adjusted Net Income Attributable to Evercore Inc. for the three and six months ended June 30, 2018 was higher than U.S. GAAP as a result of the exclusion of expenses associated with awards granted in conjunction with certain of the Company's acquisitions, and certain other business acquisition-related charges and Special Charges.

Acquisition-related compensation charges for 2018 include expenses associated with awards granted in conjunction with the Company's acquisition of ISI. Acquisition-related charges for 2018 also include professional fees incurred and amortization of intangible assets.

Special Charges for 2018 relate to separation benefits and costs of terminating certain contracts associated with closing the agency trading platform in the U.K.

In addition, for Adjusted purposes, client related expenses have been presented as a reduction from Revenues and Non-compensation costs.

Evercore's Adjusted Diluted Shares Outstanding for the three and six months ended June 30, 2018 were higher than U.S. GAAP as a result of the inclusion of certain Evercore LP Units.

This release also presents changes in Adjusted Investment Management Operating Income and Adjusted Investment Management Operating Margin from the prior-year periods assuming that the restructuring of certain Investment Management affiliates occurred on December 31, 2016. This includes the sale of the Institutional Trust and Independent Fiduciary business of ETC that occurred on October 18, 2017. Evercore believes this is useful additional information for investors because it improves the comparability of period-over-period results and aligns with management's view of business performance.

Further details of these adjustments, as well as an explanation of similar amounts for the three and six months ended June 30, 2017 are included in Annex I, pages A-2 to A-12.

Certain balances in the prior period were reclassified to conform to their current presentation in this release.  "Investment Banking Revenue" has been disaggregated into "Advisory Fees," "Underwriting Fees" and "Commissions and Related Fees" and "Investment Management Revenue" has been renamed to "Asset Management and Administration Fees." "Other Revenue, Including Interest" has been renamed to "Other Revenue, Including Interest and Investments" and principal trading gains and losses and realized and unrealized gains and losses on private equity investments have been reclassified from Investment Banking Revenue and Investment Management Revenue to "Other Revenue, Including Interest and Investments."

 

Business Line Reporting - Discussion of U.S. GAAP Results

The following is a discussion of Evercore's segment results on a U.S. GAAP basis.

Investment Banking

 

U.S. GAAP

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Investment Banking:

                     

     Advisory Fees

$

362,995

   

$

294,804

   

23

%

 

$

741,310

   

$

607,088

   

22

%

     Underwriting Fees(1)

21,065

   

9,156

   

130

%

 

51,344

   

19,136

   

168

%

     Commissions and Related Fees

51,076

   

53,824

   

(5%)

   

94,110

   

103,508

   

(9%)

 

Other Revenue, net(2)

539

   

(1,375)

   

NM

   

(889)

   

(2,553)

   

65

%

Net Revenues

435,675

   

356,409

   

22

%

 

885,875

   

727,179

   

22

%

                       

Expenses:

                     

Employee Compensation and Benefits

258,142

   

227,544

   

13

%

 

525,681

   

423,669

   

24

%

Non-compensation Costs

74,875

   

61,667

   

21

%

 

145,159

   

128,155

   

13

%

Special Charges

   

14,400

   

NM

   

1,897

   

14,400

   

(87%)

 

Total Expenses

333,017

   

303,611

   

10

%

 

672,737

   

566,224

   

19

%

                       

Operating Income

$

102,658

   

$

52,798

   

94

%

 

$

213,138

   

$

160,955

   

32

%

                       

Compensation Ratio

59.3

%

 

63.8

%

     

59.3

%

 

58.3

%

   

Non-compensation Ratio

17.2

%

 

17.3

%

     

16.4

%

 

17.6

%

   

Operating Margin

23.6

%

 

14.8

%

     

24.1

%

 

22.1

%

   
                       

Advisory Client Transactions(3)

216

 

192

   

13

%

 

355

 

296

 

20

%

Advisory Fees in Excess of $1 million(3)

85

 

61

   

39

%

 

146

 

114

 

28

%

                       

(1) The application of the new revenue accounting standard resulted in client related expenses for underwriting transactions being presented gross in related revenues and expenses on a U.S. GAAP basis for the three and six months ended June 30, 2018. Underwriting Fees are gross of related non-compensation expenses of $1,677 and $3,797 for the three and six months ended June 30, 2018, respectively.

                       

(2) Includes ($253) and ($263) of principal trading losses that were previously included in Investment Banking Revenue for the three and six months ended June 30, 2017, respectively, to conform to the current presentation.

                       

(3) Includes Advisory and Underwriting Transactions.

 

Revenues

During the three months ended June 30, 2018, fees for Advisory services increased 23% versus the three months ended June 30, 2017, as we continued to advise clients on a wide variety of matters including strategic M&A, activism, restructuring and capital raising. Underwriting Fees of $21.1 million for the three months ended June 30, 2018 increased 130% versus the second quarter of last year. We participated in 11 underwriting transactions (vs. 11 in Q2 2017); 8 as a bookrunner (vs. 7 in Q2 2017). Commissions and Related Fees for the three months ended June 30, 2018 decreased 5% from the second quarter of last year principally driven by the trend of institutional clients adjusting the level of payments for research services.

During the six months ended June 30, 2018, fees for Advisory services increased 22% versus the six months ended June 30, 2017, as we continued to advise clients on a wide variety of matters including strategic M&A, activism, restructuring and capital raising. Underwriting Fees of $51.3 million for the six months ended June 30, 2018 increased 168% versus the six months ended June 30, 2017, as we participated in 31 underwriting transactions (vs. 26 in 2017); 25 as a bookrunner (vs. 11 in 2017). Commissions and Related Fees for the six months ended June 30, 2018 decreased 9% from the six months ended June 30, 2017 principally driven by the trend of institutional clients adjusting the level of payments for research services.

Expenses

Compensation costs were $258.1 million for the three months ended June 30, 2018, an increase of 13% from the second quarter of last year. The compensation ratio was 59.3% for the three months ended June 30, 2018, compared to 63.8% for the three months ended June 30, 2017. The compensation ratio was higher for the three months ended June 30, 2017 due to the expense associated with acquisition-related LP Units/Interests. Compensation costs were $525.7 million for the six months ended June 30, 2018, an increase of 24% from the six months ended June 30, 2017. The compensation ratio was 59.3% for the six months ended June 30, 2018, compared to 58.3% for the six months ended June 30, 2017, reflecting the elevated level of expense associated with the significant investment in Advisory talent in 2018, as well as increased expense from deferred compensation associated with recruiting senior talent in 2016 and 2017. The compensation ratio was also lower for the six months ended June 30, 2017 due to the expense reversal associated with acquisition-related LP Interests during the first quarter of 2017.

Non-compensation costs for the three months ended June 30, 2018 were $74.9 million, up 21% compared to the second quarter of last year. The increase in non-compensation costs versus last year reflects the addition of personnel and the inclusion of underwriting expenses in 2018 pursuant to the new accounting requirements. The ratio of non-compensation costs to net revenue for the three months ended June 30, 2018 was 17.2%, compared to 17.3% for the second quarter of last year, driven by higher revenues in 2018. Non-compensation costs for the six months ended June 30, 2018 were $145.2 million, up 13% from the six months ended June 30, 2017. The increase in non-compensation costs versus last year reflected the addition of personnel and the inclusion of underwriting expenses in 2018 pursuant to the new accounting requirements. The ratio of non-compensation costs to net revenue for the six months ended June 30, 2018 was 16.4%, compared to 17.6% for the six months ended June 30, 2017, driven by higher revenues in 2018.

Special Charges for the six months ended June 30, 2018 reflect separation benefits and costs of terminating certain contracts associated with closing the agency trading platform in the U.K. Special Charges for the three and six months ended June 30, 2017 reflect an impairment charge related to our former equity method investment in G5, resulting from the sustained negative economic and political climate in Brazil.

 

Investment Management

 

U.S. GAAP

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Asset Management and Administration Fees(1)

$

12,170

   

$

15,471

   

(21%)

   

$

23,925

   

$

30,753

   

(22%)

 

Other Revenue, net(1)

632

   

(1,410)

   

NM

   

2,240

   

(215)

   

NM

 

Net Revenues

12,802

   

14,061

   

(9%)

   

26,165

   

30,538

   

(14%)

 
                       

Expenses:

                     

Employee Compensation and Benefits

7,449

   

9,312

   

(20%)

   

15,404

   

18,745

   

(18%)

 

Non-compensation costs

3,229

   

4,174

   

(23%)

   

6,568

   

8,046

   

(18%)

 

Special Charges

   

7,107

   

NM

   

   

7,107

   

NM

 

Total Expenses

10,678

   

20,593

   

(48%)

   

21,972

   

33,898

   

(35%)

 
                       

Operating Income (Loss)

$

2,124

   

$

(6,532)

   

NM

   

$

4,193

   

$

(3,360)

   

NM

 
                       

Compensation Ratio

58.2

%

 

66.2

%

     

58.9

%

 

61.4

%

   

Non-compensation Ratio

25.2

%

 

29.7

%

     

25.1

%

 

26.3

%

   

Operating Margin

16.6

%

 

(46.5%)

       

16.0

%

 

(11.0%)

     
                       

Assets Under Management (in millions)(2)

$

9,607

   

$

8,701

   

10

%

 

$

9,607

   

$

8,701

   

10

%

                       

(1) ($1,589) and ($525) of net realized and unrealized losses on private equity investments have been classified in Other Revenue, net, for the three and six months ended June 30, 2017, respectively, to conform to the current presentation.

                       

(2) Assets Under Management reflect end of period amounts from our consolidated subsidiaries.

 

Revenues

 

U.S. GAAP

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands)

Asset Management and Administration Fees:

                     

      Wealth Management

$

11,297

   

$

9,861

   

15

%

 

$

22,266

   

$

19,504

   

14

%

      Institutional Asset Management

873

   

770

   

13

%

 

1,659

   

1,559

   

6

%

      Disposed and Restructured Businesses(1)

   

4,840

   

NM

   

   

9,690

   

NM

 

Total Asset Management and Administration
Fees

$

12,170

   

$

15,471

   

(21%)

   

$

23,925

   

$

30,753

   

(22%)

 
                       

(1) Reflects the Institutional Trust and Independent Fiduciary business of ETC, which was previously a consolidated business.

On October 18, 2017, the Company completed the sale of the Institutional Trust and Independent Fiduciary business of ETC.

Asset Management and Administration Fees of $12.2 million for the three months ended June 30, 2018 decreased 21% compared to the second quarter of last year, following the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017. Fees from Wealth Management clients increased 15% as associated AUM increased 13%.

Asset Management and Administration Fees of $23.9 million for the six months ended June 30, 2018 decreased 22% compared to the six months ended June 30, 2017, following the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017. Fees from Wealth Management clients increased 14% as associated AUM increased 13%.

Expenses

Investment Management's expenses for the three months ended June 30, 2018 were $10.7 million, a decrease of 48% compared to the second quarter of last year principally due to the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017 and a reduction in Special Charges. Investment Management expenses for the six months ended June 30, 2018 were $22.0 million, down 35% from the six months ended June 30, 2017 principally due to the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017 and a reduction in Special Charges.

 

Business Line Reporting - Discussion of Adjusted Results

The following is a discussion of Evercore's segment results on an Adjusted basis. See pages 7 and A-2 to A-12 for further information and reconciliations of these metrics to our U.S. GAAP results.

Investment Banking

 

Adjusted

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Investment Banking:

                     

     Advisory Fees(1)

$

355,325

   

$

292,693

   

21

%

 

$

728,303

   

$

598,145

   

22

%

     Underwriting Fees(2)

19,388

   

9,156

   

112

%

 

47,547

   

19,136

   

148

%

     Commissions and Related Fees

51,076

   

53,824

   

(5%)

   

94,110

   

103,508

   

(9%)

 

Other Revenue, net(3)

2,839

   

1,050

   

170

%

 

3,672

   

2,453

   

50

%

Net Revenues

428,628

   

356,723

   

20

%

 

873,632

   

723,242

   

21

%

                       

Expenses:

                     

Employee Compensation and Benefits

254,419

   

210,442

   

21

%

 

517,975

   

427,938

   

21

%

Non-compensation Costs

63,074

   

57,051

   

11

%

 

123,744

   

114,464

   

8

%

Total Expenses

317,493

   

267,493

   

19

%

 

641,719

   

542,402

   

18

%

                       

Operating Income

$

111,135

   

$

89,230

   

25

%

 

$

231,913

   

$

180,840

   

28

%

                       

Compensation Ratio

59.4

%

 

59.0

%

     

59.3

%

 

59.2

%

   

Non-compensation Ratio

14.7

%

 

16.0

%

     

14.2

%

 

15.8

%

   

Operating Margin

25.9

%

 

25.0

%

     

26.5

%

 

25.0

%

   
                       

Advisory Client Transactions(4)

216

 

192

   

13

%

 

355

   

296

 

20

%

Advisory Fees in Excess of $1 million(4)

85

 

61

   

39

%

 

146

   

114

 

28

%

                       

(1) Advisory Fees on an Adjusted basis reflect the reduction of revenues for client related expenses and provisions for uncollected receivables of $7,967 and $2,224 for the three months ended June 30, 2018 and 2017, respectively, and $13,304 and $8,907 for the six months ended June 30, 2018 and 2017, respectively, as well as the reclassification of earnings related to our equity investment in Luminis of $297 for the three and six months ended June 30, 2018 and $57 for the three and six months ended June 30, 2017, and the reclassification of earnings (losses) related to our equity investment in G5 - Advisory of $56 and ($93) for the three and six months ended June 30, 2017, respectively.

                       

(2) The application of the new revenue accounting standard resulted in client related expenses for underwriting transactions being presented gross in related revenues and expenses on a U.S. GAAP basis for the three and six months ended June 30, 2018. Underwriting Fees on an Adjusted basis reflect the reduction of revenues for non-compensation expenses of $1,677 and $3,797 for the three and six months ended June 30, 2018, respectively.

                       

(3) Includes ($253) and ($263) of principal trading losses that were previously included in Investment Banking Revenue for the three and six months ended June 30, 2017, respectively, to conform to the current presentation.

                       

(4) Includes Advisory and Underwriting Transactions.

 

Adjusted Revenues

During the three months ended June 30, 2018, fees for Advisory services increased 21% versus the three months ended June 30, 2017, as we continued to advise clients on a wide variety of matters including strategic M&A, activism, restructuring and capital raising. Underwriting Fees of $19.4 million for the three months ended June 30, 2018 increased 112% versus the second quarter of last year. We participated in 11 underwriting transactions (vs. 11 in Q2 2017); 8 as a bookrunner (vs. 7 in Q2 2017). Commissions and Related Fees for the three months ended June 30, 2018 decreased 5% from the second quarter of last year principally driven by the trend of institutional clients adjusting the level of payments for research services.

During the six months ended June 30, 2018, fees for Advisory services increased 22% versus the six months ended June 30, 2017, as we continued to advise clients on a wide variety of matters including strategic M&A, activism, restructuring and capital raising. Underwriting Fees of $47.5 million for the six months ended June 30, 2018 increased 148% versus the six months ended June 30, 2017, as we participated in 31 underwriting transactions (vs. 26 in 2017); 25 as a bookrunner (vs. 11 in 2017). Commissions and Related Fees for the six months ended June 30, 2018 decreased 9% from the six months ended June 30, 2017 principally driven by the trend of institutional clients adjusting the level of payments for research services.

Adjusted Expenses

Adjusted compensation costs were $254.4 million for the three months ended June 30, 2018, an increase of 21% from the second quarter of last year. Evercore's Investment Banking Adjusted compensation ratio was 59.4% for the three months ended June 30, 2018, up versus the Adjusted compensation ratio reported for the second quarter of last year of 59.0%. The Adjusted compensation ratio for the three months ended June 30, 2018 reflects the elevated level of expense associated with the significant investment in Advisory talent in 2018, as well as increased expense from deferred compensation associated with recruiting senior talent in 2016 and 2017. Adjusted compensation costs for the six months ended June 30, 2018 were $518.0 million, an increase of 21% from the six months ended June 30, 2017. The Adjusted compensation ratio was 59.3% for the six months ended June 30, 2018, up versus the Adjusted compensation ratio reported for the six months ended June 30, 2017 of 59.2%. The Adjusted compensation ratio for the six months ended June 30, 2018 reflects the elevated level of expense associated with the significant investment in Advisory talent in 2018, as well as increased expense from deferred compensation associated with recruiting senior talent in 2016 and 2017.

Adjusted non-compensation costs for the three months ended June 30, 2018 were $63.1 million, up 11% from the second quarter of last year. The increase in Adjusted non-compensation costs versus last year reflects the addition of personnel. The ratio of Adjusted non-compensation costs to Adjusted net revenue for the three months ended June 30, 2018 was 14.7%, compared to 16.0% for the second quarter of last year, driven by higher revenues in 2018. Adjusted non-compensation costs for the six months ended June 30, 2018 were $123.7 million, up 8% from the six months ended June 30, 2017 due to the addition of personnel. The ratio of Adjusted non-compensation costs to Adjusted net revenue for the six months ended June 30, 2018 was 14.2%, compared to 15.8% for the six months ended June 30, 2017, driven by higher revenues in 2018.

Investment Management

 

Adjusted

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Asset Management and Administration Fees(1)

$

14,292

   

$

17,391

   

(18%)

   

$

28,172

   

$

34,416

   

(18%)

 

Other Revenue, net(1)

632

   

(1,410)

   

NM

   

2,240

   

(215)

   

NM

 

Net Revenues

14,924

   

15,981

   

(7%)

   

30,412

   

34,201

   

(11%)

 
                       

Expenses:

                     

Employee Compensation and Benefits

7,449

   

9,312

   

(20%)

   

15,404

   

18,745

   

(18%)

 

Non-compensation Costs

3,229

   

3,760

   

(14%)

   

6,547

   

7,616

   

(14%)

 

Total Expenses

10,678

   

13,072

   

(18%)

   

21,951

   

26,361

   

(17%)

 
                       

Operating Income

$

4,246

   

$

2,909

   

46

%

 

$

8,461

   

$

7,840

   

8

%

                       

Compensation Ratio

49.9

%

 

58.3

%

     

50.7

%

 

54.8

%

   

Non-compensation Ratio

21.6

%

 

23.5

%

     

21.5

%

 

22.3

%

   

Operating Margin

28.5

%

 

18.2

%

     

27.8

%

 

22.9

%

   
                       

Assets Under Management (in millions)(2)

$

9,607

   

$

8,701

   

10

%

 

$

9,607

   

$

8,701

   

10

%

                       

(1) ($1,589) and ($525) of net realized and unrealized losses on private equity investments have been classified in Other Revenue, net, for the three and six months ended June 30, 2017, respectively, to conform to the current presentation.

 

                       

(2) Assets Under Management reflect end of period amounts from our consolidated subsidiaries.

 

Adjusted Revenues

 

Adjusted

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

 

(dollars in thousands)

Asset Management and Administration Fees:

                     

      Wealth Management

$

11,297

   

$

9,861

   

15

%

 

$

22,266

   

$

19,504

   

14

%

      Institutional Asset Management

873

   

770

   

13

%

 

1,659

   

1,559

   

6

%

      Disposed and Restructured Businesses(1)

   

4,803

   

NM

   

   

9,637

   

NM

 

Equity in Earnings of Affiliates(2)

2,122

   

1,957

   

8

%

 

4,247

   

3,716

   

14

%

Total Asset Management and Administration Fees

$

14,292

   

$

17,391

   

(18%)

   

$

28,172

   

$

34,416

   

(18%)

 
                       

(1) Reflects the Institutional Trust and Independent Fiduciary business of ETC. Fees from ETC on an Adjusted basis reflect the reduction of revenues for client related expenses of $37 and $53 for the three and six months ended June 30, 2017, respectively.

 

(2) Equity in ABS, Atalanta Sosnoff and G5 - Wealth Management (through December 31, 2017, the date the Company exchanged all of its outstanding equity interests for debentures of G5) on a U.S. GAAP basis are reclassified from Asset Management and Administration Fees to Income from Equity Method Investments.

On October 18, 2017, the Company completed the sale of the Institutional Trust and Independent Fiduciary business of ETC.

Adjusted Asset Management and Administration Fees of $14.3 million for the three months ended June 30, 2018 decreased 18% compared to the second quarter of last year, following the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017. Fees from Wealth Management clients increased 15% as associated AUM increased 13%.

Equity in Earnings of Affiliates of $2.1 million for the three months ended June 30, 2018 increased relative to the second quarter of last year, driven principally by higher income earned in the second quarter of 2018 by ABS.

Adjusted Asset Management and Administration Fees of $28.2 million for the six months ended June 30, 2018 decreased 18% compared to the six months ended June 30, 2017, following the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017. Fees from Wealth Management clients increased 14% as associated AUM increased 13%.

Equity in Earnings of Affiliates of $4.2 million for the six months ended June 30, 2018 increased relative to the six months ended June 30, 2017, driven principally by higher income earned by ABS in 2018.

Adjusted Expenses

Investment Management's Adjusted expenses for the three months ended June 30, 2018 were $10.7 million, down 18% compared to the second quarter of last year principally due to the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017. Adjusted Investment Management expenses for the six months ended June 30, 2018 were $22.0 million, down 17% from the six months ended June 30, 2017 principally due to the sale of the Institutional Trust and Independent Fiduciary business of ETC during the fourth quarter of 2017.

Assuming the restructuring of our Investment Management affiliate noted above had occurred on December 31, 2016, Investment Management's Adjusted Operating Income would have increased 189% when compared to the second quarter of last year and increased 71% when compared to the six months ended June 30, 2017, and Investment Management's Adjusted Operating Margin would have been 13.2% for the second quarter of last year and 20.2% for the six months ended June 30, 2017.

Balance Sheet

The Company continues to maintain a strong balance sheet, holding cash, cash equivalents, marketable securities and certificates of deposit of $653.9 million at June 30, 2018. Current assets exceed current liabilities by $567.5 million at June 30, 2018. Amounts due related to the Long-Term Notes Payable were $168.5 million at June 30, 2018.

Capital Transactions

On July 23, 2018, the Board of Directors of Evercore declared a quarterly dividend of $0.50 per share to be paid on September 14, 2018 to common stockholders of record on August 31, 2018.

During the three months ended June 30, 2018, the Company repurchased approximately 12 thousand shares from employees for the net settlement of stock-based compensation awards at an average price per share of $104.80 and approximately 227 thousand shares at an average price per share of $87.98 in open market transactions pursuant to the Company's share repurchase program. The aggregate approximately 239 thousand shares were acquired at an average price per share of $88.84. During the six months ended June 30, 2018, the Company repurchased approximately 1.1 million shares primarily from employees for the net settlement of stock-based compensation awards at an average price per share of $99.66 and approximately 625 thousand shares/units at an average price per share/unit of $91.61 in open market transactions pursuant to the Company's share repurchase program. The aggregate approximately 1.7 million shares/units were acquired at an average price per share/unit of $96.63.

During the six months ended June 30, 2018, the Company granted to certain existing and new employees approximately 1.9 million unvested RSUs. The total shares available to be granted in the future under the Amended and Restated 2016 Evercore Inc. Stock Incentive Plan was approximately 5.4 million as of June 30, 2018.

Conference Call

Evercore will host a related conference call beginning at 8:00 a.m. Eastern Time, Wednesday, July 25, 2018, accessible via telephone and the internet. Investors and analysts may participate in the live conference call by dialing (877) 359-9508 (toll-free domestic) or (224) 357-2393 (international); passcode: 8877728. Please register at least 10 minutes before the conference call begins. A replay of the call will be available for one week via telephone starting approximately one hour after the call ends. The replay can be accessed at (855) 859-2056 (toll-free domestic) or (404) 537-3406 (international); passcode: 8877728. A live audio webcast of the conference call will be available on the For Investors section of Evercore's website at www.evercore.com. The webcast will be archived on Evercore's website for 30 days after the call.

About Evercore

Evercore (NYSE: EVR) is a premier global independent investment banking advisory firm. We are dedicated to helping our clients achieve superior results through trusted independent and innovative advice on matters of strategic significance to boards of directors, management teams and shareholders, including mergers and acquisitions, strategic shareholder advisory, restructurings, and capital structure. Evercore also assists clients in raising public and private capital and delivers equity research and equity sales and agency trading execution, in addition to providing wealth and investment management services to high net worth and institutional investors. Founded in 1995, the Firm is headquartered in New York and maintains offices and affiliate offices in major financial centers in North America, Europe, South America, the Middle East and Asia. For more information, please visit www.evercore.com.

 

Investor Contact:

Jamie Easton

 

Head of Investor Relations, Evercore

 

212-857-3100

   

Media Contact

Dana Gorman

 

The Abernathy MacGregor Group, for Evercore

 

212-371-5999

 

Basis of Alternative Financial Statement Presentation

Our Adjusted results are a non-GAAP measure. As discussed further under "Non-GAAP Measures", Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and better reflect management's view of operating results. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. A reconciliation of our U.S. GAAP results to Adjusted results is presented in the tables included in Annex I.

Forward-Looking Statements

This release contains 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, which reflect our current views with respect to, among other things, Evercore's operations and financial performance. In some cases, you can identify these forward-looking statements by the use of words such as "outlook," "backlog," "believes," "expects," "potential," "probable," "continues," "may," "will," "should," "seeks," "approximately," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. All statements other than statements of historical fact included in this presentation are forward-looking statements and are based on various underlying assumptions and expectations and are subject to known and unknown risks, uncertainties and assumptions, and may include projections of our future financial performance based on our growth strategies and anticipated trends in Evercore's business. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. Evercore believes these factors include, but are not limited to, those described under "Risk Factors" discussed in Evercore's Annual Report on Form 10-K for the year ended December 31, 2017, subsequent quarterly reports on Form 10-Q, current reports on Form 8-K and Registration Statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release. In addition, new risks and uncertainties emerge from time to time, and it is not possible for Evercore to predict all risks and uncertainties, nor can Evercore assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Accordingly, you should not rely upon forward-looking statements as a prediction of actual results and Evercore does not assume any responsibility for the accuracy or completeness of any of these forward-looking statements. Evercore undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

With respect to any securities offered by any private equity fund referenced herein, such securities have not been and will not be registered under the Securities Act of 1933, as amended, and may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements.

 

 

 

ANNEX I

 

Schedule

Page Number

Unaudited Condensed Consolidated Statements of Operations for the  Three and Six Months Ended June 30, 2018 and 2017

A-1

Adjusted:

 

Adjusted Results (Unaudited)

A-2

U.S. GAAP Reconciliation to Adjusted Results (Unaudited)

A-4

U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Six Months ended June 30, 2018 (Unaudited)

A-7

U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Six Months ended June 30, 2017 (Unaudited)

A-8

U.S. GAAP Segment Reconciliation to Consolidated Results (Unaudited)

A-9

Notes to Unaudited Condensed Consolidated Adjusted Financial Data

A-10

 

 

 

 

EVERCORE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 30, 2018 AND 2017

(dollars in thousands, except per share data)

(UNAUDITED)

               
 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2018

 

2017

 

2018

 

2017

               

Revenues

             

Investment Banking:(1)

             

     Advisory Fees

$

362,995

   

$

294,804

   

$

741,310

   

$

607,088

 

     Underwriting Fees(2)

21,065

   

9,156

   

51,344

   

19,136

 

     Commissions and Related Fees

51,076

   

53,824

   

94,110

   

103,508

 

Asset Management and Administration Fees(1)

12,170

   

15,471

   

23,925

   

30,753

 

Other Revenue, Including Interest and Investments(3)

6,239

   

2,017

   

10,768

   

6,810

 

Total Revenues

453,545

   

375,272

   

921,457

   

767,295

 

Interest Expense(4)

5,068

   

4,802

   

9,417

   

9,578

 

Net Revenues

448,477

   

370,470

   

912,040

   

757,717

 
               

Expenses

             

Employee Compensation and Benefits

265,591

   

236,856

   

541,085

   

442,414

 

Occupancy and Equipment Rental

14,478

   

13,585

   

27,882

   

26,660

 

Professional Fees(5)

20,833

   

9,908

   

36,883

   

26,653

 

Travel and Related Expenses

17,622

   

16,883

   

33,978

   

31,863

 

Communications and Information Services

10,360

   

9,941

   

21,044

   

20,252

 

Depreciation and Amortization

6,746

   

6,047

   

13,394

   

11,846

 

Execution, Clearing and Custody Fees(5)

1,560

   

3,658

   

4,750

   

7,517

 

Special Charges

   

21,507

   

1,897

   

21,507

 

Acquisition and Transition Costs

   

377

   

21

   

377

 

Other Operating Expenses(5)

6,505

   

5,442

   

13,775

   

11,033

 

Total Expenses

343,695

   

324,204

   

694,709

   

600,122

 
               

Income Before Income from Equity Method Investments and Income Taxes

104,782

   

46,266

   

217,331

   

157,595

 

Income from Equity Method Investments

2,419

   

2,070

   

4,544

   

3,680

 

Income Before Income Taxes

107,201

   

48,336

   

221,875

   

161,275

 

Provision for Income Taxes

25,541

   

22,459

   

30,479

   

40,751

 

Net Income

81,660

   

25,877

   

191,396

   

120,524

 

Net Income Attributable to Noncontrolling Interest

12,729

   

7,693

   

26,922

   

21,569

 

Net Income Attributable to Evercore Inc.

$

68,931

   

$

18,184

   

$

164,474

   

$

98,955

 
               

Net Income Attributable to Evercore Inc. Common Shareholders

$

68,931

   

$

18,184

   

$

164,474

   

$

98,955

 
               

Weighted Average Shares of Class A Common Stock Outstanding:

             

Basic

40,889

   

40,109

   

40,653

   

40,294

 

Diluted

45,299

   

44,706

   

45,377

   

45,319

 
               

Net Income Per Share Attributable to Evercore Inc. Common Shareholders:

             

Basic

$

1.69

   

$

0.45

   

$

4.05

   

$

2.46

 

Diluted

$

1.52

   

$

0.41

   

$

3.62

   

$

2.18

 
               

(1) Certain balances in the prior period were reclassified to conform to their current presentation. "Investment Banking Revenue" has been disaggregated into "Advisory Fees," "Underwriting Fees" and "Commissions and Related Fees" and "Investment Management Revenue" has been renamed to "Asset Management and Administration Fees."

               

(2) The application of the new revenue accounting standard resulted in client related expenses for underwriting transactions being presented gross in related revenues and expenses on a U.S. GAAP basis for the three and six months ended June 30, 2018. Underwriting Fees are gross of related non-compensation expenses of $1,677 and $3,797 for the three and six months ended June 30, 2018, respectively.

               

(3) "Other Revenue, Including Interest" has been renamed to "Other Revenue, Including Interest and Investments" and principal trading losses of ($253) and ($263) for the three and six months ended June 30, 2017, respectively, and net realized and unrealized losses on private equity investments of ($1,589) and ($525) for the three and six months ended June 30, 2017, respectively, have been classified in Other Revenue, Including Interest and Investments, to conform to the current presentation.

               

(4)  Includes interest expense on long-term debt and interest expense on short-term repurchase agreements.

               

(5) Other Operating Expenses of $3,363 and $6,889 for the three and six months ended June 30, 2017, respectively, and Professional Fees of $295 and $628 for the three and six months ended June 30, 2017, respectively, were reclassified to a new expense line item "Execution, Clearing and Custody Fees" to conform to the current presentation.

 

Adjusted Results

Throughout the discussion of Evercore's business segments, information is presented on an Adjusted basis (formerly called "Adjusted Pro Forma"), which is a non-generally accepted accounting principles ("non-GAAP") measure. Adjusted results begin with information prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), adjusted to exclude certain items and reflect the conversion of vested and certain unvested Evercore LP Units and Interests, as well as Acquisition Related Share Issuances and Unvested Restricted Stock Units granted to ISI employees, into Class A shares. Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and facilitate an understanding of Evercore's operating results. The Company uses these measures to evaluate its operating performance, as well as the performance of individual employees. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. These Adjusted amounts are allocated to the Company's two business segments: Investment Banking and Investment Management. The differences between the Adjusted and U.S. GAAP results are as follows:

  1. Assumed Vesting of Evercore LP Units and Exchange into Class A Shares.  The Company incurred expenses, in Employee Compensation and Benefits, resulting from the vesting of Class E LP Units issued in conjunction with the acquisition of ISI, as well as Class G and H LP Interests and Class J LP Units. The amount of expense or the reversal of expense for the Class G and H LP Interests was based on the determination if it was probable that Evercore ISI would achieve certain earnings and margin targets in 2017 and in future periods. The Adjusted results assume these LP Units and certain Class G and H LP Interests have vested and have been exchanged for Class A shares. Accordingly, any expense or reversal of expense associated with these units and interests, and related awards, is excluded from the Adjusted results, and the noncontrolling interest related to these units is converted to a controlling interest. The Company's Management believes that it is useful to provide the per-share effect associated with the assumed conversion of these previously granted equity interests, and thus the Adjusted results reflect the exchange of certain vested and unvested Evercore LP partnership units and interests and IPO related restricted stock unit awards into Class A shares.
     
  2. Adjustments Associated with Business Combinations and Divestitures.  The following charges resulting from business combinations and divestitures have been excluded from the Adjusted results because the Company's Management believes that operating performance is more comparable across periods excluding the effects of these acquisition-related charges:

    a.  Amortization of Intangible Assets and Other Purchase Accounting-related Amortization.  Amortization of intangible assets and other purchase accounting-related amortization from the acquisitions of ISI, SFS and certain other acquisitions.

    b.  Acquisition and Transition Costs.  Primarily professional fees incurred and costs related to transitioning acquisitions or divestitures.

    c.  Gain on Transfer of Ownership of Mexican Private Equity Business.  The gain resulting from the transfer of ownership of the Mexican Private Equity business in the third quarter of 2016 is excluded from the Adjusted Results.

    d.  Gain on Sale of Institutional Trust and Independent Fiduciary business of ETC.  The gain resulting from the sale of the Institutional Trust and Independent Fiduciary business of ETC in the fourth quarter of 2017 is excluded from the Adjusted Results.

    e.  Foreign Exchange Gains / (Losses).  Release of cumulative foreign exchange losses resulting from the restructuring of our equity method investment in G5 in the fourth quarter of 2017 are excluded from the Adjusted presentation.
     
  3. Client Related Expenses.  Client related expenses, expenses associated with revenue sharing engagements with third parties and provisions for uncollected receivables have been classified as a reduction of revenue in the Adjusted presentation. The Company's Management believes that this adjustment results in more meaningful key operating ratios, such as compensation to net revenues and operating margin.
     
  4. Special Charges.  Expenses during 2018 relate to separation benefits and costs of terminating certain contracts associated with closing the agency trading platform in the U.K. Expenses during 2017 relate to a charge for the impairment of goodwill in the Institutional Asset Management reporting unit and a charge for the impairment of our investment in G5 in the second quarter.
     
  5. Income Taxes.  Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation and therefore, not all of the Company's income is subject to corporate-level taxes. As a result, adjustments have been made to the Adjusted earnings to assume that the Company is subject to the statutory tax rates of a C-Corporation under a conventional corporate tax structure in the U.S. at the prevailing corporate rates and that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis. This assumption is consistent with the assumption that certain Evercore LP Units and Interests are vested and exchanged into Class A shares, as discussed in Item 1 above, as the assumed exchange would change the tax structure of the Company.

    Excluded from the Company's Adjusted results are adjustments, described below, related to the impact of the enactment of the Tax Cuts and Jobs Act that was signed into law on December 22, 2017, which resulted in a reduction in income tax rates in the U.S. in 2018 and future years. The tax reform resulted in an estimated adjustment to Other Revenue for the fourth quarter of 2017 of $77.5 million related to the re-measurement of amounts due pursuant to our tax receivable agreement, which was reduced due to the lower enacted income tax rates in the U.S. in 2018 and future years.
     
  6. Presentation of Interest Expense.  The Adjusted results present interest expense on short-term repurchase agreements, within the Investment Management segment, in Other Revenues, net, as the Company's Management believes it is more meaningful to present the spread on net interest resulting from the matched financial assets and liabilities. In addition, Adjusted Investment Banking and Investment Management Operating Income are presented before interest expense on debt, which is included in interest expense on a U.S. GAAP basis.
     
  7. Presentation of Income from Equity Method Investments.  The Adjusted results present Income from Equity Method Investments within Revenue as the Company's Management believes it is a more meaningful presentation.

This release also presents changes in Adjusted Investment Management Operating Income and Adjusted Investment Management Operating Margin from the prior-year periods assuming that the restructuring of certain Investment Management affiliates occurred on December 31, 2016. This includes the sale of the Institutional Trust and Independent Fiduciary business of ETC that occurred on October 18, 2017. Evercore believes this is useful additional information for investors because it improves the comparability of period-over-period results and aligns with management's view of business performance.

 

 

 

EVERCORE INC.

U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS

(dollars in thousands, except per share data)

(UNAUDITED)

       
 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

June 30, 2018

 

June 30, 2017

Net Revenues - U.S. GAAP

$

448,477

   

$

370,470

   

$

912,040

   

$

757,717

 

Client Related Expenses (1)

(9,644)

   

(2,261)

   

(17,101)

   

(8,960)

 

Income from Equity Method Investments (2)

2,419

   

2,070

   

4,544

   

3,680

 

Interest Expense on Debt (3)

2,300

   

2,425

   

4,561

   

5,006

 

Net Revenues - Adjusted

$

443,552

   

$

372,704

   

$

904,044

   

$

757,443

 
               

Compensation Expense - U.S. GAAP

$

265,591

   

$

236,856

   

$

541,085

   

$

442,414

 

Amortization of LP Units / Interests and Certain Other Awards (4)

(3,723)

   

(17,102)

   

(7,706)

   

4,269

 

Compensation Expense - Adjusted

$

261,868

   

$

219,754

   

$

533,379

   

$

446,683

 
               

Operating Income - U.S. GAAP

$

104,782

   

$

46,266

   

$

217,331

   

$

157,595

 

Income from Equity Method Investments (2)

2,419

   

2,070

   

4,544

   

3,680

 

Pre-Tax Income - U.S. GAAP

107,201

   

48,336

   

221,875

   

161,275

 

Amortization of LP Units / Interests and Certain Other Awards (4)

3,723

   

17,102

   

7,706

   

(4,269)

 

Special Charges (5)

   

21,507

   

1,897

   

21,507

 

Intangible Asset Amortization / Other Purchase Accounting-related Amortization (6a)

2,157

   

2,392

   

4,314

   

4,784

 

Acquisition and Transition Costs (6b)

   

377

   

21

   

377

 

Pre-Tax Income - Adjusted

113,081

   

89,714

   

235,813

   

183,674

 

Interest Expense on Debt (3)

2,300

   

2,425

   

4,561

   

5,006

 

Operating Income - Adjusted

$

115,381

   

$

92,139

   

$

240,374

   

$

188,680

 
               

Provision for Income Taxes - U.S. GAAP

$

25,541

   

$

22,459

   

$

30,479

   

$

40,751

 

Income Taxes (7)

2,728

   

11,534

   

5,461

   

3,512

 

Provision for Income Taxes - Adjusted

$

28,269

   

$

33,993

   

$

35,940

   

$

44,263

 
               

Net Income Attributable to Evercore Inc. - U.S. GAAP

$

68,931

   

$

18,184

   

$

164,474

   

$

98,955

 

Amortization of LP Units / Interests and Certain Other Awards (4)

3,723

   

17,102

   

7,706

   

(4,269)

 

Special Charges (5)

   

21,507

   

1,897

   

21,507

 

Intangible Asset Amortization / Other Purchase Accounting-related Amortization (6a)

2,157

   

2,392

   

4,314

   

4,784

 

Acquisition and Transition Costs (6b)

   

377

   

21

   

377

 

Income Taxes (7)

(2,728)

   

(11,534)

   

(5,461)

   

(3,512)

 

Noncontrolling Interest (8)

11,114

   

5,733

   

24,030

   

19,559

 

Net Income Attributable to Evercore Inc. - Adjusted

$

83,197

   

$

53,761

   

$

196,981

   

$

137,401

 
               

Diluted Shares Outstanding - U.S. GAAP

45,299

   

44,706

   

45,377

   

45,319

 

LP Units (9)

5,133

   

5,886

   

5,179

   

6,012

 

Unvested Restricted Stock Units - Event Based (9)

12

   

12

   

12

   

12

 

Diluted Shares Outstanding - Adjusted

50,444

   

50,604

   

50,568

   

51,343

 
               
               

Key Metrics: (a)

             

Diluted Earnings Per Share - U.S. GAAP

$

1.52

   

$

0.41

   

$

3.62

   

$

2.18

 

Diluted Earnings Per Share - Adjusted

$

1.65

   

$

1.06

   

$

3.90

   

$

2.68

 
               

Compensation Ratio - U.S. GAAP

59.2

%

 

63.9

%

 

59.3

%

 

58.4

%

Compensation Ratio - Adjusted

59.0

%

 

59.0

%

 

59.0

%

 

59.0

%

               

Operating Margin - U.S. GAAP

23.4

%

 

12.5

%

 

23.8

%

 

20.8

%

Operating Margin - Adjusted

26.0

%

 

24.7

%

 

26.6

%

 

24.9

%

               

Effective Tax Rate - U.S. GAAP

23.8

%

 

46.5

%

 

13.7

%

 

25.3

%

Effective Tax Rate - Adjusted

25.0

%

 

37.9

%

 

15.2

%

 

24.1

%

               

(a) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

 

 

EVERCORE INC.

RECONCILIATION TO RESTRUCTURING OF INVESTMENT MANAGEMENT ADJUSTED RESULTS

(dollars in thousands)

(UNAUDITED)

               
 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

%
Change

 

June 30, 2018

 

June 30, 2017

 

%

Change

                       

Investment Management Net Revenues - U.S. GAAP

$

12,802

   

$

14,061

   

(9%)

   

$

26,165

   

$

30,538

   

(14%)

 

Adjustments - U.S. GAAP to Adjusted (a)

2,122

   

1,920

   

11

%

 

4,247

   

3,663

   

16

%

Investment Management Net Revenues - Adjusted

14,924

   

15,981

   

(7%)

   

30,412

   

34,201

   

(11%)

 

Sale of Institutional Trust and Independent Fiduciary
Business of Evercore Trust Company (10)

   

(4,831)

   

NM

   

   

(9,703)

   

NM

 

Adjusted Investment Management Net Revenues -
Including Restructuring of Investment Management
Adjustments

$

14,924

   

$

11,150

   

34

%

 

$

30,412

   

$

24,498

   

24

%

                       

Investment Management Expenses - U.S. GAAP

$

10,678

   

$

20,593

   

(48%)

   

$

21,972

   

$

33,898

   

(35%)

 

Adjustments - U.S. GAAP to Adjusted (a)

   

(7,521)

   

NM

   

(21)

   

(7,537)

   

100

%

Investment Management Expenses - Adjusted

10,678

   

13,072

   

(18%)

   

21,951

   

26,361

   

(17%)

 

Sale of Institutional Trust and Independent Fiduciary
Business of Evercore Trust Company (10)

   

(3,393)

   

NM

   

   

(6,802)

   

NM

 

Adjusted Investment Management Expenses -
Including Restructuring of Investment Management
Adjustments

$

10,678

   

$

9,679

   

10

%

 

$

21,951

   

$

19,559

   

12

%

                       

Investment Management Operating Income (Loss) -
U.S. GAAP

$

2,124

   

$

(6,532)

   

NM

   

$

4,193

   

$

(3,360)

   

NM

 

Adjustments - U.S. GAAP to Adjusted (a)

2,122

   

9,441

   

(78%)

   

4,268

   

11,200

   

(62%)

 

Investment Management Operating Income -
Adjusted

4,246

   

2,909

   

46

%

 

8,461

   

7,840

   

8

%

Sale of Institutional Trust and Independent Fiduciary
Business of Evercore Trust Company (10)

   

(1,438)

   

NM

   

   

(2,901)

   

NM

 

Adjusted Investment Management Operating Income
- Including Restructuring of Investment Management
Adjustments

$

4,246

   

$

1,471

   

189

%

 

$

8,461

   

$

4,939

   

71

%

                       

Key Metrics: (b)

                     

Operating Margin - U.S. GAAP

16.6

%

 

(46.5%)

       

16.0

%

 

(11.0%)

     

Operating Margin - Adjusted

28.5

%

 

18.2

%

     

27.8

%

 

22.9

%

   

Adjusted Operating Margin - Including Restructuring of
Investment Management Adjustments

28.5

%

 

13.2

%

     

27.8

%

 

20.2

%

   
                       
                       

(a)  See pages A-7 and A-8 for details of U.S. GAAP to Adjusted adjustments.

           

(b)  Reconciliations of the key metrics are a derivative of the reconciliations of their components above.

 

 

 

EVERCORE INC.

U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS

TRAILING TWELVE MONTHS

(dollars in thousands)

(UNAUDITED)

 

Consolidated

 

Twelve Months Ended

 

June 30, 2018

 

June 30, 2017

Net Revenues - U.S. GAAP

$

1,858,672

   

$

1,589,400

 

Client Related Expenses (1)

(36,459)

   

(23,489)

 

Income from Equity Method Investments (2)

9,702

   

7,370

 

Interest Expense on Debt (3)

9,515

   

10,230

 

Adjustment to Tax Receivable Agreement Liability (7)

(77,535)

   

 

Gain on Sale of Institutional Trust and Independent Fiduciary business of ETC (11)

(7,808)

   

 

Foreign Exchange Losses from G5 Transaction (12)

16,266

   

 

Gain on Transfer of Ownership of Mexican Private Equity Business (13)

   

(406)

 

Net Revenues - Adjusted

$

1,772,353

   

$

1,583,105

 
       

Compensation Expense - U.S. GAAP

$

1,061,183

   

$

941,755

 

Amortization of LP Units / Interests and Certain Other Awards (4)

(23,419)

   

(24,080)

 

Compensation Expense - Adjusted

$

1,037,764

   

$

917,675

 
       

Compensation Ratio - U.S. GAAP (a)

57.1

%

 

59.3

%

Compensation Ratio - Adjusted (a)

58.6

%

 

58.0

%

       
 

Investment Banking

 

Twelve Months Ended

 

June 30, 2018

 

June 30, 2017

Net Revenues - U.S. GAAP

$

1,792,964

   

$

1,523,168

 

Client Related Expenses (1)

(36,276)

   

(22,937)

 

Income from Equity Method Investments (2)

610

   

1,316

 

Interest Expense on Debt (3)

9,515

   

10,230

 

Adjustment to Tax Receivable Agreement Liability (7)

(77,535)

   

 

Foreign Exchange Losses from G5 Transaction (12)

16,266

   

 

Net Revenues - Adjusted

$

1,705,544

   

$

1,511,777

 
       

Compensation Expense - U.S. GAAP

$

1,028,506

   

$

906,174

 

Amortization of LP Units / Interests and Certain Other Awards (4)

(23,419)

   

(24,080)

 

Compensation Expense - Adjusted

$

1,005,087

   

$

882,094

 
       

Compensation Ratio - U.S. GAAP (a)

57.4

%

 

59.5

%

Compensation Ratio - Adjusted (a)

58.9

%

 

58.3

%

       

(a)  Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

 

 

 

EVERCORE INC.

U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2018

(dollars in thousands)

(UNAUDITED)

                       
 

Investment Banking Segment

 

Three Months Ended June 30, 2018

 

Six Months Ended June 30, 2018

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

Net Revenues:

                     

Investment Banking:

                     

     Advisory Fees

$

362,995

   

$

(7,670)

 

(1)(2)

$

355,325

   

$

741,310

   

$

(13,007)

 

(1)(2)

$

728,303

 

     Underwriting Fees

21,065

   

(1,677)

 

(1)

19,388

   

51,344

   

(3,797)

 

(1)

47,547

 

     Commissions and Related Fees

51,076

   

   

51,076

   

94,110

   

   

94,110

 

Other Revenue, net

539

   

2,300

 

(3)

2,839

   

(889)

   

4,561

 

(3)

3,672

 

Net Revenues

435,675

   

(7,047)

   

428,628

   

885,875

   

(12,243)

   

873,632

 
                       

Expenses:

                     

Employee Compensation and Benefits

258,142

   

(3,723)

 

(4)

254,419

   

525,681

   

(7,706)

 

(4)

517,975

 

Non-compensation Costs

74,875

   

(11,801)

 

(6)

63,074

   

145,159

   

(21,415)

 

(6)

123,744

 

Special Charges

   

   

   

1,897

   

(1,897)

 

(5)

 

Total Expenses

333,017

   

(15,524)

   

317,493

   

672,737

   

(31,018)

   

641,719

 
                       

Operating Income (a)

$

102,658

   

$

8,477

   

$

111,135

   

$

213,138

   

$

18,775

   

$

231,913

 
                       

Compensation Ratio (b)

59.3

%

     

59.4

%

 

59.3

%

     

59.3

%

Operating Margin (b)

23.6

%

     

25.9

%

 

24.1

%

     

26.5

%

                       
 

Investment Management Segment

 

Three Months Ended June 30, 2018

 

Six Months Ended June 30, 2018

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

Net Revenues:

                     

Asset Management and Administration Fees

$

12,170

   

$

2,122

 

(2)

$

14,292

   

$

23,925

   

$

4,247

 

(2)

$

28,172

 

Other Revenue, net

632

   

   

632

   

2,240

   

   

2,240

 

Net Revenues

12,802

   

2,122

   

14,924

   

26,165

   

4,247

   

30,412

 
                       

Expenses:

                     

Employee Compensation and Benefits

7,449

   

   

7,449

   

15,404

   

   

15,404

 

Non-compensation Costs

3,229

   

   

3,229

   

6,568

   

(21)

 

(6)

6,547

 

Total Expenses

10,678

   

   

10,678

   

21,972

   

(21)

   

21,951

 
                       

Operating Income (a)

$

2,124

   

$

2,122

   

$

4,246

   

$

4,193

   

$

4,268

   

$

8,461

 
                       

Compensation Ratio (b)

58.2

%

     

49.9

%

 

58.9

%

     

50.7

%

Operating Margin (b)

16.6

%

     

28.5

%

 

16.0

%

     

27.8

%

                       

(a) Operating Income for U.S. GAAP excludes Income (Loss) from Equity Method Investments.

(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

 

 

EVERCORE INC.

U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2017

(dollars in thousands)

(UNAUDITED)

                       
 

Investment Banking Segment

 

Three Months Ended June 30, 2017

 

Six Months Ended June 30, 2017

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

Net Revenues:

                     

Investment Banking:

                     

     Advisory Fees

$

294,804

   

$

(2,111)

 

(1)(2)

$

292,693

   

$

607,088

   

$

(8,943)

 

(1)(2)

$

598,145

 

     Underwriting Fees

9,156

   

   

9,156

   

19,136

   

   

19,136

 

     Commissions and Related Fees

53,824

   

   

53,824

   

103,508

   

   

103,508

 

Other Revenue, net

(1,375)

   

2,425

 

(3)

1,050

   

(2,553)

   

5,006

 

(3)

2,453

 

Net Revenues

356,409

   

314

   

356,723

   

727,179

   

(3,937)

   

723,242

 
                       

Expenses:

                     

Employee Compensation and Benefits

227,544

   

(17,102)

 

(4)

210,442

   

423,669

   

4,269

 

(4)

427,938

 

Non-compensation Costs

61,667

   

(4,616)

 

(6)

57,051

   

128,155

   

(13,691)

 

(6)

114,464

 

Special Charges

14,400

   

(14,400)

 

(5)

   

14,400

   

(14,400)

 

(5)

 

Total Expenses

303,611

   

(36,118)

   

267,493

   

566,224

   

(23,822)

   

542,402

 
                       

Operating Income (a)

$

52,798

   

$

36,432

   

$

89,230

   

$

160,955

   

$

19,885

   

$

180,840

 
                       

Compensation Ratio (b)

63.8

%

     

59.0

%

 

58.3

%

     

59.2

%

Operating Margin (b)

14.8

%

     

25.0

%

 

22.1

%

     

25.0

%

                       
 

Investment Management Segment

 

Three Months Ended June 30, 2017

 

Six Months Ended June 30, 2017

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

Net Revenues:

                     

Asset Management and Administration Fees

$

15,471

   

$

1,920

 

(1)(2)

$

17,391

   

$

30,753

   

$

3,663

 

(1)(2)

$

34,416

 

Other Revenue, net

(1,410)

   

   

(1,410)

   

(215)

   

   

(215)

 

Net Revenues

14,061

   

1,920

   

15,981

   

30,538

   

3,663

   

34,201

 
                       

Expenses:

                     

Employee Compensation and Benefits

9,312

   

   

9,312

   

18,745

   

   

18,745

 

Non-compensation Costs

4,174

   

(414)

 

(6)

3,760

   

8,046

   

(430)

 

(6)

7,616

 

Special Charges

7,107

   

(7,107)

 

(5)

   

7,107

   

(7,107)

 

(5)

 

Total Expenses

20,593

   

(7,521)

   

13,072

   

33,898

   

(7,537)

   

26,361

 
                       

Operating Income (Loss) (a)

$

(6,532)

   

$

9,441

   

$

2,909

   

$

(3,360)

   

$

11,200

   

$

7,840

 
                       

Compensation Ratio (b)

66.2

%

     

58.3

%

 

61.4

%

     

54.8

%

Operating Margin (b)

(46.5%)

       

18.2

%

 

(11.0%)

       

22.9

%

                       

(a) Operating Income (Loss) for U.S. GAAP excludes Income (Loss) from Equity Method Investments.

(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

 

 

EVERCORE INC.

U.S. GAAP SEGMENT RECONCILIATION TO CONSOLIDATED RESULTS

(dollars in thousands)

(UNAUDITED)

               
 

U.S. GAAP

 

Three Months Ended

 

Six Months Ended

 

June 30, 2018

 

June 30, 2017

 

June 30, 2018

 

June 30, 2017

Investment Banking

             

Net Revenues:

             

Investment Banking:

             

     Advisory Fees

$

362,995

   

$

294,804

   

$

741,310

   

$

607,088

 

     Underwriting Fees

21,065

   

9,156

   

51,344

   

19,136

 

     Commissions and Related Fees

51,076

   

53,824

   

94,110

   

103,508

 

Other Revenue, net

539

   

(1,375)

   

(889)

   

(2,553)

 

Net Revenues

435,675

   

356,409

   

885,875

   

727,179

 
               

Expenses:

             

Employee Compensation and Benefits

258,142

   

227,544

   

525,681

   

423,669

 

Non-compensation Costs

74,875

   

61,667

   

145,159

   

128,155

 

Special Charges

   

14,400

   

1,897

   

14,400

 

Total Expenses

333,017

   

303,611

   

672,737

   

566,224

 
               

Operating Income (a)

$

102,658

   

$

52,798

   

$

213,138

   

$

160,955

 
               

Investment Management

             

Net Revenues:

             

Asset Management and Administration Fees

$

12,170

   

$

15,471

   

$

23,925

   

$

30,753

 

Other Revenue, net

632

   

(1,410)

   

2,240

   

(215)

 

Net Revenues

12,802

   

14,061

   

26,165

   

30,538

 
               

Expenses:

             

Employee Compensation and Benefits

7,449

   

9,312

   

15,404

   

18,745

 

Non-compensation Costs

3,229

   

4,174

   

6,568

   

8,046

 

Special Charges

   

7,107

   

   

7,107

 

Total Expenses

10,678

   

20,593

   

21,972

   

33,898

 
               

Operating Income (Loss) (a)

$

2,124

   

$

(6,532)

   

$

4,193

   

$

(3,360)

 
               

Total

             

Net Revenues:

             

Investment Banking:

             

     Advisory Fees

$

362,995

   

$

294,804

   

$

741,310

   

$

607,088

 

     Underwriting Fees

21,065

   

9,156

   

51,344

   

19,136

 

     Commissions and Related Fees

51,076

   

53,824

   

94,110

   

103,508

 

Asset Management and Administration Fees

12,170

   

15,471

   

23,925

   

30,753

 

Other Revenue, net

1,171

   

(2,785)

   

1,351

   

(2,768)

 

Net Revenues

448,477

   

370,470

   

912,040

   

757,717

 
               

Expenses:

             

Employee Compensation and Benefits

265,591

   

236,856

   

541,085

   

442,414

 

Non-compensation Costs

78,104

   

65,841

   

151,727

   

136,201

 

Special Charges

   

21,507

   

1,897

   

21,507

 

Total Expenses

343,695

   

324,204

   

694,709

   

600,122

 
               

Operating Income (a)

$

104,782

   

$

46,266

   

$

217,331

   

$

157,595

 
               

(a) Operating Income (Loss) excludes Income (Loss) from Equity Method Investments.

 

 

Notes to Unaudited Condensed Consolidated Adjusted Financial Data

For further information on these adjustments, see page A-2.

(1)     Client related expenses, expenses associated with revenue sharing engagements with third parties and provisions for uncollected receivables have been reclassified as a reduction of Revenue in the Adjusted presentation.

(2)     Income (Loss) from Equity Method Investments has been reclassified to Revenue in the Adjusted presentation.

(3)     Interest Expense on Debt is excluded from the Adjusted Investment Banking and Investment Management segment results and is included in Interest Expense in the segment results on a U.S. GAAP basis.

(4)     Expenses or reversal of expenses incurred from the assumed vesting of Class E LP Units, Class G and H LP Interests and Class J LP Units issued in conjunction with the acquisition of ISI are excluded from the Adjusted presentation.

(5)     Expenses during 2018 relate to separation benefits and costs of terminating certain contracts associated with closing the agency trading platform in the U.K. Expenses during 2017 relate to a charge for the impairment of goodwill in the Institutional Asset Management reporting unit and a charge for the impairment of our investment in G5 in the second quarter.

(6)     Non-compensation Costs on an Adjusted basis reflect the following adjustments:

 

 
 

Three Months Ended June 30, 2018

 

U.S. GAAP

 

Adjustments

 

Adjusted

 

(dollars in thousands)

Occupancy and Equipment Rental

$

14,478

   

$

   

$

14,478

 

Professional Fees

20,833

   

(3,803)

 

(1)

17,030

 

Travel and Related Expenses

17,622

   

(4,120)

 

(1)

13,502

 

Communications and Information Services

10,360

   

(229)

 

(1)

10,131

 

Depreciation and Amortization

6,746

   

(2,157)

 

(6a)

4,589

 

Execution, Clearing and Custody Fees

1,560

   

   

1,560

 

Other Operating Expenses

6,505

   

(1,492)

 

(1)

5,013

 

Total Non-compensation Costs

$

78,104

   

$

(11,801)

   

$

66,303

 
           
 

Three Months Ended June 30, 2017

 

U.S. GAAP

 

Adjustments

 

Adjusted

 

(dollars in thousands)

Occupancy and Equipment Rental

$

13,585

   

$

   

$

13,585

 

Professional Fees

9,908

   

2,265

 

(1)

12,173

 

Travel and Related Expenses

16,883

   

(3,521)

 

(1)

13,362

 

Communications and Information Services

9,941

   

(34)

 

(1)

9,907

 

Depreciation and Amortization

6,047

   

(2,392)

 

(6a)

3,655

 

Execution, Clearing and Custody Fees

3,658

   

   

3,658

 

Acquisition and Transition Costs

377

   

(377)

 

(6b)

 

Other Operating Expenses

5,442

   

(971)

 

(1)

4,471

 

Total Non-compensation Costs

$

65,841

   

$

(5,030)

   

$

60,811

 
           
 

Six Months Ended June 30, 2018

 

U.S. GAAP

 

Adjustments

 

Adjusted

 

(dollars in thousands)

Occupancy and Equipment Rental

$

27,882

   

$

   

$

27,882

 

Professional Fees

36,883

   

(6,601)

 

(1)

30,282

 

Travel and Related Expenses

33,978

   

(6,875)

 

(1)

27,103

 

Communications and Information Services

21,044

   

(417)

 

(1)

20,627

 

Depreciation and Amortization

13,394

   

(4,314)

 

(6a)

9,080

 

Execution, Clearing and Custody Fees

4,750

   

   

4,750

 

Acquisition and Transition Costs

21

   

(21)

 

(6b)

 

Other Operating Expenses

13,775

   

(3,208)

 

(1)

10,567

 

Total Non-compensation Costs

$

151,727

   

$

(21,436)

   

$

130,291

 
           
 

Six Months Ended June 30, 2017

 

U.S. GAAP

 

Adjustments

 

Adjusted

 

(dollars in thousands)

Occupancy and Equipment Rental

$

26,660

   

$

   

$

26,660

 

Professional Fees

26,653

   

(1,255)

 

(1)

25,398

 

Travel and Related Expenses

31,863

   

(6,288)

 

(1)

25,575

 

Communications and Information Services

20,252

   

(54)

 

(1)

20,198

 

Depreciation and Amortization

11,846

   

(4,784)

 

(6a)

7,062

 

Execution, Clearing and Custody Fees

7,517

   

   

7,517

 

Acquisition and Transition Costs

377

   

(377)

 

(6b)

 

Other Operating Expenses

11,033

   

(1,363)

 

(1)

9,670

 

Total Non-compensation Costs

$

136,201

   

$

(14,121)

   

$

122,080

 
 

(6a)   The exclusion from the Adjusted presentation of expenses associated with amortization of intangible assets and other purchase accounting-related amortization from the acquisitions of ISI, SFS and certain other acquisitions.

(6b)   Primarily professional fees incurred and costs related to transitioning acquisitions or divestitures.

(7)     Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation and therefore, not all of the Company's income is subject to corporate-level taxes. As a result, adjustments have been made to the Adjusted earnings to assume that the Company is subject to the statutory tax rates of a C-Corporation under a conventional corporate tax structure in the U.S. at the prevailing corporate rates and that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis. This assumption is consistent with the assumption that certain Evercore LP Units and Interests are vested and exchanged into Class A shares, as the assumed exchange would change the tax structure of the Company.

Excluded from the Company's Adjusted results are adjustments, described below, related to the impact of the enactment of the Tax Cuts and Jobs Act that was signed into law on December 22, 2017, which resulted in a reduction in income tax rates in the U.S. in 2018 and future years. The tax reform also resulted in an estimated adjustment to Other Revenue of $77.5 million in the fourth quarter of 2017 related to the re-measurement of amounts due pursuant to our tax receivable agreement, which was reduced due to the lower enacted income tax rates in the U.S. in 2018 and future years.

(8)     Reflects an adjustment to eliminate noncontrolling interest related to all Evercore LP partnership units which are assumed to be converted to Class A common stock in the Adjusted presentation.

(9)     Assumes the vesting, and exchange into Class A shares, of certain Evercore LP partnership units and interests and IPO related restricted stock unit awards in the Adjusted presentation. In the computation of outstanding common stock equivalents for U.S. GAAP net income per share, the Evercore LP partnership units are anti-dilutive.

(10)   Assumes the sale of the Institutional Trust and Independent Fiduciary business of ETC had occurred as of the beginning of the prior period presented and reflects adjustments to eliminate revenue and expenses that were previously consolidated from the Institutional Trust and Independent Fiduciary business of ETC. Management believes this adjustment is useful to investors to compare Evercore's results across periods.

(11)   The gain resulting from the sale of the Institutional Trust and Independent Fiduciary business of ETC in the fourth quarter of 2017 is excluded from the Adjusted presentation.

(12)   Release of cumulative foreign exchange losses resulting from the restructuring of our equity method investment in G5 in the fourth quarter of 2017 are excluded from the Adjusted presentation.

(13)   The gain resulting from the transfer of ownership of the Mexican Private Equity business in the third quarter of 2016 is excluded from the Adjusted presentation.

 

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/evercore-reports-record-second-quarter-and-first-half-2018-results-quarterly-dividend-of-0-50-per-share-300686044.html

SOURCE Evercore

×