Skip to main content

Evercore Reports Full Year 2019 Results; Quarterly Dividend of $0.58 Per Share

Evercore Inc. (NYSE: EVR):

Fourth Quarter 2019 Results

2019 Full Year Results

U.S. GAAP

Adjusted

U.S. GAAP

Adjusted

vs.

Q4 2018

vs.

Q4 2018

vs.

2018

vs.

2018

Net Revenues ($ millions)

$

660.1

(14%)

$

668.5

(14%)

$

2,008.7

(3%)

$

2,032.6

(2%)

Operating Income ($ millions)

$

156.7

(37%)

$

179.5

(32%)

$

437.7

(19%)

$

498.5

(16%)

Net Income Attributable to Evercore Inc. ($ millions)

$

105.2

(36%)

$

130.1

(33%)

$

297.4

(21%)

$

373.3

(18%)

Diluted Earnings Per Share

$

2.48

(32%)

$

2.72

(31%)

$

6.89

(17%)

$

7.70

(15%)

Operating Margin

23.7

%

(869) bps

26.9

%

(710) bps

21.8

%

(446) bps

24.5

%

(384) bps

Business and Financial

Highlights

Net Revenues exceeded $2 billion; project sustaining #4 position in Advisory market share among all firms

Underwriting Revenue of $89.7 million was up 25% to a record level

#1 league table ranking among independents, advising on four of five largest M&A transactions globally

AUM from Wealth Management exceeded $9 billion

Full year U.S. GAAP and Adjusted Operating Margin of 21.8% and 24.5%, respectively

Implemented realignment strategy for growth opportunities in 2020 and beyond

Talent

Promoted seven Advisory Managing Directors to Senior Managing Director in January 2020, strengthening our coverage of Technology, Financial Sponsors and FIG and our capabilities in Restructuring and Capital Advisory; promoted two Evercore ISI Managing Directors to Senior Managing Director

Joe Todd joined as a Senior Managing Director in Advisory, enhancing our advisory capabilities on complex and large cap corporate realignments

Governance

Appointed Pamela G. Carlton to Board of Directors in October

Capital Return

Quarterly dividend of $0.58 per share

Returned $391.6 million to shareholders in 2019 through dividends and repurchases of 3.4 million shares at an average price of $83.28

Reduced share count for the 4th consecutive year

Evercore Inc. (NYSE: EVR) today announced its results for the full year ended December 31, 2019.

LEADERSHIP COMMENTARY

Ralph Schlosstein, President and Chief Executive Officer

"2019 will be recognized as a strategically significant year for Evercore. We added more senior talent to our team than at any time in our history, positioning the Firm strongly in key markets and providing the foundation for future growth. We served clients with distinction, leading the M&A league tables for independent firms by a wide margin, retaining our top ranking in equity research among independent firms and delivering strong investment returns in wealth management. Net revenues exceeded $2 billion for the second consecutive year. We grew underwriting revenue by 25% and we project that we sustained our #4 position in Advisory market share among all firms. As we enter 2020, dialogues with clients remain very active and our backlogs remain strong," said Ralph Schlosstein, President and Chief Executive Officer.

"Our significant investment in talent and delayed closings of transactions originally planned for 2019 curtailed compensation leverage, which we generally have realized in previous fourth quarters. This, and the elevated level of operating costs driven by our investments, resulted in Adjusted operating margins modestly below 25% for the first time in four years. We remain focused on continuing the strong growth trajectory that we have achieved over the past decade and have implemented a realignment strategy in early 2020 to position the Firm to best capitalize on future growth opportunities. We will continue to manage our non-compensation expenses aggressively as well, as it is our objective to achieve Adjusted operating margins of 25% or greater in markets like these."

John S. Weinberg, Executive Chairman

"Our clients are challenged by many forces, including technological disruption, shifting trade relationships and geopolitical tensions. We continue to work hard to apply our business model of broad sector and market coverage with highly valued and diverse capabilities to help our clients address these issues," said John S. Weinberg, Executive Chairman.

Roger C. Altman, Founder and Senior Chairman

"We are proud of the nine skilled professionals who were just promoted to Senior Managing Director. Overall, the Firm’s personnel have never been stronger. And, this augurs well for our future," said Roger C. 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

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%
Change

(dollars in thousands, except per share data)

Net Revenues

$

660,127

$

771,406

(14

%)

$

2,008,698

$

2,064,705

(3

%)

Operating Income(1)

$

156,723

$

250,206

(37

%)

$

437,711

$

542,077

(19

%)

Net Income Attributable to Evercore Inc.

$

105,184

$

163,305

(36

%)

$

297,436

$

377,240

(21

%)

Diluted Earnings Per Share

$

2.48

$

3.67

(32

%)

$

6.89

$

8.33

(17

%)

Compensation Ratio

60.2

%

55.8

%

59.8

%

58.0

%

Operating Margin

23.7

%

32.4

%

21.8

%

26.3

%

Effective Tax Rate

21.7

%

23.9

%

21.2

%

19.7

%

(1)

Operating Income for the three and twelve months ended December 31, 2019 includes Special Charges of $4.1 million and $7.2 million, respectively, recognized in the Investment Banking segment, and $2.9 million for the three and twelve months ended December 31, 2019, recognized in the Investment Management segment. Operating Income for the three and twelve months ended December 31, 2018 includes Special Charges of $1.1 million and $5.0 million, respectively, recognized in the Investment Banking segment. See "Special Charges" below and page 8 for further information.

Net Revenues

For the three months ended December 31, 2019, Net Revenues of $660.1 million decreased 14% versus the three months ended December 31, 2018, primarily driven by a decrease in Advisory Fees. For the twelve months ended December 31, 2019, Net Revenues of $2.009 billion decreased 3% versus the twelve months ended December 31, 2018, primarily driven by a decrease in Advisory Fees. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

Compensation Ratio

For the three months ended December 31, 2019, the compensation ratio was 60.2% versus 55.8% for the three months ended December 31, 2018. Including separation and transition benefits expense of $2.9 million which is presented within Special Charges, the compensation ratio for the three months ended December 31, 2019 was 60.6%. See "Special Charges" below for further information. For the twelve months ended December 31, 2019, the compensation ratio was 59.8% versus 58.0% for the twelve months ended December 31, 2018. Including separation and transition benefits expense of $2.9 million which is presented within Special Charges, the compensation ratio for the twelve months ended December 31, 2019 was 59.9%. See "Special Charges" below for further information. The compensation ratio for the three and twelve months ended December 31, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation, including that associated with recruiting senior talent in prior years. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

Special Charges

Special Charges for the three and twelve months ended December 31, 2019 reflect the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York of $1.3 million and $4.4 million, respectively, as well as the impairment of goodwill in the Institutional Asset Management reporting unit of $2.9 million.

Further, in the first quarter of 2020, the Company completed a review of its operations focused on markets, sectors and people which delivered lower levels of productivity in an effort to attain greater flexibility of operations and better position itself for future growth.

This review, which began in the fourth quarter of 2019, will generate reductions of approximately 6% of our headcount. In conjunction with the employment reductions, the Company is expected to incur costs of approximately $38 million, $2.9 million of which has been recorded as a Special Charge in 2019 and are excluded from our Adjusted results. The Company believes these actions will best position it to continue to grow and to capitalize on the significant opportunities in the future, to provide clients with the highest quality of independent advice and to deliver value to our shareholders.

We are also reviewing other opportunities to restructure operations in certain smaller markets. These opportunities could result in further charges in 2020 if pursued to completion.

The Company's estimates are based on a number of assumptions. Actual results may differ materially and additional charges not currently expected may be incurred in connection with, or as a result of, these employment reductions.

Special Charges for the three months ended December 31, 2018 primarily 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 twelve months ended December 31, 2018 reflect separation benefits and costs of terminating certain contracts associated with closing the agency trading platform in the U.K. and separation benefits and related charges associated with the Company's businesses in Mexico, as well as the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York.

Operating Income

For the three months ended December 31, 2019, Operating Income of $156.7 million decreased 37% versus the three months ended December 31, 2018, primarily driven by a decrease in Advisory Fees and an increase in non-compensation costs and Special Charges. For the twelve months ended December 31, 2019, Operating Income of $437.7 million decreased 19% versus the twelve months ended December 31, 2018, primarily driven by a decrease in Advisory Fees and an increase in non-compensation costs and Special Charges. See the Business Line Reporting - Discussion of U.S. GAAP Results below for further information.

Effective Tax Rate

For the three months ended December 31, 2019, the effective tax rate was 21.7% versus 23.9% for the three months ended December 31, 2018. For the twelve months ended December 31, 2019, the effective tax rate was 21.2% versus 19.7% for the twelve months ended December 31, 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 December 31, 2019, Net Income Attributable to Evercore Inc. and Earnings Per Share of $105.2 million and $2.48, respectively, decreased 36% and 32%, respectively, versus the three months ended December 31, 2018, principally driven by a decrease in Advisory Fees and an increase in non-compensation costs and Special Charges.

For the twelve months ended December 31, 2019, Net Income Attributable to Evercore Inc. and Earnings Per Share of $297.4 million and $6.89, respectively, decreased 21% and 17%, respectively, versus the twelve months ended December 31, 2018, principally driven by a decrease in Advisory Fees, an increase in non-compensation costs and Special Charges 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 8 and A-2 to A-10 for further information and reconciliations of these non-GAAP metrics to our U.S. GAAP results.

Adjusted

Three Months Ended

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%
Change

(dollars in thousands, except per share data)

Net Revenues

$

668,460

$

776,198

(14

%)

$

2,032,611

$

2,083,200

(2

%)

Operating Income

$

179,529

$

263,559

(32

%)

$

498,489

$

590,959

(16

%)

Net Income Attributable to Evercore Inc.

$

130,131

$

194,208

(33

%)

$

373,300

$

453,957

(18

%)

Diluted Earnings Per Share

$

2.72

$

3.93

(31

%)

$

7.70

$

9.01

(15

%)

Compensation Ratio

58.6

%

55.0

%

58.2

%

56.7

%

Operating Margin

26.9

%

34.0

%

24.5

%

28.4

%

Effective Tax Rate

25.1

%

24.7

%

22.4

%

20.8

%

Adjusted Net Revenues

For the three months ended December 31, 2019, Adjusted Net Revenues of $668.5 million decreased 14% versus the three months ended December 31, 2018, primarily driven by a decrease in Advisory Fees. For the twelve months ended December 31, 2019, Adjusted Net Revenues of $2.033 billion decreased 2% versus the twelve months ended December 31, 2018, primarily driven by a decrease in Advisory Fees. See the Business Line Reporting - Discussion of Adjusted Results below for further information.

Adjusted Compensation Ratio

For the three months ended December 31, 2019, the Adjusted compensation ratio was 58.6% versus 55.0% for the three months ended December 31, 2018. For the twelve months ended December 31, 2019, the Adjusted compensation ratio was 58.2% versus 56.7% for the twelve months ended December 31, 2018. The Adjusted compensation ratio for the three and twelve months ended December 31, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation, including that 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 December 31, 2019, Adjusted Operating Income of $179.5 million decreased 32% compared to the three months ended December 31, 2018, primarily driven by a decrease in Advisory Fees and an increase in non-compensation costs. For the twelve months ended December 31, 2019, Adjusted Operating Income of $498.5 million decreased 16% versus the twelve months ended December 31, 2018, primarily driven by a decrease in Advisory Fees and an increase in 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 December 31, 2019, the Adjusted effective tax rate was 25.1% versus 24.7% for the three months ended December 31, 2018. For the twelve months ended December 31, 2019, the Adjusted effective tax rate was 22.4% versus 20.8% for the twelve months ended December 31, 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 December 31, 2019, Adjusted Net Income Attributable to Evercore Inc. and Adjusted Earnings Per Share of $130.1 million and $2.72, respectively, decreased 33% and 31%, versus the three months ended December 31, 2018, principally driven by a decrease in Advisory Fees, an increase in non-compensation costs and by a higher effective tax rate.

For the twelve months ended December 31, 2019, Adjusted Net Income Attributable to Evercore Inc. and Adjusted Earnings Per Share of $373.3 million and $7.70, respectively, decreased 18% and 15%, respectively, versus the twelve months ended December 31, 2018, principally driven by a decrease in Advisory Fees, an increase in non-compensation costs and by a higher effective tax rate.

Adjusted Operating Expenses

Adjusted Operating Expenses exclude adjustments relating to Special Charges, as described in more detail on pages 3 and 4.

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 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 twelve months ended December 31, 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, the impairment of goodwill in the Institutional Asset Management reporting unit and separation and transition benefits for certain employees terminated as a result of the Company's review of its operations.

Evercore's Adjusted Diluted Shares Outstanding for the three and twelve months ended December 31, 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 twelve months ended December 31, 2018 are included in Annex I, pages A-2 to A-10.

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

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%
Change

(dollars in thousands)

Net Revenues:

Investment Banking:

Advisory Fees

$

563,276

$

696,214

(19

%)

$

1,653,585

$

1,743,473

(5

%)

Underwriting Fees

28,253

8,907

217

%

89,681

71,691

25

%

Commissions and Related Fees

52,089

60,568

(14

%)

189,506

200,015

(5

%)

Other Revenue, net

2,591

(6,375

)

NM

19,023

(3,156

)

NM

Net Revenues

646,209

759,314

(15

%)

1,951,795

2,012,023

(3

%)

Expenses:

Employee Compensation and Benefits

388,717

423,017

(8

%)

1,166,795

1,166,169

%

Non-compensation Costs

95,194

86,068

11

%

345,098

307,486

12

%

Special Charges

4,115

1,148

258

%

7,202

5,012

44

%

Total Expenses

488,026

510,233

(4

%)

1,519,095

1,478,667

3

%

Operating Income

$

158,183

$

249,081

(36

%)

$

432,700

$

533,356

(19

%)

Compensation Ratio

60.2

%

55.7

%

59.8

%

58.0

%

Non-compensation Ratio

14.7

%

11.3

%

17.7

%

15.3

%

Operating Margin

24.5

%

32.8

%

22.2

%

26.5

%

Total Number of Fees from Advisory Client Transactions(1)

281

309

(9

%)

661

663

%

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

105

135

(22

%)

328

345

(5

%)

(1) Includes Advisory and Underwriting Transactions.

Revenues

During the three months ended December 31, 2019, fees from Advisory services decreased 19% versus the three months ended December 31, 2018, reflecting a decrease in the number of total and large Advisory fees earned. Underwriting Fees of $28.3 million for the three months ended December 31, 2019 increased 217% versus the three months ended December 31, 2018. We participated in 12 underwriting transactions during the three months ended December 31, 2019 (vs. 7 in Q4 2018); 12 as a bookrunner (vs. 4 in Q4 2018). Commissions and Related Fees for the three months ended December 31, 2019 decreased 14% versus the three months ended December 31, 2018.

During the twelve months ended December 31, 2019, fees from Advisory services decreased 5% versus the twelve months ended December 31, 2018, reflecting a decrease in the number of total and large Advisory fees earned. Underwriting Fees of $89.7 million for the twelve months ended December 31, 2019 increased 25% versus the twelve months ended December 31, 2018. We participated in 71 underwriting transactions during the twelve months ended December 31, 2019 (vs. 50 in 2018); 53 as a bookrunner (vs. 35 in 2018). Commissions and Related Fees for the twelve months ended December 31, 2019 decreased 5% from the twelve months ended December 31, 2018.

Other Revenue, net, for the three and twelve months ended December 31, 2019, increased versus the three and twelve months ended December 31, 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 $388.7 million for the three months ended December 31, 2019, a decrease of 8% from the fourth quarter of last year. The compensation ratio was 60.2% for the three months ended December 31, 2019, compared to 55.7% for the three months ended December 31, 2018. Including separation and transition benefits expense of $2.8 million which is presented within Special Charges, the compensation ratio for the three months ended December 31, 2019 was 60.6%. See page 4 for further information. Compensation costs were $1.167 billion for the twelve months ended December 31, 2019, flat compared to the twelve months ended December 31, 2018. The compensation ratio was 59.8% for the twelve months ended December 31, 2019, compared to 58.0% for the twelve months ended December 31, 2018. Including separation and transition benefits expense of $2.8 million which is presented within Special Charges, the compensation ratio for the twelve months ended December 31, 2019 was 59.9%. See page 4 for further information. The compensation ratio for the three and twelve months ended December 31, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation, including that associated with recruiting senior talent in prior years.

Non-compensation Costs for the three months ended December 31, 2019 were $95.2 million, an increase of 11% compared to the fourth quarter of last year. 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, and increased costs related to technology initiatives, as well as increased bad debt expense. Non-compensation Costs for the three months ended December 31, 2019 also include acquisition and transition costs of $0.5 million. The ratio of Non-compensation Costs to Net Revenues for the three months ended December 31, 2019 of 14.7% increased from 11.3% for the fourth quarter of last year, primarily driven by lower revenue in 2019. Non-compensation Costs for the twelve months ended December 31, 2019 were $345.1 million, reflecting an increase of 12% from the twelve months ended December 31, 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, and increased costs related to technology initiatives, as well as increased bad debt expense. 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. Non-compensation Costs for the twelve months ended December 31, 2019 also include acquisition and transition costs of $0.7 million. The ratio of Non-compensation Costs to Net Revenues for the twelve months ended December 31, 2019 of 17.7% increased from 15.3% for the twelve months ended December 31, 2018, primarily driven by higher occupancy costs and bad debt expense and lower revenue in 2019.

Special Charges for the three and twelve months ended December 31, 2019 reflect the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York of $1.3 million and $4.4 million, respectively, as well as $2.8 million for separation and transition benefits. See pages 3 and 4 for further information. Special Charges for the three months ended December 31, 2018 primarily 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 twelve months ended December 31, 2018 reflect separation benefits and costs of terminating certain contracts associated with closing the agency trading platform in the U.K. and separation benefits and related charges associated with the Company's businesses in Mexico, as well as the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York.

Investment Management

U.S. GAAP

Three Months Ended

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%

Change

(dollars in thousands)

Net Revenues:

Asset Management and Administration Fees

$

13,159

$

11,643

13

%

$

50,611

$

48,246

5

%

Other Revenue, net

759

449

69

%

6,292

4,436

42

%

Net Revenues

13,918

12,092

15

%

56,903

52,682

8

%

Expenses:

Employee Compensation and Benefits

8,603

7,619

13

%

34,182

31,004

10

%

Non-compensation costs

3,836

3,348

15

%

14,771

12,957

14

%

Special Charges

2,939

NM

2,939

NM

Total Expenses

15,378

10,967

40

%

51,892

43,961

18

%

Operating Income (Loss)

$

(1,460

)

$

1,125

NM

$

5,011

$

8,721

(43

%)

Compensation Ratio

61.8

%

63.0

%

60.1

%

58.9

%

Non-compensation Ratio

27.6

%

27.7

%

26.0

%

24.6

%

Operating Margin

(10.5

%)

9.3

%

8.8

%

16.6

%

Assets Under Management (in millions)(1)(2)

$

10,692

$

9,135

17

%

$

10,692

$

9,135

17

%

(1)

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

(2)

Assets Under Management includes Evercore assets which are managed by Evercore Wealth Management of $319.8 million and $172.2 million as of December 31, 2019 and 2018, respectively.

Revenues

U.S. GAAP

Three Months Ended

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%
Change

(dollars in thousands)

Asset Management and Administration Fees:

Wealth Management

$

12,675

$

11,049

15

%

$

48,083

$

44,875

7

%

Institutional Asset Management

484

594

(19

%)

2,528

3,371

(25

%)

Total Asset Management and Administration Fees

$

13,159

$

11,643

13

%

$

50,611

$

48,246

5

%

Asset Management and Administration Fees of $13.2 million for the three months ended December 31, 2019 increased 13% compared to the fourth quarter of last year. Fees from Wealth Management clients increased 15%, as associated AUM increased 20%.

Asset Management and Administration Fees of $50.6 million for the twelve months ended December 31, 2019 increased 5% compared to the twelve months ended December 31, 2018. Fees from Wealth Management clients increased 7%, as associated AUM increased 20%.

Expenses

Investment Management's expenses for the three months ended December 31, 2019 were $15.4 million, an increase of 40% compared to the fourth quarter of last year, due to an increase in both compensation and non-compensation costs and in Special Charges. Investment Management's expenses for the twelve months ended December 31, 2019 were $51.9 million, an increase of 18% compared to the twelve months ended December 31, 2018, due to an increase in both compensation and non-compensation costs and in Special Charges. Non-compensation Costs for the twelve months ended December 31, 2019 include acquisition and transition costs of $0.3 million.

Special Charges for the three and twelve months ended December 31, 2019 reflect the impairment of goodwill in the Institutional Asset Management reporting unit of $2.9 million, as well as $0.02 million for separation and transition benefits. See pages 3 and 4 for further information.

Business Line Reporting - Discussion of Adjusted Results

The following is a discussion of Evercore's segment results on an Adjusted basis. See pages 8 and A-2 to A-10 for further information and reconciliations of these metrics to our U.S. GAAP results.

Investment Banking

Adjusted

Three Months Ended

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%
Change

(dollars in thousands)

Net Revenues:

Investment Banking:

Advisory Fees(1)

$

563,436

$

696,435

(19

%)

$

1,654,501

$

1,743,991

(5

%)

Underwriting Fees

28,253

8,907

217

%

89,681

71,691

25

%

Commissions and Related Fees

52,089

60,568

(14

%)

189,506

200,015

(5

%)

Other Revenue, net

7,154

(4,035

)

NM

31,940

6,045

428

%

Net Revenues

650,932

761,875

(15

%)

1,965,628

2,021,742

(3

%)

Expenses:

Employee Compensation and Benefits

382,880

419,246

(9

%)

1,148,612

1,150,928

%

Non-compensation Costs

93,612

82,426

14

%

336,865

297,373

13

%

Total Expenses

476,492

501,672

(5

%)

1,485,477

1,448,301

3

%

Operating Income

$

174,440

$

260,203

(33

%)

$

480,151

$

573,441

(16

%)

Compensation Ratio

58.8

%

55.0

%

58.4

%

56.9

%

Non-compensation Ratio

14.4

%

10.8

%

17.1

%

14.7

%

Operating Margin

26.8

%

34.2

%

24.4

%

28.4

%

Total Number of Fees from Advisory Client Transactions(2)

281

309

(9

%)

661

663

%

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

105

135

(22

%)

328

345

(5

%)

(1)

Advisory Fees on an Adjusted basis reflect the reclassification of earnings related to our equity investment in Luminis of $160 and $916 for the three and twelve months ended December 31, 2019, respectively, and $221 and $518 for the three and twelve months ended December 31, 2018, respectively.

(2)

Includes Advisory and Underwriting Transactions.

Adjusted Revenues

During the three months ended December 31, 2019, fees from Advisory services decreased 19% versus the three months ended December 31, 2018, reflecting a decrease in the number of total and large Advisory fees earned. Underwriting Fees of $28.3 million for the three months ended December 31, 2019 increased 217% versus the three months ended December 31, 2018. We participated in 12 underwriting transactions during the three months ended December 31, 2019 (vs. 7 in Q4 2018); 12 as a bookrunner (vs. 4 in Q4 2018). Commissions and Related Fees for the three months ended December 31, 2019 decreased 14% versus the three months ended December 31, 2018.

During the twelve months ended December 31, 2019, fees from Advisory services decreased 5% versus the twelve months ended December 31, 2018, reflecting a decrease in the number of total and large Advisory fees earned. Underwriting Fees of $89.7 million for the twelve months ended December 31, 2019 increased 25% versus the twelve months ended December 31, 2018. We participated in 71 underwriting transactions during the twelve months ended December 31, 2019 (vs. 50 in 2018); 53 as a bookrunner (vs. 35 in 2018). Commissions and Related Fees for the twelve months ended December 31, 2019 decreased 5% from the twelve months ended December 31, 2018.

Other Revenue, net, for the three and twelve months ended December 31, 2019 increased versus the three and twelve months ended December 31, 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 $382.9 million for the three months ended December 31, 2019, a decrease of 9% from the fourth quarter of last year. The Adjusted compensation ratio was 58.8% for the three months ended December 31, 2019, compared to 55.0% for the three months ended December 31, 2018. Adjusted compensation costs were $1.149 billion for the twelve months ended December 31, 2019, flat compared to the twelve months ended December 31, 2018. The Adjusted compensation ratio was 58.4% for the twelve months ended December 31, 2019, compared to 56.9% for the twelve months ended December 31, 2018. The Adjusted compensation ratio for the three and twelve months ended December 31, 2019 reflects the elevated level of expense associated with the significant investment in Advisory talent, as well as increased expense from deferred compensation, including that associated with recruiting senior talent in prior years.

Adjusted Non-compensation Costs for the three months ended December 31, 2019 were $93.6 million, an increase of 14% from the fourth quarter of last year. 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, and increased costs related to technology initiatives, as well as increased bad debt expense. The ratio of Adjusted Non-compensation Costs to Adjusted Net Revenues for the three months ended December 31, 2019 of 14.4% increased from 10.8% for the fourth quarter of last year, primarily driven by lower revenue in 2019. Adjusted Non-compensation Costs for the twelve months ended December 31, 2019 were $336.9 million, an increase of 13% from the twelve months ended December 31, 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, and increased costs related to technology initiatives, as well as increased bad debt expense. 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 twelve months ended December 31, 2019 of 17.1% increased from 14.7% for the twelve months ended December 31, 2018, primarily driven by higher occupancy costs and bad debt expense and lower revenue in 2019.

Investment Management

Adjusted

Three Months Ended

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%
Change

(dollars in thousands)

Net Revenues:

Asset Management and Administration Fees

$

16,769

$

13,874

21

%

$

60,691

$

57,022

6

%

Other Revenue, net

759

449

69

%

6,292

4,436

42

%

Net Revenues

17,528

14,323

22

%

66,983

61,458

9

%

Expenses:

Employee Compensation and Benefits

8,603

7,619

13

%

34,182

31,004

10

%

Non-compensation Costs

3,836

3,348

15

%

14,463

12,936

12

%

Total Expenses

12,439

10,967

13

%

48,645

43,940

11

%

Operating Income

$

5,089

$

3,356

52

%

$

18,338

$

17,518

5

%

Compensation Ratio

49.1

%

53.2

%

51.0

%

50.4

%

Non-compensation Ratio

21.9

%

23.4

%

21.6

%

21.0

%

Operating Margin

29.0

%

23.4

%

27.4

%

28.5

%

Assets Under Management (in millions)(1)(2)

$

10,692

$

9,135

17

%

$

10,692

$

9,135

17

%

(1)

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

(2)

Assets Under Management includes Evercore assets which are managed by Evercore Wealth Management of $319.8 million and $172.2 million as of December 31, 2019 and 2018, respectively.

Adjusted Revenues

Adjusted

Three Months Ended

Twelve Months Ended

December 31,
2019

December 31,
2018

%
Change

December 31,
2019

December 31,
2018

%
Change

(dollars in thousands)

Asset Management and Administration Fees:

Wealth Management

$

12,675

$

11,049

15

%

$

48,083

$

44,875

7

%

Institutional Asset Management

484

594

(19

%)

2,528

3,371

(25

%)

Equity in Earnings of Affiliates(1)

3,610

2,231

62

%

10,080

8,776

15

%

Total Asset Management and Administration Fees

$

16,769

$

13,874

21

%

$

60,691

$

57,022

6

%

(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 $16.8 million for the three months ended December 31, 2019 increased 21% compared to the fourth quarter of last year. Fees from Wealth Management clients increased 15%, as associated AUM increased 20%.

Equity in Earnings of Affiliates of $3.6 million for the three months ended December 31, 2019 increased 62% relative to the fourth quarter of last year, driven principally by higher income earned in the fourth quarter of 2019 by ABS.

Adjusted Asset Management and Administration Fees of $60.7 million for the twelve months ended December 31, 2019 increased 6% compared to the twelve months ended December 31, 2018. Fees from Wealth Management clients increased 7%, as associated AUM increased 20%.

Equity in Earnings of Affiliates of $10.1 million for the twelve months ended December 31, 2019 increased 15% relative to the twelve months ended December 31, 2018, driven principally by higher income earned by ABS in 2019.

Adjusted Expenses

Investment Management's Adjusted expenses for the three months ended December 31, 2019 were $12.4 million, an increase of 13% compared to the fourth quarter of last year, due to an increase in both compensation and non-compensation costs. Investment Management's Adjusted expenses for the twelve months ended December 31, 2019 were $48.6 million, an increase of 11% compared to the twelve months ended December 31, 2018, due to an increase in both compensation and non-compensation costs.

Balance Sheet

The Company continues to maintain a strong balance sheet, holding cash and cash equivalents of $633.8 million and investment securities (including certificates of deposit purchased with proceeds from the private placement offering that closed in the third quarter of 2019) of $623.9 million at December 31, 2019. Current assets exceed current liabilities by $1.0 billion at December 31, 2019. Amounts due related to the Long-Term Notes Payable were $375.1 million at December 31, 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 $250.6 million of lease liabilities on the balance sheet as of December 31, 2019, along with associated right-of-use assets.

Capital Transactions

On January 28, 2020, the Board of Directors of Evercore declared a quarterly dividend of $0.58 per share to be paid on March 13, 2020 to common stockholders of record on February 28, 2020.

During the three months ended December 31, 2019, the Company repurchased approximately 23 thousand shares from employees for the net settlement of stock-based compensation awards at an average price per share of $76.39, and approximately 0.4 million shares at an average price per share of $75.89 in open market transactions pursuant to the Company's share repurchase program. The aggregate approximately 0.4 million shares were acquired at an average price per share of $75.92. During the twelve months ended December 31, 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 $89.15, and approximately 2.4 million shares at an average price per share of $80.69 in open market transactions pursuant to the Company's share repurchase program. The aggregate approximately 3.4 million shares were acquired at an average price per share of $83.28.

During the twelve months ended December 31, 2019, the Company granted to certain employees approximately 2.6 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 December 31, 2019.

On August 1, 2019, the Company issued approximately $206 million aggregate principal amount of unsecured Senior Notes through private placement. The Company intends to use the proceeds from the notes to fund investments in its business, including facilities and technology, and for other general corporate purposes.

Conference Call

Evercore will host a related conference call beginning at 8:00 a.m. Eastern Time, Wednesday, January 29, 2020, 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: 8376087. 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: 8376087. 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.

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 Twelve Months Ended December 31, 2019 and 2018

A-1

Adjusted:

Adjusted Results (Unaudited)

A-2

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

A-4

U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Twelve Months ended December 31, 2019 (Unaudited)

A-5

U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Twelve Months ended December 31, 2018 (Unaudited)

A-6

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

A-7

Notes to Unaudited Condensed Consolidated Adjusted Financial Data

A-8

EVERCORE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2019 AND 2018

(dollars in thousands, except per share data)

(UNAUDITED)

Three Months Ended December 31,

Twelve Months Ended December 31,

2019

2018

2019

2018

Revenues

Investment Banking:

Advisory Fees

$

563,276

$

696,214

$

1,653,585

$

1,743,473

Underwriting Fees

28,253

8,907

89,681

71,691

Commissions and Related Fees

52,089

60,568

189,506

200,015

Asset Management and Administration Fees

13,159

11,643

50,611

48,246

Other Revenue, Including Interest and Investments

9,568

(1,775

)

45,454

19,051

Total Revenues

666,345

775,557

2,028,837

2,082,476

Interest Expense(1)

6,218

4,151

20,139

17,771

Net Revenues

660,127

771,406

2,008,698

2,064,705

Expenses

Employee Compensation and Benefits

397,320

430,636

1,200,977

1,197,173

Occupancy and Equipment Rental

17,060

15,722

68,285

58,971

Professional Fees

20,939

25,812

81,851

82,393

Travel and Related Expenses

20,745

17,896

75,395

68,754

Communications and Information Services

12,542

9,685

47,315

41,319

Depreciation and Amortization

7,900

6,845

31,023

27,054

Execution, Clearing and Custody Fees

3,484

3,652

12,967

11,470

Special Charges

7,054

1,148

10,141

5,012

Acquisition and Transition Costs

525

1,013

21

Other Operating Expenses

15,835

9,804

42,020

30,461

Total Expenses

503,404

521,200

1,570,987

1,522,628

Income Before Income from Equity Method Investments and Income Taxes

156,723

250,206

437,711

542,077

Income from Equity Method Investments

3,770

2,452

10,996

9,294

Income Before Income Taxes

160,493

252,658

448,707

551,371

Provision for Income Taxes

34,793

60,502

95,046

108,520

Net Income

125,700

192,156

353,661

442,851

Net Income Attributable to Noncontrolling Interest

20,516

28,851

56,225

65,611

Net Income Attributable to Evercore Inc.

$

105,184

$

163,305

$

297,436

$

377,240

Net Income Attributable to Evercore Inc. Common Shareholders

$

105,184

$

163,305

$

297,436

$

377,240

Weighted Average Shares of Class A Common Stock Outstanding:

Basic

39,247

40,111

39,994

40,595

Diluted

42,472

44,505

43,194

45,279

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

Basic

$

2.68

$

4.07

$

7.44

$

9.29

Diluted

$

2.48

$

3.67

$

6.89

$

8.33

(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, 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 unvested Class A Evercore LP Units, as well as Acquisition Related Class E and J Evercore LP Units 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 and Class J Evercore LP Units issued in conjunction with the acquisition of ISI. The Adjusted results assume these LP Units have vested and have been exchanged for Class A shares. Accordingly, any expense associated with these units, 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 vested and unvested Class A and E Evercore LP Units and IPO related restricted stock unit awards into Class A shares.

2. Adjustments Associated with Business Combinations and Divestitures. The following charges resulting from business combinations and divestitures have been excluded from the Adjusted results because the Company's Management believes that operating performance is more comparable across periods excluding the effects of these acquisition-related charges:

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

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

c. Fair Value of Contingent Consideration. The expense, or reversal of expense, associated with changes in the fair value of contingent consideration issued to the sellers of certain of the Company's acquisitions.

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, the impairment of goodwill in the Institutional Asset Management reporting unit and separation and transition benefits for certain employees terminated as a result of the Company's review of its operations. 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. and separation benefits and related charges associated with the Company's businesses in Mexico, as well as the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York.

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.

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

Twelve Months Ended

December 31,
2019

December 31,
2018

December 31,
2019

December 31,
2018

Net Revenues - U.S. GAAP

$

660,127

$

771,406

$

2,008,698

$

2,064,705

Income from Equity Method Investments (1)

3,770

2,452

10,996

9,294

Interest Expense on Debt (2)

4,563

2,340

12,917

9,201

Net Revenues - Adjusted

$

668,460

$

776,198

$

2,032,611

$

2,083,200

Compensation Expense - U.S. GAAP

$

397,320

$

430,636

$

1,200,977

$

1,197,173

Amortization of LP Units and Certain Other Awards (3)

(5,837

)

(3,771

)

(18,183

)

(15,241

)

Compensation Expense - Adjusted

$

391,483

$

426,865

$

1,182,794

$

1,181,932

Operating Income - U.S. GAAP

$

156,723

$

250,206

$

437,711

$

542,077

Income from Equity Method Investments (1)

3,770

2,452

10,996

9,294

Pre-Tax Income - U.S. GAAP

160,493

252,658

448,707

551,371

Amortization of LP Units and Certain Other Awards (3)

5,837

3,771

18,183

15,241

Special Charges (4)

7,054

1,148

10,141

5,012

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

1,057

2,157

7,528

8,628

Acquisition and Transition Costs (5b)

525

1,013

21

Fair Value of Contingent Consideration (5c)

1,485

1,485

Pre-Tax Income - Adjusted

174,966

261,219

485,572

581,758

Interest Expense on Debt (2)

4,563

2,340

12,917

9,201

Operating Income - Adjusted

$

179,529

$

263,559

$

498,489

$

590,959

Provision for Income Taxes - U.S. GAAP

$

34,793

$

60,502

$

95,046

$

108,520

Income Taxes (6)

9,172

3,918

13,727

12,368

Provision for Income Taxes - Adjusted

$

43,965

$

64,420

$

108,773

$

120,888

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

$

105,184

$

163,305

$

297,436

$

377,240

Amortization of LP Units and Certain Other Awards (3)

5,837

3,771

18,183

15,241

Special Charges (4)

7,054

1,148

10,141

5,012

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

1,057

2,157

7,528

8,628

Acquisition and Transition Costs (5b)

525

1,013

21

Fair Value of Contingent Consideration (5c)

1,485

1,485

Income Taxes (6)

(9,172

)

(3,918

)

(13,727

)

(12,368

)

Noncontrolling Interest (7)

19,646

26,260

52,726

58,698

Net Income Attributable to Evercore Inc. - Adjusted

$

130,131

$

194,208

$

373,300

$

453,957

Diluted Shares Outstanding - U.S. GAAP

42,472

44,505

43,194

45,279

LP Units (8)

5,302

4,928

5,254

5,075

Unvested Restricted Stock Units - Event Based (8)

12

12

12

12

Diluted Shares Outstanding - Adjusted

47,786

49,445

48,460

50,366

Key Metrics: (a)

Diluted Earnings Per Share - U.S. GAAP

$

2.48

$

3.67

$

6.89

$

8.33

Diluted Earnings Per Share - Adjusted

$

2.72

$

3.93

$

7.70

$

9.01

Compensation Ratio - U.S. GAAP

60.2

%

55.8

%

59.8

%

58.0

%

Compensation Ratio - Adjusted

58.6

%

55.0

%

58.2

%

56.7

%

Operating Margin - U.S. GAAP

23.7

%

32.4

%

21.8

%

26.3

%

Operating Margin - Adjusted

26.9

%

34.0

%

24.5

%

28.4

%

Effective Tax Rate - U.S. GAAP

21.7

%

23.9

%

21.2

%

19.7

%

Effective Tax Rate - Adjusted

25.1

%

24.7

%

22.4

%

20.8

%

(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 TWELVE MONTHS ENDED DECEMBER 31, 2019

(dollars in thousands)

(UNAUDITED)

Investment Banking Segment

Three Months Ended December 31, 2019

Twelve Months Ended December 31, 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

$

563,276

$

160

(1)

$

563,436

$

1,653,585

$

916

(1)

$

1,654,501

Underwriting Fees

28,253

28,253

89,681

89,681

Commissions and Related Fees

52,089

52,089

189,506

189,506

Other Revenue, net

2,591

4,563

(2)

7,154

19,023

12,917

(2)

31,940

Net Revenues

646,209

4,723

650,932

1,951,795

13,833

1,965,628

Expenses:

Employee Compensation and Benefits

388,717

(5,837

)

(3)

382,880

1,166,795

(18,183

)

(3)

1,148,612

Non-compensation Costs

95,194

(1,582

)

(5)

93,612

345,098

(8,233

)

(5)

336,865

Special Charges

4,115

(4,115

)

(4)

7,202

(7,202

)

(4)

Total Expenses

488,026

(11,534

)

476,492

1,519,095

(33,618

)

1,485,477

Operating Income (a)

$

158,183

$

16,257

$

174,440

$

432,700

$

47,451

$

480,151

Compensation Ratio (b)

60.2

%

58.8

%

59.8

%

58.4

%

Operating Margin (b)

24.5

%

26.8

%

22.2

%

24.4

%

Investment Management Segment

Three Months Ended December 31, 2019

Twelve Months Ended December 31, 2019

U.S. GAAP
Basis

Adjustments

Non-GAAP
Adjusted Basis

U.S. GAAP
Basis

Adjustments

Non-GAAP
Adjusted Basis

Net Revenues:

Asset Management and Administration Fees

$

13,159

$

3,610

(1)

$

16,769

$

50,611

$

10,080

(1)

$

60,691

Other Revenue, net

759

759

6,292

6,292

Net Revenues

13,918

3,610

17,528

56,903

10,080

66,983

Expenses:

Employee Compensation and Benefits

8,603

8,603

34,182

34,182

Non-compensation Costs

3,836

3,836

14,771

(308

)

(5)

14,463

Special Charges

2,939

(2,939

)

(4)

2,939

(2,939

)

(4)

Total Expenses

15,378

(2,939

)

12,439

51,892

(3,247

)

48,645

Operating Income (Loss) (a)

$

(1,460

)

$

6,549

$

5,089

$

5,011

$

13,327

$

18,338

Compensation Ratio (b)

61.8

%

49.1

%

60.1

%

51.0

%

Operating Margin (b)

(10.5

%)

29.0

%

8.8

%

27.4

%

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

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

EVERCORE INC.

U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS

FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2018

(dollars in thousands)

(UNAUDITED)

Investment Banking Segment

Three Months Ended December 31, 2018

Twelve Months Ended December 31, 2018

U.S. GAAP
Basis

Adjustments

Non-GAAP
Adjusted Basis

U.S. GAAP
Basis

Adjustments

Non-GAAP
Adjusted Basis

Net Revenues:

Investment Banking:

Advisory Fees

$

696,214

$

221

(1)

$

696,435

$

1,743,473

$

518

(1)

$

1,743,991

Underwriting Fees

8,907

8,907

71,691

71,691

Commissions and Related Fees

60,568

60,568

200,015

200,015

Other Revenue, net

(6,375

)

2,340

(2)

(4,035

)

(3,156

)

9,201

(2)

6,045

Net Revenues

759,314

2,561

761,875

2,012,023

9,719

2,021,742

Expenses:

Employee Compensation and Benefits

423,017

(3,771

)

(3)

419,246

1,166,169

(15,241

)

(3)

1,150,928

Non-compensation Costs

86,068

(3,642

)

(5)

82,426

307,486

(10,113

)

(5)

297,373

Special Charges

1,148

(1,148

)

(4)

5,012

(5,012

)

(4)

Total Expenses

510,233

(8,561

)

501,672

1,478,667

(30,366

)

1,448,301

Operating Income (a)

$

249,081

$

11,122

$

260,203

$

533,356

$

40,085

$

573,441

Compensation Ratio (b)

55.7

%

55.0

%

58.0

%

56.9

%

Operating Margin (b)

32.8

%

34.2

%

26.5

%

28.4

%

Investment Management Segment

Three Months Ended December 31, 2018

Twelve Months Ended December 31, 2018

U.S. GAAP
Basis

Adjustments

Non-GAAP
Adjusted Basis

U.S. GAAP
Basis

Adjustments

Non-GAAP
Adjusted Basis

Net Revenues:

Asset Management and Administration Fees

$

11,643

$

2,231

(1)

$

13,874

$

48,246

$

8,776

(1)

$

57,022

Other Revenue, net

449

449

4,436

4,436

Net Revenues

12,092

2,231

14,323

52,682

8,776

61,458

Expenses:

Employee Compensation and Benefits

7,619

7,619

31,004

31,004

Non-compensation Costs

3,348

3,348

12,957

(21

)

(5)

12,936

Total Expenses

10,967

10,967

43,961

(21

)

43,940

Operating Income (a)

$

1,125

$

2,231

$

3,356

$

8,721

$

8,797

$

17,518

Compensation Ratio (b)

63.0

%

53.2

%

58.9

%

50.4

%

Operating Margin (b)

9.3

%

23.4

%

16.6

%

28.5

%

(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 December 31,

Twelve Months Ended December 31,

2019

2018

2019

2018

Investment Banking

Net Revenues:

Investment Banking:

Advisory Fees

$

563,276

$

696,214

$

1,653,585

$

1,743,473

Underwriting Fees

28,253

8,907

89,681

71,691

Commissions and Related Fees

52,089

60,568

189,506

200,015

Other Revenue, net

2,591

(6,375

)

19,023

(3,156

)

Net Revenues

646,209

759,314

1,951,795

2,012,023

Expenses:

Employee Compensation and Benefits

388,717

423,017

1,166,795

1,166,169

Non-compensation Costs

95,194

86,068

345,098

307,486

Special Charges

4,115

1,148

7,202

5,012

Total Expenses

488,026

510,233

1,519,095

1,478,667

Operating Income (a)

$

158,183

$

249,081

$

432,700

$

533,356

Investment Management

Net Revenues:

Asset Management and Administration Fees

$

13,159

$

11,643

$

50,611

$

48,246

Other Revenue, net

759

449

6,292

4,436

Net Revenues

13,918

12,092

56,903

52,682

Expenses:

Employee Compensation and Benefits

8,603

7,619

34,182

31,004

Non-compensation Costs

3,836

3,348

14,771

12,957

Special Charges

2,939

2,939

Total Expenses

15,378

10,967

51,892

43,961

Operating Income (Loss) (a)

$

(1,460

)

$

1,125

$

5,011

$

8,721

Total

Net Revenues:

Investment Banking:

Advisory Fees

$

563,276

$

696,214

$

1,653,585

$

1,743,473

Underwriting Fees

28,253

8,907

89,681

71,691

Commissions and Related Fees

52,089

60,568

189,506

200,015

Asset Management and Administration Fees

13,159

11,643

50,611

48,246

Other Revenue, net

3,350

(5,926

)

25,315

1,280

Net Revenues

660,127

771,406

2,008,698

2,064,705

Expenses:

Employee Compensation and Benefits

397,320

430,636

1,200,977

1,197,173

Non-compensation Costs

99,030

89,416

359,869

320,443

Special Charges

7,054

1,148

10,141

5,012

Total Expenses

503,404

521,200

1,570,987

1,522,628

Operating Income (a)

$

156,723

$

250,206

$

437,711

$

542,077

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

Notes to Unaudited Condensed Consolidated Adjusted Financial Data

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

(1)

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

(2)

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.

(3)

Expenses incurred from the assumed vesting of Class J Evercore LP Units issued in conjunction with the acquisition of ISI are excluded from the Adjusted presentation.

(4)

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, the impairment of goodwill in the Institutional Asset Management reporting unit and separation and transition benefits for certain employees terminated as a result of the Company's review of its operations. 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. and separation benefits and related charges associated with the Company's businesses in Mexico, as well as the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York.

(5)

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

Three Months Ended December 31, 2019

U.S. GAAP

Adjustments

Adjusted

(dollars in thousands)

Occupancy and Equipment Rental

$

17,060

$

$

17,060

Professional Fees

20,939

20,939

Travel and Related Expenses

20,745

20,745

Communications and Information Services

12,542

12,542

Depreciation and Amortization

7,900

(1,057

)

(5a)

6,843

Execution, Clearing and Custody Fees

3,484

3,484

Acquisition and Transition Costs

525

(525

)

(5b)

Other Operating Expenses

15,835

15,835

Total Non-compensation Costs

$

99,030

$

(1,582

)

$

97,448

Three Months Ended December 31, 2018

U.S. GAAP

Adjustments

Adjusted

(dollars in thousands)

Occupancy and Equipment Rental

$

15,722

$

$

15,722

Professional Fees

25,812

25,812

Travel and Related Expenses

17,896

17,896

Communications and Information Services

9,685

9,685

Depreciation and Amortization

6,845

(2,157

)

(5a)

4,688

Execution, Clearing and Custody Fees

3,652

3,652

Other Operating Expenses

9,804

(1,485

)

(5c)

8,319

Total Non-compensation Costs

$

89,416

$

(3,642

)

$

85,774

Twelve Months Ended December 31, 2019

U.S. GAAP

Adjustments

Adjusted

(dollars in thousands)

Occupancy and Equipment Rental

$

68,285

$

$

68,285

Professional Fees

81,851

81,851

Travel and Related Expenses

75,395

75,395

Communications and Information Services

47,315

47,315

Depreciation and Amortization

31,023

(7,528

)

(5a)

23,495

Execution, Clearing and Custody Fees

12,967

12,967

Acquisition and Transition Costs

1,013

(1,013

)

(5b)

Other Operating Expenses

42,020

42,020

Total Non-compensation Costs

$

359,869

$

(8,541

)

$

351,328

Twelve Months Ended December 31, 2018

U.S. GAAP

Adjustments

Adjusted

(dollars in thousands)

Occupancy and Equipment Rental

$

58,971

$

$

58,971

Professional Fees

82,393

82,393

Travel and Related Expenses

68,754

68,754

Communications and Information Services

41,319

41,319

Depreciation and Amortization

27,054

(8,628

)

(5a)

18,426

Execution, Clearing and Custody Fees

11,470

11,470

Acquisition and Transition Costs

21

(21

)

(5b)

Other Operating Expenses

30,461

(1,485

)

(5c)

28,976

Total Non-compensation Costs

$

320,443

$

(10,134

)

$

310,309

(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.

(5c)

The exclusion from the Adjusted presentation of the expense, or reversal of expense, associated with the changes in fair value of contingent consideration issued to the sellers of certain of the Company's acquisitions.

(6)

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 the assumed exchange would change the tax structure of the Company.

(7)

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

(8)

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

Contacts:

Investors:
Hallie Miller
Head of Investor Relations, Evercore
212-767-4173

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.