Record Full Year Revenues and Adjusted Net Income
-
Record annual revenues of $684.6 million, up 12% from the prior year;
fourth quarter revenues of $169.2 million, down 17% from a record Q4
2016
-
GAAP net income of $0.78 per share (diluted) for the full year and
GAAP net loss of $(0.72) per share (diluted) for the fourth quarter
2017; Adjusted net income of $2.29 per share (diluted) for the full
year and $0.52 per share (diluted) for the fourth quarter 2017
-
Continued to execute on organic growth strategy
-
Added 16 Managing Directors in 2017 to enhance expertise in
important sectors, products and regions; ended the year with 512
bankers, up 15% from the prior year
-
Strong 2018 pipeline of Managing Director hires
-
Promoted five additional advisory professionals to Managing
Director in early 2018
-
Strong cash flow generation and record amount of capital returned to
shareholders
NEW YORK--(BUSINESS WIRE)--
Moelis & Company (NYSE:MC) today reported financial results for the year
ended December 31, 2017. The Firm’s fiscal year 2017 revenues of $684.6
million represented an increase of 12% over the prior year and our
largest annual revenues on record. GAAP net income for the period was
$126.5 million, or $0.78 per share (diluted), compared with $141.9
million or $1.58 per share in the prior year period. On an Adjusted
basis, the Firm reported net income of $145.6 million for fiscal year
2017 as compared with $104.5 million in the prior year. On a per share
basis, the Firm reported Adjusted net income of $2.29 per share
(diluted) in 2017, up 27% from the $1.80 per share (diluted) reported in
the prior year period.
The Firm’s fourth quarter revenues of $169.2 million decreased 17% over
the prior year period. The Firm reported fourth quarter 2017 GAAP net
loss of $(5.7) million, or $(0.72) per share (diluted), compared with
GAAP net income of $54.7 million or $0.58 per share (diluted) in the
prior year period. On an Adjusted basis, the Firm reported net income of
$34.1 million or $0.52 per share (diluted) for the fourth quarter of
2017, which compares with $39.3 million of net income or $0.66 per share
(diluted) in the prior year period.
“We are delivering high quality, discrete, and trusted advice on some of
the largest and most complex transactions in the world. Our record full
year revenues reflect this momentum and demonstrate the power of our
collaborative model and the continued maturation of our brand. We are
encouraged by current activity levels and believe there is significant
runway left in the current M&A cycle,” said Ken Moelis, Chairman and
Chief Executive Officer.
“Moelis & Company is poised to benefit from its competitive positioning,
a healthy global economy and new U.S. tax legislation, which should
enhance our already strong capital generation capabilities. With today’s
announcement of a $1.50 per share special dividend and a 27% increase to
our regular quarterly dividend, we will have returned $4.08 per share in
dividends related to 2017. We are committed to returning all of our
excess capital to shareholders, while continuing to invest in our
business.”
“To that end, we also made significant investment in our global network
in 2017, adding 16 Managing Directors with our largest class of internal
promotes and a number of high quality external hires. We remain a top
destination for talent, and our recruiting pipeline is strong. As our
team grows and our network strengthens, we are well positioned to
capitalize on increased deal activity in 2018.”
The Firm’s revenues and net income can fluctuate materially depending
on the number, size and timing of completed transactions on which it
advised 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.
Currently 60% of the operating partnership (Moelis & Company Group
LP) is owned by the corporate partner (Moelis & Company) and is subject
to corporate U.S. federal and state income tax. The remaining 40% is
owned by other partners of Moelis & Company Group LP and is primarily
subject to tax at the partner level (except for certain state and local
and foreign income taxes). The Adjusted results included herein remove
the impact of compensation expenses specifically related to the Firm’s
IPO awards and the impact related to the enactment of the Tax Cuts and
Jobs Act, and apply the corporate tax rate to all earnings under the
assumption that all outstanding Class A partnership units of Moelis &
Company Group LP have been exchanged into Class A common stock of Moelis
& Company. We believe the Adjusted results, when presented together with
comparable GAAP results, are useful to investors to compare our
performance across periods and to better understand our operating
results. A reconciliation between our GAAP results and our Adjusted
results is presented in the Appendix to this press release.
_______________________________
1 Includes dividends
declared herein but not yet paid
|
|
GAAP and Adjusted (non-GAAP) Selected
Financial Data (Unaudited) |
|
| |
| |
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Twelve Months Ended December 31, |
| ($ in thousands except per share data) | |
| 2017 |
|
| 2016 |
| 2017 vs. 2016 Variance | | 2017 |
| 2016 |
| 2017 vs. 2016 Variance |
| | | | | | | | | | | |
|
|
Revenues
| |
$
|
684,615
| | |
$
|
613,373
| |
12%
| |
$
|
684,615
| |
$
|
613,373
| |
12%
|
| Income (loss) before income taxes | | |
350,351
| | | |
166,674
| |
N/M
| | |
219,844
| | |
171,884
| |
28%
|
|
Provision for income taxes
| |
|
223,827
|
| |
|
24,809
| |
N/M
| |
|
74,285
| |
|
67,379
| |
10%
|
Net income (loss) | | |
126,524
| | | |
141,865
| |
N/M
| | |
145,559
| | |
104,505
| |
39%
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
97,124
|
| |
|
103,478
| |
N/M
| |
|
-
| |
|
-
| |
N/M
|
Net income (loss) attributable to
Moelis & Company | |
$
|
29,400
|
| |
$
|
38,387
| |
N/M
| |
$
|
145,559
| |
$
|
104,505
| |
39%
|
| | | | | | | | | | | |
|
|
Diluted earnings per share
| |
$
|
0.78
|
| |
$
|
1.58
| |
N/M
| |
$
|
2.29
| |
$
|
1.80
| |
27%
|
|
| | | | | | | | | | | | |
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
| | | |
|
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Three Months Ended December 31, |
| ($ in thousands except per share data) | |
| 2017 |
| | 2016 | | 2017 vs. 2016 Variance | | 2017 | | 2016 | | 2017 vs. 2016 Variance |
| | | | | | | | | | | |
|
|
Revenues
| |
$
|
169,167
| | |
$
|
204,608
| |
-17%
| |
$
|
169,167
| |
$
|
204,608
| |
-17%
|
| Income (loss) before income taxes | | |
187,277
| | | |
62,822
| |
N/M
| | |
53,535
| | |
64,155
| |
-17%
|
|
Provision for income taxes
| |
|
192,927
|
| |
|
8,094
| |
N/M
| |
|
19,407
| |
|
24,826
| |
-22%
|
| Net income (loss) | | |
(5,650
|
)
| | |
54,728
| |
N/M
| | |
34,128
| | |
39,329
| |
-13%
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
19,163
|
| |
|
39,693
| |
N/M
| |
|
-
| |
|
-
| |
N/M
|
Net income (loss) attributable to
Moelis & Company | |
$
|
(24,813
|
)
| |
$
|
15,035
| |
N/M
| |
$
|
34,128
| |
$
|
39,329
| |
-13%
|
| | | | | | | | | | | |
|
|
Diluted earnings per share
| |
$
|
(0.72
|
)
| |
$
|
0.58
| |
N/M
| |
$
|
0.52
| |
$
|
0.66
| |
-21%
|
|
| | | | | | | | | | | | |
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
Revenues
For the year ended December 31, 2017, revenues were $684.6 million as
compared with $613.4 million in 2016, or an increase of 12%. This
represents our largest year of revenues on record and compares favorably
with a 1% decrease in the number of global completed M&A transactions in
the same period2. The increase in full year revenues reflects
strong and continued growth in M&A activity as well as increased Capital
Markets advisory activity. Restructuring activity also improved slightly
over the prior year, despite the low default rate environment.
Revenues of $169.2 million in the fourth quarter of 2017 were down 17%
from the $204.6 million of revenues earned in the fourth quarter of
2016, which was our best quarter of revenues on record. The decrease in
quarterly revenues was the result of fewer transaction closings during
the quarter, primarily due to a softer restructuring environment
compared to the fourth quarter of 2016.
We continued to execute on our strategy of profitable expansion. Since
our last earnings release we announced two Managing Directors in the
U.S. who will strengthen our industry expertise in Healthcare and
FinTech, and a Managing Director in London who will enhance our Consumer
coverage in EMEA. We are also committed to the development of our
internal talent, and in early 2018 we promoted five of our advisory
professionals to Managing Director: Ben Axelrod (U.S./M&A), Frank Del
Vecchio (EMEA/Capital Markets), Anthony Doeh (EMEA/Business Services),
Mark Laoun (U.S./Financial Sponsors) and Swati Rao (U.S./Healthcare).
_______________________________
2 Source: Thomson
Financial as of January 4, 2018; includes all transactions greater than
$100 million in value
Expenses
The following tables set forth information relating to the Firm’s
operating expenses, which are reported net of client expense
reimbursements.
|
|
| |
| |
| | | U.S. GAAP | | Adjusted (non-GAAP)* |
| | | Twelve Months Ended December 31, |
| ($ in thousands) | | |
| 2017 |
|
|
| 2016 |
|
| 2017 vs. 2016 Variance | |
| 2017 |
|
|
| 2016 |
|
| 2017 vs. 2016 Variance |
| | | | | | | | | | | | |
|
| Expenses | | | | | | | | | | | | | |
|
Compensation and benefits
| | |
$
|
401,384
| |
$
|
360,893
| |
11%
| |
$
|
397,170
| |
$
|
355,683
| |
12%
|
| % of revenues | | | |
59%
| | |
59%
| | | | |
58%
| | |
58%
| | |
|
Non-compensation expenses
| | |
$
|
118,949
| |
$
|
91,391
| |
30%
| |
$
|
118,949
| |
$
|
91,391
| |
30%
|
| % of revenues | | | |
17%
| | |
15%
| | | | |
17%
| | |
15%
| | |
|
Total operating expenses
| | |
$
|
520,333
| |
$
|
452,284
| |
15%
| |
$
|
516,119
| |
$
|
447,074
| |
15%
|
| % of revenues | | | |
76%
| | |
74%
| | | | |
75%
| | |
73%
| | |
| | | | | | | | | | | | |
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
| | | U.S. GAAP | | Adjusted (non-GAAP)* |
| | | Three Months Ended December 31, |
| ($ in thousands) | | |
| 2017 |
| |
| 2016 |
| | 2017 vs. 2016 Variance | |
| 2017 |
| |
| 2016 |
| | 2017 vs. 2016 Variance |
| | | | | | | | | | | | |
|
| Expenses | | | | | | | | | | | | | |
|
Compensation and benefits
| | |
$
|
99,156
| |
$
|
119,981
| |
-17%
| |
$
|
98,177
| |
$
|
118,648
| |
-17%
|
| % of revenues | | | |
59%
| | |
59%
| | | | |
58%
| | |
58%
| | |
|
Non-compensation expenses
| | |
$
|
31,350
| |
$
|
23,102
| |
36%
| |
$
|
31,350
| |
$
|
23,102
| |
36%
|
| % of revenues | | | |
19%
| | |
11%
| | | | |
19%
| | |
11%
| | |
|
Total operating expenses
| | |
$
|
130,506
| |
$
|
143,083
| |
-9%
| |
$
|
129,527
| |
$
|
141,750
| |
-9%
|
| % of revenues | | | |
77%
| | |
70%
| | | | |
77%
| | |
69%
| | |
| | | | | | | | | | | | |
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
Total operating expenses on a GAAP basis were $520.3 million for the
year and $130.5 million for the fourth quarter ended December 31, 2017.
On an Adjusted basis, operating expenses were $516.1 million for fiscal
year 2017 as compared with $447.1 million in 2016, and $129.5 million
for the fourth quarter of 2017 as compared with $141.8 million in the
prior year period. The increase in operating expenses for the full year
is associated with increased revenues, which drove increased
compensation and benefits expenses, as well as higher non-compensation
expenses.
Compensation and benefits expenses on a GAAP basis were $401.4 million
and $99.2 million in the fiscal year and fourth quarter ended December
31, 2017, respectively. Adjusted compensation and benefits expenses
(which exclude the amortization of IPO awards for the reported periods)
were $397.2 million and $98.2 million for the fiscal year and fourth
quarter ended December 31, 2017, respectively. This compares with $355.7
million and $118.6 million for the fiscal year and fourth quarter ended
December 31, 2016, respectively. The Adjusted compensation and benefits
ratio was consistent at 58% of revenues in both the current and prior
year periods.
Non-compensation expenses on both a GAAP and Adjusted basis were $118.9
million in fiscal year 2017 as compared with $91.4 million in the prior
year. In the fourth quarter of 2017, GAAP and Adjusted non-compensation
expenses were $31.4 million as compared with $23.1 million in the same
period of the prior year. The year over year increase in
non-compensation expenses is primarily attributable to the growth in our
business, including increased recruiting fees, as well as new business
development and transaction related charges. Our non-compensation
expense ratio was 17% for the full year, in-line with our long-term
target of approximately 15% to 18% of revenues.
|
|
Other Income |
|
|
| |
| |
| | | U.S. GAAP | | Adjusted (non-GAAP)* |
| | | Twelve Months Ended December 31, |
| ($ in thousands) | | | 2017 |
| 2016 |
| 2017 vs. 2016 Variance | | 2017 |
| 2016 |
| 2017 vs. 2016 Variance |
| | | | | | | | | | | | |
|
|
Other income (expenses)
| | |
$
|
177,728
| |
$
|
509
| |
N/M
| |
$
|
43,007
| |
$
|
509
| |
N/M
|
| | | | | | | | | | | | |
|
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
| | | U.S. GAAP | | Adjusted (non-GAAP)* |
| | | Three Months Ended December 31, |
| ($ in thousands) | | | 2017 | | 2016 | | 2017 vs. 2016 Variance | |
| 2017 | | 2016 | | 2017 vs. 2016 Variance |
| | | | | | | | | | | | |
|
|
Other income (expenses)
| | |
$
|
144,840
| |
$
|
118
| |
N/M
| |
$
|
10,119
| |
$
|
118
| |
N/M
|
| | | | | | | | | | | | |
|
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
For fiscal year 2017, other income on a GAAP and Adjusted basis was
$177.7 million and $43.0 million, respectively, as compared with $0.5
million on both a GAAP and Adjusted basis in the prior year. Other
income on both a GAAP and Adjusted basis includes gains of $41.7 million
arising from Moelis Australia’s IPO in April 2017 and subsequent share
issuances through the remainder of the year. The GAAP results also
include $134.7 million of other income related to the estimated
re-measurement of the liability pursuant to the Firm’s Tax Receivable
Agreement (“TRA”) in connection with the enactment of the Tax Cuts and
Jobs Act (see Provision for Income Taxes below for more information).
For the fourth quarter of 2017, other income on a GAAP and Adjusted
basis was $144.8 million and $10.1 million, respectively, as compared
with $0.1 million on both a GAAP and Adjusted basis in the prior year
period. On both a GAAP and Adjusted basis in the fourth quarter, we
recorded a gain of $9.7 million related to Moelis Australia’s October
2017 share placement. The re-measurement impacts related to the Tax Cuts
and Jobs Act were excluded from our Adjusted results.
Provision for Income Taxes
The corporate partner (Moelis & Company) currently owns 60% of the
operating partnership (Moelis & Company Group LP) and is subject to
corporate U.S. federal and state income tax. Income on the remaining 40%
continues to be subject to New York City unincorporated business tax and
certain foreign income taxes and is accounted for at the partner level
through the non-controlling interests line item. In connection with the
enactment of the Tax Cuts and Jobs Act on December 22, 2017, which
reduced the U.S. federal corporate tax rate in future years, our
deferred tax assets, which consist primarily of step-up in tax basis
related to the exchange of partnership units and deferred equity
compensation, were re-measured at the new rate, resulting in a charge of
$181.0 million. This charge, together with the reduction in the TRA
liability of $134.7 million (described above in Other Income), resulted
in a net estimated charge of $46.3 million in our GAAP results.
For Adjusted purposes, we have excluded the impact of compensation
expenses specifically related to the Firm’s IPO awards as well as the
estimated balance sheet re-measurement impact related to the enactment
of the Tax Cuts and Jobs Act. We have also assumed all outstanding Class
A partnership units of Moelis & Company Group LP to have been exchanged
into Class A common stock of Moelis & Company such that 100% of the
Firm’s full year and fourth quarter 2017 income was taxed at our
corporate effective tax rate of 33.8% and 36.3% respectively, versus
39.2% and 38.7% in both prior year periods. The decrease in the tax rate
for the full year is primarily attributable to a tax benefit related to
the appreciation of the Company’s stock price between employee equity
grant date and delivery date, and a decline in nondeductible items as a
percentage of income before taxes.
Capital Management and Balance Sheet
Moelis & Company continues to maintain a strong financial position, and
as of December 31, 2017, we held cash and liquid investments of $309.0
million and had no debt or goodwill on our balance sheet.
On February 6, 2018, the Board of Directors of Moelis & Company declared
a special dividend of $1.50 per share and increased the regular
quarterly dividend to $0.47 per share. The $1.97 per share will be paid
on March 7, 2018 to common stockholders of record on February 20, 2018.
With the payment of these dividends, we will have returned $4.08 per
share to investors through regular and special dividends with respect to
2017 activities, demonstrating our strong cash flow generation and
ongoing commitment to returning 100% of our excess capital to
shareholders.
Earnings Call
We will host a conference call beginning at 5:00pm ET on Wednesday,
February 7, 2018, accessible via telephone and the internet. Ken Moelis,
Chairman and Chief Executive Officer, and Joe Simon, Chief Financial
Officer, will review our full year and fourth quarter 2017 financial
results. Following the review, there will be a question and answer
session.
Investors and analysts may participate in the live conference call by
dialing 1-877-510-3938 (domestic) or 1-412-902-4137 (international) and
referencing the Moelis & Company Fourth Quarter 2017 Earnings Call.
Please dial in 15 minutes before the conference call begins. The
conference call will also be accessible as a listen-only audio webcast
through the Investor Relations section of the Moelis & Company website
at www.moelis.com.
For those unable to listen to the live broadcast, a replay of the call
will be available for one month via telephone starting approximately one
hour after the live call ends. The replay can be accessed at
1-877-344-7529 (domestic) or 1-412-317-0088 (international); the
conference number is 10115825.
About Moelis & Company
Moelis & Company is a leading global independent investment bank that
provides innovative strategic advice and solutions to a diverse client
base, including corporations, governments and financial sponsors. The
Firm assists its clients in achieving their strategic goals by offering
comprehensive integrated financial advisory services across all major
industry sectors. Moelis & Company’s experienced professionals advise
clients on their most critical decisions, including mergers and
acquisitions, recapitalizations and restructurings, capital markets
transactions, and other corporate finance matters. The Firm serves its
clients with 750 employees in 19 geographic locations in the Americas,
Europe, the Middle East, Asia and Australia. For further information,
please visit: www.moelis.com
or follow us on Twitter @Moelis.
Forward-Looking Statements
This press release contains forward-looking statements, which reflect
the Firm’s current views with respect to, among other things, its
operations and financial performance. You can identify these
forward-looking statements by the use of words such as “outlook,”
“believes,” “expects,” “potential,” “continues,” “may,” “will,”
“should,” “seeks,” “target,” “approximately,” “predicts,” “intends,”
“plans,” “estimates,” “anticipates” or the negative version of these
words or other comparable words. Such forward-looking statements are
subject to various risks and uncertainties. Accordingly, there are or
will be important factors that could cause actual outcomes or results to
differ materially from those indicated in these statements. For a
further discussion of such factors, you should read the Firm’s filings
with the Securities and Exchange Commission. The Firm undertakes no
obligation to publicly update or review any forward-looking statement,
whether as a result of new information, future developments or otherwise.
Non-GAAP Financial Measures
Adjusted results are a non-GAAP measure which better reflect
management’s view of operating results. We believe that the disclosed
Adjusted measures and any adjustments thereto, when presented in
conjunction with comparable GAAP measures, are useful to investors to
understand the Firm’s operating results by removing the significant
accounting impact of one-time charges associated with the Firm’s IPO and
assuming all Class A partnership units have been exchanged into Class A
common stock. These measures should not be considered a substitute for,
or superior to, measures of financial performance prepared in accordance
with GAAP. A reconciliation of GAAP results to Adjusted results is
presented in the Appendix.
Appendix
GAAP Consolidated Statement of Operations (Unaudited)
Reconciliation of GAAP to Adjusted (non-GAAP) Financial Information
(Unaudited)
|
|
| Moelis & Company |
| GAAP Consolidated Statement of Operations |
| Unaudited |
| (dollars in thousands, except for share and per share data) |
|
|
|
| Twelve Months Ended December 31, |
| Three Months Ended December 31, |
| | 2017 |
| 2016 | | 2017 |
| 2016 |
| | | | | | | |
|
| Revenues | |
$
|
684,615
| |
$
|
613,373
| |
$
|
169,167
| | |
$
|
204,608
|
| | | | | | | |
|
| Expenses | | | | | | | | |
|
Compensation and benefits
| | |
401,384
| | |
360,893
| | |
99,156
| | | |
119,981
|
|
Occupancy
| | |
17,101
| | |
18,696
| | |
4,431
| | | |
3,755
|
|
Professional fees
| | |
19,954
| | |
12,574
| | |
6,280
| | | |
5,023
|
|
Communication, technology and information services
| | |
25,173
| | |
22,025
| | |
6,537
| | | |
5,924
|
|
Travel and related expenses
| | |
30,634
| | |
20,570
| | |
8,644
| | | |
4,118
|
|
Depreciation and amortization
| | |
3,544
| | |
3,183
| | |
974
| | | |
824
|
|
Other expenses
| |
|
22,543
| |
|
14,343
| |
|
4,484
|
| |
|
3,458
|
|
Total expenses
| |
|
520,333
| |
|
452,284
| |
|
130,506
|
| |
|
143,083
|
| | | | | | | |
|
| Operating income (loss) | | |
164,282
| | |
161,089
| | |
38,661
| | | |
61,525
|
|
Other income (expenses)
| | |
177,728
| | |
509
| | |
144,840
| | | |
118
|
|
Income (loss) from equity method investments
| |
|
8,341
| |
|
5,076
| |
|
3,776
|
| |
|
1,179
|
| Income (loss) before income taxes | | |
350,351
| | |
166,674
| | |
187,277
| | | |
62,822
|
|
Provision for income taxes
| |
|
223,827
| |
|
24,809
| |
|
192,927
|
| |
|
8,094
|
| Net income (loss) | | |
126,524
| | |
141,865
| | |
(5,650
|
)
| | |
54,728
|
| | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
97,124
| |
|
103,478
| |
|
19,163
|
| |
|
39,693
|
Net income (loss) attributable to
Moelis & Company | |
$
|
29,400
| |
$
|
38,387
| |
$
|
(24,813
|
)
| |
$
|
15,035
|
| | | | | | | |
|
Weighted-average shares of Class A common
stock outstanding
| | | | | | | | |
|
Basic
| |
|
30,597,058
| |
|
20,933,757
| |
|
34,522,450
|
| |
|
21,042,993
|
|
Diluted
| |
|
37,675,511
| |
|
24,242,302
| |
|
34,522,450
|
| |
|
25,781,278
|
Net income (loss) attributable to holders of shares of
Class A common stock per share
| | | | | | | | |
|
Basic
| |
$
|
0.96
| |
$
|
1.83
| |
$
|
(0.72
|
)
| |
$
|
0.71
|
|
Diluted
| |
$
|
0.78
| |
$
|
1.58
| |
$
|
(0.72
|
)
| |
$
|
0.58
|
| | | | | | | | | | | | |
|
|
|
| Moelis & Company |
| Reconciliation of GAAP to Adjusted (non-GAAP) Financial
Information |
| Unaudited |
| (dollars in thousands, except share and per share data) |
|
| |
| | Twelve Months Ended December 31, 2017 |
| | |
| | | Adjusted |
| Adjusted Items | | GAAP | | Adjustments | | (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| |
$
|
401,384
| |
$
|
(4,214
|
)
|
(a)
|
$
|
397,170
|
| | | | | |
|
|
Other income (expenses)
| | |
177,728
| | |
(134,721
|
)
|
(b)
| |
43,007
|
| | | | | |
|
|
Income (loss) before income taxes
| | |
350,351
| | |
(130,507
|
)
| | |
219,844
|
|
Provision for income taxes
| |
|
223,827
| |
|
(149,542
|
)
|
(b)(c)
|
|
74,285
|
|
Net income (loss)
| | |
126,524
| | |
19,035
| | | |
145,559
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
97,124
| |
|
(97,124
|
)
| |
|
-
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
29,400
| |
$
|
116,159
|
| |
$
|
145,559
|
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
|
30,597,058
| |
|
25,972,450
|
|
(c)
|
|
56,569,508
|
|
Diluted
| |
|
37,675,511
| |
|
25,972,450
|
|
(c)
|
|
63,647,961
|
Net income (loss) attributable to holders of shares of Class A common
stock per share
| | | | | | |
|
Basic
| |
$
|
0.96
| | | |
$
|
2.57
|
|
Diluted
| |
$
|
0.78
| | | |
$
|
2.29
|
| | | | | | | |
|
|
(a)
|
|
Expense associated with the amortization of Restricted Stock Units
(“RSUs”) and stock options granted in connection with the IPO. In
accordance with GAAP, amortization expense of RSUs and stock options
granted in connection with the IPO will be recognized over the five
year vesting period; we will continue to adjust for this expense due
to the one-time nature of the grant.
|
| |
|
|
(b)
| |
The adjustment primarily reflects the re-measurement of our deferred
tax assets and liabilities in connection with the enactment of the
Tax Cuts and Jobs Act. The deferred tax assets primarily consist of
step-up in tax basis related to the exchanges of partnership units
and deferred equity compensation. The estimated impact of
re-measurement of deferred tax assets of $181.0 million was included
in our provision for income taxes, and the reduction in the related
TRA liability of $134.7 million was included in other income,
netting to a total estimated impact of $46.3 million in our GAAP
results. We have removed such net impact in our Adjusted results.
|
| |
|
|
(c)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock. Accordingly, an adjustment has
been made such that 100% of the Firm’s income is taxed at the
corporate effective tax rate of 33.8% for the period stated, which
includes the excess tax benefit related to the settlement of
share-based awards in accordance with ASU No. 2016-09 of $10.6
million. Excluding such discrete benefit, our effective tax rate for
the period presented would have been 38.6%.
|
|
| |
| | Twelve Months Ended December 31, 2016 |
| | |
| | | Adjusted |
| Adjusted Items | | GAAP | | Adjustments | | (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| |
$
|
360,893
| |
$
|
(5,210
|
)
|
(a)
|
$
|
355,683
|
| | | | | |
|
|
Income (loss) before income taxes
| | |
166,674
| | |
5,210
| | | |
171,884
|
|
Provision for income taxes
| |
|
24,809
| |
|
42,570
|
|
(b)
|
|
67,379
|
|
Net income (loss)
| | |
141,865
| | |
(37,360
|
)
| | |
104,505
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
103,478
| |
|
(103,478
|
)
| |
|
-
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
38,387
| |
$
|
66,118
|
| |
$
|
104,505
|
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
|
20,933,757
| |
|
33,818,953
|
|
(b)
|
|
54,752,710
|
|
Diluted
| |
|
24,242,302
| |
|
33,818,953
|
|
(b)
|
|
58,061,255
|
Net income (loss) attributable to holders of shares of Class A common
stock per share
| | | | | | |
|
Basic
| |
$
|
1.83
| | | |
$
|
1.91
|
|
Diluted
| |
$
|
1.58
| | | |
$
|
1.80
|
| | | | | | | |
|
|
(a)
|
|
Expense associated with the amortization of RSUs and stock options
granted in connection with the IPO. In accordance with GAAP,
amortization expense of RSUs and stock options granted in connection
with the IPO will be recognized over the five year vesting period;
we will continue to adjust for this expense due to the one-time
nature of the grant.
|
| |
|
|
(b)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock. Accordingly, an adjustment has
been made such that 100% of the Firm’s income is taxed at the
corporate effective tax rate of 39.2% for the period presented.
|
| |
|
|
| |
| | Three Months Ended December 31, 2017 |
| | |
| | | Adjusted |
| Adjusted Items | | GAAP | | Adjustments | | (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| |
$
|
99,156
| | |
$
|
(979
|
)
|
(a)
|
$
|
98,177
|
| | | | | |
|
|
Other income (expenses)
| | |
144,840
| | | |
(134,721
|
)
|
(b)
| |
10,119
|
| | | | | |
|
|
Income (loss) before income taxes
| | |
187,277
| | | |
(133,742
|
)
| | |
53,535
|
|
Provision for income taxes
| |
|
192,927
|
| |
|
(173,520
|
)
|
(b)(c)
|
|
19,407
|
|
Net income (loss)
| | |
(5,650
|
)
| | |
39,778
| | | |
34,128
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
19,163
|
| |
|
(19,163
|
)
| |
|
-
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
(24,813
|
)
| |
$
|
58,941
|
| |
$
|
34,128
|
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
|
34,522,450
|
| |
|
22,571,923
|
|
(c)
|
|
57,094,373
|
|
Diluted
| |
|
34,522,450
|
| |
|
30,710,091
|
|
(c)
|
|
65,232,541
|
Net income (loss) attributable to holders of shares of Class A
common stock per share
| | | | | | |
|
Basic
| |
$
|
(0.72
|
)
| | | |
$
|
0.60
|
|
Diluted
| |
$
|
(0.72
|
)
| | | |
$
|
0.52
|
| | | | | | | | |
|
|
(a)
|
|
Expense associated with the amortization of RSUs and stock options
granted in connection with the IPO. In accordance with GAAP,
amortization expense of RSUs and stock options granted in connection
with the IPO will be recognized over the five year vesting period;
we will continue to adjust for this expense due to the one-time
nature of the grant.
|
| |
|
|
(b)
| |
The adjustment primarily reflects the re-measurement of our deferred
tax assets and liabilities in connection with the enactment of the
Tax Cuts and Jobs Act. The deferred tax assets primarily consist of
step-up in tax basis related to the exchanges of partnership units
and deferred equity compensation. The estimated impact of
re-measurement of deferred tax assets of $181.0 million was included
in our provision for income taxes, and the reduction in the related
TRA liability of $134.7 million was included in other income,
netting to a total estimated impact of $46.3 million in our GAAP
results. We have removed such net impact in our Adjusted results.
|
| |
|
|
(c)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock. Accordingly, an adjustment has
been made such that 100% of the Firm’s income is taxed at the
corporate effective tax rate of 36.3% for the period stated, which
includes the excess tax benefit related to the settlement of
share-based awards in accordance with ASU No. 2016-09 of $0.9
million. Excluding such discrete benefit, our effective tax rate for
the period presented would have been 38.0%. Due to the GAAP net loss
during the period, no dilutive effect of unvested stock-based awards
has been added to the GAAP diluted weighted-average shares
outstanding. However, the Adjusted results include the full dilutive
effect of unvested stock-based awards within the diluted
weighted-average shares outstanding.
|
| |
|
|
| |
| | Three Months Ended December 31, 2016 |
| | |
| | | Adjusted |
| Adjusted Items | | GAAP | | Adjustments | | (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| | $119,981 | | $(1,333) |
(a)
| $118,648 |
| | | | | |
|
|
Income (loss) before income taxes
| |
62,822
| |
1,333
| |
64,155
|
|
Provision for income taxes
| |
8,094
| |
16,732
|
(b)
|
24,826
|
|
Net income (loss)
| |
54,728
| |
(15,399)
| |
39,329
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
39,693
| |
(39,693)
| |
-
|
|
Net income (loss) attributable to Moelis & Company | | $15,035 | | $24,294 | | $39,329 |
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
21,042,993
| |
33,709,717
|
(b)
|
54,752,710
|
|
Diluted
| |
25,781,278
| |
33,709,717
|
(b)
|
59,490,995
|
Net income (loss) attributable to holders of shares of Class A common
stock per share
| | | | | | |
|
Basic
| | $0.71 | | | | $0.72 |
|
Diluted
| | $0.58 | | | | $0.66 |
| | | | | |
|
|
(a)
|
|
Expense associated with the amortization of RSUs and stock options
granted in connection with the IPO. In accordance with GAAP,
amortization expense of RSUs and stock options granted in connection
with the IPO will be recognized over the five year vesting period;
we will continue to adjust for this expense due to the one-time
nature of the grant.
|
| |
|
|
(b)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock. Accordingly, an adjustment has
been made such that 100% of the Firm’s income is taxed at the
corporate effective tax rate of 38.7% for the period presented.
|
| |
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20180207006249/en/
Investor:
Michele Miyakawa
Moelis & Company
t:
+ 1 310 443 2344
michele.miyakawa@moelis.com
or
Media:
Andrea
Hurst
Moelis & Company
t: + 1 212 883 3666
m: +1 347
583 9705
andrea.hurst@moelis.com
Source: Moelis & Company