Investor Relations

Release Details


Evercore Reports Second Quarter 2017 Results; Quarterly Dividend of $0.34 per Share

July 27, 2017

NEW YORK, July 27, 2017 /PRNewswire/ --

Evercore (PRNewsFoto/Evercore)

Highlights

  • Second Quarter Financial Summary
    • Record Second Quarter U.S. GAAP Net Revenues of $370.5 million, up 6% compared to Q2 2016
    • U.S. GAAP Net Income Attributable to Evercore Partners Inc. of $18.2 million, down 25% compared to Q2 2016, or $0.41 per share, down 25% compared to Q2 2016
    • Record Second Quarter Adjusted Net Revenues of $372.7 million, up 7% compared to Q2 2016
    • Adjusted Net Income Attributable to Evercore Partners Inc. of $53.8 million or $1.06 per share, up 2% compared to $1.04 in Q2 2016
  • Year-to-Date Financial Summary
    • Record U.S. GAAP Net Revenues of $757.7 million, up 25% compared to the same period in 2016
    • Record U.S. GAAP Net Income Attributable to Evercore Partners Inc. of $99.0 million, up 237% compared to the same period in 2016, or $2.18 per share, up 230% compared to the same period in 2016
    • Record Adjusted Net Revenues of $757.4 million, up 25% compared to the same period in 2016
    • Record Adjusted Net Income Attributable to Evercore Partners Inc. of $137.4 million, up 59% compared to the same period in 2016, or $2.68 per share, up 60% compared to the same period in 2016
  • Investment Banking
    • Advising clients on significant transactions globally:
      • Whole Foods Market on its ~$14 billion sale to Amazon
      • Straight Path Communications Inc. on its $3.1 billion sale to Verizon Communications Inc.
      • Coach Inc. on its $2.4 billion acquisition of Kate Spade & Company
      • Sequa Corporation on its comprehensive restructuring and recapitalization
      • Institutional investors advised by JP Morgan Asset Management on the acquisition of Beacon Rail Leasing
      • Consolidated Container Company on its ~$1.2 billion sale to Loews Corporation
  • Investment Management
    • Announced the sale of the Institutional Trust and Independent Fiduciary business of Evercore Trust Company
  • Paul Stefanick to join our Advisory business in New York as a senior leader focused on advising large multinational clients; Tannon Krumpelman joins the Advisory team in New York focused on advising clients in the financial services sector; Josh Schimmer joins Evercore ISI in Los Angeles launching small and mid-cap Biotech coverage
  • Returned $264.9 million of capital to shareholders for the first six months through dividends and repurchases, including repurchases of 3.1 million shares/units at an average price of $74.76, 2.0 million of which were purchased at an average price of $72.99 in Q2 2017. Quarterly dividend of $0.34 per share

Evercore Partners Inc. (NYSE: EVR) today announced its results for the second quarter ended June 30, 2017.

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


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands, except per share data)

Net Revenues

$

370,470



$

387,247



$

350,656



(4)

%


6

%


$

757,717



$

608,369



25

%

Operating Income

$

46,266



$

111,329



$

62,605



(58)

%


(26)

%


$

157,595



$

78,730



100

%

Net Income Attributable to Evercore Partners Inc.

$

18,184



$

80,771



$

24,087



(77)

%


(25)

%


$

98,955



$

29,405



237

%

Diluted Earnings Per Share

$

0.41



$

1.76



$

0.55



(77)

%


(25)

%


$

2.18



$

0.66



230

%

Compensation Ratio

63.9

%


53.1

%


63.1

%






58.4

%


66.0

%



Operating Margin

12.5

%


28.7

%


17.9

%






20.8

%


12.9

%



 

Net Revenues were $370.5 million for the quarter ended June 30, 2017, an increase of 6% compared to $350.7 million for the quarter ended June 30, 2016. Net Revenues were $757.7 million for the six months ended June 30, 2017, an increase of 25% compared to $608.4 million for the six months ended June 30, 2016. The 26% Operating Income decline in the quarter ended June 30, 2017 was driven, in part, by Special Charges of $21.5 million recognized in the Investment Banking and Investment Management segments. Net Income Attributable to Evercore Partners Inc. for the quarter ended June 30, 2017 was $18.2 million, down 25% compared to $24.1 million for the quarter ended June 30, 2016. Earnings Per Share was $0.41 for the quarter ended June 30, 2017, down 25% in comparison to the quarter ended June 30, 2016. Net Income Attributable to Evercore Partners Inc. for the six months ended June 30, 2017 was $99.0 million, up 237% compared to $29.4 million for the six months ended June 30, 2016. Earnings Per Share was $2.18 for the six months ended June 30, 2017, up 230% in comparison to the six months ended June 30, 2016.

The trailing twelve-month compensation ratio of 59.3% compares to 64.4% for the same period in 2016. The compensation ratio for the six months ended June 30, 2017 was 58.4%, compared to 66.0% for the six months ended June 30, 2016. The compensation ratio for the quarter ended June 30, 2017 was 63.9%, compared to 63.1% for the quarter ended June 30, 2016. The compensation ratios for 2017 were impacted by our review of the outlook for the Evercore ISI business during the first quarter. See the Business Line Reporting - Discussion of U.S. GAAP Results below.

For the three and six months ended June 30, 2017, Evercore's effective tax rate was 46.5% and 25.3%, respectively, compared to 47.7% and 49.5%, respectively, for the three and six months ended June 30, 2016. The decrease in the effective tax rate was primarily driven by 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. The effective tax rate is also impacted by the non-deductible treatment of compensation associated with Evercore LP Units/Interests.

Adjusted Results:

The following is a discussion of Evercore's results on an Adjusted basis. See pages 4 and 5 and A-2 to A-14 for further information and reconciliations of these non-GAAP metrics to our U.S. GAAP results.


Adjusted


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands, except per share data)

Net Revenues

$

372,704



$

384,739



$

348,272



(3)

%


7

%


$

757,443



$

605,475



25

%

Operating Income

$

92,139



$

96,541



$

90,980



(5)

%


1

%


$

188,680



$

145,650



30

%

Net Income Attributable to Evercore Partners Inc.

$

53,761



$

83,640



$

53,363



(36)

%


1

%


$

137,401



$

86,178



59

%

Diluted Earnings Per Share

$

1.06



$

1.61



$

1.04



(34)

%


2

%


$

2.68



$

1.67



60

%

Compensation Ratio

59.0

%


59.0

%


57.6

%






59.0

%


57.6

%



Operating Margin

24.7

%


25.1

%


26.1

%






24.9

%


24.1

%



Adjusted Net Revenues were $372.7 million for the quarter ended June 30, 2017, an increase of 7% compared to $348.3 million for the quarter ended June 30, 2016. Adjusted Net Revenues were $757.4 million for the six months ended June 30, 2017, an increase of 25% compared to $605.5 million for the six months ended June 30, 2016. Adjusted Net Income Attributable to Evercore Partners Inc. was $53.8 million for the quarter ended June 30, 2017, increasing modestly in comparison to the quarter ended June 30, 2016. Adjusted Earnings Per Share was $1.06 for the quarter ended June 30, 2017, up 2% in comparison to the quarter ended June 30, 2016. Adjusted Net Income Attributable to Evercore Partners Inc. was $137.4 million for the six months ended June 30, 2017, up 59% compared to $86.2 million for the six months ended June 30, 2016. Earnings Per Share was $2.68 for the six months ended June 30, 2016, up 60% in comparison to the six months ended June 30, 2016.

The Adjusted compensation ratio reflects the cost associated with compensation awarded to employees based on their performance consistent with market rates, and the cost associated with the addition of senior professionals. These new hire costs reflect both the number and seniority of the personnel we recruit and have the potential to change the compensation ratio in any period. The Adjusted compensation ratio for the trailing twelve months was 58.0%, compared to 57.9% for the same period in 2016. The Adjusted compensation ratio for the six months ended June 30, 2017 was 59.0%, compared to 57.6% for the six months ended June 30, 2016. The Adjusted compensation ratio for the quarter ended June 30, 2017 was 59.0%, compared to 57.6% for the quarter ended June 30, 2016.

For the three and six months ended June 30, 2017, Evercore's Adjusted effective tax rate was 37.9% and 24.1%, respectively, compared to 37.5% for the three and six months ended June 30, 2016. The decrease in the Adjusted effective tax rate for the six month period was primarily driven by 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. Changes in the Adjusted effective tax rate are also driven by the level of earnings in businesses with minority owners.

Adjusted Net Income Attributable to Evercore Partners Inc. and Adjusted Earnings Per Share for the six months ended June 30, 2017 was $111.9 million and $2.19, respectively, excluding the effects of the change in accounting for income taxes, up 30% and 31%, respectively, versus the six months ended June 30, 2016.

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.

"We are pleased with the sustained momentum of our business, as we reported record revenues for a second quarter and our eighth consecutive quarter of year-over-year growth in Adjusted net income and earnings per share. Our Advisory business continues to drive our results as we advise on M&A, restructuring and capital markets transactions, both large and small, across multiple sectors and geographies. Our broad capabilities, including advice on activist matters and capital raising in the equity, debt and private capital markets, continue to differentiate us from our competitors and contribute to our growth. Our strong financial performance has enabled us to return $264.9 million of capital to shareholders in the first half of the year," said Ralph Schlosstein, President and Chief Executive Officer. "We recently initiated changes which we believe will help Evercore be better positioned for the future. Most notably, in July, in our Equities business we exchanged the remaining long term performance based consideration associated with the ISI acquisition for units representing a fixed, rather than variable, number of shares. We are well positioned as a leading high quality independent research institution, and the current environment offers select opportunities to strategically add talent to this business. Fixing the number of shares issued fully aligns the objectives of all parties going forward. Additionally, in Investment Management we announced the sale of our Institutional Trust and Independent Fiduciary business, moving to eliminate the potential conflicts that arise between this successful operation and our Advisory business."

"We continued to strategically invest in talent, announcing three additional Senior Managing Directors to our team, increasing the number of announced new SMD hires to six for the year," said John S. Weinberg, Executive Chairman. "We are engaged in active discussions with high quality candidates and will continue to add talent when we find outstanding individuals."

"The fundamentals of a healthy M&A environment remain in place, including low interest rates, abundant credit availability, reasonable business confidence and relatively high equity valuations," said Roger C. Altman, Founder and Senior Chairman. "In particular, the volume of transactions less than $5 billion, which constitute the vast majority of transactions, continues to grow.  Moreover, Evercore's market share of Advisory revenues of publicly reported investment banks has risen again this year."

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 Partners Inc. for the three and six months ended June 30, 2017 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 2017 include expenses and the reversal of expenses associated with performance-based awards granted in conjunction with the Company's acquisition of ISI. The amount of expense or the reversal of expense for the Class G and H LP Interests is based on the determination if it is probable that Evercore ISI will achieve certain earnings and margin targets in future periods. Acquisition-related charges for 2017 also include professional fees incurred and amortization of intangible assets. Special Charges for 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 | Evercore during the second quarter.

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, 2017were higher than U.S. GAAP as a result of the inclusion of Evercore LP Units, as well as the assumed vesting of certain Evercore LP Units/Interests and unvested restricted stock units granted to ISI employees.

This release also presents changes in Adjusted Net Revenues, Adjusted Investment Management Revenues and Adjusted Investment Management Expenses from the prior-year periods assuming that the restructuring of certain Investment Management affiliates occurred on December 31, 2015. This includes the transfer of ownership of the Mexican Private Equity Business that occurred on September 30, 2016. 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, 2016and the three months ended March 31, 2017, are included in Annex I, pages A-2 to A-14. 

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


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Net Revenues:
















Investment Banking Revenue

$

357,531



$

371,938



$

327,174



(4)

%


9

%


$

729,469



$

567,800



28

%

Other Revenue, net

(1,122)



(1,168)



983



4

%


NM



(2,290)



70



NM


Net Revenues

356,409



370,770



328,157



(4)

%


9

%


727,179



567,870



28

%

















Expenses:
















Employee Compensation and Benefits

227,544



196,125



208,916



16

%


9

%


423,669



378,634



12

%

Non-compensation Costs

61,667



66,488



61,404



(7)

%


%


128,155



118,978



8

%

Special Charges

14,400







NM



NM



14,400





NM


Total Expenses

303,611



262,613



270,320



16

%


12

%


566,224



497,612



14

%

















Operating Income

$

52,798



$

108,157



$

57,837



(51)

%


(9)

%


$

160,955



$

70,258



129

%

















Compensation Ratio

63.8

%


52.9

%


63.7

%






58.3

%


66.7

%



Operating Margin

14.8

%


29.2

%


17.6

%






22.1

%


12.4

%



For the second quarter, Evercore's Investment Banking segment reported Net Revenues of $356.4 million, which represents an increase of 9% from the second quarter of last year. Operating Income of $52.8 million decreased 9% from the second quarter of last year. The Operating Margin was 14.8%, in comparison to 17.6% for the second quarter of last year. For the six months ended June 30, 2017, Investment Banking reported Net Revenues of $727.2 million, an increase of 28% from last year. Year-to-date Operating Income of $161.0 million increased 129% compared to $70.3 million last year. The year-to-date Operating Margin was 22.1% compared to 12.4% last year.

Revenues


U.S. GAAP


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Advisory Fees

$

294,804



$

312,284



$

256,758



(6)

%


15

%


$

607,088



$

436,860



39

%

Commissions and Related Fees

53,571



49,674



57,178



8

%


(6)

%


103,245



114,396



(10)

%

Underwriting Fees

9,156



9,980



13,238



(8)

%


(31)

%


19,136



16,544



16

%

Investment Banking Revenue

$

357,531



$

371,938



$

327,174



(4)

%


9

%


$

729,469



$

567,800



28

%

During the second quarter, Investment Banking earned advisory fees from 192 client transactions (vs. 201 in Q2 2016) and fees in excess of $1 million from 61 client transactions (vs. 58 in Q2 2016). For the six months ended June 30, 2017, Investment Banking earned advisory fees from 296 client transactions (vs. 296 last year) and fees in excess of $1 million from 114 client transactions (vs. 99 last year).

During the second quarter, Commissions and Related Fees of $53.6 million decreased 6% from the second quarter of last year on lower trading volume. Underwriting Fees of $9.2 million for the second quarter decreased 31% versus the second quarter of last year, as we participated in 11 underwriting transactions (vs. 13 in Q2 2016); 7 as a bookrunner (vs. 6 in Q2 2016). During the six months ended June 30, 2017, Commissions and Related Fees of $103.2 million decreased 10% from last year on lower trading volume. Underwriting Fees of $19.1 million for the six months ended June 30, 2017 increased 16% from last year.

Expenses

Compensation costs were $227.5 million for the second quarter, an increase of 9% from the second quarter of last year. The trailing twelve-month compensation ratio was 59.5%, down from 65.0% for the same period in 2016. Evercore's Investment Banking compensation ratio was 63.8% for the second quarter, up versus the compensation ratio reported for the second quarter of last year of 63.7%. Year-to-date compensation costs were $423.7 million, an increase of 12% from last year.

Compensation costs include $5.7 million and $10.4 million of expense for the three and six months ended June 30, 2017, respectively, related to the Class E LP Units and $11.3 million and ($14.9) million of expense for the three and six months ended June 30, 2017, respectively, related to the Class G and H LP Interests issued in conjunction with the acquisition of ISI. The Company incurred an expense reversal in the first quarter of 2017 following a review of the outlook for the Evercore ISI business where the Company concluded that it would be appropriate to lower the level of earnings and margins that it considers probable of achievement for future periods. Compensation costs included $20.6 million and $52.3 million of expense for the three and six months ended June 30, 2016, respectively, related to the Class E, G and H LP Units/Interests issued in conjunction with the acquisition of ISI based on the probability assumptions in place at that time.

The life to date expense accrued related to unvested Class H LP Interests as of June 30, 2017 was $67.6 million, which would be reversed if the actual performance fell below, or is deemed probable of falling below, the minimum thresholds prior to vesting. Conversely, assuming the maximum thresholds for the Class G and H LP Interests were considered probable of achievement at June 30, 2017, an additional $86.9 million of expense would have been incurred in the second quarter of 2017 and the remaining expense to be accrued over the future vesting period extending from July 1, 2017 to February 15, 2020 would be $78.5 million. In that circumstance, the total number of Class G and H LP Interests that would vest and become exchangeable to Class E LP Units would be 4.5 million.

As discussed in "Capital Transactions" below, in July 2017, the Board of Directors approved the exchange of all of the outstanding Class H LP Interests into 1.9 million Class J LP Units, which will continue to vest based on the completion of service through February 15, 2020. This modification did not result in any further expense and the remaining expense of approximately $36 million will be recorded ratably from the date of modification to the final vesting date.

Non-compensation costs for the second quarter were $61.7 million, flat compared to the second quarter of last year. The ratio of non-compensation costs to net revenue for the second quarter was 17.3%, compared to 18.7% for the second quarter of last year. Year-to-date non-compensation costs were $128.2 million, up 8% from last year. The ratio of non-compensation costs to net revenue for the six months ended June 30, 2017 was 17.6%, compared to 21.0% last year.

Special Charges reflect an impairment charge of $14.4 million incurred in the second quarter of 2017 related to the Company's equity method investment in G5 | Evercore, resulting from the sustained negative economic and political climate in Brazil.

Investment Management


U.S. GAAP


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Net Revenues:
















Investment Management Revenue

$

13,882



$

16,346



$

22,255



(15)

%


(38)

%


$

30,228



$

40,684



(26)

%

Other Revenue, net

179



131



244



37

%


(27)

%


310



(185)



NM


Net Revenues

14,061



16,477



22,499



(15)

%


(38)

%


30,538



40,499



(25)

%

















Expenses:
















Employee Compensation and Benefits

9,312



9,433



12,418



(1)

%


(25)

%


18,745



22,615



(17)

%

Non-compensation costs

4,174



3,872



5,313



8

%


(21)

%


8,046



9,412



(15)

%

Special Charges

7,107







NM



NM



7,107





NM


Total Expenses

20,593



13,305



17,731



55

%


16

%


33,898



32,027



6

%

















Operating Income (Loss)

$

(6,532)



$

3,172



$

4,768



NM



NM



$

(3,360)



$

8,472



NM


















Compensation Ratio

66.2

%


57.2

%


55.2

%






61.4

%


55.8

%



Operating Margin

(46.5)

%


19.3

%


21.2

%






(11.0)

%


20.9

%



















Assets Under Management (in millions)  (1)

$

8,701



$

8,449



$

8,545



3

%


2

%


$

8,701



$

8,545



2

%

















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

For the second quarter, Evercore's Investment Management segment reported Net Revenues of $14.1 million and an Operating Loss of ($6.5) million. The Operating Margin was (46.5%) for the second quarter. For the six months ended June 30, 2017, Investment Management reported Net Revenues of $30.5 million and an Operating Loss of ($3.4) million. The year-to-date Operating Margin was (11.0%), compared to 20.9% last year.

As of June 30, 2017, Investment Management reported $8.7 billion of AUM, an increase of 3% from March 31, 2017.

Revenues


U.S. GAAP


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Investment Advisory and Management Fees:
















      Wealth Management

$

9,861



$

9,643



$

9,090



2

%


8

%


$

19,504



$

17,869



9

%

      Institutional Asset

      Management

5,610



5,639



5,906



(1)

%


(5)

%


11,249



11,585



(3)

%

      Private Equity





1,348



NM



NM





2,697



NM


Total Investment Advisory and Management Fees

15,471



15,282



16,344



1

%


(5)

%


30,753



32,151



(4)

%

















Realized and Unrealized Gains (Losses):
















      Institutional Asset

      Management

943



725



1,147



30

%


(18)

%


1,668



2,402



(31)

%

      Private Equity

(2,532)



339



4,764



NM



NM



(2,193)



6,131



NM


Total Realized and Unrealized Gains (Losses)

(1,589)



1,064



5,911



NM



NM



(525)



8,533



NM


















Investment Management Revenue

$

13,882



$

16,346



$

22,255



(15)

%


(38)

%


$

30,228



$

40,684



(26)

%

 

On September 30, 2016, the Company completed the transfer of ownership and control of the Mexican Private Equity Business to a newly formed entity, Glisco Partners Inc., which is controlled by the principals of the business.

Investment Advisory and Management Fees of $15.5 million for the second quarter decreased 5% compared to the second quarter of last year, driven primarily by a lack of fees in Private Equity during the second quarter of 2017, partially offset by higher fees in Wealth Management in the second quarter of 2017.

Realized and Unrealized Losses of ($1.6) million in the second quarter decreased relative to the second quarter of last year, driven principally by losses related to the wind-down of a Private Equity fund in Mexico.

Expenses

Investment Management's second quarter expenses were $20.6 million, an increase of 16% compared to the second quarter of last year. Year-to-date Investment Management expenses were $33.9 million, up 6% from last year.

Special Charges reflect an impairment charge of $7.1 million incurred in the second quarter of 2017 related to goodwill in the Company's Institutional Asset Management reporting unit where the fair value has been reduced relative to the remaining goodwill as a result of the pending sale of the Institutional Trust and Independent Fiduciary business of Evercore Trust Company.

Business Line Reporting - Discussion of Adjusted Results

The following is a discussion of Evercore's segment results on an Adjusted basis. See pages 4 and 5 and A-2 to A-14 for further information and reconciliations of these metrics to our U.S. GAAP results.

Investment Banking


Adjusted


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Net Revenues:
















Investment Banking Revenue

$

355,420



$

365,106



$

320,924



(3)

%


11

%


$

720,526



$

557,356



29

%

Other Revenue, net

1,303



1,413



3,859



(8)

%


(66)

%


2,716



4,424



(39)

%

Net Revenues

356,723



366,519



324,783



(3)

%


10

%


723,242



561,780



29

%

















Expenses:
















Employee Compensation and Benefits

210,442



217,496



188,178



(3)

%


12

%


427,938



326,137



31

%

Non-compensation Costs

57,051



57,413



52,198



(1)

%


9

%


114,464



102,581



12

%

Total Expenses

267,493



274,909



240,376



(3)

%


11

%


542,402



428,718



27

%

















Operating Income

$

89,230



$

91,610



$

84,407



(3)

%


6

%


$

180,840



$

133,062



36

%

















Compensation Ratio

59.0

%


59.3

%


57.9

%






59.2

%


58.1

%



Operating Margin

25.0

%


25.0

%


26.0

%






25.0

%


23.7

%



For the second quarter, Evercore's Investment Banking segment reported Adjusted Net Revenues of $356.7 million, which represents an increase of 10% from the second quarter of last year. Adjusted Operating Income of $89.2 million increased 6% from the second quarter of last year. The Adjusted Operating Margin was 25.0%, in comparison to 26.0% for the second quarter of last year. For the six months ended June 30, 2017, Investment Banking reported Adjusted Net Revenues of $723.2 million, an increase of 29% from last year. Year-to-date Adjusted Operating Income of $180.8 million increased 36% compared to $133.1 million last year. The year-to-date Adjusted Operating Margin was 25.0% compared to 23.7% last year.

Adjusted Revenues

 


Adjusted


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Advisory Fees (1)

$

292,693



$

305,452



$

250,508



(4)

%


17

%


$

598,145



$

426,416



40

%

Commissions and Related Fees

53,571



49,674



57,178



8

%


(6)

%


103,245



114,396



(10)

%

Underwriting Fees

9,156



9,980



13,238



(8)

%


(31)

%


19,136



16,544



16

%

Investment Banking Revenue

$

355,420



$

365,106



$

320,924



(3)

%


11

%


$

720,526



$

557,356



29

%

















(1) Advisory Fees on an Adjusted basis reflect the reduction of revenues for client-related expenses and provisions for uncollected receivables of $2,224, $6,683 and $6,540 for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively, and $8,907 and $10,462 for the six months ended June 30, 2017 and 2016, respectively, as well as the reclassification of earnings (losses) related to our equity investment in G5 | Evercore - Advisory of $56, ($149) and $290 for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively, and ($93) and $18 for the six months ended June 30, 2017 and 2016, respectively, and the reclassification of earnings related to our equity investment in Luminis of $57 for the three and six months ended June 30, 2017.

During the second quarter, Investment Banking earned advisory fees from 192 client transactions (vs. 201 in Q2 2016) and fees in excess of $1 million from 61 client transactions (vs. 58 in Q2 2016). For the six months ended June 30, 2017, Investment Banking earned advisory fees from 296 client transactions (vs. 296 last year) and fees in excess of $1 million from 114 client transactions (vs. 99 last year).

During the second quarter, Commissions and Related Fees of $53.6 million decreased 6% from the second quarter of last year on lower trading volume. Underwriting Fees of $9.2 million for the second quarter decreased 31% versus the second quarter of last year, as we participated in 11 underwriting transactions (vs. 13 in Q2 2016); 7 as a bookrunner (vs. 6 in Q2 2016). During the six months ended June 30, 2017, Commissions and Related Fees of $103.2 million decreased 10% from last year on lower trading volume. Underwriting Fees of $19.1 million for the six months ended June 30, 2017 increased 16% from last year.

Within the above results, Evercore ISI, our U.S. equities business, reported Net Revenues of $112.6 million for the six months ended June 30, 2017, down 8% from last year. Allocated U.S. underwriting revenues were $9.5 million for the six months ended June 30, 2017 and Operating Margins were 17.0%, compared to 20.7% last year.

Adjusted Expenses

Adjusted compensation costs were $210.4 million for the second quarter, an increase of 12% from the second quarter of last year. The Adjusted trailing twelve-month compensation ratio was 58.3%, down from 58.4% for the same period in 2016. Evercore's Investment Banking Adjusted compensation ratio was 59.0% for the second quarter, up versus the Adjusted compensation ratio reported for the second quarter of last year of 57.9%. Year-to-date Adjusted compensation costs were $427.9 million, an increase of 31% from last year, and the Adjusted compensation ratio was 59.2% for the six months ended June 30, 2017 compared to an Adjusted compensation ratio of 58.1% for the first half of 2016.

Adjusted Non-compensation costs for the second quarter were $57.1 million, up 9% from the second quarter of last year. The increase in Adjusted non-compensation costs versus last year reflects the addition of personnel within most parts of the business. The ratio of Adjusted non-compensation costs to Adjusted net revenue for the second quarter was 16.0%, compared to 16.1% for the second quarter of last year. Year-to-date Adjusted non-compensation costs were $114.5 million, up 12% from last year. The ratio of Adjusted non-compensation costs to net revenue for the six months ended June 30, 2017 was 15.8%, compared to 18.3% last year.

Investment Management


Adjusted


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Net Revenues:
















Investment Management Revenue

$

15,802



$

18,089



$

23,245



(13)

%


(32)

%


$

33,891



$

43,210



(22)

%

Other Revenue, net

179



131



244



37

%


(27)

%


310



485



(36)

%

Net Revenues

15,981



18,220



23,489



(12)

%


(32)

%


34,201



43,695



(22)

%

















Expenses:
















Employee Compensation and Benefits

9,312



9,433



12,418



(1)

%


(25)

%


18,745



22,615



(17)

%

Non-compensation Costs

3,760



3,856



4,498



(2)

%


(16)

%


7,616



8,492



(10)

%

Total Expenses

13,072



13,289



16,916



(2)

%


(23)

%


26,361



31,107



(15)

%

















Operating Income

$

2,909



$

4,931



$

6,573



(41)

%


(56)

%


$

7,840



$

12,588



(38)

%

















Compensation Ratio

58.3

%


51.8

%


52.9

%






54.8

%


51.8

%



Operating Margin

18.2

%


27.1

%


28.0

%






22.9

%


28.8

%



















Assets Under Management (in millions) (1)

$

8,701



$

8,449



$

8,545



3

%


2

%


$

8,701



$

8,545



2

%

















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

For the second quarter, Evercore's Investment Management segment reported Adjusted Net Revenues of $16.0 million and Adjusted Operating Income of $2.9 million. The Adjusted Operating Margin was 18.2% for the second quarter. For the six months ended June 30, 2017, Investment Management reported Adjusted Net Revenues of $34.2 million and Adjusted Operating Income $7.8 million. The Adjusted year-to-date Operating Margin was 22.9%, compared to 28.8% last year.

As of June 30, 2017, Investment Management reported $8.7 billion of AUM, an increase of 3% from March 31, 2017.

Adjusted Revenues


Adjusted


Three Months Ended


% Change vs.


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016


% Change


(dollars in thousands)

Investment Advisory and Management Fees:
















      Wealth Management

$

9,861



$

9,643



$

9,090



2

%


8

%


$

19,504



$

17,869



9

%

      Institutional Asset

      Management (1)

5,573



5,623



5,522



(1)

%


1

%


11,196



11,178



%

      Private Equity





1,348



NM



NM





2,697



NM


Total Investment Advisory and Management Fees

15,434



15,266



15,960



1

%


(3)

%


30,700



31,744



(3)

%

















Realized and Unrealized Gains (Losses):
















      Institutional Asset

      Management

943



725



1,147



30

%


(18)

%


1,668



2,402



(31)

%

      Private Equity

(2,532)



339



4,764



NM



NM



(2,193)



6,131



NM


Total Realized and Unrealized Gains (Losses)

(1,589)



1,064



5,911



NM



NM



(525)



8,533



NM


















Equity in Earnings of Affiliates (2)

1,957



1,759



1,374



11

%


42

%


3,716



2,933



27

%

Investment Management Revenue

$

15,802



$

18,089



$

23,245



(13)

%


(32)

%


$

33,891



$

43,210



(22)

%

















(1) Management fees from Institutional Asset Management on an Adjusted basis reflect the reduction of revenues for client-related expenses of $37, $16 and $384 for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively, and $53 and $407 for the six months ended June 30, 2017 and 2016, respectively.


(2) Equity in G5 ǀ Evercore - Wealth Management, ABS and Atalanta Sosnoff on a U.S. GAAP basis are reclassified from Investment Management Revenue to Income from Equity Method Investments.

On September 30, 2016, the Company completed the transfer of ownership and control of the Mexican Private Equity Business to a newly formed entity, Glisco Partners Inc., which is controlled by the principals of the business.

Adjusted Investment Advisory and Management Fees of $15.4 million for the second quarter decreased 3% compared to the second quarter of last year, driven primarily by a lack of fees in Private Equity during the second quarter of 2017, partially offset by higher fees in Wealth Management in the second quarter of 2017.

Realized and Unrealized Losses of ($1.6) million in the second quarter decreased relative to the second quarter of last year, driven principally by losses related to the wind-down of a Private Equity fund in Mexico.

Equity in Earnings of Affiliates of $2.0 million in the second quarter increased relative to the second quarter of last year principally as a result of higher income earned in the second quarter of 2017 by ABS and Atalanta Sosnoff.

Expenses

Investment Management's second quarter Adjusted expenses were $13.1 million, down 23% compared to the second quarter of last year. Assuming the restructuring of certain Investment Management affiliates had occurred on December 31, 2015, Adjusted Investment Management expenses would have decreased 20% when compared to the second quarter of last year. Year-to-date Adjusted Investment Management expenses were $26.4 million, down 15% from last year. Assuming the restructuring of certain Investment Management affiliates had occurred on December 31, 2015, Adjusted Investment Management expenses would have decreased 10% when compared to the six months ended June 30, 2016.

Balance Sheet

The Company continues to maintain a strong balance sheet, holding cash, cash equivalents and marketable securities of $469.6 million at June 30, 2017. Current assets exceed current liabilities by $403.7 million at June 30, 2017. Amounts due related to the Long-Term Notes Payable and Subordinated Borrowings were $175.0 million at June 30, 2017.

Capital Transactions

On July 26, 2017, the Board of Directors of Evercore declared a quarterly dividend of $0.34 per share to be paid on September 8, 2017 to common stockholders of record on August 25, 2017.

During the three months ended June 30, 2017 the Company repurchased approximately 2.0 million shares/units at an average price per share/unit of $72.99. During the six months ended June 30, 2017, the Company repurchased a total of 3.1 million shares/units at an average price per share/unit of $74.76.

During the first quarter, after consideration of the market environment in which our equities business operates and the intermediate term cost structure of that business, we reduced the shares we expect to deliver, included in our Adjusted share base, for the 2014 acquisition of ISI from approximately 7.0 million shares to 5.4 million shares. Further, in July 2017, the Board of Directors approved the exchange of all of the outstanding Class H LP Interests into 1.9 million Class J LP Units, reducing the aggregate number of units to 5.3 million. The new units contain the same service vesting terms as the Class H LP Interests and are not entitled to distributions. The Class J LP Units do not have performance thresholds and the holders will be issued one share each of Class B common stock of Evercore Partners Inc., which will entitle them to one vote on all matters submitted generally to holders of Class A and Class B common stock for each Class E LP Unit and Class J LP Unit held.

The total shares available to be granted in the future under the Amended and Restated 2016 Evercore Partners Inc. Stock Incentive Plan was approximately 7.4 million as of June 30, 2017.

Conference Call

Evercore will host a related conference call beginning at 8:00 a.m. Eastern Time, Thursday, July 27, 2017, 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: 55408308. 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: 55408308. A live webcast of the conference call will be available on the Investor Relations 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

Established in 1995, Evercore is a leading global independent investment banking advisory firm. Evercore advises a diverse set of investment banking clients on a wide range of transactions and issues and provides institutional investors with high quality equity research, sales and trading execution that is free of the conflicts created by proprietary activities. The Firm also offers investment management services to high net worth and institutional investors. With 28 offices and affiliate offices in North America, Europe, South America and Asia, Evercore has the scale and strength to serve clients globally through a focused and tailored approach designed to meet their unique needs. More information about Evercore can be found on the Company's website at www.evercore.com.

Investor Contact:

Robert B. Walsh


Chief Financial Officer, 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," "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, 2016, 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, 2017 and 2016

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, 2017 (Unaudited)

A-8

U.S. GAAP Segment Reconciliation to Adjusted Results for the Three Months ended March 31, 2017 (Unaudited)

A-9

U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Six Months ended June 30, 2016 (Unaudited)

A-10

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

A-11

Notes to Unaudited Condensed Consolidated Adjusted Financial Data

A-12

 

 


EVERCORE PARTNERS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 30, 2017 AND 2016

(dollars in thousands, except per share data)

(UNAUDITED)










Three Months Ended June 30,


Six Months Ended June 30,


2017


2016


2017


2016









Revenues








Investment Banking Revenue

$

357,531



$

327,174



$

729,469



$

567,800


Investment Management Revenue

13,882



22,255



30,228



40,684


Other Revenue

3,859



5,764



7,598



7,141


Total Revenues

375,272



355,193



767,295



615,625


Interest Expense (1)

4,802



4,537



9,578



7,256


Net Revenues

370,470



350,656



757,717



608,369










Expenses








Employee Compensation and Benefits

236,856



221,334



442,414



401,249


Occupancy and Equipment Rental

13,585



10,582



26,660



21,356


Professional Fees

10,203



13,751



27,281



24,453


Travel and Related Expenses

16,883



15,989



31,863



29,818


Communications and Information Services

9,941



9,786



20,252



19,789


Depreciation and Amortization

6,047



6,626



11,846



13,008


Special Charges

21,507





21,507




Acquisition and Transition Costs

377



(329)



377



(329)


Other Operating Expenses

8,805



10,312



17,922



20,295


Total Expenses

324,204



288,051



600,122



529,639










Income Before Income from Equity Method Investments and Income Taxes

46,266



62,605



157,595



78,730


Income from Equity Method Investments

2,070



1,664



3,680



2,951


Income Before Income Taxes

48,336



64,269



161,275



81,681


Provision for Income Taxes

22,459



30,676



40,751



40,410


Net Income

25,877



33,593



120,524



41,271


Net Income Attributable to Noncontrolling Interest

7,693



9,506



21,569



11,866


Net Income Attributable to Evercore Partners Inc.

$

18,184



$

24,087



$

98,955



$

29,405










Net Income Attributable to Evercore Partners Inc. Common Shareholders

$

18,184



$

24,087



$

98,955



$

29,405










Weighted Average Shares of Class A Common Stock Outstanding:








Basic

40,109



39,249



40,294



39,435


Diluted

44,706



43,603



45,319



44,261










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








Basic

$

0.45



$

0.61



$

2.46



$

0.75


Diluted

$

0.41



$

0.55



$

2.18



$

0.66










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

 

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 Lexicon and 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. The amount of expense or the reversal of expense for the Class G and H LP Interests is based on the determination if it is probable that Evercore ISI will 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.  The following charges resulting from business combinations 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, as well as the reversal of a provision for certain settlements in 2016 and costs related to transitioning acquisitions or divestitures.

c.  Fair Value of Contingent Consideration.  The expense associated with changes in the fair value of contingent consideration issued to the sellers of certain of the Company's acquisitions is excluded from the Adjusted results.

d.  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.

3.   Client Related Expenses.  Client related expenses 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 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 | Evercore 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 has adopted a conventional corporate tax structure and is taxed as a C-Corporation 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. In addition, the Adjusted presentation can reflect the netting of changes in the Company's Tax Receivable Agreement against Income Tax Expense.

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 Net Revenues, Adjusted Investment Management Revenues and Adjusted Investment Management Expenses from the prior-year periods assuming that the restructuring of certain Investment Management affiliates occurred on December 31, 2015. This includes the transfer of ownership of the Mexican Private Equity Business that occurred on September 30, 2016. 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 PARTNERS INC.

U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS

(dollars in thousands, except per share data)

(UNAUDITED)








Three Months Ended


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016

Net Revenues - U.S. GAAP

$

370,470



$

387,247



$

350,656



$

757,717



$

608,369


Client Related Expenses (1)

(2,261)



(6,699)



(6,924)



(8,960)



(10,869)


Income from Equity Method Investments (2)

2,070



1,610



1,664



3,680



2,951


Interest Expense on Debt (3)

2,425



2,581



2,876



5,006



5,024


Net Revenues - Adjusted

$

372,704



$

384,739



$

348,272



$

757,443



$

605,475












Compensation Expense - U.S. GAAP

$

236,856



$

205,558



$

221,334



$

442,414



$

401,249


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

(17,102)



21,371



(20,738)



4,269



(52,497)


Compensation Expense - Adjusted

$

219,754



$

226,929



$

200,596



$

446,683



$

348,752












Operating Income - U.S. GAAP

$

46,266



$

111,329



$

62,605



$

157,595



$

78,730


Income from Equity Method Investments (2)

2,070



1,610



1,664



3,680



2,951


Pre-Tax Income - U.S. GAAP

48,336



112,939



64,269



161,275



81,681


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

17,102



(21,371)



20,738



(4,269)



52,497


Special Charges (5)

21,507







21,507




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

2,392



2,392



2,845



4,784



6,090


Acquisition and Transition Costs (6b)

377





(329)



377



(329)


Fair Value of Contingent Consideration (6c)





581





687


Pre-Tax Income - Adjusted

89,714



93,960



88,104



183,674



140,626


Interest Expense on Debt (3)

2,425



2,581



2,876



5,006



5,024


Operating Income - Adjusted

$

92,139



$

96,541



$

90,980



$

188,680



$

145,650












Provision for Income Taxes - U.S. GAAP

$

22,459



$

18,292



$

30,676



$

40,751



$

40,410


Income Taxes (7)

11,534



(8,022)



2,364



3,512



12,325


Provision for Income Taxes - Adjusted

$

33,993



$

10,270



$

33,040



$

44,263



$

52,735












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

$

18,184



$

80,771



$

24,087



$

98,955



$

29,405


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

17,102



(21,371)



20,738



(4,269)



52,497


Special Charges (5)

21,507







21,507




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

2,392



2,392



2,845



4,784



6,090


Acquisition and Transition Costs (6b)

377





(329)



377



(329)


Fair Value of Contingent Consideration (6c)





581





687


Income Taxes (7)

(11,534)



8,022



(2,364)



(3,512)



(12,325)


Noncontrolling Interest (8)

5,733



13,826



7,805



19,559



10,153


Net Income Attributable to Evercore Partners Inc. - Adjusted

$

53,761



$

83,640



$

53,363



$

137,401



$

86,178












Diluted Shares Outstanding - U.S. GAAP

44,706



45,936



43,603



45,319



44,261


LP Units (9)

5,886



6,074



7,617



6,012



7,363


Unvested Restricted Stock Units - Event Based (9)

12



12



12



12



12


Diluted Shares Outstanding - Adjusted

50,604



52,022



51,232



51,343



51,636












Key Metrics: (a)










Diluted Earnings Per Share - U.S. GAAP

$

0.41



$

1.76



$

0.55



$

2.18



$

0.66


Diluted Earnings Per Share - Adjusted

$

1.06



$

1.61



$

1.04



$

2.68



$

1.67












Compensation Ratio - U.S. GAAP

63.9

%


53.1

%


63.1

%


58.4

%


66.0

%

Compensation Ratio - Adjusted

59.0

%


59.0

%


57.6

%


59.0

%


57.6

%











Operating Margin - U.S. GAAP

12.5

%


28.7

%


17.9

%


20.8

%


12.9

%

Operating Margin - Adjusted

24.7

%


25.1

%


26.1

%


24.9

%


24.1

%











Effective Tax Rate - U.S. GAAP

46.5

%


16.2

%


47.7

%


25.3

%


49.5

%

Effective Tax Rate - Adjusted

37.9

%


10.9

%


37.5

%


24.1

%


37.5

%











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

 


 

EVERCORE PARTNERS INC.

RECONCILIATION TO RESTRUCTURING OF INVESTMENT MANAGEMENT ADJUSTED RESULTS

(dollars in thousands)

(UNAUDITED)










Three Months Ended


Six Months Ended


June 30,

2017


June 30,

2016


% Change


June 30,

2017


June 30,

2016


% Change













Net Revenues - U.S. GAAP

$

370,470



$

350,656



6

%


$

757,717



$

608,369



25

%

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

2,234



(2,384)



NM



(274)



(2,894)



91

%

Net Revenues - Adjusted

372,704



348,272



7

%


757,443



605,475



25

%

Transfer of Ownership of Mexican Private Equity Business (11)



(1,050)



NM





(2,100)



NM


Adjusted Net Revenues - Including Restructuring of Investment Management Adjustments

$

372,704



$

347,222



7

%


$

757,443



$

603,375



26

%













Investment Management Revenues - U.S. GAAP

$

13,882



$

22,255



(38)

%


$

30,228



$

40,684



(26)

%

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

1,920



990



94

%


3,663



2,526



45

%

Investment Management Revenues - Adjusted

15,802



23,245



(32)

%


33,891



43,210



(22)

%

Transfer of Ownership of Mexican Private Equity Business (11)



(1,050)



NM





(2,100)



NM


Adjusted Investment Management Revenues - Including Restructuring of Investment Management Adjustments

$

15,802



$

22,195



(29)

%


$

33,891



$

41,110



(18)

%













Investment Management Expenses - U.S. GAAP

$

20,593



$

17,731



16

%


$

33,898



$

32,027



6

%

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

(7,521)



(815)



(823)

%


(7,537)



(920)



(719)

%

Investment Management Expenses - Adjusted

13,072



16,916



(23)

%


26,361



31,107



(15)

%

Transfer of Ownership of Mexican Private Equity Business (11)



(636)



NM





(1,657)



NM


Adjusted Investment Management Expenses - Including Restructuring of Investment Management Adjustments

$

13,072



$

16,280



(20)

%


$

26,361



$

29,450



(10)

%













(a)  See page A-4 for details of U.S. GAAP to Adjusted adjustments.

(b)  See pages A-8 and A-10 for details of U.S. GAAP to Adjusted adjustments.







 

 


EVERCORE PARTNERS INC.

RECONCILIATION TO ADJUSTED RESULTS EXCLUDING CHANGE IN ACCOUNTING FOR

INCOME TAXES RELATED TO SHARE-BASED PAYMENTS

(dollars in thousands)

(UNAUDITED)








Six Months Ended


June 30, 2017


June 30, 2016


% Change







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

$

98,955



$

29,405



237

%

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

38,446



56,773



(32)

%

Net Income Attributable to Evercore Partners Inc. - Adjusted

137,401



86,178



59

%

Change in Accounting for Income Taxes Related to Share-Based Payments (12)

(25,529)





NM


Adjusted Net Income Attributable to Evercore Partners Inc. - Excluding Change in Accounting for Income Taxes Related to Share-Based Payments

$

111,872



$

86,178



30

%







Diluted Shares Outstanding - U.S. GAAP

45,319



44,261



2

%

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

6,024



7,375



(18)

%

Diluted Shares Outstanding - Adjusted

51,343



51,636



(1)

%

Change in Accounting for Income Taxes Related to Share-Based Payments (12)

(261)





NM


Adjusted Diluted Shares Outstanding - Excluding Change in Accounting for Income Taxes Related to Share-Based Payments

51,082



51,636



(1)

%







Key Metrics: (b)






U.S. GAAP Diluted Earnings Per Share

$

2.18



$

0.66



230

%

Adjusted Diluted Earnings Per Share

$

2.68



$

1.67



60

%

Adjusted Diluted Earnings Per Share -  Excluding Change in Accounting for Income Taxes Related to Share-Based Payments

$

2.19



$

1.67



31

%













(a)  See page A-4 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 PARTNERS INC.

U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS

TRAILING TWELVE MONTHS

(dollars in thousands)

(UNAUDITED)


Consolidated


Twelve Months Ended


June 30,

2017


March 31,

2017


June 30,

2016

Net Revenues - U.S. GAAP

$

1,589,400



$

1,569,586



$

1,325,563


Client Related Expenses (1)

(23,489)



(28,152)



(25,514)


Income from Equity Method Investments (2)

7,370



6,964



5,896


Interest Expense on Debt (3)

10,230



10,681



9,292


Gain on Transfer of Ownership of Mexican Private Equity Business (10)

(406)



(406)




Net Revenues - Adjusted

$

1,583,105



$

1,558,673



$

1,315,237








Compensation Expense - U.S. GAAP

$

941,755



$

926,233



$

853,154


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

(24,080)



(27,716)



(92,027)


Compensation Expense - Adjusted

$

917,675



$

898,517



$

761,127








Compensation Ratio - U.S. GAAP (a)

59.3

%


59.0

%


64.4

%

Compensation Ratio - Adjusted (a)

58.0

%


57.6

%


57.9

%








Investment Banking


Twelve Months Ended


June 30,

2017


March 31,

2017


June 30,

2016

Net Revenues - U.S. GAAP

$

1,523,168



$

1,494,916



$

1,237,828


Client Related Expenses (1)

(22,937)



(27,253)



(25,038)


Income from Equity Method Investments (2)

1,316



1,493



230


Interest Expense on Debt (3)

10,230



10,681



6,958


Net Revenues - Adjusted

$

1,511,777



$

1,479,837



$

1,219,978








Compensation Expense - U.S. GAAP

$

906,174



$

887,546



$

804,395


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

(24,080)



(27,716)



(92,027)


Compensation Expense - Adjusted

$

882,094



$

859,830



$

712,368








Compensation Ratio - U.S. GAAP (a)

59.5

%


59.4

%


65.0

%

Compensation Ratio - Adjusted (a)

58.3

%


58.1

%


58.4

%







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

 

 

 


EVERCORE PARTNERS 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 Revenue

$

357,531



$

(2,111)


(1)(2)

$

355,420



$

729,469



$

(8,943)


(1)(2)

$

720,526


Other Revenue, net

(1,122)



2,425


(3)

1,303



(2,290)



5,006


(3)

2,716


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:












Investment Management Revenue

$

13,882



$

1,920


(1)(2)

$

15,802



$

30,228



$

3,663


(1)(2)

$

33,891


Other Revenue, net

179





179



310





310


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 PARTNERS INC.

U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS

FOR THE THREE MONTHS ENDED MARCH 31, 2017

(dollars in thousands)

(UNAUDITED)








Investment Banking Segment


Three Months Ended March 31, 2017


U.S. GAAP

Basis


Adjustments


Non-GAAP Adjusted Basis

Net Revenues:






Investment Banking Revenue

$

371,938



$

(6,832)


(1)(2)

$

365,106


Other Revenue, net

(1,168)



2,581


(3)

1,413


Net Revenues

370,770



(4,251)



366,519








Expenses:






Employee Compensation and Benefits

196,125



21,371


(4)

217,496


Non-compensation Costs

66,488



(9,075)


(6)

57,413


Total Expenses

262,613



12,296



274,909








Operating Income (a)

$

108,157



$

(16,547)



$

91,610








Compensation Ratio (b)

52.9

%




59.3

%

Operating Margin (b)

29.2

%




25.0

%








Investment Management Segment


Three Months Ended March 31, 2017


U.S. GAAP

Basis


Adjustments


Non-GAAP Adjusted Basis

Net Revenues:






Investment Management Revenue

$

16,346



$

1,743


(1)(2)

$

18,089


Other Revenue, net

131





131


Net Revenues

16,477



1,743



18,220








Expenses:






Employee Compensation and Benefits

9,433





9,433


Non-compensation Costs

3,872



(16)


(6)

3,856


Total Expenses

13,305



(16)



13,289








Operating Income (a)

$

3,172



$

1,759



$

4,931








Compensation Ratio (b)

57.2

%




51.8

%

Operating Margin (b)

19.3

%




27.1

%







(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 PARTNERS INC.

U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2016

(dollars in thousands)

(UNAUDITED)














Investment Banking Segment


Three Months Ended June 30, 2016


Six Months Ended June 30, 2016


U.S. GAAP

Basis


Adjustments


Non-GAAP Adjusted Basis


U.S. GAAP

Basis


Adjustments


Non-GAAP Adjusted Basis

Net Revenues:












Investment Banking Revenue

$

327,174



$

(6,250)


(1)(2)

$

320,924



$

567,800



$

(10,444)


(1)(2)

$

557,356


Other Revenue, net

983



2,876


(3)

3,859



70



4,354


(3)

4,424


Net Revenues

328,157



(3,374)



324,783



567,870



(6,090)



561,780














Expenses:












Employee Compensation and Benefits

208,916



(20,738)


(4)

188,178



378,634



(52,497)


(4)

326,137


Non-compensation Costs

61,404



(9,206)


(6)

52,198



118,978



(16,397)


(6)

102,581


Total Expenses

270,320



(29,944)



240,376



497,612



(68,894)



428,718














Operating Income (a)

$

57,837



$

26,570



$

84,407



$

70,258



$

62,804



$

133,062














Compensation Ratio (b)

63.7

%




57.9

%


66.7

%




58.1

%

Operating Margin (b)

17.6

%




26.0

%


12.4

%




23.7

%














Investment Management Segment


Three Months Ended June 30, 2016


Six Months Ended June 30, 2016


U.S. GAAP

Basis


Adjustments


Non-GAAP Adjusted Basis


U.S. GAAP

Basis


Adjustments


Non-GAAP Adjusted Basis

Net Revenues:












Investment Management Revenue

$

22,255



$

990


(1)(2)

$

23,245



$

40,684



$

2,526


(1)(2)

$

43,210


Other Revenue, net

244





244



(185)



670


(3)

485


Net Revenues

22,499



990



23,489



40,499



3,196



43,695














Expenses:












Employee Compensation and Benefits

12,418





12,418



22,615





22,615


Non-compensation Costs

5,313



(815)


(6)

4,498



9,412



(920)


(6)

8,492


Total Expenses

17,731



(815)



16,916



32,027



(920)



31,107














Operating Income (a)

$

4,768



$

1,805



$

6,573



$

8,472



$

4,116



$

12,588














Compensation Ratio (b)

55.2

%




52.9

%


55.8

%




51.8

%

Operating Margin (b)

21.2

%




28.0

%


20.9

%




28.8

%













(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 PARTNERS INC.

U.S. GAAP SEGMENT RECONCILIATION TO CONSOLIDATED RESULTS

(dollars in thousands)

(UNAUDITED)












U.S. GAAP


Three Months Ended


Six Months Ended


June 30,

2017


March 31,

2017


June 30,

2016


June 30,

2017


June 30,

2016

Investment Banking










Net Revenues:










Investment Banking Revenue

$

357,531



$

371,938



$

327,174



$

729,469



$

567,800


Other Revenue, net

(1,122)



(1,168)



983



(2,290)



70


Net Revenues

356,409



370,770



328,157



727,179



567,870












Expenses:










Employee Compensation and Benefits

227,544



196,125



208,916



423,669



378,634


Non-compensation Costs

61,667



66,488



61,404



128,155



118,978


Special Charges

14,400







14,400




Total Expenses

303,611



262,613



270,320



566,224



497,612












Operating Income (a)

$

52,798



$

108,157



$

57,837



$

160,955



$

70,258












Investment Management










Net Revenues:










Investment Management Revenue

$

13,882



$

16,346



$

22,255



$

30,228



$

40,684


Other Revenue, net

179



131



244



310



(185)


Net Revenues

14,061



16,477



22,499



30,538



40,499












Expenses:










Employee Compensation and Benefits

9,312



9,433



12,418



18,745



22,615


Non-compensation Costs

4,174



3,872



5,313



8,046



9,412


Special Charges

7,107







7,107




Total Expenses

20,593



13,305



17,731



33,898



32,027












Operating Income (Loss) (a)

$

(6,532)



$

3,172



$

4,768



$

(3,360)



$

8,472












Total










Net Revenues:










Investment Banking Revenue

$

357,531



$

371,938



$

327,174



$

729,469



$

567,800


Investment Management Revenue

13,882



16,346



22,255



30,228



40,684


Other Revenue, net

(943)



(1,037)



1,227



(1,980)



(115)


Net Revenues

370,470



387,247



350,656



757,717



608,369












Expenses:










Employee Compensation and Benefits

236,856



205,558



221,334



442,414



401,249


Non-compensation Costs

65,841



70,360



66,717



136,201



128,390


Special Charges

21,507







21,507




Total Expenses

324,204



275,918



288,051



600,122



529,639












Operating Income (a)

$

46,266



$

111,329



$

62,605



$

157,595



$

78,730












(a) Operating Income 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 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 and Class G and H LP Interests issued in conjunction with the acquisition of ISI are excluded from the Adjusted presentation.

(5)     Special Charges for 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 | Evercore in the second quarter.

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

 



Three Months Ended June 30, 2017


U.S. GAAP


Adjustments


Adjusted


(dollars in thousands)

Occupancy and Equipment Rental

$

13,585



$



$

13,585


Professional Fees

10,203



2,265


(1)

12,468


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


Acquisition and Transition Costs

377



(377)


(6b)


Other Operating Expenses

8,805



(971)


(1)

7,834


Total Non-compensation Costs

$

65,841



$

(5,030)



$

60,811









Three Months Ended March 31, 2017


U.S. GAAP


Adjustments


Adjusted


(dollars in thousands)

Occupancy and Equipment Rental

$

13,075



$



$

13,075


Professional Fees

17,078



(3,520)


(1)

13,558


Travel and Related Expenses

14,980



(2,767)


(1)

12,213


Communications and Information Services

10,311



(20)


(1)

10,291


Depreciation and Amortization

5,799



(2,392)


(6a)

3,407


Other Operating Expenses

9,117



(392)


(1)

8,725


Total Non-compensation Costs

$

70,360



$

(9,091)



$

61,269









Three Months Ended June 30, 2016


U.S. GAAP


Adjustments


Adjusted


(dollars in thousands)

Occupancy and Equipment Rental

$

10,582



$



$

10,582


Professional Fees

13,751



(2,988)


(1)

10,763


Travel and Related Expenses

15,989



(3,234)


(1)

12,755


Communications and Information Services

9,786



(22)


(1)

9,764


Depreciation and Amortization

6,626



(2,845)


(6a)

3,781


Acquisition and Transition Costs

(329)



329


(6b)


Other Operating Expenses

10,312



(1,261)


(1)(6c)

9,051


Total Non-compensation Costs

$

66,717



$

(10,021)



$

56,696









Six Months Ended June 30, 2017


U.S. GAAP


Adjustments


Adjusted


(dollars in thousands)

Occupancy and Equipment Rental

$

26,660



$



$

26,660


Professional Fees

27,281



(1,255)


(1)

26,026


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


Acquisition and Transition Costs

377



(377)


(6b)


Other Operating Expenses

17,922



(1,363)


(1)

16,559


Total Non-compensation Costs

$

136,201



$

(14,121)



$

122,080









Six Months Ended June 30, 2016


U.S. GAAP


Adjustments


Adjusted


(dollars in thousands)

Occupancy and Equipment Rental

$

21,356



$



$

21,356


Professional Fees

24,453



(4,370)


(1)

20,083


Travel and Related Expenses

29,818



(5,618)


(1)

24,200


Communications and Information Services

19,789



(39)


(1)

19,750


Depreciation and Amortization

13,008



(6,090)


(6a)

6,918


Acquisition and Transition Costs

(329)



329


(6b)


Other Operating Expenses

20,295



(1,529)


(1)(6c)

18,766


Total Non-compensation Costs

$

128,390



$

(17,317)



$

111,073


 


(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, as well as the reversal of a provision for certain settlements in 2016 and costs related to transitioning acquisitions or divestitures.

(6c)   The expense associated with changes in the fair value of contingent consideration issued to the sellers of certain of the Company's acquisitions is excluded from the Adjusted results.

(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 Evercore's effective tax rate assuming that the Company has adopted a conventional corporate tax structure and is taxed as a C-Corporation 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. In addition, the Adjusted presentation can reflect the netting of changes in the Company's Tax Receivable Agreement against Income Tax Expense.

(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)   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.

(11)   Assumes the transfer of ownership of the Mexican Private Equity business had occurred as of the beginning of the prior period presented and reflects adjustments to eliminate the management fees and expenses that were previously recorded from the Mexican Private Equity business and the addition of income from the Mexican Private Equity business if its results were based on the percentage of the management fees that the Company is currently entitled to. Management believes this adjustment is useful to investors to compare Evercore's results across periods.

(12)   Reflects the impact of the application of ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting" which requires that excess tax benefits and deficiencies from the delivery of Class A common stock under share-based payment arrangements be recognized in the Company's Provision for Income Taxes rather than in Additional Paid-In-Capital under prior U.S. GAAP.

 

 

View original content with multimedia:http://www.prnewswire.com/news-releases/evercore-reports-second-quarter-2017-results-quarterly-dividend-of-034-per-share-300494915.html

SOURCE Evercore Partners Inc.

×