PJT Partners Inc. Reports Second Quarter and Six Months 2023 Results

Second Quarter Overview

  • Record Quarterly Revenues of $346 million, an increase of 49% from a year ago
  • GAAP Pretax Income of $54 million and Adjusted Pretax Income of $55 million, an increase of 24% and 13%, respectively
  • GAAP Diluted EPS of $0.86 and Adjusted EPS of $0.99, an increase of 16% and 13%, respectively

Six Months Overview

  • Record First Half Revenues of $546 million, an increase of 14% from a year ago
  • GAAP Pretax Income of $83 million and Adjusted Pretax Income of $86 million, a decrease of 11% and 18%, respectively
  • GAAP Diluted EPS of $1.53 and Adjusted EPS of $1.52, a decrease of 12% and 19%, respectively

Capital Management and Balance Sheet

  • 1.9 million share and share equivalents repurchased YTD
  • $226 million of cash, cash equivalents and short-term investments and no funded debt

Paul J. Taubman, Chairman and Chief Executive Officer, said, “Our record revenue performance for the three and six months reflected extraordinary absolute performance in our Restructuring business combined with strong relative performance in Strategic Advisory. We have significantly accelerated the pace of our senior hiring and are confident that 2023 will be our most consequential hiring year ever. We will continue to invest to enhance our franchise and we remain highly confident in our future growth prospects.”

PJT Partners Inc. (the “Company” or “PJT Partners”) (NYSE: PJT) today announced its financial results for the second quarter and six months ended June 30, 2023.

Revenues

The following table sets forth revenues for the three and six months ended June 30, 2023 and 2022:

 

 

Three Months Ended

June 30,

 

 

 

 

 

Six Months Ended

June 30,

 

 

 

 

 

2023

 

 

2022

 

 

% Change

 

 

2023

 

 

2022

 

 

% Change

 

 

(Dollars in Millions)

Revenues

 

 

Advisory

 

$

323.8

 

 

$

186.6

 

 

73%

 

 

$

491.9

 

 

$

368.3

 

 

34%

Placement

 

 

20.0

 

 

 

49.5

 

 

(60%)

 

 

 

47.6

 

 

 

109.8

 

 

(57%)

Interest Income & Other

 

 

2.5

 

 

 

(3.0

)

 

N/M

 

 

 

6.8

 

 

 

1.3

 

 

413%

Total Revenues

 

$

346.3

 

 

$

233.1

 

 

49%

 

 

$

546.3

 

 

$

479.5

 

 

14%

_________________

N/M Not meaningful.

Three Months Ended

Total Revenues of $346 million in the current quarter, up 49% from $233 million in the prior year.

Advisory Revenues of $324 million, up 73% from $187 million in the prior year, principally due to an increase in restructuring revenues.

Placement Revenues of $20 million, down 60% from $49 million in the prior year, principally due to a decrease in fund placement revenues.

Interest Income & Other of $2.5 million, up from a loss of $3.0 million in the prior year. Last year's results reflected the reduction in fair market value of certain equity securities received as part of transaction compensation.

Six Months Ended

Total Revenues of $546 million in the six months ended June 30, 2023, up 14% from $479 million in the prior year.

Advisory Revenues of $492 million, up 34% from $368 million in the prior year, principally due to an increase in restructuring revenues.

Placement Revenues of $48 million, down 57% from $110 million in the prior year, principally due to a decrease in fund placement revenues.

Interest Income & Other of $6.8 million, up from $1.3 million in the prior year. Last year's results reflected the reduction in fair market value of certain equity securities received as part of transaction compensation.

Expenses

The following tables set forth information relating to the Company’s expenses for the three and six months ended June 30, 2023 and 2022:

 

 

Three Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

GAAP

 

 

As Adjusted

 

 

GAAP

 

 

As Adjusted

 

 

 

(Dollars in Millions)

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

$

246.6

 

 

$

246.6

 

 

$

150.6

 

 

$

146.9

 

% of Revenues

 

 

71.2

%

 

 

71.2

%

 

 

64.6

%

 

 

63.0

%

Non-Compensation

 

$

45.5

 

 

$

44.2

 

 

$

38.9

 

 

$

37.1

 

% of Revenues

 

 

13.1

%

 

 

12.8

%

 

 

16.7

%

 

 

15.9

%

Total Expenses

 

$

292.1

 

 

$

290.8

 

 

$

189.5

 

 

$

184.0

 

% of Revenues

 

 

84.4

%

 

 

84.0

%

 

 

81.3

%

 

 

78.9

%

Pretax Income

 

$

54.2

 

 

$

55.5

 

 

$

43.7

 

 

$

49.1

 

% of Revenues

 

 

15.6

%

 

 

16.0

%

 

 

18.7

%

 

 

21.1

%

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

GAAP

 

 

As Adjusted

 

 

GAAP

 

 

As Adjusted

 

 

 

(Dollars in Millions)

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

$

379.7

 

 

$

379.7

 

 

$

309.8

 

 

$

302.1

 

% of Revenues

 

 

69.5

%

 

 

69.5

%

 

 

64.6

%

 

 

63.0

%

Non-Compensation

 

$

83.2

 

 

$

80.7

 

 

$

75.8

 

 

$

72.1

 

% of Revenues

 

 

15.2

%

 

 

14.8

%

 

 

15.8

%

 

 

15.0

%

Total Expenses

 

$

462.9

 

 

$

460.4

 

 

$

385.6

 

 

$

374.1

 

% of Revenues

 

 

84.7

%

 

 

84.3

%

 

 

80.4

%

 

 

78.0

%

Pretax Income

 

$

83.4

 

 

$

85.9

 

 

$

93.8

 

 

$

105.3

 

% of Revenues

 

 

15.3

%

 

 

15.7

%

 

 

19.6

%

 

 

22.0

%

Compensation and Benefits Expense

Three Months Ended

GAAP Compensation and Benefits Expense was $247 million compared with $151 million in the prior year. Adjusted Compensation and Benefits Expense was $247 million compared with $147 million in the prior year.

Six Months Ended

GAAP Compensation and Benefits Expense was $380 million compared with $310 million in the prior year. Adjusted Compensation and Benefits Expense was $380 million compared with $302 million in the prior year. The adjusted compensation accrual rate increased to 69.5% compared with 63.0% in the prior year and 64.1% for full year 2022.

Non-Compensation Expense

Three Months Ended

GAAP Non-Compensation Expense was $45 million compared with $39 million in the prior year. Adjusted Non-Compensation Expense was $44 million compared with $37 million in the prior year.

The increase in GAAP and Adjusted Non-Compensation Expense compared with the prior year was principally due to increases in Professional Fees, Other Expenses, and Occupancy and Related expenses. Professional Fees increased principally due to higher consulting expense relating to the firm's business activities. Other Expenses increased principally due to higher bad debt expense. Occupancy and Related increased principally due to the further expansion of our New York office.

Six Months Ended

GAAP Non-Compensation Expense was $83 million compared with $76 million in the prior year. Adjusted Non-Compensation Expense was $81 million compared with $72 million in the prior year.

The increase in GAAP and Adjusted Non-Compensation Expense compared with the prior year was principally due to increases in Professional Fees, Occupancy and Related, and Travel and Related expenses. Professional Fees increased principally due to higher consulting expense relating to the firm's business activities. Occupancy and Related increased principally due to the further expansion of our New York office. Travel and Related increased due to increased levels of business travel.

Provision for Taxes

As of June 30, 2023, PJT Partners Inc. owned 62.5% of PJT Partners Holdings LP. PJT Partners Inc. is subject to corporate U.S. federal and state income tax while PJT Partners Holdings LP is subject to New York City unincorporated business tax and other entity-level taxes imposed by certain state and foreign jurisdictions. Please refer to Note 11. “Stockholders’ Equity” in the “Notes to Consolidated Financial Statements” in “Part II. Item 8. Financial Statements and Supplementary Data” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 for further information about the corporate ownership structure. The effective tax rate for GAAP Net Income for the three months ended June 30, 2023 and 2022 was 24.2% and 19.4%, respectively. The effective tax rate for GAAP Net Income for the six months ended June 30, 2023 and 2022 was 17.2% and 15.1%, respectively.

In calculating Adjusted Net Income, If-Converted, the Company has assumed that all outstanding Class A partnership units in PJT Partners Holdings LP (“Partnership Units”) (excluding the unvested partnership units that have yet to satisfy certain market conditions) have been exchanged into shares of the Company’s Class A common stock, subjecting all of the Company’s income to corporate-level tax.

The effective tax rate for Adjusted Net Income, If-Converted for the six months ended June 30, 2023 was 26.7% compared with 26.0% for full year 2022.

Capital Management and Balance Sheet

As of June 30, 2023, the Company held cash, cash equivalents and short-term investments of $226 million and no funded debt.

During the second quarter 2023, the Company repurchased 592 thousand shares of Class A common stock in the open market, exchanged 143 thousand Partnership Units for cash and net share settled 2 thousand shares of Class A common stock to satisfy employee tax obligations.

In total during the second quarter 2023, the Company repurchased 737 thousand share equivalents at an average price of $63.37 per share. During the six months ended June 30, 2023, the Company repurchased 1.9 million share equivalents at an average price of $72.05 per share.

As of June 30, 2023, the Company’s remaining repurchase authorization was $70 million.

The Company intends to repurchase 2 thousand Partnership Units for cash on Aug 1, 2023 at a price to be determined by the volume-weighted average price per share of the Company’s Class A common stock on July 27, 2023.

Dividend

The Board of Directors of PJT Partners Inc. has declared a quarterly dividend of $0.25 per share of Class A common stock. The dividend will be paid on September 20, 2023 to Class A common stockholders of record as of September 6, 2023.

Quarterly Investor Call Details

PJT Partners will host a conference call on July 25, 2023 at 8:30 a.m. ET to discuss its second quarter 2023 results. The conference call can be accessed via the internet at www.pjtpartners.com or by dialing +1 (888) 256-1007 (U.S. domestic) or +1 (720) 452-9217 (international), passcode 6805008. For those unable to listen to the live broadcast, a replay will be available following the call at www.pjtpartners.com.

About PJT Partners

PJT Partners is a premier, global, advisory-focused investment bank that was built from the ground up to be different. Our highly experienced, collaborative teams provide independent advice coupled with old-world, high-touch client service. This ethos has allowed us to attract some of the very best talent in the markets in which we operate. We deliver leading advice to many of the world's most consequential companies, effect some of the most transformative transactions and restructurings and raise billions of dollars of capital around the globe to support startups and more established companies. To learn more about PJT Partners, please visit our website at www.pjtpartners.com.

Forward-Looking Statements

Certain material presented herein contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include certain information concerning future results of operations, business strategies, acquisitions, financing plans, competitive position, potential growth opportunities, potential operating performance improvements, the effects of competition and the effects of future legislation or regulations. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words “believe,” “expect,” “opportunity,” “plan,” “intend,” “anticipate,” “estimate,” “predict,” “potential,” “continue,” “may,” “might,” “should,” “could” or the negative of these terms or similar expressions.

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations, and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict, many of which are outside our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not place undue reliance upon any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: (a) changes in governmental regulations and policies; (b) cyberattacks, security vulnerabilities, and internet disruptions, including breaches of data security and privacy leaks, data loss, and business interruptions; (c) failures of our computer systems or communication systems, including as a result of a catastrophic event and the use of remote work environments and virtual platforms; (d) the impact of catastrophic events, including business disruptions, pandemics, reductions in employment and an increase in business failures on (1) the U.S. and the global economy, and (2) our employees and our ability to provide services to our clients and respond to their needs; (e) the failure of third-party service providers to perform their functions; and (f) volatility in the political and economic environment, including as a result of inflation, rising interest rates, international conflict, and recent events affecting the financial services industry.

Any of these factors, as well as such other factors discussed in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, filed with the United States Securities and Exchange Commission (“SEC”), as such factors may be updated from time to time in the Company’s periodic filings with the SEC, accessible on the SEC’s website at www.sec.gov, could cause the Company’s results to differ materially from those expressed in forward-looking statements. There may be other risks and uncertainties that the Company is unable to predict at this time or that are not currently expected to have a material adverse effect on its business. Any such risks could cause the Company’s results to differ materially from those expressed in forward-looking statements.

Non-GAAP Financial Measures

The following represent key performance measures that management uses in making resource allocation and/or compensation decisions. These measures should not be considered substitutes for, or superior to, financial measures prepared in accordance with GAAP.

Management believes the following non-GAAP measures, when presented together with comparable GAAP measures, are useful to investors in understanding the Company’s operating results: Adjusted Pretax Income; Adjusted Net Income; Adjusted Net Income, If-Converted, in total and on a per-share basis (referred to as “Adjusted EPS”); Adjusted Compensation and Benefits Expense and Adjusted Non-Compensation Expense. These non-GAAP measures, presented and discussed in this earnings release, remove the significant accounting impact of: (a) transaction-related compensation expense, including expense related to Partnership Units with both time-based vesting and market conditions as well as equity-based and cash awards granted in connection with the acquisition of CamberView Partners Holdings, LLC (“CamberView”); (b) intangible asset amortization associated with Blackstone Inc.’s (“Blackstone”) initial public offering (“IPO”), the acquisition of PJT Capital LP, and the acquisition of CamberView; and (c) the net change to the amount the Company has agreed to pay Blackstone related to the net realized cash benefit from certain compensation-related tax deductions. Reconciliations of the non-GAAP measures to their most directly comparable GAAP measures and further detail regarding the adjustments are provided in the Appendix.

To help investors understand the effect of the Company’s ownership structure on its Adjusted Net Income, the Company has presented Adjusted Net Income, If-Converted. This measure illustrates the impact of taxes on Adjusted Pretax Income, assuming all Partnership Units (excluding the unvested Partnership Units that have yet to satisfy certain market conditions) have been exchanged for shares of the Company’s Class A common stock, resulting in all of the Company’s income becoming subject to corporate-level tax, considering both current and deferred income tax effects. This tax rate excludes a number of adjustments, including the tax benefits of the adjustments for transaction-related compensation expense and amortization expense.

Appendix

GAAP Condensed Consolidated Statements of Operations (unaudited)

Reconciliations of GAAP to Non-GAAP Financial Data (unaudited)

Summary of Shares Outstanding (unaudited)

Footnotes

PJT Partners Inc.

GAAP Condensed Consolidated Statements of Operations (unaudited)

(Dollars in Thousands, Except Share and Per Share Data)

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Advisory

 

$

323,794

 

 

$

186,649

 

 

$

491,884

 

 

$

368,307

 

Placement

 

 

20,028

 

 

 

49,482

 

 

 

47,613

 

 

 

109,833

 

Interest Income and Other

 

 

2,455

 

 

 

(2,990

)

 

 

6,768

 

 

 

1,320

 

Total Revenues

 

 

346,277

 

 

 

233,141

 

 

 

546,265

 

 

 

479,460

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

 

246,614

 

 

 

150,587

 

 

 

379,657

 

 

 

309,819

 

Occupancy and Related

 

 

9,920

 

 

 

8,658

 

 

 

19,931

 

 

 

17,600

 

Travel and Related(1)

 

 

8,314

 

 

 

7,977

 

 

 

15,286

 

 

 

13,030

 

Professional Fees

 

 

11,454

 

 

 

7,226

 

 

 

18,381

 

 

 

14,277

 

Communications and Information Services

 

 

3,761

 

 

 

4,241

 

 

 

7,838

 

 

 

8,664

 

Depreciation and Amortization

 

 

3,597

 

 

 

4,094

 

 

 

7,040

 

 

 

8,401

 

Other Expenses(1)

 

 

8,448

 

 

 

6,670

 

 

 

14,770

 

 

 

13,833

 

Total Expenses

 

 

292,108

 

 

 

189,453

 

 

 

462,903

 

 

 

385,624

 

Income Before Provision for Taxes

 

 

54,169

 

 

 

43,688

 

 

 

83,362

 

 

 

93,836

 

Provision for Taxes

 

 

13,117

 

 

 

8,495

 

 

 

14,324

 

 

 

14,175

 

Net Income

 

 

41,052

 

 

 

35,193

 

 

 

69,038

 

 

 

79,661

 

Net Income Attributable to Non-Controlling Interests

 

 

18,911

 

 

 

16,025

 

 

 

29,561

 

 

 

34,789

 

Net Income Attributable to PJT Partners Inc.

 

$

22,141

 

 

$

19,168

 

 

$

39,477

 

 

$

44,872

 

Net Income Per Share of Class A Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.88

 

 

$

0.76

 

 

$

1.56

 

 

$

1.79

 

Diluted

 

$

0.86

 

 

$

0.74

 

 

$

1.53

 

 

$

1.74

 

Weighted-Average Shares of Class A Common Stock

Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,238,144

 

 

 

25,141,339

 

 

 

25,234,983

 

 

 

25,065,684

 

Diluted

 

 

26,333,261

 

 

 

26,421,087

 

 

 

26,625,890

 

 

 

26,486,899

PJT Partners Inc.

Reconciliations of GAAP to Non-GAAP Financial Data (unaudited)

(Dollars in Thousands, Except Share and Per Share Data)

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

GAAP Net Income

 

$

41,052

 

 

$

35,193

 

 

$

69,038

 

 

$

79,661

 

Less: GAAP Provision for Taxes

 

 

13,117

 

 

 

8,495

 

 

 

14,324

 

 

 

14,175

 

GAAP Pretax Income

 

 

54,169

 

 

 

43,688

 

 

 

83,362

 

 

 

93,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP Pretax Income

 

 

 

 

 

 

 

 

 

 

 

 

Transaction-Related Compensation Expense(2)

 

 

 

 

 

3,708

 

 

 

 

 

 

7,759

 

Amortization of Intangible Assets(3)

 

 

1,230

 

 

 

1,862

 

 

 

2,460

 

 

 

3,790

 

Spin-Off-Related Payable Due to Blackstone(4)

 

 

54

 

 

 

(116

)

 

 

79

 

 

 

(65

)

Adjusted Pretax Income

 

 

55,453

 

 

 

49,142

 

 

 

85,901

 

 

 

105,320

 

Adjusted Taxes(5)

 

 

13,475

 

 

 

9,441

 

 

 

14,906

 

 

 

16,064

 

Adjusted Net Income

 

 

41,978

 

 

 

39,701

 

 

 

70,995

 

 

 

89,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

If-Converted Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

Less: Adjusted Taxes(5)

 

 

(13,475

)

 

 

(9,441

)

 

 

(14,906

)

 

 

(16,064

)

Add: If-Converted Taxes(6)

 

 

15,031

 

 

 

12,685

 

 

 

22,940

 

 

 

27,173

 

Adjusted Net Income, If-Converted

 

$

40,422

 

 

$

36,457

 

 

$

62,961

 

 

$

78,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income Per Share of Class A Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.88

 

 

$

0.76

 

 

$

1.56

 

 

$

1.79

 

Diluted

 

$

0.86

 

 

$

0.74

 

 

$

1.53

 

 

$

1.74

 

GAAP Weighted-Average Shares of Class A

Common Stock Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,238,144

 

 

 

25,141,339

 

 

 

25,234,983

 

 

 

25,065,684

 

Diluted

 

 

26,333,261

 

 

 

26,421,087

 

 

 

26,625,890

 

 

 

26,486,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income, If-Converted Per Share

 

$

0.99

 

 

$

0.88

 

 

$

1.52

 

 

$

1.88

 

Weighted-Average Shares Outstanding, If-Converted

 

 

40,964,125

 

 

 

41,554,991

 

 

 

41,323,832

 

 

 

41,653,293

PJT Partners Inc.

Reconciliations of GAAP to Non-GAAP Financial Data – continued (unaudited)

(Dollars in Thousands)

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

GAAP Compensation and Benefits Expense

 

$

246,614

 

 

$

150,587

 

 

$

379,657

 

 

$

309,819

 

Transaction-Related Compensation Expense(2)

 

 

 

 

 

(3,708

)

 

 

 

 

 

(7,759

)

Adjusted Compensation and Benefits Expense

 

$

246,614

 

 

$

146,879

 

 

$

379,657

 

 

$

302,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Compensation Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy and Related

 

$

9,920

 

 

$

8,658

 

 

$

19,931

 

 

$

17,600

 

Travel and Related(1)

 

 

8,314

 

 

 

7,977

 

 

 

15,286

 

 

 

13,030

 

Professional Fees

 

 

11,454

 

 

 

7,226

 

 

 

18,381

 

 

 

14,277

 

Communications and Information Services

 

 

3,761

 

 

 

4,241

 

 

 

7,838

 

 

 

8,664

 

Depreciation and Amortization

 

 

3,597

 

 

 

4,094

 

 

 

7,040

 

 

 

8,401

 

Other Expenses(1)

 

 

8,448

 

 

 

6,670

 

 

 

14,770

 

 

 

13,833

 

GAAP Non-Compensation Expense

 

 

45,494

 

 

 

38,866

 

 

 

83,246

 

 

 

75,805

 

Amortization of Intangible Assets(3)

 

 

(1,230

)

 

 

(1,862

)

 

 

(2,460

)

 

 

(3,790

)

Spin-Off-Related Payable Due to Blackstone(4)

 

 

(54

)

 

 

116

 

 

 

(79

)

 

 

65

 

Adjusted Non-Compensation Expense

 

$

44,210

 

 

$

37,120

 

 

$

80,707

 

 

$

72,080

 

PJT Partners Inc.

Summary of Shares Outstanding (unaudited)

The following table provides a summary of weighted-average shares outstanding for the three and six months ended June 30, 2023 and 2022 for both basic and diluted shares. The table also provides a reconciliation to If-Converted Shares Outstanding assuming that all Partnership Units and unvested PJT Partners Inc. restricted stock units (“RSUs”) were converted to shares of the Company’s Class A common stock:

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Weighted-Average Shares Outstanding - GAAP

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares Outstanding, GAAP

 

 

25,238,144

 

 

 

25,141,339

 

 

 

25,234,983

 

 

 

25,065,684

 

Dilutive Impact of Unvested RSUs(7)

 

 

1,095,117

 

 

 

1,279,748

 

 

 

1,390,907

 

 

 

1,421,215

 

Diluted Shares Outstanding, GAAP

 

 

26,333,261

 

 

 

26,421,087

 

 

 

26,625,890

 

 

 

26,486,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-Average Shares Outstanding - If-Converted

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares Outstanding, GAAP

 

 

25,238,144

 

 

 

25,141,339

 

 

 

25,234,983

 

 

 

25,065,684

 

Unvested RSUs(8)

 

 

1,095,117

 

 

 

1,282,341

 

 

 

1,390,907

 

 

 

1,423,808

 

Partnership Units(9)

 

 

14,630,864

 

 

 

15,131,311

 

 

 

14,697,942

 

 

 

15,163,801

 

If-Converted Shares Outstanding

 

 

40,964,125

 

 

 

41,554,991

 

 

 

41,323,832

 

 

 

41,653,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30,

 

 

 

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

Fully-Diluted Shares Outstanding(10)

 

 

43,966,461

 

 

 

43,994,683

 

 

 

 

 

 

 

As of June 30, 2023, 1.1 million Partnership Units and 1.5 million RSUs that have yet to satisfy certain market conditions were excluded from any share count calculations.

Of the total 2.6 million share equivalents subject to market conditions, 1.3 million require the Company to achieve a dividend adjusted volume-weighted average share price over any consecutive 20-day trading period (“20-day VWAP”) of $100 prior to February 26, 2027. The remaining 1.3 million vest ratably upon the Company achieving a 20-day VWAP between $100 and $130 prior to February 26, 2027. The awards are also subject to a five year service based vesting requirement, with 20% vesting per annum.

Footnotes

  1. Certain balances in the prior period have been reclassified to conform to their current presentation. For the three and six months ended June 30, 2022, this resulted in a reclassification of $1.3 million and $1.9 million, respectively, from Other Expenses to Travel and Related. There was no impact on either U.S. GAAP EPS or Adjusted EPS as a result of the reclassification.
  2. This adjustment adds back to GAAP Pretax Income transaction-related compensation expense for Partnership Units with both time-based vesting and market conditions as well as equity-based and cash awards granted in connection with the acquisition of CamberView.
  3. This adjustment adds back to GAAP Pretax Income amounts for the amortization of intangible assets that are associated with Blackstone’s IPO, the acquisition of PJT Capital LP on October 1, 2015 and the acquisition of CamberView on October 1, 2018.
  4. This adjustment adds back to GAAP Pretax Income the net change to the amount the Company has agreed to pay Blackstone related to the net realized cash benefit from certain compensation-related tax deductions. Such amounts are reflected in Other Expenses in the Condensed Consolidated Statements of Operations.
  5. Represents taxes on Adjusted Pretax Income, considering both current and deferred income tax effects for the current ownership structure.
  6. Represents taxes on Adjusted Pretax Income, assuming all Partnership Units (excluding the unvested Partnership Units that have yet to satisfy market conditions) have been exchanged for shares of the Company’s Class A common stock, resulting in all of the Company’s income becoming subject to corporate-level tax, considering both current and deferred income tax effects. This tax rate excludes a number of adjustments, including the tax benefits of the adjustments for transaction-related compensation expense and amortization expense.
  7. Represents the dilutive impact under the treasury method of unvested RSUs that have a remaining service requirement.
  8. Represents the dilutive impact of unvested RSUs that have a remaining service requirement.
  9. Represents the number of shares assuming the conversion of all Partnership Units, excluding Partnership Units that have yet to satisfy certain market conditions.
  10. Assumes all Partnership Units and unvested RSUs have been converted to shares of the Company’s Class A common stock. As of June 30, 2023, 1.1 million Partnership Units and 1.5 million RSUs that have yet to satisfy certain market conditions were excluded from any share count calculations.

    Note: Amounts presented in tables above may not add or recalculate due to rounding.

Contacts

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.