Record Third Quarter and First Nine Month Revenues
-
Third quarter revenues of $207.7 million, up 22% from the third
quarter of 2017; first nine month revenues of $647.5 million, up 26%
from the same period of 2017
-
GAAP net income of $0.61 per share (diluted) for the third quarter and
$2.06 per share (diluted) for the first nine months of 2018; Adjusted
net income of $0.62 per share (diluted) and $2.23 per share (diluted)
for the third quarter and first nine months of 2018, respectively
-
Continued to execute on organic growth strategy
-
Hired a veteran Managing Director in the U.S. to expand consumer
expertise with coverage of food and agribusiness clients
-
Appointed a Senior Advisor to enhance the Firm’s commitment to
diversity and inclusiveness
-
Added ten Managing Directors year to date through internal
promotion and key external hires
-
Strong balance sheet with cash and short term investments of $231.6
million and no debt or goodwill
NEW YORK--(BUSINESS WIRE)--
Moelis & Company (NYSE: MC) today reported financial results for the
third quarter ended September 30, 2018. The Firm’s revenues of $207.7
million increased 22% over the prior year period. The Firm reported
third quarter 2018 GAAP net income of $44.9 million, or $0.61 per share
(diluted), compared with $43.3 million, or $0.48 per share (diluted), in
the prior year period. On an Adjusted basis, the Firm reported net
income of $42.3 million, or $0.62 per share (diluted), for the third
quarter of 2018, which compares with $36.3 million of net income, or
$0.57 per share (diluted), in the prior year period.
Total record revenues of $647.5 million for the first nine months of
2018 represented an increase of 26% over the prior year period. GAAP net
income for the period was $152.0 million, or $2.06 per share (diluted),
as compared with $132.2 million, or $1.51 per share (diluted), in the
prior year period. On an Adjusted basis, the Firm reported net income of
$150.3 million, or $2.23 per share (diluted), for the first nine months
of 2018, as compared with $111.4 million, or $1.76 per share (diluted),
in the prior year period. GAAP and Adjusted net income for the first
nine months of 2018 include tax benefits of $0.26 per share and $0.30
per share, respectively, related to the settlement of share based awards.
“We achieved our third consecutive quarter of year-over-year record
revenue growth as a result of years of investment in growing and
strengthening our global network to deliver outstanding results to our
clients. Our first nine month revenues are up 26% over the same period
last year as a result of executing on our organic growth strategy.
Compared with the prior year, this quarter we advised more clients
across regions, sectors and products, demonstrating the depth and
breadth of our business. As we approach year-end, I am encouraged by our
activity levels, dialogue with clients, and our ability to be a
strategic partner to companies around the world,” said Ken Moelis,
Chairman and Chief Executive Officer.
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 78% 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 22% 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 apply the corporate tax rate to all earnings under the
assumption that 100% of the Firm’s third quarter 2018 income was taxed
at our corporate effective tax rate.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.
GAAP and Adjusted (non-GAAP) Selected Financial
Data (Unaudited)
|
| U.S. GAAP |
| Adjusted (non-GAAP)* |
| | Three Months Ended September 30, |
| ($ in thousands except per share data) | | 2018 |
| 2017 |
| 2018 vs. 2017 Variance | | 2018 |
| 2017 |
| 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Revenues
| | $207,723 | | $170,041 | |
22%
| | $207,723 | | $170,041 | |
22%
|
| Income (loss) before income taxes | |
54,529
| |
57,625
| |
-5%
| |
55,736
| |
58,696
| |
-5%
|
|
Provision for income taxes
| |
9,641
| |
14,354
| |
-33%
| |
13,459
| |
22,410
| |
-40%
|
| Net income (loss) | |
44,888
| |
43,271
| |
4%
| |
42,277
| |
36,286
| |
17%
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
12,439
| |
24,066
| |
-48%
| |
-
| |
-
| |
N/M
|
|
Net income (loss) attributable to Moelis & Company | | $32,449 | | $19,205 | |
69%
| | $42,277 | | $36,286 | |
17%
|
| | | | | | | | | | | |
|
|
Diluted earnings per share
| | $0.61 | | $0.48 | |
27%
| | $0.62 | | $0.57 | |
9%
|
|
| | | | | | | | | | | | |
|
N/M = not meaningful
| | | | | | | | | | | | |
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
| | | |
|
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Nine Months Ended September 30, |
| ($ in thousands except per share data) | | 2018 | | 2017 | | 2018 vs. 2017 Variance | | 2018 | | 2017 | | 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Revenues
| | $647,546 | | $515,448 | |
26%
| | $647,546 | | $515,448 | |
26%
|
| Income (loss) before income taxes | |
170,230
| |
163,074
| |
4%
| |
173,149
| |
166,309
| |
4%
|
|
Provision for income taxes
| |
18,231
| |
30,900
| |
-41%
| |
22,853
| |
54,878
| |
-58%
|
| Net income (loss) | |
151,999
| |
132,174
| |
15%
| |
150,296
| |
111,431
| |
35%
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
50,535
| |
77,961
| |
-35%
| |
-
| |
-
| |
N/M
|
|
Net income (loss) attributable to Moelis & Company | | $101,464 | | $54,213 | |
87%
| | $150,296 | | $111,431 | |
35%
|
| | | | | | | | | | | |
|
|
Diluted earnings per share
| | $2.06 | | $1.51 | |
36%
| | $2.23 | | $1.76 | |
27%
|
|
| | | | | | | | | | | | |
|
N/M = not meaningful
| | | | | | | | | | | | |
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
Revenues
We earned revenues of $207.7 million in the third quarter of 2018, as
compared with $170.0 million in the prior year period, representing an
increase of 22% and our largest third quarter of revenues on record.
This compares favorably with a 16% decrease in the number of global
completed M&A transactions in the same period1. The
increase in revenues was driven by significant growth in our M&A
activity and an increase in our restructuring activity over the prior
year period, including higher average fees earned per completed
transaction. For the first nine months of 2018, revenues were $647.5
million as compared with $515.4 million in the same period of 2017, or
an increase of 26%.
We continued to execute on our strategy of organic growth. In the first
nine months of 2018 we promoted five of our advisory professionals to
Managing Director and hired five external Managing Directors to enhance
our expertise in important sectors, products and regions. This includes
one veteran Managing Director in the U.S. that we announced since our
last earnings release who will provide financial and strategic advice to
food and agribusiness clients. In addition, we announced the hiring of a
Senior Advisor who will advise the Firm on key talent initiatives and
focus on diversity and inclusion.
____________
|
| 1 Source: Thomson Financial as of October 3, 2018;
includes all transactions greater than $100 million in value
|
|
|
Expenses
The following tables set forth information relating to the Firm’s
operating expenses. Expenses for 2017 only are reported net of client
expense reimbursements.
|
| U.S. GAAP |
| Adjusted (non-GAAP)* |
| | Three Months Ended September 30, |
| ($ in thousands) | | 2018 |
| 2017 |
| 2018 vs. 2017 Variance | | 2018 |
| 2017 |
| 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
| Expenses | | | | | | | | | | | | |
|
Compensation and benefits
| | $120,701 | | $99,694 | |
21%
| | $119,442 | | $98,623 | |
21%
|
| % of revenues | |
58.1%
| |
58.6%
| | | |
57.5%
| |
58.0%
| | |
|
Non-compensation expenses
| | $34,110 | | $30,468 | |
12%
| | $34,110 | | $30,468 | |
12%
|
| % of revenues | |
16.4%
| |
17.9%
| | | |
16.4%
| |
17.9%
| | |
|
Total operating expenses
| | $154,811 | | $130,162 | |
19%
| | $153,552 | | $129,091 | |
19%
|
| % of revenues | |
74.5%
| |
76.5%
| | | |
73.9%
| |
75.9%
| | |
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
| | | | | | | | | | | | |
| | | | | | | | | | | |
|
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Nine Months Ended September 30, |
| ($ in thousands) | | 2018 | | 2017 | | 2018 vs. 2017 Variance | | 2018 | | 2017 | | 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
| Expenses | | | | | | | | | | | | |
Compensation and benefits
| | $375,987 | | $302,228 | |
24%
| | $372,339 | | $298,993 | |
25%
|
% of revenues | |
58.1%
| |
58.6%
| |
| |
57.5%
| |
58.0%
| | |
Non-compensation expenses
| | $107,933 | | $87,599 | |
23%
| | $107,933 | | $87,599 | |
23%
|
% of revenues | |
16.7%
| |
17.0%
| | | |
16.7%
| |
17.0%
| | |
Total operating expenses
| | $483,920 | | $389,827 | |
24%
| | $480,272 | | $386,592 | |
24%
|
% of revenues | |
74.7%
| |
75.6%
| | | |
74.2%
| |
75.0%
| | |
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total operating expenses on a GAAP basis were $154.8 million in the
third quarter and $483.9 million for the first nine months of 2018. On
an Adjusted basis, operating expenses were $153.6 million in the third
quarter of 2018 as compared with $129.1 million in the third quarter of
2017, and $480.3 million for the first nine months of 2018 as compared
with $386.6 million in the prior year period. The increase in operating
expenses in both periods was 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 $120.7 million
in the third quarter and $376.0 million in the first nine months of
2018. Adjusted compensation and benefits expenses (which exclude the
amortization of IPO awards for the reported periods) were $119.4 million
and $372.3 million in the third quarter and first nine months of 2018,
respectively. This compares with $98.6 million and $299.0 million in the
third quarter and first nine months of 2017, respectively. The Adjusted
compensation and benefits ratio in both the current period and first
nine months of 2018 was consistent at 57.5%.
Non-compensation expenses on a GAAP and Adjusted basis were $34.1
million in the third quarter of 2018 as compared with $30.5 million in
the prior year period. Our non-compensation expense ratio decreased to
16.4% in the current quarter from 17.9% in the prior year period. For
the first nine months of 2018, GAAP and Adjusted non-compensation
expenses were $107.9 million as compared with $87.6 million in the same
period of the prior year, and the non-compensation expense ratio
decreased to 16.7% from 17.0%. The decrease in our non- compensation
expense ratio in both current year periods primarily resulted from
increased revenues, partially offset by the absence of contra expenses
related to client reimbursements in 2018.
Other Income
|
| U.S. GAAP |
| Adjusted (non-GAAP)* |
| | Three Months Ended September 30, |
| ($ in thousands) | | 2018 |
| 2017 |
| 2018 vs. 2017 Variance | | 2018 |
| 2017 |
| 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Other income (expenses)
| | $1,090 | | $14,955 | |
N/M
| | $1,038 | | $14,955 | |
N/M
|
| | | | | | | | | | | |
|
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Nine Months Ended September 30, |
| ($ in thousands) | | 2018 | | 2017 | | 2018 vs. 2017 Variance | | 2018 | | 2017 | | 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Other income (expenses)
| | $2,963 | | $32,888 | |
N/M
| | $2,234 | | $32,888 | |
N/M
|
| | | | | | | | | | | |
|
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
Other income on a GAAP basis was $1.1 million in the third quarter and
$3.0 million for the first nine months of 2018. On an Adjusted basis,
other income was $1.0 million in the third quarter as compared with
$15.0 million in the prior year period. In the third quarter of 2017, we
recorded a gain of $14.4 million related to our investment in Moelis
Australia resulting from its issuance of new shares in September 2017.
For the first nine months of 2018, other income on an Adjusted basis was
$2.2 million as compared with $32.9 million for the first nine months of
2017. The prior year first nine month period primarily includes gains
recognized in connection with Moelis Australia’s IPO in April 2017 plus
the third quarter 2017 gain mentioned above. No such gains were recorded
in both current year periods.
Provision for Income Taxes
The corporate partner (Moelis & Company) currently owns 78% of the
operating partnership (Moelis & Company Group LP) and is subject to
corporate U.S. federal and state income tax. Income on the remaining 22%
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. For Adjusted purposes,
we have assumed that 100% of the Firm’s third quarter 2018 income was
taxed at our corporate effective tax rate of 24.1%, versus 38.2% in the
prior year period. The decrease in the tax rate is primarily
attributable to the enactment of the Tax Cuts and Jobs Act in 2017,
which reduced the U.S. federal corporate income tax rate from 35% to 21%
beginning January 1, 2018.
Capital Management and Balance Sheet
On October 19, 2018, the Board of Directors of Moelis & Company declared
a quarterly dividend of $0.47 per share. The $0.47 per share will be
paid on November 14, 2018 to common stockholders of record on November
1, 2018.
Moelis & Company continues to maintain a strong financial position, and
as of September 30, 2018, we held cash and liquid investments of $231.6
million and had no debt or goodwill on our balance sheet.
Earnings Call
We will host a conference call beginning at 5:00pm ET on Monday, October
22, 2018, accessible via telephone and the internet. Navid
Mahmoodzadegan, Co-Founder and Co-President, and Joe Simon, Chief
Financial Officer, will review our third quarter 2018 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 Third Quarter 2018 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 10124499.
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 from 19 geographic locations in North and South America, 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) |
|
| |
| |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2018 |
| 2017 | | 2018 |
| 2017 |
| | | | | | | |
|
| Revenues | | $207,723 | | $170,041 | | $647,546 | | $515,448 |
| | | | | | | |
|
| Expenses | | | | | | | | |
|
Compensation and benefits
| |
120,701
| |
99,694
| |
375,987
| |
302,228
|
|
Occupancy
| |
4,976
| |
4,393
| |
14,109
| |
12,670
|
|
Professional fees
| |
5,871
| |
4,494
| |
18,129
| |
13,674
|
|
Communication, technology and information services
| |
7,414
| |
6,427
| |
21,864
| |
18,636
|
|
Travel and related expenses
| |
9,385
| |
7,294
| |
31,796
| |
21,990
|
|
Depreciation and amortization
| |
1,135
| |
891
| |
3,290
| |
2,570
|
|
Other expenses
| |
5,329
| |
6,969
| |
18,745
| |
18,059
|
|
Total expenses
| |
154,811
| |
130,162
| |
483,920
| |
389,827
|
| | | | | | | |
|
| Operating income (loss) | |
52,912
| |
39,879
| |
163,626
| |
125,621
|
|
Other income (expenses)
| |
1,090
| |
14,955
| |
2,963
| |
32,888
|
|
Income (loss) from equity method investments
| |
527
| |
2,791
| |
3,641
| |
4,565
|
| Income (loss) before income taxes | |
54,529
| |
57,625
| |
170,230
| |
163,074
|
|
Provision for income taxes
| |
9,641
| |
14,354
| |
18,231
| |
30,900
|
| Net income (loss) | |
44,888
| |
43,271
| |
151,999
| |
132,174
|
| | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
12,439
| |
24,066
| |
50,535
| |
77,961
|
|
Net income (loss) attributable to Moelis & Company | | $32,449 | | $19,205 | | $101,464 | | $54,213 |
| | | | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | | | |
|
Basic
| |
45,203,781
| |
32,505,940
| |
41,211,843
| |
29,094,514
|
|
Diluted
| |
53,141,198
| |
39,784,633
| |
49,173,904
| |
35,872,847
|
Net income (loss) attributable to holders of shares of Class
A common stock per share
| | | | | | | | |
|
Basic
| | $0.72 | | $0.59 | | $2.46 | | $1.86 |
|
Diluted
| | $0.61 | | $0.48 | | $2.06 | | $1.51 |
| | | | | | | |
|
|
|
Moelis & Company Reconciliation of GAAP to Adjusted (non-GAAP) Financial
Information Unaudited (dollars in thousands, except share and per share data) |
|
| |
| | Three Months Ended September 30, 2018 |
| Adjusted Items | | GAAP |
| Adjustments | | Adjusted (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| | $120,701 | |
($1,259)
|
(a)(b)
| $119,442 |
| | | | | |
|
|
Operating income (loss)
| |
52,912
| |
1,259
| |
54,171
|
|
Other income (expenses)
| |
1,090
| |
(52)
|
(b)(c)
|
1,038
|
| | | | | |
|
|
Income (loss) before income taxes
| |
54,529
| |
1,207
| |
55,736
|
|
Provision for income taxes
| |
9,641
| |
3,818
|
(c)(d)
|
13,459
|
|
Net income (loss)
| |
44,888
| |
(2,611)
| |
42,277
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
12,439
| |
(12,439)
| |
-
|
|
Net income (loss) attributable to Moelis & Company | | $32,449 | | $9,828 | | $42,277 |
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
45,203,781
| |
14,902,482
|
(e)
|
60,106,263
|
|
Diluted
| |
53,141,198
| |
14,902,482
|
(e)
|
68,043,680
|
Net income (loss) attributable to holders of shares of Class
A common stock per share
| | | | | | |
|
Basic
| | $0.72 | | | | $0.70 |
|
Diluted
| | $0.61 | | | | $0.62 |
| | | | | |
|
|
(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)
| |
Reflects a reclassification of $0.4 million of other income to
compensation and benefits expense associated with enforcement of
non-compete provisions.
|
| |
|
|
(c)
| |
Reflects the netting of $0.3 million of GAAP adjustments made to the
amount pursuant to the Company's Tax Receivable Agreement against
provision for income taxes.
|
| |
|
|
(d)
| |
An adjustment has been made to illustrate the result as if 100% of
the Firm’s income is being taxed at our corporate effective tax rate
of 24.1% for the period stated, which includes tax benefits of $0.2
million primarily related to the settlement of share-based awards.
Excluding such benefits, our effective tax rate for the period
presented would have been 24.6%. Our corporate effective tax rate of
24.1% excludes any benefits or costs relating to the adjustment to
the step-up in tax basis in Group LP assets in connection with the
partnership unit exchanges and offerings. Such adjustment was a net
economic benefit of $1.0 million which is not included in the
corporate effective tax rate for the period presented.
|
| |
|
|
(e)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock.
|
| |
|
|
| Three Months Ended September 30, 2017 |
| Adjusted Items | | GAAP |
| Adjustments | | Adjusted (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| | $99,694 | |
($1,071)
|
(a)
| $98,623 |
| | | | | |
|
|
Income (loss) before income taxes
| |
57,625
| |
1,071
| |
58,696
|
|
Provision for income taxes
| |
14,354
| |
8,056
|
(b)
|
22,410
|
|
Net income (loss)
| |
43,271
| |
(6,985)
| |
36,286
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
24,066
| |
(24,066)
| |
-
|
|
Net income (loss) attributable to Moelis & Company | | $19,205 | | $17,081 | | $36,286 |
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
32,505,940
| |
24,354,679
|
(c)
|
56,860,619
|
Diluted
| |
39,784,633
| |
24,354,679
|
(c)
|
64,139,312
|
Net income (loss) attributable to holders of shares of Class
A common stock per share
| | | | | | |
|
Basic
| | $0.59 | | | | $0.64 |
|
Diluted
| | $0.48 | | | | $0.57 |
| | | | | |
|
|
(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)
| |
An adjustment has been made to illustrate the result as if 100% of
the Firm’s income is being taxed at our corporate effective tax rate
of 38.2% for the period stated which includes the excess tax benefit
of $0.4 million related to the settlement of share-based awards.
Excluding such discrete benefit, our effective tax rate for the
period presented would have been 38.8%.
|
| |
|
|
(c)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock.
|
| |
|
|
| Nine Months Ended September 30, 2018 |
Adjusted Items | | GAAP |
| Adjustments | | Adjusted (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| | $375,987 | |
($3,648)
|
(a)(b)
| $372,339 |
| | | | | |
|
|
Operating income (loss)
| |
163,626
| |
3,648
| |
167,274
|
|
Other income (expenses)
| |
2,963
| |
(729)
|
(b)(c)
|
2,234
|
| | | | | |
|
|
Income (loss) before income taxes
| |
170,230
| |
2,919
| |
173,149
|
|
Provision for income taxes
| |
18,231
| |
4,622
|
(c)(d)
|
22,853
|
|
Net income (loss)
| |
151,999
| |
(1,703)
| |
150,296
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
50,535
| |
(50,535)
| |
-
|
|
Net income (loss) attributable to Moelis & Company | | $101,464 | | $48,832 | | $150,296 |
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
41,211,843
| |
18,232,079
|
(e)
|
59,443,922
|
|
Diluted
| |
49,173,904
| |
18,232,079
|
(e)
|
67,405,983
|
Net income (loss) attributable to holders of shares of Class
A common stock per share
| | | | | | |
|
Basic
| | $2.46 | | | | $2.53 |
|
Diluted
| | $2.06 | | | | $2.23 |
| | | | | |
|
|
(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)
| |
Reflects a reclassification of $1.0 million of other income to
compensation and benefits expense associated with the forfeiture of
fully vested Class A partnership units and enforcement of
non-compete provisions.
|
| |
|
|
(c)
| |
Reflects the netting of $0.3 million of GAAP adjustments made to the
amount pursuant to the Company's Tax Receivable Agreement against
provision for income taxes.
|
| |
|
|
(d)
| |
An adjustment has been made to illustrate the result as if 100% of
the Firm’s income is being taxed at our corporate effective tax rate
of 13.2% for the period stated, which includes tax benefits of $20.4
million primarily related to the settlement of share-based awards.
Excluding such benefits, our effective tax rate for the period
presented would have been 25.0%. Our corporate effective tax rate of
13.2% excludes any benefits or costs relating to the adjustment to
the step-up in tax basis in Group LP assets in connection with the
partnership unit exchanges and offerings. Such adjustment was a net
economic benefit of $1.0 million which is not included in the
corporate effective tax rate for the period presented.
|
| |
|
|
(e)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock.
|
| |
|
|
| Nine Months Ended September 30, 2017 |
| Adjusted Items | | GAAP |
| Adjustments | | Adjusted (non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| | $302,228 | |
($3,235)
|
(a)
| $298,993 |
| | | | | |
|
|
Income (loss) before income taxes
| |
163,074
| |
3,235
| |
166,309
|
|
Provision for income taxes
| |
30,900
| |
23,978
|
(b)
|
54,878
|
|
Net income (loss)
| |
132,174
| |
(20,743)
| |
111,431
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
77,961
| |
(77,961)
| |
-
|
|
Net income (loss) attributable to Moelis & Company | | $54,213 | | $57,218 | | $111,431 |
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
29,094,514
| |
27,300,038
|
(c)
|
56,394,552
|
|
Diluted
| |
35,872,847
| |
27,300,038
|
(c)
|
63,172,885
|
Net income (loss) attributable to holders of shares of Class
A common stock per share
| | | | | | |
|
Basic
| | $1.86 | | | | $1.98 |
|
Diluted
| | $1.51 | | | | $1.76 |
| | | | | |
|
|
(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)
| |
An adjustment has been made to illustrate the result as if 100% of
the Firm’s income is being taxed at our corporate effective tax rate
of 33.0% for the period stated, which includes the excess tax
benefit of $9.8 million related to the settlement of share-based
awards. Excluding such discrete benefit, our effective tax rate for
the period presented would have been 38.9%.
|
| |
|
|
(c)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock.
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20181022005898/en/
Investors:
Moelis & Company
Michele Miyakawa,
+1-310-443-2344
michele.miyakawa@moelis.com
or
Media:
Moelis
& Company
Andrea Hurst, +1-212-883-3666
m: +1-347-583-9705
andrea.hurst@moelis.com
Source: Moelis & Company