<< Back
Evercore Reports Second Quarter 2019 Results; Quarterly Dividend Of $0.58 Per Share

NEW YORK, July 24, 2019 /PRNewswire/ --

Evercore (PRNewsFoto/Evercore)

 

 

Second Quarter 2019 Results

 

2019 Year to Date Results

 

U.S. GAAP

 

Adjusted

 

U.S. GAAP

 

Adjusted

   

vs.

Q2 2018

   

vs.

Q2 2018

   

vs.

YTD 2018

   

vs.

YTD 2018

Net Revenues ($ millions)

$

531.0

 

18%

 

$

535.8

 

18%

 

$

946.4

 

4%

 

$

955.6

 

4%

Operating Income ($ millions)

$

126.8

 

21%

 

$

138.5

 

20%

 

$

210.6

 

(3%)

 

$

234.2

 

(3%)

Net Income Attributable to Evercore Inc. ($ millions)

$

81.7

 

19%

 

$

101.0

 

21%

 

$

149.0

 

(9%)

 

$

182.7

 

(7%)

Diluted Earnings Per Share

$

1.88

 

24%

 

$

2.07

 

25%

 

$

3.40

 

(6%)

 

$

3.73

 

(4%)

Operating Margin

23.9

%

52 bps

 

25.8

%

39 bps

 

22.3

%

(157) bps

 

24.5

%

(159) bps

 

       

Business and
Financial

Highlights

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

Record first six months Net Revenues on both a U.S. GAAP and an Adjusted basis

Advisory Revenues for the second quarter increased 22% on both a U.S. GAAP and an Adjusted basis versus the prior year. For the first six months of 2019, Advisory Revenues increased 4% versus the prior year, on both a U.S. GAAP and an Adjusted basis

       
       

Talent

Seven Advisory and seven Equities Senior Managing Directors have committed to join in 2019, strengthening our coverage in the Consumer/Retail, Healthcare, Industrials, Real Estate, Technology and Macro Research sectors, and broadening our coverage in Europe and the Middle East

       
       

Capital Return

Quarterly dividend of $0.58 per share

$271.3 million returned to shareholders for the first six months through dividends and repurchases of 2.5 million shares at an average price of $85.23

       

Evercore Inc. (NYSE: EVR) today announced its results for the second quarter ended June 30, 2019.

LEADERSHIP COMMENTARY

Ralph Schlosstein, President and Chief Executive Officer
"We are pleased with our results for the second quarter and first half of 2019, as Advisory services continue to drive our growth, notwithstanding the decline globally in the number and dollar volume of announced and closed M&A transactions year to date. In fact, our second quarter and first half Advisory revenues reflect the second best results for any quarterly or half year period in our history," said Ralph Schlosstein, President and Chief Executive Officer. "Our strong results supported significant capital returns to our investors, consistent with our long term capital return objectives."

John S. Weinberg, Executive Chairman
"We are extremely pleased with our activity levels in M&A in the quarter and are thrilled to have worked with so many important clients," said John Weinberg, Executive Chairman. "Further, we continue to attract strong talent to Evercore, which remains a key strategic imperative."

Roger C. Altman, Founder and Senior Chairman
"The core fundamentals underpinning our business remain favorable. And this continues to manifest itself in client activity and strong backlogs," said Roger Altman, Founder and Senior Chairman.

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, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands, except per share data)

Net Revenues

$

531,046

   

$

448,477

   

18%

 

$

946,373

   

$

912,040

   

4%

Operating Income(1)

$

126,834

   

$

104,782

   

21%

 

$

210,644

   

$

217,331

   

(3%)

Net Income Attributable to Evercore Inc.

$

81,742

   

$

68,931

   

19%

 

$

148,974

   

$

164,474

   

(9%)

Diluted Earnings Per Share

$

1.88

   

$

1.52

   

24%

 

$

3.40

   

$

3.62

   

(6%)

Compensation Ratio

59.2

%

 

59.2

%

     

59.4

%

 

59.3

%

   

Operating Margin

23.9

%

 

23.4

%

     

22.3

%

 

23.8

%

   

Effective Tax Rate

24.8

%

 

23.8

%

     

18.5

%

 

13.7

%

   

Trailing Twelve Month Compensation Ratio

58.0

%

 

57.1

%

               
                       

(1)  Operating Income for the three and six months ended June 30, 2019 includes Special Charges of $1.0 million and $2.1 million, respectively, recognized in the Investment Banking segment. Operating Income for the six months ended June 30, 2018 includes Special Charges of $1.9 million recognized in the Investment Banking segment.

Net Revenues
For the three months ended June 30, 2019, Net Revenues of $531.0 million increased 18% versus the three months ended June 30, 2018, primarily driven by an increase in Advisory Fees. For the six months ended June 30, 2019, Net Revenues of $946.4 million increased 4% compared to the six months ended June 30, 2018. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

Compensation Ratio
For the three months ended June 30, 2019, the compensation ratio was 59.2%, flat versus the three months ended June 30, 2018. For the six months ended June 30, 2019, the compensation ratio was 59.4% versus 59.3% for the six months ended June 30, 2018. The compensation ratio for the three and six months ended June 30, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation associated with recruiting senior talent in prior years. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

Operating Income
For the three months ended June 30, 2019, Operating Income of $126.8 million increased 21% versus the three months ended June 30, 2018, primarily driven by an increase in Net Revenues in the Investment Banking business. For the six months ended June 30, 2019, Operating Income of $210.6 million decreased 3% versus the six months ended June 30, 2018, primarily driven by an increase in compensation and non-compensation costs. 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, 2019, the effective tax rate was 24.8% versus 23.8% for the three months ended June 30, 2018. For the six months ended June 30, 2019, the effective tax rate was 18.5% versus 13.7% for the six months ended June 30, 2018. The effective tax rate is impacted by the non-deductible treatment of compensation associated with Evercore LP Units, as well as the deduction associated with the appreciation or depreciation in the Firm's share price upon vesting of employee share-based awards above or below the original grant price.

Net Income and Earnings Per Share
For the three months ended June 30, 2019, Net Income Attributable to Evercore Inc. and Earnings Per Share of $81.7 million and $1.88, respectively, increased 19% and 24%, respectively, versus the three months ended June 30, 2018, principally driven by an increase in Net Revenues in the Investment Banking business.

For the six months ended June 30, 2019, Net Income Attributable to Evercore Inc. and Earnings Per Share of $149.0 million and $3.40, respectively, decreased 9% and 6%, respectively, versus the six months ended June 30, 2018, principally driven by an increase in compensation and non-compensation costs and by a higher 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-11 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, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands, except per share data)

Net Revenues

$

535,803

   

$

453,196

   

18%

 

$

955,605

   

$

921,145

   

4%

Operating Income

$

138,500

   

$

115,381

   

20%

 

$

234,151

   

$

240,374

   

(3%)

Net Income Attributable to Evercore Inc.

$

100,996

   

$

83,197

   

21%

 

$

182,696

   

$

196,981

   

(7%)

Diluted Earnings Per Share

$

2.07

   

$

1.65

   

25%

 

$

3.73

   

$

3.90

   

(4%)

Compensation Ratio

58.0

%

 

57.8

%

     

58.0

%

 

57.9

%

   

Operating Margin

25.8

%

 

25.5

%

     

24.5

%

 

26.1

%

   

Effective Tax Rate

25.2

%

 

25.0

%

     

19.4

%

 

15.2

%

   

Trailing Twelve Month Compensation Ratio

56.8

%

 

57.4

%

               
 

Adjusted Net Revenues
For the three months ended June 30, 2019, Adjusted Net Revenues of $535.8 million increased 18% versus the three months ended June 30, 2018, primarily driven by an increase in Advisory Fees. For the six months ended June 30, 2019, Adjusted Net Revenues of $955.6 million increased 4% compared to the six months ended June 30, 2018. See the Business Line Reporting - Discussion of Adjusted Results below for further information.

Adjusted Compensation Ratio
For the three months ended June 30, 2019, the Adjusted compensation ratio was 58.0% versus 57.8% for the three months ended June 30, 2018. For the six months ended June 30, 2019, the Adjusted compensation ratio was 58.0% versus 57.9% for the six months ended June 30, 2018. The Adjusted compensation ratio for the three and six months ended June 30, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation associated with recruiting senior talent in prior years. See the Business Line Reporting - Discussion of Adjusted Results below for further information.

Adjusted Operating Income
For the three months ended June 30, 2019, Adjusted Operating Income of $138.5 million increased 20% compared to the three months ended June 30, 2018, primarily driven by an increase in Net Revenues in the Investment Banking business. For the six months ended June 30, 2019, Adjusted Operating Income of $234.2 million decreased 3% versus the six months ended June 30, 2018, principally driven by an increase in compensation and non-compensation costs. See the Business Line Reporting - Discussion of Adjusted Results below for further information.

Adjusted Effective Tax Rate
For the three months ended June 30, 2019, the Adjusted effective tax rate was 25.2% versus 25.0% for the three months ended June 30, 2018. For the six months ended June 30, 2019, the Adjusted effective tax rate was 19.4% versus 15.2% for the six months ended June 30, 2018. The Adjusted effective tax rate is impacted by the deduction associated with the appreciation or depreciation in the Firm's share price upon vesting of employee share-based awards above or below the original grant price.

Adjusted Net Income and Earnings Per Share
For the three months ended June 30, 2019, Adjusted Net Income Attributable to Evercore Inc. and Adjusted Earnings Per Share of $101.0 million and $2.07, respectively, increased 21% and 25%, respectively, versus the three months ended June 30, 2018, driven by an increase in Net Revenues in the Investment Banking business.

For the six months ended June 30, 2019, Adjusted Net Income Attributable to Evercore Inc. and Adjusted Earnings Per Share of $182.7 million and $3.73, respectively, decreased 7% and 4%, respectively, versus the six months ended June 30, 2018, principally driven by an increase in compensation and non-compensation costs and by a higher effective tax rate.

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, 2019 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 2019 include expenses associated with awards granted in conjunction with the Company's acquisition of ISI. Acquisition-related charges for 2019 also include professional fees incurred and amortization of intangible assets.

Special Charges for 2019 relate to the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York.

Evercore's Adjusted Diluted Shares Outstanding for the three and six months ended June 30, 2019 were higher than U.S. GAAP, as a result of the inclusion of certain Evercore LP Units.

Further details of these adjustments, as well as an explanation of similar amounts for the three and six months ended June 30, 2018 are included in Annex I, pages A-2 to A-11.

Reclassifications:

During the fourth quarter of 2018, the Company's Adjusted presentation for current and prior periods was revised to eliminate the netting of client related expenses, expenses associated with revenue sharing engagements with third parties and provisions for uncollected receivables with their related revenue. The revised presentation reflects the expense and related revenue gross. The Company revised its presentation for these expenses in order to align with the treatment under U.S. GAAP. There was no impact on Adjusted Operating Income, Net Income or Earnings Per Share. Further details of these reclassifications, as well as a revised Adjusted presentation for the quarterly and full year results for 2018, 2017 and 2016 are available on the For Investors section of Evercore's website at www.evercore.com.

 

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, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Investment Banking:

                     

     Advisory Fees

$

443,580

   

$

362,995

   

22%

 

$

769,424

   

$

741,310

   

4%

     Underwriting Fees

16,910

   

21,065

   

(20%)

 

43,830

   

51,344

   

(15%)

     Commissions and Related Fees

48,660

   

51,076

   

(5%)

 

90,597

   

94,110

   

(4%)

Other Revenue, net

7,236

   

539

   

NM

 

13,723

   

(889)

   

NM

Net Revenues

516,386

   

435,675

   

19%

 

917,574

   

885,875

   

4%

                       

Expenses:

                     

Employee Compensation and Benefits

305,912

   

258,142

   

19%

 

545,000

   

525,681

   

4%

Non-compensation Costs

85,346

   

74,875

   

14%

 

164,397

   

145,159

   

13%

Special Charges

1,029

   

   

NM

 

2,058

   

1,897

   

8%

Total Expenses

392,287

   

333,017

   

18%

 

711,455

   

672,737

   

6%

                       

Operating Income

$

124,099

   

$

102,658

   

21 %

 

$

206,119

   

$

213,138

   

(3%)

                       

Compensation Ratio

59.2

%

 

59.3

%

     

59.4

%

 

59.3

%

   

Non-compensation Ratio

16.5

%

 

17.2

%

     

17.9

%

 

16.4

%

   

Operating Margin

24.0

%

 

23.6

%

     

22.5

%

 

24.1

%

   
                       

Total Number of Fees from Advisory Client Transactions(1)

225

   

216

   

4%

 

362

   

355

   

2%

Investment Banking Fees of at Least $1 million from Advisory Client Transactions(1)

81

   

85

   

(5%)

 

149

   

146

   

2%

                       

(1)    Includes Advisory and Underwriting Transactions.

                       

Revenues

During the three months ended June 30, 2019, fees from Advisory services increased 22% versus the three months ended June 30, 2018, reflecting an increase in the number and size of Advisory fees. Underwriting Fees of $16.9 million for the three months ended June 30, 2019 decreased 20% versus the three months ended June 30, 2018. We participated in 16 underwriting transactions during the three months ended June 30, 2019 (vs. 11 in Q2 2018); 10 as a bookrunner (vs. 8 in Q2 2018). Commissions and Related Fees for the three months ended June 30, 2019 decreased 5% versus the three months ended June 30, 2018.

During the six months ended June 30, 2019, fees from Advisory services increased 4% versus the six months ended June 30, 2018, reflecting an increase in the number and size of Advisory fees. Underwriting Fees of $43.8 million for the six months ended June 30, 2019 decreased 15% versus the six months ended June 30, 2018. We participated in 39 underwriting transactions during the six months ended June 30, 2019 (vs. 31 in 2018); 27 as a bookrunner (vs. 25 in 2018). Commissions and Related Fees for the six months ended June 30, 2019 decreased 4% from the six months ended June 30, 2018.

Other Revenue, net, for the three and six months ended June 30, 2019, increased versus the three and six months ended June 30, 2018, primarily reflecting gains on the investment funds portfolio, which is used as an economic hedge against our deferred cash compensation program.

Expenses

Compensation costs were $305.9 million for the three months ended June 30, 2019, an increase of 19% from the second quarter of last year. The compensation ratio was 59.2% for the three months ended June 30, 2019, compared to 59.3% for the three months ended June 30, 2018. Compensation costs were $545.0 million for the six months ended June 30, 2019, an increase of 4% compared to the six months ended June 30, 2018. The compensation ratio was 59.4% for the six months ended June 30, 2019, compared to 59.3% for the six months ended June 30, 2018. The compensation ratio for the three and six months ended June 30, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation associated with recruiting senior talent in prior years.

Non-compensation Costs for the three months ended June 30, 2019 were $85.3 million, up 14% compared to the second quarter of last year. The increase in Non-compensation Costs versus last year reflects the addition of personnel and increased occupancy costs, principally related to higher expenses associated with the expansion of our headquarters in New York, and increased costs related to technology initiatives. The ratio of Non-compensation Costs to Net Revenues for the three months ended June 30, 2019 of 16.5% decreased from 17.2% for the second quarter of last year, primarily driven by higher Net Revenues in the Investment Banking business in 2019. Non-compensation Costs for the six months ended June 30, 2019 were $164.4 million, up 13% from the six months ended June 30, 2018. The increase in Non-compensation Costs versus last year reflects the addition of personnel, increased occupancy costs, principally related to higher expenses associated with the expansion of our headquarters in New York, increased costs related to technology initiatives and increased professional fees. In addition, the increase in Non-compensation Costs versus last year also reflects an increase in client related expenses which are subject to reimbursement from clients currently and in future periods. The level of these costs was elevated during the period, as deal activity remained high. The ratio of Non-compensation Costs to Net Revenues for the six months ended June 30, 2019 of 17.9% increased from 16.4% for the six months ended June 30, 2018, primarily driven by higher occupancy costs in 2019.

Special Charges for the three and six months ended June 30, 2019 reflect the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York. 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.

 

Investment Management

 

U.S. GAAP

 

Three Months Ended

 

Six Months Ended

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Asset Management and Administration Fees

$

12,419

   

$

12,170

   

2%

 

$

24,802

   

$

23,925

   

4%

Other Revenue, net

2,241

   

632

   

255%

 

3,997

   

2,240

   

78%

Net Revenues

14,660

   

12,802

   

15%

 

28,799

   

26,165

   

10%

                       

Expenses:

                     

Employee Compensation and Benefits

8,411

   

7,449

   

13%

 

16,955

   

15,404

   

10%

Non-compensation costs

3,514

   

3,229

   

9%

 

7,319

   

6,568

   

11%

Total Expenses

11,925

   

10,678

   

12%

 

24,274

   

21,972

   

10%

                       

Operating Income

$

2,735

   

$

2,124

   

29%

 

$

4,525

   

$

4,193

   

8%

                       

Compensation Ratio

57.4

%

 

58.2

%

     

58.9

%

 

58.9

%

   

Non-compensation Ratio

24.0

%

 

25.2

%

     

25.4

%

 

25.1

%

   

Operating Margin

18.7

%

 

16.6

%

     

15.7

%

 

16.0

%

   
                       

Assets Under Management (in millions)(1)

$

10,075

   

$

9,607

   

5%

 

$

10,075

   

$

9,607

   

5%

                       

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

Revenues

 

U.S. GAAP

 

Three Months Ended

 

Six Months Ended

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands)

Asset Management and Administration Fees:

                     

      Wealth Management

$

11,815

 

$

11,297

 

5%

 

$

23,253

 

$

22,266

 

4%

      Institutional Asset Management

604

 

873

 

(31%)

 

1,549

 

1,659

 

(7%)

Total Asset Management and Administration Fees

$

12,419

 

$

12,170

 

2%

 

$

24,802

 

$

23,925

 

4%

                       

Asset Management and Administration Fees of $12.4 million for the three months ended June 30, 2019 increased 2% compared to the second quarter of last year. Fees from Wealth Management clients increased 5%, as associated AUM increased 8%.

Asset Management and Administration Fees of $24.8 million for the six months ended June 30, 2019 increased 4% compared to the six months ended June 30, 2018. Fees from Wealth Management clients increased 4%, as associated AUM increased 8%.

Expenses

Investment Management's expenses for the three months ended June 30, 2019 were $11.9 million, an increase of 12% compared to the second quarter of last year, principally due to an increase in compensation costs. Investment Management's expenses for the six months ended June 30, 2019 were $24.3 million, up 10% compared to the six months ended June 30, 2018, principally due to an increase in compensation costs.

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-11 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, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Investment Banking:

                     

     Advisory Fees(1)

$

443,799

   

$

363,292

   

22%

 

$

769,898

   

$

741,607

   

4%

     Underwriting Fees

16,910

   

21,065

   

(20%)

 

43,830

   

51,344

   

(15%)

     Commissions and Related Fees

48,660

   

51,076

   

(5%)

 

90,597

   

94,110

   

(4%)

Other Revenue, net

9,540

   

2,839

   

236%

 

18,291

   

3,672

   

398%

Net Revenues

518,909

   

438,272

   

18%

 

922,616

   

890,733

   

4%

                       

Expenses:

                     

Employee Compensation and Benefits

302,189

   

254,419

   

19%

 

537,205

   

517,975

   

4%

Non-compensation Costs

83,189

   

72,718

   

14%

 

160,083

   

140,845

   

14%

Total Expenses

385,378

   

327,137

   

18%

 

697,288

   

658,820

   

6%

                       

Operating Income

$

133,531

   

$

111,135

   

20%

 

$

225,328

   

$

231,913

   

(3%)

                       

Compensation Ratio

58.2

%

 

58.1

%

     

58.2

%

 

58.2

%

   

Non-compensation Ratio

16.0

%

 

16.6

%

     

17.4

%

 

15.8

%

   

Operating Margin

25.7

%

 

25.4

%

     

24.4

%

 

26.0

%

   
                       

Total Number of Fees from Advisory Client Transactions(2)

225

   

216

   

4%

 

362

   

355

   

2%

Investment Banking Fees of at Least $1 million from Advisory Client Transactions(2)

81

   

85

   

(5%)

 

149

   

146

   

2%

                       

(1)     Advisory Fees on an Adjusted basis reflect the reclassification of earnings related to our equity investment in Luminis of $219 and $474 for the three and six months ended June 30, 2019, respectively, and $297 for the three and six months ended June 30, 2018.

 

(2)    Includes Advisory and Underwriting Transactions.

Adjusted Revenues

During the three months ended June 30, 2019, fees from Advisory services increased 22% versus the three months ended June 30, 2018, reflecting an increase in the number and size of Advisory fees. Underwriting Fees of $16.9 million for the three months ended June 30, 2019 decreased 20% versus the three months ended June 30, 2018. We participated in 16 underwriting transactions during the three months ended June 30, 2019 (vs. 11 in Q2 2018); 10 as a bookrunner (vs. 8 in Q2 2018). Commissions and Related Fees for the three months ended June 30, 2019 decreased 5% versus the three months ended June 30, 2018.

During the six months ended June 30, 2019, fees from Advisory services increased 4% versus the six months ended June 30, 2018, reflecting an increase in the number and size of Advisory fees. Underwriting Fees of $43.8 million for the six months ended June 30, 2019 decreased 15% versus the six months ended June 30, 2018. We participated in 39 underwriting transactions during the six months ended June 30, 2019 (vs. 31 in 2018); 27 as a bookrunner (vs. 25 in 2018). Commissions and Related Fees for the six months ended June 30, 2019 decreased 4% from the six months ended June 30, 2018.

Other Revenue, net, for the three and six months ended June 30, 2019 increased versus the three and six months ended June 30, 2018, primarily reflecting gains on the investment funds portfolio, which is used as an economic hedge against our deferred cash compensation program.

Adjusted Expenses

Adjusted compensation costs were $302.2 million for the three months ended June 30, 2019, an increase of 19% from the second quarter of last year. The Adjusted compensation ratio was 58.2% for the three months ended June 30, 2019, compared to 58.1% for the three months ended June 30, 2018. Adjusted compensation costs were $537.2 million for the six months ended June 30, 2019, an increase of 4% compared to the six months ended June 30, 2018. The Adjusted compensation ratio was 58.2% for the six months ended June 30, 2019, flat compared to the six months ended June 30, 2018. The Adjusted compensation ratio for the three and six months ended June 30, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation associated with recruiting senior talent in prior years.

Adjusted Non-compensation Costs for the three months ended June 30, 2019 were $83.2 million, up 14% from the second quarter of last year. The increase in Adjusted Non-compensation Costs versus last year reflects the addition of personnel and increased occupancy costs, principally related to higher expenses associated with the expansion of our headquarters in New York, and increased costs related to technology initiatives. The ratio of Adjusted Non-compensation Costs to Adjusted Net Revenues for the three months ended June 30, 2019 of 16.0% decreased from 16.6% for the second quarter of last year, primarily driven by higher Net Revenues in the Investment Banking business in 2019. Adjusted Non-compensation Costs for the six months ended June 30, 2019 were $160.1 million, up 14% from the six months ended June 30, 2018. The increase in Adjusted Non-compensation Costs versus last year reflects the addition of personnel, increased occupancy costs, principally related to higher expenses associated with the expansion of our headquarters in New York, increased costs related to technology initiatives and increased professional fees. In addition, the increase in Adjusted Non-compensation Costs versus last year also reflects an increase in client related expenses which are subject to reimbursement from clients currently and in future periods. The level of these costs was elevated during the period, as deal activity remained high. The ratio of Adjusted Non-compensation Costs to Adjusted Net Revenues for the six months ended June 30, 2019 of 17.4% increased from 15.8% for the six months ended June 30, 2018, primarily driven by higher occupancy costs in 2019.

Investment Management

 

Adjusted

 

Three Months Ended

 

Six Months Ended

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands)

Net Revenues:

                     

Asset Management and Administration Fees

$

14,653

   

$

14,292

   

3%

 

$

28,992

   

$

28,172

   

3%

Other Revenue, net

2,241

   

632

   

255%

 

3,997

   

2,240

   

78%

Net Revenues

16,894

   

14,924

   

13%

 

32,989

   

30,412

   

8%

                       

Expenses:

                     

Employee Compensation and Benefits

8,411

   

7,449

   

13%

 

16,955

   

15,404

   

10%

Non-compensation Costs

3,514

   

3,229

   

9%

 

7,211

   

6,547

   

10%

Total Expenses

11,925

   

10,678

   

12%

 

24,166

   

21,951

   

10%

                       

Operating Income

$

4,969

   

$

4,246

   

17%

 

$

8,823

   

$

8,461

   

4%

                       

Compensation Ratio

49.8

%

 

49.9

%

     

51.4

%

 

50.7

%

   

Non-compensation Ratio

20.8

%

 

21.6

%

     

21.9

%

 

21.5

%

   

Operating Margin

29.4

%

 

28.5

%

     

26.7

%

 

27.8

%

   
                       

Assets Under Management (in millions)(1)

$

10,075

   

$

9,607

   

5%

 

$

10,075

   

$

9,607

   

5%

                       

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

Adjusted Revenues

 

Adjusted

 

Three Months Ended

 

Six Months Ended

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

June 30, 2019

 

June 30, 2018

 

%

Change

 

(dollars in thousands)

Asset Management and Administration Fees:

                     

      Wealth Management

$

11,815

 

$

11,297

 

5%

 

$

23,253

 

$

22,266

 

4%

      Institutional Asset Management

604

 

873

 

(31%)

 

1,549

 

1,659

 

(7%)

Equity in Earnings of Affiliates(1)

2,234

 

2,122

 

5%

 

4,190

 

4,247

 

(1%)

Total Asset Management and Administration Fees

$

14,653

 

$

14,292

 

3%

 

$

28,992

 

$

28,172

 

3%

                       

(1)    Equity in ABS and Atalanta Sosnoff on a U.S. GAAP basis are reclassified from Asset Management and Administration Fees to Income from Equity Method Investments.

Adjusted Asset Management and Administration Fees of $14.7 million for the three months ended June 30, 2019 increased 3% compared to the second quarter of last year. Fees from Wealth Management clients increased 5%, as associated AUM increased 8%.

Equity in Earnings of Affiliates of $2.2 million for the three months ended June 30, 2019 increased relative to the second quarter of last year, driven principally by higher income earned in the second quarter of 2019 by Atalanta Sosnoff and ABS.

Adjusted Asset Management and Administration Fees of $29.0 million for the six months ended June 30, 2019 increased 3% compared to the six months ended June 30, 2018. Fees from Wealth Management clients increased 4%, as associated AUM increased 8%.

Equity in Earnings of Affiliates of $4.2 million for the six months ended June 30, 2019 decreased 1% relative to the six months ended June 30, 2018, driven principally by lower income earned by ABS in 2019.

Adjusted Expenses

Investment Management's Adjusted expenses for the three months ended June 30, 2019 were $11.9 million, up 12% compared to the second quarter of last year, principally due to an increase in compensation costs. Investment Management's Adjusted expenses for the six months ended June 30, 2019 were $24.2 million, up 10% compared to the six months ended June 30, 2018, principally due to an increase in compensation costs.

Balance Sheet

The Company continues to maintain a strong balance sheet, holding cash, cash equivalents and marketable securities of $591.4 million at June 30, 2019. Current assets exceed current liabilities by $651.6 million at June 30, 2019. Amounts due related to the Long-Term Notes Payable were $168.7 million at June 30, 2019.

The Company adopted the new accounting guidance on leases under ASU 2016-02 during the first quarter of 2019, which replaced legacy lease guidance. This resulted in the recognition of $217.9 million of lease liabilities on the balance sheet as of June 30, 2019, along with associated right-of-use assets.

Capital Transactions

On July 23, 2019, the Board of Directors of Evercore declared a quarterly dividend of $0.58 per share to be paid on September 13, 2019 to common stockholders of record on August 30, 2019.

During the three months ended June 30, 2019, the Company repurchased approximately 19 thousand shares from employees for the net settlement of stock-based compensation awards at an average price per share of $90.79, and approximately 1.3 million shares at an average price per share of $84.20 in open market transactions pursuant to the Company's share repurchase program. The aggregate approximately 1.3 million shares were acquired at an average price per share of $84.30. During the six months ended June 30, 2019, the Company repurchased approximately 1.0 million shares from employees for the net settlement of stock-based compensation awards at an average price per share of $89.55, and approximately 1.5 million shares at an average price per share of $82.40 in open market transactions pursuant to the Company's share repurchase program. The aggregate approximately 2.5 million shares were acquired at an average price per share of $85.23.

During the six months ended June 30, 2019, the Company granted to certain employees approximately 2.5 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 2.9 million as of June 30, 2019.

Reclassifications

During the fourth quarter of 2018, the Company's Adjusted presentation for current and prior periods was revised to eliminate the netting of client related expenses, expenses associated with revenue sharing engagements with third parties and provisions for uncollected receivables with their related revenue. The revised presentation reflects the expense and related revenue gross. The Company revised its presentation for these expenses in order to align with the treatment under U.S. GAAP. There was no impact on Adjusted Operating Income, Net Income or Earnings Per Share. Further details of these reclassifications, as well as a revised Adjusted presentation for the quarterly and full year results for 2018, 2017 and 2016 are available on the For Investors section of Evercore's website at www.evercore.com.

Conference Call

Evercore will host a related conference call beginning at 8:00 a.m. Eastern Time, Wednesday, July 24, 2019, 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: 5992418. 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: 5992418. 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, 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, 2018, 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, 2019 and 2018

A-1

Adjusted:

 
 

Adjusted Results (Unaudited)

A-2

 

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

A-4

 

U.S. GAAP Reconciliation to Adjusted Results for the Trailing Twelve Months (Unaudited)

A-5

 

U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Six Months ended June 30, 2019 (Unaudited)

A-6

 

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 Consolidated Results (Unaudited)

A-8

 

Notes to Unaudited Condensed Consolidated Adjusted Financial Data

A-9

 

EVERCORE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 30, 2019 AND 2018

(dollars in thousands, except per share data)

(UNAUDITED)

               
 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2019

 

2018

 

2019

 

2018

               

Revenues

             

Investment Banking:

             

     Advisory Fees

$

443,580

 

$

362,995

 

$

769,424

 

$

741,310

     Underwriting Fees

16,910

 

21,065

 

43,830

 

51,344

     Commissions and Related Fees

48,660

 

51,076

 

90,597

 

94,110

Asset Management and Administration Fees

12,419

 

12,170

 

24,802

 

23,925

Other Revenue, Including Interest and Investments

13,640

 

6,239

 

25,975

 

10,768

Total Revenues

535,209

 

453,545

 

954,628

 

921,457

Interest Expense(1)

4,163

 

5,068

 

8,255

 

9,417

Net Revenues

531,046

 

448,477

 

946,373

 

912,040

               

Expenses

             

Employee Compensation and Benefits

314,323

 

265,591

 

561,955

 

541,085

Occupancy and Equipment Rental

18,062

 

14,478

 

34,279

 

27,882

Professional Fees

20,511

 

20,833

 

39,335

 

36,883

Travel and Related Expenses

19,397

 

17,622

 

37,061

 

33,978

Communications and Information Services

11,481

 

10,360

 

22,627

 

21,044

Depreciation and Amortization

7,666

 

6,746

 

14,704

 

13,394

Execution, Clearing and Custody Fees

3,199

 

1,560

 

6,218

 

4,750

Special Charges

1,029

 

 

2,058

 

1,897

Acquisition and Transition Costs

 

 

108

 

21

Other Operating Expenses

8,544

 

6,505

 

17,384

 

13,775

Total Expenses

404,212

 

343,695

 

735,729

 

694,709

               

Income Before Income from Equity Method Investments and Income Taxes

126,834

 

104,782

 

210,644

 

217,331

Income from Equity Method Investments

2,453

 

2,419

 

4,664

 

4,544

Income Before Income Taxes

129,287

 

107,201

 

215,308

 

221,875

Provision for Income Taxes

32,030

 

25,541

 

39,851

 

30,479

Net Income

97,257

 

81,660

 

175,457

 

191,396

Net Income Attributable to Noncontrolling Interest

15,515

 

12,729

 

26,483

 

26,922

Net Income Attributable to Evercore Inc.

$

81,742

 

$

68,931

 

$

148,974

 

$

164,474

               

Net Income Attributable to Evercore Inc. Common Shareholders

$

81,742

 

$

68,931

 

$

148,974

 

$

164,474

               

Weighted Average Shares of Class A Common Stock Outstanding:

             

Basic

40,546

 

40,889

 

40,522

 

40,653

Diluted

43,376

 

45,299

 

43,766

 

45,377

               

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

             

Basic

$

2.02

 

$

1.69

 

$

3.68

 

$

4.05

Diluted

$

1.88

 

$

1.52

 

$

3.40

 

$

3.62

               

(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 and elsewhere in this release, 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 the Class H LP Interests and Class J LP Units. The amount of expense for the Class 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 H LP Interests have vested and have been exchanged for Class A shares. Accordingly, any 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:
    1. Amortization of Intangible Assets and Other Purchase Accounting-related Amortization.  Amortization of intangible assets and other purchase accounting-related amortization from the acquisition of ISI and certain other acquisitions.
    2. Acquisition and Transition Costs.  Primarily professional fees incurred and costs related to transitioning acquisitions or divestitures.
    3. 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.
    4. 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.
  3. Special Charges.  Expenses during 2019 that are excluded from the Adjusted presentation relate to the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York. Expenses during 2018 that are excluded from the Adjusted presentation relate to separation benefits and costs of terminating certain contracts associated with closing the agency trading platform in the U.K.
  4. 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 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 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.
  5. 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.
  6. 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.

 

 

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, 2019

 

June 30, 2018

 

June 30, 2019

 

June 30, 2018

Net Revenues - U.S. GAAP

$

531,046

   

$

448,477

   

$

946,373

   

$

912,040

 

Income from Equity Method Investments (1)

2,453

   

2,419

   

4,664

   

4,544

 

Interest Expense on Debt (2)

2,304

   

2,300

   

4,568

   

4,561

 

Net Revenues - Adjusted

$

535,803

   

$

453,196

   

$

955,605

   

$

921,145

 
               

Compensation Expense - U.S. GAAP

$

314,323

   

$

265,591

   

$

561,955

   

$

541,085

 

Amortization of LP Units and Certain Other Awards (3)

(3,723)

   

(3,723)

   

(7,795)

   

(7,706)

 

Compensation Expense - Adjusted

$

310,600

   

$

261,868

   

$

554,160

   

$

533,379

 
               

Operating Income - U.S. GAAP

$

126,834

   

$

104,782

   

$

210,644

   

$

217,331

 

Income from Equity Method Investments (1)

2,453

   

2,419

   

4,664

   

4,544

 

Pre-Tax Income - U.S. GAAP

129,287

   

107,201

   

215,308

   

221,875

 

Amortization of LP Units and Certain Other Awards (3)

3,723

   

3,723

   

7,795

   

7,706

 

Special Charges (4)

1,029

   

   

2,058

   

1,897

 

Intangible Asset Amortization / Other Purchase Accounting-related Amortization (5a)

2,157

   

2,157

   

4,314

   

4,314

 

Acquisition and Transition Costs (5b)

   

   

108

   

21

 

Pre-Tax Income - Adjusted

136,196

   

113,081

   

229,583

   

235,813

 

Interest Expense on Debt (2)

2,304

   

2,300

   

4,568

   

4,561

 

Operating Income - Adjusted

$

138,500

   

$

115,381

   

$

234,151

   

$

240,374

 
               

Provision for Income Taxes - U.S. GAAP

$

32,030

   

$

25,541

   

$

39,851

   

$

30,479

 

Income Taxes (6)

2,236

   

2,728

   

4,790

   

5,461

 

Provision for Income Taxes - Adjusted

$

34,266

   

$

28,269

   

$

44,641

   

$

35,940

 
               

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

$

81,742

   

$

68,931

   

$

148,974

   

$

164,474

 

Amortization of LP Units and Certain Other Awards (3)

3,723

   

3,723

   

7,795

   

7,706

 

Special Charges (4)

1,029

   

   

2,058

   

1,897

 

Intangible Asset Amortization / Other Purchase Accounting-related Amortization (5a)

2,157

   

2,157

   

4,314

   

4,314

 

Acquisition and Transition Costs (5b)

   

   

108

   

21

 

Income Taxes (6)

(2,236)

   

(2,728)

   

(4,790)

   

(5,461)

 

Noncontrolling Interest (7)

14,581

   

11,114

   

24,237

   

24,030

 

Net Income Attributable to Evercore Inc. - Adjusted

$

100,996

   

$

83,197

   

$

182,696

   

$

196,981

 
               

Diluted Shares Outstanding - U.S. GAAP

43,376

   

45,299

   

43,766

   

45,377

 

LP Units (8)

5,311

   

5,133

   

5,200

   

5,179

 

Unvested Restricted Stock Units - Event Based (8)

12

   

12

   

12

   

12

 

Diluted Shares Outstanding - Adjusted

48,699

   

50,444

   

48,978

   

50,568

 
               

Key Metrics: (a)

             

Diluted Earnings Per Share - U.S. GAAP

$

1.88

   

$

1.52

   

$

3.40

   

$

3.62

 

Diluted Earnings Per Share - Adjusted

$

2.07

   

$

1.65

   

$

3.73

   

$

3.90

 
               

Compensation Ratio - U.S. GAAP

59.2

%

 

59.2

%

 

59.4

%

 

59.3

%

Compensation Ratio - Adjusted

58.0

%

 

57.8

%

 

58.0

%

 

57.9

%

               

Operating Margin - U.S. GAAP

23.9

%

 

23.4

%

 

22.3

%

 

23.8

%

Operating Margin - Adjusted

25.8

%

 

25.5

%

 

24.5

%

 

26.1

%

               

Effective Tax Rate - U.S. GAAP

24.8

%

 

23.8

%

 

18.5

%

 

13.7

%

Effective Tax Rate - Adjusted

25.2

%

 

25.0

%

 

19.4

%

 

15.2

%

               

(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 RECONCILIATION TO ADJUSTED RESULTS

TRAILING TWELVE MONTHS

(dollars in thousands)

(UNAUDITED)

 

Consolidated

 

Twelve Months Ended

 

June 30, 2019

 

June 30, 2018

Net Revenues - U.S. GAAP

$

2,099,038

   

$

1,858,672

 

Income from Equity Method Investments (1)

9,414

   

9,702

 

Interest Expense on Debt (2)

9,208

   

9,515

 

Adjustment to Tax Receivable Agreement Liability (6)

   

(77,535)

 

Gain on Sale of Institutional Trust and Independent Fiduciary business of ETC (9)

   

(7,808)

 

Foreign Exchange Losses from G5 Transaction (10)

   

16,266

 

Net Revenues - Adjusted

$

2,117,660

   

$

1,808,812

 
       

Compensation Expense - U.S. GAAP

$

1,218,043

   

$

1,061,183

 

Amortization of LP Units / Interests and Certain Other Awards (3)

(15,330)

   

(23,419)

 

Compensation Expense - Adjusted

$

1,202,713

   

$

1,037,764

 
       

Compensation Ratio - U.S. GAAP (a)

58.0

%

 

57.1

%

Compensation Ratio - Adjusted (a)

56.8

%

 

57.4

%

       
 

Investment Banking

 

Twelve Months Ended

 

June 30, 2019

 

June 30, 2018

Net Revenues - U.S. GAAP

$

2,043,722

   

$

1,792,964

 

Income from Equity Method Investments (1)

695

   

610

 

Interest Expense on Debt (2)

9,208

   

9,515

 

Adjustment to Tax Receivable Agreement Liability (6)

   

(77,535)

 

Foreign Exchange Losses from G5 Transaction (10)

   

16,266

 

Net Revenues - Adjusted

$

2,053,625

   

$

1,741,820

 
       

Compensation Expense - U.S. GAAP

$

1,185,488

   

$

1,028,506

 

Amortization of LP Units / Interests and Certain Other Awards (3)

(15,330)

   

(23,419)

 

Compensation Expense - Adjusted

$

1,170,158

   

$

1,005,087

 
       

Compensation Ratio - U.S. GAAP (a)

58.0

%

 

57.4

%

Compensation Ratio - Adjusted (a)

57.0

%

 

57.7

%

       

(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, 2019

(dollars in thousands)

(UNAUDITED)

                       
 

Investment Banking Segment

 

Three Months Ended June 30, 2019

 

Six Months Ended June 30, 2019

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

 

U.S. GAAP
Basis

 

Adjustments

 

Non-GAAP
Adjusted Basis

Net Revenues:

                     

Investment Banking:

                     

     Advisory Fees

$

443,580

   

$

219

 

(1)

$

443,799

   

$

769,424

   

$

474

 

(1)

$

769,898

 

     Underwriting Fees

16,910

   

   

16,910

   

43,830

   

   

43,830

 

     Commissions and Related Fees

48,660

   

   

48,660

   

90,597

   

   

90,597

 

Other Revenue, net

7,236

   

2,304

 

(2)

9,540

   

13,723

   

4,568

 

(2)

18,291

 

Net Revenues

516,386

   

2,523

   

518,909

   

917,574

   

5,042

   

922,616

 
                       

Expenses:

                     

Employee Compensation and Benefits

305,912

   

(3,723)

 

(3)

302,189

   

545,000

   

(7,795)

 

(3)

537,205

 

Non-compensation Costs

85,346

   

(2,157)

 

(5)

83,189

   

164,397

   

(4,314)

 

(5)

160,083

 

Special Charges

1,029

   

(1,029)

 

(4)

   

2,058

   

(2,058)

 

(4)

 

Total Expenses

392,287

   

(6,909)

   

385,378

   

711,455

   

(14,167)

   

697,288

 
                       

Operating Income (a)

$

124,099

   

$

9,432

   

$

133,531

   

$

206,119

   

$

19,209

   

$

225,328

 
                       

Compensation Ratio (b)

59.2

%

     

58.2

%

 

59.4

%

     

58.2

%

Operating Margin (b)

24.0

%

     

25.7

%

 

22.5

%