Evercore Reports Second Quarter 2019 Results; Quarterly Dividend Of $0.58 Per Share
Second Quarter 2019 Results |
2019 Year to Date Results |
||||||||||||||||||
U.S. GAAP |
Adjusted |
U.S. GAAP |
Adjusted |
||||||||||||||||
vs. Q2 2018 |
vs. Q2 2018 |
vs. YTD 2018 |
vs. YTD 2018 |
||||||||||||||||
Net Revenues ($ 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 |
• |
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 |
||
LEADERSHIP COMMENTARY
"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
"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
"The core fundamentals underpinning our business remain favorable. And this continues to manifest itself in client activity and strong backlogs," said
Selected Financial Data - U.S. GAAP Results:
The following is a discussion of
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
Compensation Ratio
For the three months ended
Operating Income
For the three months ended
Effective Tax Rate
For the three months ended
Net Income and Earnings Per Share
For the three months ended
For the six months ended
Selected Financial Data - Adjusted Results:
The following is a discussion of
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
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
Adjusted Operating Income
For the three months ended
Adjusted Effective Tax Rate
For the three months ended
Adjusted Net Income and Earnings Per Share
For the three months ended
For the six months ended
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
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
Further details of these adjustments, as well as an explanation of similar amounts for the three and six months ended
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
Business Line Reporting - Discussion of U.S. GAAP Results
The following is a discussion of
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
During the six months ended
Other Revenue, net, for the three and six months ended June 30, 2019, increased versus the three and six months ended
Expenses
Compensation costs were
Non-compensation Costs for the three months ended
Special Charges for the three and six months ended
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
Asset Management and Administration Fees of
Expenses
Investment Management's expenses for the three months ended
Business Line Reporting - Discussion of Adjusted Results
The following is a discussion of
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
During the six months ended
Other Revenue, net, for the three and six months ended June 30, 2019 increased versus the three and six months ended
Adjusted Expenses
Adjusted compensation costs were
Adjusted Non-compensation Costs for the three months ended
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
Equity in Earnings of Affiliates of
Adjusted Asset Management and Administration Fees of
Equity in Earnings of Affiliates of
Adjusted Expenses
Investment Management's Adjusted expenses for the three months ended
Balance Sheet
The Company continues to maintain a strong balance sheet, holding cash, cash equivalents and marketable securities of
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
Capital Transactions
On July 23, 2019, the Board of Directors of
During the three months ended
During the six months ended
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
Conference Call
About
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",
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,
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
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
- 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. - 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:
- 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.
- Acquisition and Transition Costs. Primarily professional fees incurred and costs related to transitioning acquisitions or divestitures.
- Gain on Sale of
Institutional Trust and Independent Fiduciary business of ETC. The gain resulting from the sale of theInstitutional Trust and Independent Fiduciary business of ETC in the fourth quarter of 2017. - 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.
- 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 theU.K. - Income Taxes.
Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and aPublic 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 onDecember 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. - 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.
- 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 |
Adjustments |
Non-GAAP |
U.S. GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
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 |
% |
24.4 |
% |
|||||||||||||||
Investment Management Segment |
|||||||||||||||||||||||
Three Months Ended June 30, 2019 |
Six Months Ended June 30, 2019 |
||||||||||||||||||||||
U.S. GAAP |
Adjustments |
Non-GAAP |
U.S. GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
Net Revenues: |
|||||||||||||||||||||||
Asset Management and Administration Fees |
$ |
12,419 |
$ |
2,234 |
(1) |
$ |
14,653 |
$ |
24,802 |
$ |
4,190 |
(1) |
$ |
28,992 |
|||||||||
Other Revenue, net |
2,241 |
— |
2,241 |
3,997 |
— |
3,997 |
|||||||||||||||||
Net Revenues |
14,660 |
2,234 |
16,894 |
28,799 |
4,190 |
32,989 |
|||||||||||||||||
Expenses: |
|||||||||||||||||||||||
Employee Compensation and Benefits |
8,411 |
— |
8,411 |
16,955 |
— |
16,955 |
|||||||||||||||||
Non-compensation Costs |
3,514 |
— |
3,514 |
7,319 |
(108) |
(5) |
7,211 |
||||||||||||||||
Total Expenses |
11,925 |
— |
11,925 |
24,274 |
(108) |
24,166 |
|||||||||||||||||
Operating Income (a) |
$ |
2,735 |
$ |
2,234 |
$ |
4,969 |
$ |
4,525 |
$ |
4,298 |
$ |
8,823 |
|||||||||||
Compensation Ratio (b) |
57.4 |
% |
49.8 |
% |
58.9 |
% |
51.4 |
% |
|||||||||||||||
Operating Margin (b) |
18.7 |
% |
29.4 |
% |
15.7 |
% |
26.7 |
% |
|||||||||||||||
(a) Operating Income for U.S. GAAP excludes Income (Loss) from Equity Method Investments. |
|||||||||||||||||||||||
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above. |
EVERCORE INC. |
|||||||||||||||||||||||
U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS |
|||||||||||||||||||||||
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2018 |
|||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||
(UNAUDITED) |
|||||||||||||||||||||||
Investment Banking Segment |
|||||||||||||||||||||||
Three Months Ended June 30, 2018 |
Six Months Ended June 30, 2018 |
||||||||||||||||||||||
U.S. GAAP |
Adjustments |
Non-GAAP |
U.S. GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
Net Revenues: |
|||||||||||||||||||||||
Investment Banking: |
|||||||||||||||||||||||
Advisory Fees |
$ |
362,995 |
$ |
297 |
(1) |
$ |
363,292 |
$ |
741,310 |
$ |
297 |
(1) |
$ |
741,607 |
|||||||||
Underwriting Fees |
21,065 |
— |
21,065 |
51,344 |
— |
51,344 |
|||||||||||||||||
Commissions and Related Fees |
51,076 |
— |
51,076 |
94,110 |
— |
94,110 |
|||||||||||||||||
Other Revenue, net |
539 |
2,300 |
(2) |
2,839 |
(889) |
4,561 |
(2) |
3,672 |
|||||||||||||||
Net Revenues |
435,675 |
2,597 |
438,272 |
885,875 |
4,858 |
890,733 |
|||||||||||||||||
Expenses: |
|||||||||||||||||||||||
Employee Compensation and Benefits |
258,142 |
(3,723) |
(3) |
254,419 |
525,681 |
(7,706) |
(3) |
517,975 |
|||||||||||||||
Non-compensation Costs |
74,875 |
(2,157) |
(5) |
72,718 |
145,159 |
(4,314) |
(5) |
140,845 |
|||||||||||||||
Special Charges |
— |
— |
— |
1,897 |
(1,897) |
(4) |
— |
||||||||||||||||
Total Expenses |
333,017 |
(5,880) |
327,137 |
672,737 |
(13,917) |
658,820 |
|||||||||||||||||
Operating Income (a) |
$ |
102,658 |
$ |
8,477 |
$ |
111,135 |
$ |
213,138 |
$ |
18,775 |
$ |
231,913 |
|||||||||||
Compensation Ratio (b) |
59.3 |
% |
58.1 |
% |
59.3 |
% |
58.2 |
% |
|||||||||||||||
Operating Margin (b) |
23.6 |
% |
25.4 |
% |
24.1 |
% |
26.0 |
% |
|||||||||||||||
Investment Management Segment |
|||||||||||||||||||||||
Three Months Ended June 30, 2018 |
Six Months Ended June 30, 2018 |
||||||||||||||||||||||
U.S. GAAP |
Adjustments |
Non-GAAP |
U.S. GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
Net Revenues: |
|||||||||||||||||||||||
Asset Management and Administration Fees |
$ |
12,170 |
$ |
2,122 |
(1) |
$ |
14,292 |
$ |
23,925 |
$ |
4,247 |
(1) |
$ |
28,172 |
|||||||||
Other Revenue, net |
632 |
— |
632 |
2,240 |
— |
2,240 |
|||||||||||||||||
Net Revenues |
12,802 |
2,122 |
14,924 |
26,165 |
4,247 |
30,412 |
|||||||||||||||||
Expenses: |
|||||||||||||||||||||||
Employee Compensation and Benefits |
7,449 |
— |
7,449 |
15,404 |
— |
15,404 |
|||||||||||||||||
Non-compensation Costs |
3,229 |
— |
3,229 |
6,568 |
(21) |
(5) |
6,547 |
||||||||||||||||
Total Expenses |
10,678 |
— |
10,678 |
21,972 |
(21) |
21,951 |
|||||||||||||||||
Operating Income (a) |
$ |
2,124 |
$ |
2,122 |
$ |
4,246 |
$ |
4,193 |
$ |
4,268 |
$ |
8,461 |
|||||||||||
Compensation Ratio (b) |
58.2 |
% |
49.9 |
% |
58.9 |
% |
50.7 |
% |
|||||||||||||||
Operating Margin (b) |
16.6 |
% |
28.5 |
% |
16.0 |
% |
27.8 |
% |
|||||||||||||||
(a) Operating Income for U.S. GAAP excludes Income (Loss) from Equity Method Investments. |
|||||||||||||||||||||||
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above. |
EVERCORE INC. |
|||||||||||||||
U.S. GAAP SEGMENT RECONCILIATION TO CONSOLIDATED RESULTS |
|||||||||||||||
(dollars in thousands) |
|||||||||||||||
(UNAUDITED) |
|||||||||||||||
U.S. GAAP |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
June 30, 2019 |
June 30, 2018 |
June 30, 2019 |
June 30, 2018 |
||||||||||||
Investment Banking |
|||||||||||||||
Net 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 |
|||||||||||
Other Revenue, net |
7,236 |
539 |
13,723 |
(889) |
|||||||||||
Net Revenues |
516,386 |
435,675 |
917,574 |
885,875 |
|||||||||||
Expenses: |
|||||||||||||||
Employee Compensation and Benefits |
305,912 |
258,142 |
545,000 |
525,681 |
|||||||||||
Non-compensation Costs |
85,346 |
74,875 |
164,397 |
145,159 |
|||||||||||
Special Charges |
1,029 |
— |
2,058 |
1,897 |
|||||||||||
Total Expenses |
392,287 |
333,017 |
711,455 |
672,737 |
|||||||||||
Operating Income (a) |
$ |
124,099 |
$ |
102,658 |
$ |
206,119 |
$ |
213,138 |
|||||||
Investment Management |
|||||||||||||||
Net Revenues: |
|||||||||||||||
Asset Management and Administration Fees |
$ |
12,419 |
$ |
12,170 |
$ |
24,802 |
$ |
23,925 |
|||||||
Other Revenue, net |
2,241 |
632 |
3,997 |
2,240 |
|||||||||||
Net Revenues |
14,660 |
12,802 |
28,799 |
26,165 |
|||||||||||
Expenses: |
|||||||||||||||
Employee Compensation and Benefits |
8,411 |
7,449 |
16,955 |
15,404 |
|||||||||||
Non-compensation Costs |
3,514 |
3,229 |
7,319 |
6,568 |
|||||||||||
Total Expenses |
11,925 |
10,678 |
24,274 |
21,972 |
|||||||||||
Operating Income (a) |
$ |
2,735 |
$ |
2,124 |
$ |
4,525 |
$ |
4,193 |
|||||||
Total |
|||||||||||||||
Net 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, net |
9,477 |
1,171 |
17,720 |
1,351 |
|||||||||||
Net Revenues |
531,046 |
448,477 |
946,373 |
912,040 |
|||||||||||
Expenses: |
|||||||||||||||
Employee Compensation and Benefits |
314,323 |
265,591 |
561,955 |
541,085 |
|||||||||||
Non-compensation Costs |
88,860 |
78,104 |
171,716 |
151,727 |
|||||||||||
Special Charges |
1,029 |
— |
2,058 |
1,897 |
|||||||||||
Total Expenses |
404,212 |
343,695 |
735,729 |
694,709 |
|||||||||||
Operating Income (a) |
$ |
126,834 |
$ |
104,782 |
$ |
210,644 |
$ |
217,331 |
|||||||
(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.
- Income (Loss) from Equity Method Investments has been reclassified to Revenue in the Adjusted presentation.
- Interest Expense on Debt is excluded from Net Revenues and presented below Operating Income in the Adjusted results and is included in Interest Expense on a U.S. GAAP basis.
- Expenses incurred from the assumed vesting of Class E LP Units, Class H LP Interests and Class J LP Units issued in conjunction with the acquisition of ISI are excluded from the Adjusted presentation.
- 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 theU.K. - Non-compensation Costs on an Adjusted basis reflect the following adjustments:
Three Months Ended June 30, 2019 |
||||||||||
U.S. GAAP |
Adjustments |
Adjusted |
||||||||
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
18,062 |
$ |
— |
$ |
18,062 |
||||
Professional Fees |
20,511 |
— |
20,511 |
|||||||
Travel and Related Expenses |
19,397 |
— |
19,397 |
|||||||
Communications and Information Services |
11,481 |
— |
11,481 |
|||||||
Depreciation and Amortization |
7,666 |
(2,157) |
(5a) |
5,509 |
||||||
Execution, Clearing and Custody Fees |
3,199 |
— |
3,199 |
|||||||
Other Operating Expenses |
8,544 |
— |
8,544 |
|||||||
Total Non-compensation Costs |
$ |
88,860 |
$ |
(2,157) |
$ |
86,703 |
||||
Three Months Ended June 30, 2018 |
||||||||||
U.S. GAAP |
Adjustments |
Adjusted |
||||||||
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
14,478 |
$ |
— |
$ |
14,478 |
||||
Professional Fees |
20,833 |
— |
20,833 |
|||||||
Travel and Related Expenses |
17,622 |
— |
17,622 |
|||||||
Communications and Information Services |
10,360 |
— |
10,360 |
|||||||
Depreciation and Amortization |
6,746 |
(2,157) |
(5a) |
4,589 |
||||||
Execution, Clearing and Custody Fees |
1,560 |
— |
1,560 |
|||||||
Other Operating Expenses |
6,505 |
— |
6,505 |
|||||||
Total Non-compensation Costs |
$ |
78,104 |
$ |
(2,157) |
$ |
75,947 |
||||
Six Months Ended June 30, 2019 |
||||||||||
U.S. GAAP |
Adjustments |
Adjusted |
||||||||
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
34,279 |
$ |
— |
$ |
34,279 |
||||
Professional Fees |
39,335 |
— |
39,335 |
|||||||
Travel and Related Expenses |
37,061 |
— |
37,061 |
|||||||
Communications and Information Services |
22,627 |
— |
22,627 |
|||||||
Depreciation and Amortization |
14,704 |
(4,314) |
(5a) |
10,390 |
||||||
Execution, Clearing and Custody Fees |
6,218 |
— |
6,218 |
|||||||
Acquisition and Transition Costs |
108 |
(108) |
(5b) |
— |
||||||
Other Operating Expenses |
17,384 |
— |
17,384 |
|||||||
Total Non-compensation Costs |
$ |
171,716 |
$ |
(4,422) |
$ |
167,294 |
||||
Six Months Ended June 30, 2018 |
||||||||||
U.S. GAAP |
Adjustments |
Adjusted |
||||||||
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
27,882 |
$ |
— |
$ |
27,882 |
||||
Professional Fees |
36,883 |
— |
36,883 |
|||||||
Travel and Related Expenses |
33,978 |
— |
33,978 |
|||||||
Communications and Information Services |
21,044 |
— |
21,044 |
|||||||
Depreciation and Amortization |
13,394 |
(4,314) |
(5a) |
9,080 |
||||||
Execution, Clearing and Custody Fees |
4,750 |
— |
4,750 |
|||||||
Acquisition and Transition Costs |
21 |
(21) |
(5b) |
— |
||||||
Other Operating Expenses |
13,775 |
— |
13,775 |
|||||||
Total Non-compensation Costs |
$ |
151,727 |
$ |
(4,335) |
$ |
147,392 |
(5a) The exclusion from the Adjusted presentation of expenses associated with amortization of intangible assets and other purchase accounting-related amortization from the acquisition of ISI and certain other acquisitions.
(5b) Primarily the exclusion from the Adjusted presentation of professional fees incurred and costs related to transitioning acquisitions or divestitures.
(6)
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
(7) Reflects an adjustment to eliminate noncontrolling interest related to all
(8) Assumes the vesting, and exchange into Class A shares, of certain
(9) The gain resulting from the sale of the
(10) Release of cumulative foreign exchange losses resulting from the restructuring of our equity method investment in G5 in the fourth quarter of 2017 are excluded from the Adjusted presentation.
View original content to download multimedia:http://www.prnewswire.com/news-releases/evercore-reports-second-quarter-2019-results-quarterly-dividend-of-0-58-per-share-300889951.html
SOURCE