Evercore Inc. (NYSE: EVR):
|
First Quarter Results |
||||||||||||
|
U.S. GAAP |
|
Adjusted |
||||||||||
|
Q1 2023 |
Q1 2022 |
|
Q1 2023 |
Q1 2022 |
||||||||
Net Revenues ($ mm) |
$ |
572.1 |
|
$ |
722.9 |
|
|
$ |
577.8 |
|
$ |
728.3 |
|
Operating Income ($ mm) |
$ |
106.9 |
|
$ |
209.4 |
|
|
$ |
115.5 |
|
$ |
214.8 |
|
Net Income Attributable to Evercore Inc. ($ mm) |
$ |
83.4 |
|
$ |
158.0 |
|
|
$ |
93.3 |
|
$ |
173.3 |
|
Diluted Earnings Per Share |
$ |
2.06 |
|
$ |
3.79 |
|
|
$ |
2.16 |
|
$ |
3.80 |
|
Compensation Ratio |
|
64.1 |
% |
|
59.4 |
% |
|
|
63.5 |
% |
|
59.0 |
% |
Operating Margin |
|
18.7 |
% |
|
29.0 |
% |
|
|
20.0 |
% |
|
29.5 |
% |
Effective Tax Rate |
|
14.9 |
% |
|
16.4 |
% |
|
|
15.2 |
% |
|
17.1 |
% |
Business and
|
■ |
First Quarter Net Revenues of $572.1 million on a U.S. GAAP basis and $577.8 million on an Adjusted basis decreased 21% on both a U.S. GAAP and an Adjusted basis versus First Quarter 2022 |
|
|
|
|
|
■ |
Evercore advised Blackstone on its $4.6 billion acquisition of Cvent, highlighting the results of our more intensive financial sponsor coverage effort, and represented the Special Committee of Diversey Holdings on its $4.6 billion sale to Solenis, a portfolio company of Platinum Equity |
||
|
|
|
|
■ |
Our Restructuring team, which is one of the most active groups in the industry, continues to benefit from increased activity advising clients on complex liability management situations |
||
|
|
|
|
■ |
Our Private Capital Advisory, Private Funds Group, and Real Estate Capital Advisory teams received multiple awards in the quarter from several publications, including Private Equity International, Private Debt Investors and PERE |
||
|
|
|
|
■ |
Evercore served as a bookrunner on the two largest follow-on offerings in the quarter, American Water Works $1.7bn and AerCap’s $1.3bn follow-on offerings, while continuing to build our strength in Healthcare ECM |
||
|
|
|
|
|
|
|
|
Talent |
■ |
Tim LaLonde became CFO of Evercore effective March 6 |
|
|
|
|
|
■ |
One Advisory Senior Managing Director joined Evercore in the first quarter; Joy Savchenko, in our Private Capital Advisory business |
||
|
|
|
|
■ |
One Advisory Senior Managing Director joined Evercore in April; Scott Silverglate, in the technology sector, and one Advisory Senior Managing Director will join Evercore in late April; Lyle Schwartz, in our EMEA Equity Capital Markets business |
||
|
|
|
|
■ |
In addition, one Advisory Senior Managing Director is committed to join later in the year, in the technology sector |
||
|
|
|
|
|
|
|
|
Capital Return |
■ |
Increased quarterly dividend 6% to $0.76 per share |
|
|
|
|
|
■ |
Returned $327.8 million to shareholders during the quarter through dividends and repurchases of 2.2 million shares at an average price of $132.20 |
||
|
|
|
|
Evercore Inc. (NYSE: EVR) today announced its results for the first quarter ended March 31, 2023.
LEADERSHIP COMMENTARY
John S. Weinberg, Chairman and Chief Executive Officer, "Evercore’s commitment to our clients, extraordinary talent, and diverse capabilities position us well for the opportunity that lies ahead. We remain focused on investing in our business to drive long-term growth."
Roger C. Altman, Founder and Senior Chairman, "Global financial market conditions have proved challenging for our business so far this year. But, historically, Evercore gains market share when there are market headwinds, and I am expecting that again."
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.
Business Segments:
Evercore's business results are categorized into two segments: Investment Banking & Equities and Investment Management. Investment Banking & Equities includes providing advice to clients on mergers, acquisitions, divestitures and other strategic corporate transactions, as well as services related to securities underwriting, private placement services and commissions for agency-based equity trading services and equity research. Investment Management includes Wealth Management and interests in private equity funds which are not managed by the Company, as well as advising third-party investors through affiliates. See pages A-2 to A-7 for further information and reconciliations of these segment results to our U.S. GAAP consolidated results.
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 certain 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.
Special Charges, Including Business Realignment Costs, have been excluded from Adjusted Net Income Attributable to Evercore Inc. These charges in 2023 relate to the write-off of non-recoverable assets in connection with the wind-down of the Company's operations in Mexico.
Evercore's Adjusted Diluted Shares Outstanding for the three months ended March 31, 2023 were higher than U.S. GAAP as a result of the inclusion of certain Evercore LP Units and Unvested Restricted Stock Units.
Further details of these adjustments, as well as an explanation of similar amounts for the three months ended March 31, 2022 are included in pages A-2 to A-7.
Selected Financial Data – U.S. GAAP Results
The following is a discussion of Evercore's consolidated results on a U.S. GAAP basis. See pages A-4 to A-6 for our business segment results.
Net Revenues
|
U.S. GAAP |
||||||||
|
Three Months Ended |
||||||||
|
March 31, 2023 |
|
March 31, 2022 |
|
%
|
||||
|
(dollars in thousands) |
||||||||
Investment Banking & Equities: |
|
|
|
|
|
||||
Advisory Fees |
$ |
462,562 |
|
$ |
624,564 |
|
|
(26 |
%) |
Underwriting Fees |
|
22,883 |
|
|
36,306 |
|
|
(37 |
%) |
Commissions and Related Revenue |
|
48,065 |
|
|
50,898 |
|
|
(6 |
%) |
Investment Management: |
|
|
|
|
|
||||
Asset Management and Administration Fees |
|
15,958 |
|
|
17,115 |
|
|
(7 |
%) |
Other Revenue, net |
|
22,675 |
|
|
(6,029 |
) |
|
NM |
|
Net Revenues |
$ |
572,143 |
|
$ |
722,854 |
|
|
(21 |
%) |
|
|
|
|
|
|
||||
|
Three Months Ended |
||||||||
|
March 31, 2023 |
|
March 31, 2022 |
|
%
|
||||
Total Number of Fees from Advisory and Underwriting Client Transactions |
|
217 |
|
|
223 |
|
|
(3 |
%) |
Total Number of Fees of at Least $1 million from Advisory and Underwriting Client Transactions |
|
78 |
|
|
86 |
|
|
(9 |
%) |
|
|
|
|
|
|
||||
Total Number of Underwriting Transactions(1) |
|
14 |
|
|
14 |
|
|
— |
% |
Total Number of Underwriting Transactions as a Bookrunner(1) |
|
12 |
|
|
13 |
|
|
(8 |
%) |
|
|
|
|
|
|
||||
1. Includes Equity and Debt Underwriting Transactions. |
|||||||||
|
As of March 31, |
||||||||
|
2023 |
|
2022 |
|
%
|
||||
Assets Under Management ($ mm)(1) |
$ |
11,017 |
|
$ |
11,553 |
|
|
(5 |
%) |
|
|
|
|
|
|
||||
1. Assets Under Management reflect end of period amounts from our consolidated Wealth Management business. |
|||||||||
Advisory Fees – First quarter Advisory Fees decreased $162.0 million, or 26%, year-over-year, reflecting a decline in revenue earned from large transactions during the first quarter of 2023, as well as a decrease in the number of Advisory fees earned.
Underwriting Fees – First quarter Underwriting Fees decreased $13.4 million, or 37%, year-over-year, reflecting a decrease in average fee size of the transactions we participated in due to the decline in overall market issuances.
Commissions and Related Revenue – First quarter Commissions and Related Revenue decreased $2.8 million, or 6%, year-over-year, primarily reflecting lower trading revenues.
Asset Management and Administration Fees – First quarter Asset Management and Administration Fees decreased $1.2 million, or 7%, year-over-year, driven by a decrease in fees from Wealth Management clients, as associated AUM decreased 5%, primarily from market depreciation.
Other Revenue – First quarter Other Revenue, net, increased $28.7 million year-over-year, primarily reflecting a shift from losses of $5.2 million in the first quarter of 2022 to gains of $9.4 million in the first quarter of 2023 on our investment funds portfolio due to overall market appreciation, as well as higher returns on our fixed income investment portfolios, which primarily consist of U.S treasury bills. The investment funds portfolio is used as an economic hedge against our deferred cash compensation program. The increase from 2022 was partially offset by a $1.3 million gain on the sale of a portion of our interests in ABS that occurred during the first quarter of 2022.
Expenses
|
U.S. GAAP |
|||||||||
|
Three Months Ended |
|||||||||
|
March 31, 2023 |
|
March 31, 2022 |
|
%
|
|||||
|
(dollars in thousands) |
|||||||||
Employee Compensation and Benefits |
$ |
366,872 |
|
|
$ |
429,735 |
|
|
(15 |
%) |
Compensation Ratio |
|
64.1 |
% |
|
|
59.4 |
% |
|
|
|
Non-Compensation Costs |
$ |
95,446 |
|
|
$ |
83,755 |
|
|
14 |
% |
Non-Compensation Ratio |
|
16.7 |
% |
|
|
11.6 |
% |
|
|
|
Special Charges, Including Business Realignment Costs |
$ |
2,921 |
|
|
$ |
— |
|
|
NM |
|
Employee Compensation and Benefits – First quarter Employee Compensation and Benefits decreased $62.9 million, or 15%, year-over-year, reflecting a compensation ratio of 64.1% for the first quarter of 2023 versus 59.4% for the prior year period. The decrease in Employee Compensation and Benefits compared to the prior year period principally reflects a lower accrual for incentive compensation, partially offset by higher base salaries and higher amortization of prior period deferred compensation awards. The Compensation Ratio was also impacted by lower revenues (with the exception of Other Revenue, as described above) in the current year period compared to the first quarter of 2022. See "Deferred Compensation" for more information.
Non-Compensation Costs – First quarter Non-Compensation Costs increased $11.7 million, or 14%, year-over-year, primarily driven by an increase in travel and related expenses and an increase in bad debt expense. The first quarter Non-Compensation ratio of 16.7% increased from 11.6% for the prior year period.
Special Charges, Including Business Realignment Costs – First quarter 2023 Special Charges, Including Business Realignment Costs, relate to the write-off of non-recoverable assets in connection with the wind-down of the Company's operations in Mexico.
Effective Tax Rate
The first quarter effective tax rate was 14.9% versus 16.4% for the prior year period. The effective tax rate is principally impacted by the deduction associated with the appreciation in the Firm's share price upon vesting of employee share-based awards above the original grant price. The first quarter provision for income taxes for 2023 reflects an additional tax benefit of $13.7 million versus $19.0 million for the prior year period, due to the net impact associated with the appreciation in our share price upon vesting of employee share-based awards above the original grant price.
Selected Financial Data – Adjusted Results
The following is a discussion of Evercore's consolidated results on an Adjusted basis. See pages 3 and A-2 to A-7 for further information and reconciliations of these metrics to our U.S. GAAP results. See pages A-4 to A-6 for our business segment results.
Adjusted Net Revenues
|
Adjusted |
||||||||
|
Three Months Ended |
||||||||
|
March 31, 2023 |
|
March 31, 2022 |
|
%
|
||||
|
(dollars in thousands) |
||||||||
Investment Banking & Equities: |
|
|
|
|
|
||||
Advisory Fees(1) |
$ |
462,633 |
|
$ |
624,938 |
|
|
(26 |
%) |
Underwriting Fees |
|
22,883 |
|
|
36,306 |
|
|
(37 |
%) |
Commissions and Related Revenue |
|
48,065 |
|
|
50,898 |
|
|
(6 |
%) |
Investment Management: |
|
|
|
|
|
||||
Asset Management and Administration Fees(2) |
|
17,355 |
|
|
19,253 |
|
|
(10 |
%) |
Other Revenue, net |
|
26,846 |
|
|
(3,073 |
) |
|
NM |
|
Net Revenues |
$ |
577,782 |
|
$ |
728,322 |
|
|
(21 |
%) |
|
|
|
|
|
|
||||
1. |
Advisory Fees on an Adjusted basis reflect the reclassification of earnings related to our equity method investments in Luminis and Seneca Evercore of $0.1 million and $0.4 million for the three months ended March 31, 2023 and 2022, respectively. |
|
2. |
Asset Management and Administration Fees on an Adjusted basis reflect the reclassification of earnings related to our equity method investments in Atalanta Sosnoff and ABS of $1.4 million and $2.1 million for the three months ended March 31, 2023 and 2022, respectively. |
See page 4 for additional business metrics.
Advisory Fees – First quarter adjusted Advisory Fees decreased $162.3 million, or 26%, year-over-year, reflecting a decline in revenue earned from large transactions during the first quarter of 2023, as well as a decrease in the number of Advisory fees earned.
Underwriting Fees – First quarter Underwriting Fees decreased $13.4 million, or 37%, year-over-year, reflecting a decrease in average fee size of the transactions we participated in due to the decline in overall market issuances.
Commissions and Related Revenue – First quarter Commissions and Related Revenue decreased $2.8 million, or 6%, year-over-year, primarily reflecting lower trading revenues.
Asset Management and Administration Fees – First quarter adjusted Asset Management and Administration Fees decreased $1.9 million, or 10%, year-over-year, primarily attributed to a decrease in fees from Wealth Management clients, as associated AUM decreased 5%, primarily from market depreciation. The decrease was also driven by a 35% decrease in equity in earnings of affiliates, primarily driven by lower income earned by Atalanta Sosnoff in the first quarter of 2023.
Other Revenue – First quarter adjusted Other Revenue, net, increased $29.9 million year-over-year, primarily reflecting a shift from losses of $5.2 million in the first quarter of 2022 to gains of $9.4 million in the first quarter of 2023 on our investment funds portfolio due to overall market appreciation, as well as higher returns on our fixed income investment portfolios, which primarily consist of U.S treasury bills. The investment funds portfolio is used as an economic hedge against our deferred cash compensation program.
Adjusted Expenses
|
Adjusted |
|||||||||
|
Three Months Ended |
|||||||||
|
March 31, 2023 |
|
March 31, 2022 |
|
%
|
|||||
|
(dollars in thousands) |
|||||||||
| Employee Compensation and Benefits | $ |
366,872 |
|
|
$ |
429,735 |
|
|
(15 |
%) |
Compensation Ratio |
|
63.5 |
% |
|
|
59.0 |
% |
|
|
|
| Non-Compensation Costs | $ |
95,446 |
|
|
$ |
83,755 |
|
|
14 |
% |
Non-Compensation Ratio |
|
16.5 |
% |
|
|
11.5 |
% |
|
|
|
Employee Compensation and Benefits – First quarter adjusted Employee Compensation and Benefits decreased $62.9 million, or 15%, year-over-year, reflecting an adjusted compensation ratio of 63.5% for the first quarter of 2023 versus 59.0% for the prior year period. The decrease in Employee Compensation and Benefits compared to the prior year period principally reflects a lower accrual for incentive compensation, partially offset by higher base salaries and higher amortization of prior period deferred compensation awards. The adjusted Compensation Ratio was also impacted by lower revenues (with the exception of Other Revenue, as described above) in the current year period compared to the first quarter of 2022. See "Deferred Compensation" for more information.
Non-Compensation Costs – First quarter adjusted Non-Compensation Costs increased $11.7 million, or 14%, year-over-year, primarily driven by an increase in travel and related expenses and an increase in bad debt expense. The first quarter adjusted Non-Compensation ratio of 16.5% increased from 11.5% for the prior year period.
Adjusted Effective Tax Rate
The first quarter adjusted effective tax rate was 15.2% versus 17.1% for the prior year period. The adjusted effective tax rate is principally impacted by the deduction associated with the appreciation in the Firm's share price upon vesting of employee share-based awards above the original grant price. The first quarter adjusted provision for income taxes for 2023 reflects an additional tax benefit of $14.6 million versus $19.6 million for the prior year period, due to the net impact associated with the appreciation in our share price upon vesting of employee share-based awards above the original grant price.
Liquidity
The Company continues to maintain a strong balance sheet. As of March 31, 2023, cash and cash equivalents were $579.2 million, investment securities and certificates of deposit were $803.1 million and current assets exceeded current liabilities by $1.5 billion. Amounts due related to the Notes Payable were $372.5 million at March 31, 2023.
Headcount
As of March 31, 2023 and 2022, the Company employed approximately 2,135 and 2,000 people, respectively, worldwide.
As of March 31, 2023 and 2022, the Company employed 178(1) and 172(2) total Senior Managing Directors, respectively, in its Investment Banking & Equities segment, of which 138(1) and 131(2), respectively, were Advisory Senior Managing Directors.
(1) |
Senior Managing Director headcount as of March 31, 2023, adjusted to include one Advisory Senior Managing Director that joined in April 2023 and one Advisory Senior Managing Director who will join in late April 2023, as well as an additional Advisory Senior Managing Director committed to join in 2023. |
|
(2) |
Senior Managing Director headcount as of March 31, 2022, adjusted to include two additional Advisory Senior Managing Directors that joined in the second and third quarters of 2022. |
Deferred Compensation
During the first quarter of 2023, the Company granted to certain employees approximately 2.4 million unvested restricted stock units ("RSUs") (which were primarily granted in conjunction with the 2022 bonus awards) with a grant date fair value of approximately $325.4 million.
In addition, during the first quarter of 2023, the Company granted approximately $163 million of deferred cash awards to certain employees, related to our deferred cash compensation program, principally pursuant to 2022 bonus awards.
The Company recognized compensation expense related to RSUs and our deferred cash compensation program of $106.8 million and $91.2 million for the three months ended March 31, 2023 and 2022, respectively.
As of March 31, 2023, the Company had approximately 6.0 million unvested RSUs with an aggregate grant date fair value of $748.0 million. RSUs are expensed over the service period of the award, subject to retirement eligibility, and generally vest over four years.
As of March 31, 2023, the Company expects to pay an aggregate of $352.2 million related to our deferred cash compensation program at various dates through 2027, subject to certain vesting events. Amounts due pursuant to this program are expensed over the service period of the award, subject to retirement eligibility, and are reflected in Accrued Compensation and Benefits, a component of current liabilities.
Capital Return Transactions
On April 25, 2023, the Board of Directors of Evercore declared a quarterly dividend of $0.76 per share to be paid on June 9, 2023 to common stockholders of record on May 26, 2023.
During the first quarter, the Company repurchased 0.9 million shares from employees for the net settlement of stock-based compensation awards at an average price per share of $131.79, and 1.3 million shares at an average price per share of $132.50 in open market transactions pursuant to the Company's share repurchase program. The aggregate 2.2 million shares were acquired at an average price per share of $132.20.
Conference Call
Evercore will host a related conference call beginning at 8:00 a.m. Eastern Time, Wednesday, April 26, 2023, accessible via telephone and webcast. Investors and analysts may participate in the live conference call by dialing (800) 225-9448 (toll-free domestic) or (203) 518-9708 (international); passcode: EVRQ123. Please register at least 10 minutes before the conference call begins.
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.
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 the Americas, 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 reflects how management views its 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 the following pages.
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 release 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, 2022, 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.
EVERCORE INC. |
||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||
THREE MONTHS ENDED MARCH 31, 2023 AND 2022 |
||||||
(dollars in thousands, except per share data) |
||||||
(UNAUDITED) |
||||||
|
|
|
|
|||
|
Three Months Ended March 31, |
|||||
|
2023 |
|
2022 |
|||
|
|
|
|
|||
Revenues |
|
|
|
|||
Investment Banking & Equities: |
|
|
|
|||
Advisory Fees |
$ |
462,562 |
|
$ |
624,564 |
|
Underwriting Fees |
|
22,883 |
|
|
36,306 |
|
Commissions and Related Revenue |
|
48,065 |
|
|
50,898 |
|
Asset Management and Administration Fees |
|
15,958 |
|
|
17,115 |
|
Other Revenue, Including Interest and Investments |
|
26,846 |
|
|
(1,779 |
) |
Total Revenues |
|
576,314 |
|
|
727,104 |
|
Interest Expense(1) |
|
4,171 |
|
|
4,250 |
|
Net Revenues |
|
572,143 |
|
|
722,854 |
|
|
|
|
|
|||
Expenses |
|
|
|
|||
Employee Compensation and Benefits |
|
366,872 |
|
|
429,735 |
|
Occupancy and Equipment Rental |
|
20,379 |
|
|
19,177 |
|
Professional Fees |
|
24,137 |
|
|
24,146 |
|
Travel and Related Expenses |
|
15,203 |
|
|
7,826 |
|
Communications and Information Services |
|
15,735 |
|
|
16,028 |
|
Depreciation and Amortization |
|
6,573 |
|
|
7,110 |
|
Execution, Clearing and Custody Fees |
|
2,765 |
|
|
2,797 |
|
Special Charges, Including Business Realignment Costs |
|
2,921 |
|
|
— |
|
Other Operating Expenses |
|
10,654 |
|
|
6,671 |
|
Total Expenses |
|
465,239 |
|
|
513,490 |
|
|
|
|
|
|||
Income Before Income from Equity Method Investments and Income Taxes |
|
106,904 |
|
|
209,364 |
|
Income from Equity Method Investments |
|
1,468 |
|
|
2,512 |
|
Income Before Income Taxes |
|
108,372 |
|
|
211,876 |
|
Provision for Income Taxes |
|
16,131 |
|
|
34,782 |
|
Net Income |
|
92,241 |
|
|
177,094 |
|
Net Income Attributable to Noncontrolling Interest |
|
8,863 |
|
|
19,078 |
|
Net Income Attributable to Evercore Inc. |
$ |
83,378 |
|
$ |
158,016 |
|
|
|
|
|
|||
Net Income Attributable to Evercore Inc. Common Shareholders |
$ |
83,378 |
|
$ |
158,016 |
|
|
|
|
|
|||
Weighted Average Shares of Class A Common Stock Outstanding: |
|
|
|
|||
Basic |
|
38,510 |
|
|
39,176 |
|
Diluted |
|
40,439 |
|
|
41,708 |
|
|
|
|
|
|||
Net Income Per Share Attributable to Evercore Inc. Common Shareholders: |
|
|
|
|||
Basic |
$ |
2.17 |
|
$ |
4.03 |
|
Diluted |
$ |
2.06 |
|
$ |
3.79 |
|
|
|
|
|
|||
(1) Includes interest expense on long-term debt. |
||||||
|
|
|
|
|||
Adjusted Results
Throughout the discussion of Evercore's business 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 certain Evercore LP Units, as well as Unvested Restricted Stock 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. 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 & Equities and Investment Management. The differences between the Adjusted and U.S. GAAP results are as follows:
- Assumed Exchange of Evercore LP Units into Class A Shares. The Adjusted results assume substantially all Evercore LP Units have been exchanged for Class A shares. Accordingly, 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 substantially all of these previously granted equity interests and IPO related restricted stock units, and thus the Adjusted results reflect their exchange into Class A shares.
-
Adjustments Associated with Business Combinations and Divestitures. The following charges resulting from business combinations and divestitures have been excluded from the Adjusted results because the Company's Management believes that operating performance is more comparable across periods excluding the effects of these acquisition-related charges:
- Gain on Sale of Interests in ABS. The gain on the sale of a portion of the Company's interests in ABS in the first quarter of 2022 is excluded from the Adjusted presentation.
- Special Charges, Including Business Realignment Costs. Expenses during 2023 that are excluded from the Adjusted presentation relate to the write-off of non-recoverable assets in connection with the wind-down of the Company's operations in Mexico.
- Income Taxes. Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation in the U.S. as the ultimate parent. Certain of the subsidiaries, particularly Evercore LP, have noncontrolling interests held by management or former members of management. As a result, not all of the Company’s income is subject to corporate level taxes and certain other state and local taxes are levied. The assumption in the Adjusted earnings presentation is that substantially all of the noncontrolling interest is eliminated through the exchange of Evercore LP units into Class A common stock of the ultimate parent. As a result, the Adjusted earnings presentation assumes that the allocation of earnings to Evercore LP’s noncontrolling interest holders is substantially eliminated and is therefore subject to statutory tax rates of a C-Corporation under a conventional tax structure in the U.S. and that certain state and local taxes are reduced accordingly.
- Presentation of Interest Expense. The Adjusted results present Adjusted Investment Banking & Equities Operating Income before interest expense on debt, which is included in interest expense on a U.S. GAAP basis.
- Presentation of Income from Equity Method Investments. The Adjusted results present Income from Equity Method Investments within Revenue as the Company's Management believes it is a useful presentation.
EVERCORE INC. |
|||||||
U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS |
|||||||
(dollars in thousands, except per share data) |
|||||||
(UNAUDITED) |
|||||||
|
|
||||||
|
Three Months Ended |
||||||
|
March 31, 2023 |
|
March 31, 2022 |
||||
Net Revenues - U.S. GAAP |
$ |
572,143 |
|
|
$ |
722,854 |
|
Income from Equity Method Investments (1) |
|
1,468 |
|
|
|
2,512 |
|
Interest Expense on Debt (2) |
|
4,171 |
|
|
|
4,250 |
|
Gain on Sale of Interests in ABS (3) |
|
— |
|
|
|
(1,294 |
) |
Net Revenues - Adjusted |
$ |
577,782 |
|
|
$ |
728,322 |
|
|
|
|
|
||||
Other Revenue, net - U.S. GAAP |
$ |
22,675 |
|
|
$ |
(6,029 |
) |
Interest Expense on Debt (2) |
|
4,171 |
|
|
|
4,250 |
|
Gain on Sale of Interests in ABS (3) |
|
— |
|
|
|
(1,294 |
) |
Other Revenue, net - Adjusted |
$ |
26,846 |
|
|
$ |
(3,073 |
) |
|
|
|
|
||||
Operating Income - U.S. GAAP |
$ |
106,904 |
|
|
$ |
209,364 |
|
Income from Equity Method Investments (1) |
|
1,468 |
|
|
|
2,512 |
|
Pre-Tax Income - U.S. GAAP |
|
108,372 |
|
|
|
211,876 |
|
Gain on Sale of Interests in ABS (3) |
|
— |
|
|
|
(1,294 |
) |
Special Charges, Including Business Realignment Costs (4) |
|
2,921 |
|
|
|
— |
|
Pre-Tax Income - Adjusted |
|
111,293 |
|
|
|
210,582 |
|
Interest Expense on Debt (2) |
|
4,171 |
|
|
|
4,250 |
|
Operating Income - Adjusted |
$ |
115,464 |
|
|
$ |
214,832 |
|
|
|
|
|
||||
Provision for Income Taxes - U.S. GAAP |
$ |
16,131 |
|
|
$ |
34,782 |
|
Income Taxes (5) |
|
774 |
|
|
|
1,143 |
|
Provision for Income Taxes - Adjusted |
$ |
16,905 |
|
|
$ |
35,925 |
|
|
|
|
|
||||
Net Income Attributable to Evercore Inc. - U.S. GAAP |
$ |
83,378 |
|
|
$ |
158,016 |
|
Gain on Sale of Interests in ABS (3) |
|
— |
|
|
|
(1,294 |
) |
Special Charges, Including Business Realignment Costs (4) |
|
2,921 |
|
|
|
— |
|
Income Taxes (5) |
|
(774 |
) |
|
|
(1,143 |
) |
Noncontrolling Interest (6) |
|
7,726 |
|
|
|
17,732 |
|
Net Income Attributable to Evercore Inc. - Adjusted |
$ |
93,251 |
|
|
$ |
173,311 |
|
|
|
|
|
||||
Diluted Shares Outstanding - U.S. GAAP |
|
40,439 |
|
|
|
41,708 |
|
LP Units (7) |
|
2,756 |
|
|
|
3,943 |
|
Unvested Restricted Stock Units - Event Based (7) |
|
12 |
|
|
|
12 |
|
Diluted Shares Outstanding - Adjusted |
|
43,207 |
|
|
|
45,663 |
|
|
|
|
|
||||
Key Metrics: (a) |
|
|
|
||||
Diluted Earnings Per Share - U.S. GAAP |
$ |
2.06 |
|
|
$ |
3.79 |
|
Diluted Earnings Per Share - Adjusted |
$ |
2.16 |
|
|
$ |
3.80 |
|
|
|
|
|
||||
Operating Margin - U.S. GAAP |
|
18.7 |
% |
|
|
29.0 |
% |
Operating Margin - Adjusted |
|
20.0 |
% |
|
|
29.5 |
% |
|
|
|
|
||||
Effective Tax Rate - U.S. GAAP |
|
14.9 |
% |
|
|
16.4 |
% |
Effective Tax Rate - Adjusted |
|
15.2 |
% |
|
|
17.1 |
% |
|
|
|
|
||||
(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 MONTHS ENDED MARCH 31, 2023 |
||||||||||||
(dollars in thousands) |
||||||||||||
(UNAUDITED) |
||||||||||||
|
|
|
|
|
|
|||||||
|
Investment Banking & Equities Segment |
|||||||||||
|
Three Months Ended March 31, 2023 |
|||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|||||||
Net Revenues: |
|
|
|
|
|
|||||||
Investment Banking & Equities: |
|
|
|
|
|
|||||||
Advisory Fees |
$ |
462,562 |
|
|
$ |
71 |
|
(1 |
) |
$ |
462,633 |
|
Underwriting Fees |
|
22,883 |
|
|
|
— |
|
|
|
22,883 |
|
|
Commissions and Related Revenue |
|
48,065 |
|
|
|
— |
|
|
|
48,065 |
|
|
Other Revenue, net |
|
21,301 |
|
|
|
4,171 |
|
(2 |
) |
|
25,472 |
|
Net Revenues |
|
554,811 |
|
|
|
4,242 |
|
|
|
559,053 |
|
|
|
|
|
|
|
|
|||||||
Expenses: |
|
|
|
|
|
|||||||
Employee Compensation and Benefits |
|
357,071 |
|
|
|
— |
|
|
|
357,071 |
|
|
Non-Compensation Costs |
|
92,009 |
|
|
|
— |
|
|
|
92,009 |
|
|
Special Charges, Including Business Realignment Costs |
|
2,921 |
|
|
|
(2,921 |
) |
(4 |
) |
|
— |
|
Total Expenses |
|
452,001 |
|
|
|
(2,921 |
) |
|
|
449,080 |
|
|
|
|
|
|
|
|
|||||||
Operating Income (a) |
$ |
102,810 |
|
|
$ |
7,163 |
|
|
$ |
109,973 |
|
|
|
|
|
|
|
|
|||||||
Compensation Ratio (b) |
|
64.4 |
% |
|
|
|
|
63.9 |
% |
|||
Operating Margin (b) |
|
18.5 |
% |
|
|
|
|
19.7 |
% |
|||
|
|
|
|
|
|
|||||||
|
Investment Management Segment |
|||||||||||
|
Three Months Ended March 31, 2023 |
|||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|||||||
Net Revenues: |
|
|
|
|
|
|||||||
Asset Management and Administration Fees |
$ |
15,958 |
|
|
$ |
1,397 |
|
(1 |
) |
$ |
17,355 |
|
Other Revenue, net |
|
1,374 |
|
|
|
— |
|
|
|
1,374 |
|
|
Net Revenues |
|
17,332 |
|
|
|
1,397 |
|
|
|
18,729 |
|
|
|
|
|
|
|
|
|||||||
Expenses: |
|
|
|
|
|
|||||||
Employee Compensation and Benefits |
|
9,801 |
|
|
|
— |
|
|
|
9,801 |
|
|
Non-Compensation Costs |
|
3,437 |
|
|
|
— |
|
|
|
3,437 |
|
|
Total Expenses |
|
13,238 |
|
|
|
— |
|
|
|
13,238 |
|
|
|
|
|
|
|
|
|||||||
Operating Income (a) |
$ |
4,094 |
|
|
$ |
1,397 |
|
|
$ |
5,491 |
|
|
|
|
|
|
|
|
|||||||
Compensation Ratio (b) |
|
56.5 |
% |
|
|
|
|
52.3 |
% |
|||
Operating Margin (b) |
|
23.6 |
% |
|
|
|
|
29.3 |
% |
|||
|
|
|
|
|
|
|||||||
(a) Operating Income for U.S. GAAP excludes Income (Loss) from Equity Method Investments. |
||||||||||||
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above. |
||||||||||||
EVERCORE INC. |
||||||||||||
U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS |
||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2022 |
||||||||||||
(dollars in thousands) |
||||||||||||
(UNAUDITED) |
||||||||||||
|
|
|
|
|
|
|||||||
|
Investment Banking & Equities Segment |
|||||||||||
|
Three Months Ended March 31, 2022 |
|||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|||||||
Net Revenues: |
|
|
|
|
|
|||||||
Investment Banking & Equities: |
|
|
|
|
|
|||||||
Advisory Fees |
$ |
624,564 |
|
|
$ |
374 |
|
(1 |
) |
$ |
624,938 |
|
Underwriting Fees |
|
36,306 |
|
|
|
— |
|
|
|
36,306 |
|
|
Commissions and Related Revenue |
|
50,898 |
|
|
|
— |
|
|
|
50,898 |
|
|
Other Revenue, net |
|
(7,467 |
) |
|
|
4,250 |
|
(2 |
) |
|
(3,217 |
) |
Net Revenues |
|
704,301 |
|
|
|
4,624 |
|
|
|
708,925 |
|
|
|
|
|
|
|
|
|||||||
Expenses: |
|
|
|
|
|
|||||||
Employee Compensation and Benefits |
|
419,929 |
|
|
|
— |
|
|
|
419,929 |
|
|
Non-Compensation Costs |
|
80,643 |
|
|
|
— |
|
|
|
80,643 |
|
|
Total Expenses |
|
500,572 |
|
|
|
— |
|
|
|
500,572 |
|
|
|
|
|
|
|
|
|||||||
Operating Income (a) |
$ |
203,729 |
|
|
$ |
4,624 |
|
|
$ |
208,353 |
|
|
|
|
|
|
|
|
|||||||
Compensation Ratio (b) |
|
59.6 |
% |
|
|
|
|
59.2 |
% |
|||
Operating Margin (b) |
|
28.9 |
% |
|
|
|
|
29.4 |
% |
|||
|
|
|
|
|
|
|||||||
|
Investment Management Segment |
|||||||||||
|
Three Months Ended March 31, 2022 |
|||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|||||||
Net Revenues: |
|
|
|
|
|
|||||||
Asset Management and Administration Fees |
$ |
17,115 |
|
|
$ |
2,138 |
|
(1 |
) |
$ |
19,253 |
|
Other Revenue, net |
|
1,438 |
|
|
|
(1,294 |
) |
(3 |
) |
|
144 |
|
Net Revenues |
|
18,553 |
|
|
|
844 |
|
|
|
19,397 |
|
|
|
|
|
|
|
|
|||||||
Expenses: |
|
|
|
|
|
|||||||
Employee Compensation and Benefits |
|
9,806 |
|
|
|
— |
|
|
|
9,806 |
|
|
Non-Compensation Costs |
|
3,112 |
|
|
|
— |
|
|
|
3,112 |
|
|
Total Expenses |
|
12,918 |
|
|
|
— |
|
|
|
12,918 |
|
|
|
|
|
|
|
|
|||||||
Operating Income (a) |
$ |
5,635 |
|
|
$ |
844 |
|
|
$ |
6,479 |
|
|
|
|
|
|
|
|
|||||||
Compensation Ratio (b) |
|
52.9 |
% |
|
|
|
|
50.6 |
% |
|||
Operating Margin (b) |
|
30.4 |
% |
|
|
|
|
33.4 |
% |
|||
|
|
|
|
|
|
|||||||
(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 AND CONSOLIDATED RESULTS |
||||||
(dollars in thousands) |
||||||
(UNAUDITED) |
||||||
|
|
|
|
|||
|
U.S. GAAP |
|||||
|
Three Months Ended March 31, |
|||||
|
2023 |
|
2022 |
|||
Investment Banking & Equities |
|
|
|
|||
Net Revenues: |
|
|
|
|||
Investment Banking & Equities: |
|
|
|
|||
Advisory Fees |
$ |
462,562 |
|
$ |
624,564 |
|
Underwriting Fees |
|
22,883 |
|
|
36,306 |
|
Commissions and Related Revenue |
|
48,065 |
|
|
50,898 |
|
Other Revenue, net |
|
21,301 |
|
|
(7,467 |
) |
Net Revenues |
|
554,811 |
|
|
704,301 |
|
|
|
|
|
|||
Expenses: |
|
|
|
|||
Employee Compensation and Benefits |
|
357,071 |
|
|
419,929 |
|
Non-Compensation Costs |
|
92,009 |
|
|
80,643 |
|
Special Charges, Including Business Realignment Costs |
|
2,921 |
|
|
— |
|
Total Expenses |
|
452,001 |
|
|
500,572 |
|
|
|
|
|
|||
Operating Income (a) |
$ |
102,810 |
|
$ |
203,729 |
|
|
|
|
|
|||
Investment Management |
|
|
|
|||
Net Revenues: |
|
|
|
|||
Asset Management and Administration Fees |
$ |
15,958 |
|
$ |
17,115 |
|
Other Revenue, net |
|
1,374 |
|
|
1,438 |
|
Net Revenues |
|
17,332 |
|
|
18,553 |
|
|
|
|
|
|||
Expenses: |
|
|
|
|||
Employee Compensation and Benefits |
|
9,801 |
|
|
9,806 |
|
Non-Compensation Costs |
|
3,437 |
|
|
3,112 |
|
Total Expenses |
|
13,238 |
|
|
12,918 |
|
|
|
|
|
|||
Operating Income (a) |
$ |
4,094 |
|
$ |
5,635 |
|
|
|
|
|
|||
Total |
|
|
|
|||
Net Revenues: |
|
|
|
|||
Investment Banking & Equities: |
|
|
|
|||
Advisory Fees |
$ |
462,562 |
|
$ |
624,564 |
|
Underwriting Fees |
|
22,883 |
|
|
36,306 |
|
Commissions and Related Revenue |
|
48,065 |
|
|
50,898 |
|
Asset Management and Administration Fees |
|
15,958 |
|
|
17,115 |
|
Other Revenue, net |
|
22,675 |
|
|
(6,029 |
) |
Net Revenues |
|
572,143 |
|
|
722,854 |
|
|
|
|
|
|||
Expenses: |
|
|
|
|||
Employee Compensation and Benefits |
|
366,872 |
|
|
429,735 |
|
Non-Compensation Costs |
|
95,446 |
|
|
83,755 |
|
Special Charges, Including Business Realignment Costs |
|
2,921 |
|
|
— |
|
Total Expenses |
|
465,239 |
|
|
513,490 |
|
|
|
|
|
|||
Operating Income (a) |
$ |
106,904 |
|
$ |
209,364 |
|
|
|
|
|
|||
(a) Operating Income excludes Income (Loss) from Equity Method Investments. |
||||||
Notes to Unaudited Condensed Consolidated Adjusted Financial Data
For further information on these adjustments, see page A-2.
(1) |
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) |
The gain on the sale of a portion of the Company's interests in ABS in the first quarter of 2022 is excluded from the Adjusted presentation. |
|
(4) |
Expenses during 2023 that are excluded from the Adjusted presentation relate to the write-off of non-recoverable assets in connection with the wind-down of the Company's operations in Mexico. |
|
(5) |
Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation in the U.S. as the ultimate parent. Certain of the subsidiaries, particularly Evercore LP, have noncontrolling interests held by management or former members of management. As a result, not all of the Company’s income is subject to corporate level taxes and certain other state and local taxes are levied. The assumption in the Adjusted earnings presentation is that substantially all of the noncontrolling interest is eliminated through the exchange of Evercore LP units into Class A common stock of the ultimate parent. As a result, the Adjusted earnings presentation assumes that the allocation of earnings to Evercore LP’s noncontrolling interest holders is substantially eliminated and is therefore subject to statutory tax rates of a C-Corporation under a conventional tax structure in the U.S. and that certain state and local taxes are reduced accordingly. |
|
(6) |
Reflects an adjustment to eliminate noncontrolling interest related to substantially all Evercore LP partnership units which are assumed to be converted to Class A common stock in the Adjusted presentation. |
|
(7) |
Assumes the exchange into Class A shares of substantially all 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. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230425005944/en/
Contacts
Investor:
Katy Haber
Head of Investor Relations & ESG
InvestorRelations@Evercore.com
Media:
Jamie Easton
Head of Communications & External Affairs
Communications@Evercore.com
