Record Fourth Quarter and Full Year Revenues
-
Record fourth quarter revenues of $238.3 million, up 41% from the same
period of 2017
-
Record annual revenues of $885.8 million, up 29% from the prior year
-
GAAP net income of $0.72 per share (diluted) for the fourth quarter
2018 and $2.78 per share (diluted) for the full year; Adjusted net
income of $0.77 per share (diluted) for the fourth quarter 2018 and
$3.00 per share (diluted) for the full year
-
Continued to execute on organic growth strategy
-
Added ten Managing Directors in 2018 through internal promotion
and key hires; enhanced sector coverage in Asset Management,
Consumer, Healthcare, Industrials, and Technology; strengthened
expertise in M&A and Capital Markets Advisory
-
Announced two Advisory Partners in 2018 to expand global client
coverage, and one Senior Advisor focused on diversity, inclusion
and talent initiatives
-
Strong cash flow generation and record amount of capital returned to
shareholders through dividends and share repurchases
-
Ended 2018 with cash and short term investments of $341.6 million
and no debt or goodwill
-
Declared second special dividend related to 2018 of $1.25 per
share; increased regular quarterly dividend by 6% to $0.50 per
share; fourth regular increase over the past three years
-
Increased levels of open market share repurchases; Board of
Directors authorized $100 million in share repurchases in 2019
-
Executed Strategic Corporate Governance Changes
-
Appointed Elizabeth Crain, Chief Operating Officer and Founding
Partner, to our Board of Directors
-
Added Yolonda Richardson as an Independent Member to our Board of
Directors in early 2019
NEW YORK--(BUSINESS WIRE)--
Moelis & Company (NYSE: MC) today reported financial results for the
fourth quarter and fiscal year ended December 31, 2018. The Firm’s
fourth quarter revenues of $238.3 million increased 41% over the prior
year period and represented our largest quarter of revenues since
inception. The Firm reported fourth quarter 2018 GAAP net income of
$56.0 million, or $0.72 per share (diluted). On an Adjusted basis, the
Firm reported net income of $52.0 million or $0.77 per share (diluted)
for the fourth quarter of 2018, which compares with $34.1 million of net
income or $0.52 per share (diluted) in the prior year period.
The Firm’s fiscal year 2018 revenues of $885.8 million represented an
increase of 29% over the prior year and our largest annual revenues on
record. GAAP net income for the period was $208.0 million, or $2.78 per
share (diluted), compared with $126.5 million or $0.78 per share in the
prior year period. On an Adjusted basis, the Firm reported net income of
$202.3 million for fiscal year 2018 as compared with $145.6 million in
the prior year. On a per share basis, the Firm reported record Adjusted
net income of $3.00 per share (diluted) for fiscal year 2018, up 31%
from the $2.29 per share (diluted) reported in the prior year period.
“Our record fourth quarter and full year 2018 results are a testament to
the power of our differentiated business model, and the innovative and
strategic advice we are providing to our clients. Through our continued
focus on global connectivity, our best-in-class bankers delivered growth
across all products during the year, with particular strength in M&A and
Recapitalization & Restructuring. We continue to work on an increasing
number of complex situations around the world as we deepen our
investment in talent through hiring and internal development,” said Ken
Moelis, Chairman and Chief Executive Officer.
“We achieved our third consecutive fiscal year of revenue and adjusted
earnings per share growth organically and with no acquisitions. We have
consistently delivered not only top line growth, but also earnings
growth through our focus on cost discipline and our capital-light model,
which has resulted in consistent and strong cash flow. We declared our
second special dividend related to our 2018 performance and increased
our regular quarterly dividend for the fourth time over the past three
years. Coupled with increased levels of open market share repurchases in
2018, we returned record levels of capital to shareholders during the
year, and as always, we will evaluate the best way to return all of our
excess capital to shareholders.”
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 fourth quarter and full year 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 December 31, |
| ($ in thousands except per share data) | |
| 2018 |
|
| 2017 |
|
| 2018 vs. 2017 Variance | |
| 2018 |
|
| 2017 |
| 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Revenues
| |
$
|
238,294
| |
$
|
169,167
| | |
41%
| |
$
|
238,294
| |
$
|
169,167
| |
41%
|
| Income (loss) before income taxes | | |
68,222
| | |
187,277
| | |
N/M
| | |
68,903
| | |
53,535
| |
29%
|
|
Provision for income taxes
| |
|
12,217
| |
|
192,927
|
| |
N/M
| |
|
16,911
| |
|
19,407
| |
-13%
|
| Net income (loss) | | |
56,005
| | |
(5,650
|
)
| |
N/M
| | |
51,992
| | |
34,128
| |
52%
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
16,789
| |
|
19,163
|
| |
N/M
| |
|
-
| |
|
-
| |
N/M
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
39,216
| |
$
|
(24,813
|
)
| |
N/M
| |
$
|
51,992
| |
$
|
34,128
| |
52%
|
| | | | | | | | | | | |
|
|
Diluted earnings per share
| |
$
|
0.72
| |
$
|
(0.72
|
)
| |
N/M
| |
$
|
0.77
| |
$
|
0.52
| |
48%
|
|
| | | | | | | | | | | | |
|
N/M = not meaningful
| | | | | | | | | | | | |
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
| | | |
|
| | | |
|
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Twelve Months Ended December 31, |
| ($ in thousands except per share data) | |
| 2018 | |
| 2017 |
| | 2018 vs. 2017 Variance | |
| 2018 | |
| 2017 | | 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Revenues
| |
$
|
885,840
| |
$
|
684,615
| | |
29%
| |
$
|
885,840
| |
$
|
684,615
| |
29%
|
| Income (loss) before income taxes | | |
238,452
| | |
350,351
| | |
N/M
| | |
242,052
| | |
219,844
| |
10%
|
|
Provision for income taxes
| |
|
30,448
| |
|
223,827
|
| |
N/M
| |
|
39,764
| |
|
74,285
| |
-46%
|
| Net income (loss) | | |
208,004
| | |
126,524
| | |
N/M
| | |
202,288
| | |
145,559
| |
39%
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
67,324
| |
|
97,124
|
| |
N/M
| |
|
-
| |
|
-
| |
N/M
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
140,680
| |
$
|
29,400
|
| |
N/M
| |
$
|
202,288
| |
$
|
145,559
| |
39%
|
| | | | | | | | | | | |
|
|
Diluted earnings per share
| |
$
|
2.78
| |
$
|
0.78
|
| |
N/M
| |
$
|
3.00
| |
$
|
2.29
| |
31%
|
|
| | | | | | | | | | | | |
|
N/M = not meaningful
| | | | | | | | | | | | |
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
Revenues
We earned revenues of $238.3 million in the fourth quarter of 2018, as
compared with $169.2 million in the prior year period, representing an
increase of 41% and our largest quarter of revenues on record. This
compares favorably with an 11% decrease in the number of global
completed M&A transactions in the same period1. Our
strong performance through the first nine months of 2018 continued into
the fourth quarter where we experienced continued growth in M&A and
strength in restructuring activity as compared with the prior year
period. The increase in quarterly revenues was driven by an increase in
transaction closings, including higher average fees earned per completed
transaction as compared with the prior year period.
For the year ended December 31, 2018, revenues were a record $885.8
million as compared with $684.6 million in 2017, or an increase of 29%.
The increase in full year revenues reflects growth across all products
including Capital Markets and Private Funds Advisory, with significant
strength in our M&A and Restructuring activity over the prior year
period. We completed a greater number of transactions during the year,
and earned higher average fees per completed transaction as compared
with the prior year period.
We continued to execute on our strategy of organic growth through
internal talent development. In early 2019 we promoted five of our
advisory professionals to Managing Director: Chris Foss (U.S./M&A),
Gavin Kolt (U.S./Equity Capital Markets), Paul Mann (U.S./Financial
Institutions), Cyril Tabet (MENA/Regional) and Kevin Voelte (U.S./Oil &
Gas). We have a robust pipeline of Managing Director hires for 2019.
______________________________
1 Source: Thomson Financial as of January 4, 2019; includes
all transactions greater than $100 million in value
Expenses
The following tables set forth information relating to the Firm’s
operating expenses. Expenses for 2017 only are reported net of client
expense reimbursements.
|
| |
| |
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Three Months Ended December 31, |
| ($ in thousands) | |
| 2018 |
|
|
| 2017 |
|
| 2018 vs. 2017 Variance | |
| 2018 |
|
|
| 2017 |
|
| 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
| Expenses | | | | | | | | | | | | |
|
Compensation and benefits
| |
$
|
137,876
| | |
$
|
99,156
| | |
39
|
%
| |
$
|
136,963
| | |
$
|
98,177
| | |
40
|
%
|
| % of revenues | | |
57.9
|
%
| | |
58.6
|
%
| | | | |
57.5
|
%
| | |
58.0
|
%
| | |
|
Non-compensation expenses
| |
$
|
37,263
| | |
$
|
31,350
| | |
19
|
%
| |
$
|
37,263
| | |
$
|
31,350
| | |
19
|
%
|
| % of revenues | | |
15.6
|
%
| | |
18.5
|
%
| | | | |
15.6
|
%
| | |
18.5
|
%
| | |
|
Total operating expenses
| |
$
|
175,139
| | |
$
|
130,506
| | |
34
|
%
| |
$
|
174,226
| | |
$
|
129,527
| | |
35
|
%
|
| % of revenues | | |
73.5
|
%
| | |
77.1
|
%
| | | | |
73.1
|
%
| | |
76.6
|
%
| | |
| | | | | | | | | | | |
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
| U.S. GAAP |
| Adjusted (non-GAAP)* |
| | Twelve Months Ended December 31, |
| ($ in thousands) | |
| 2018 |
|
|
| 2017 |
|
| 2018 vs. 2017 Variance | |
| 2018 |
|
|
| 2017 |
|
| 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
| Expenses | | | | | | | | | | | | |
|
Compensation and benefits
| |
$
|
513,863
| | |
$
|
401,384
| | |
28
|
%
| |
$
|
509,302
| | |
$
|
397,170
| | |
28
|
%
|
| % of revenues | | |
58.0
|
%
| | |
58.6
|
%
| | | | |
57.5
|
%
| | |
58.0
|
%
| | |
|
Non-compensation expenses
| |
$
|
145,196
| | |
$
|
118,949
| | |
22
|
%
| |
$
|
145,196
| | |
$
|
118,949
| | |
22
|
%
|
| % of revenues | | |
16.4
|
%
| | |
17.4
|
%
| | | | |
16.4
|
%
| | |
17.4
|
%
| | |
|
Total operating expenses
| |
$
|
659,059
| | |
$
|
520,333
| | |
27
|
%
| |
$
|
654,498
| | |
$
|
516,119
| | |
27
|
%
|
| % of revenues | | |
74.4
|
%
| | |
76.0
|
%
| | | | |
73.9
|
%
| | |
75.4
|
%
| | |
| | | | | | | | | | | |
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
Total operating expenses on a GAAP basis were $175.1 million for the
fourth quarter and $659.1 million for the full year ended December 31,
2018. On an Adjusted basis, operating expenses were $174.2 million for
the fourth quarter of 2018 as compared with $129.5 million in the prior
year period and $654.5 million for fiscal year 2018 as compared with
$516.1 million in 2017. 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 $137.9 million
in the fourth quarter and $513.9 million in the fiscal year ended
December 31, 2018, respectively. Adjusted compensation and benefits
expenses (which exclude the amortization of IPO awards for the reported
periods) were $137.0 million and $509.3 million for the fourth quarter
and fiscal year ended December 31, 2018, respectively. This compares
with $98.2 million and $397.2 million for the fourth quarter and fiscal
year ended December 31, 2017, respectively. The Adjusted compensation
and benefits ratio in both the fourth quarter and fiscal year 2018 was
consistent at 57.5%.
Non-compensation expenses on a GAAP and Adjusted basis were $37.3
million for the fourth quarter of 2018 as compared with $31.4 million in
the same period of the prior year, and the non-compensation expense
ratio decreased to 15.6% from 18.5%. For the fiscal year of 2018, GAAP
and Adjusted non-compensation expenses were $145.2 million as compared
with $118.9 million in the prior year period. Our non-compensation
expense ratio decreased to 16.4% in the current year from 17.4% in the
prior year period. The decrease in our non-compensation expense ratio in
both current year periods primarily resulted from increased revenues,
partially offset by the absence of contra expenses related to client
reimbursements in 2018.
Other Income
|
| |
| |
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Three Months Ended December 31, |
| ($ in thousands) | |
| 2018 |
|
| 2017 |
| 2018 vs. 2017 Variance | |
| 2018 |
|
| 2017 |
| 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Other income (expenses)
| |
$
|
1,546
| |
$
|
144,840
| |
N/M
| |
$
|
1,314
| |
$
|
10,119
| |
N/M
|
| | | | | | | | | | | |
|
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
| | U.S. GAAP | | Adjusted (non-GAAP)* |
| | Twelve Months Ended December 31, |
| ($ in thousands) | |
| 2018 | |
| 2017 | | 2018 vs. 2017 Variance | |
| 2018 | |
| 2017 | | 2018 vs. 2017 Variance |
| | | | | | | | | | | |
|
|
Other income (expenses)
| |
$
|
4,509
| |
$
|
177,728
| |
N/M
| |
$
|
3,548
| |
$
|
43,007
| |
N/M
|
| | | | | | | | | | | |
|
|
N/M = not meaningful
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
In the fourth quarter of 2018, other income on a GAAP and Adjusted basis
was $1.5 million and $1.3 million, respectively, as compared with $144.8
million on a GAAP, and $10.1 million on an Adjusted basis in the prior
year period. On both a GAAP and Adjusted basis in the fourth quarter of
2017, 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 for the
fourth quarter of 2017.
For fiscal year 2018, other income on a GAAP and Adjusted basis was $4.5
million and $3.5 million, respectively, as compared with $177.7 million
on a GAAP and $43.0 million on an Adjusted basis in the prior year.
Other income on both a GAAP and Adjusted basis in fiscal year 2017
included gains of $41.7 million arising from Moelis Australia’s IPO in
April 2017 and subsequent share issuances through the remainder of 2017.
The GAAP results for fiscal year 2017 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 in connection with the
enactment of the Tax Cuts and Jobs Act.
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 fourth quarter and full year
2018 income was taxed at our corporate effective tax rate of 24.5% and
16.4% respectively, versus 36.3% and 33.8% in both prior year periods.
The decrease in the tax rate for the full year 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, and tax benefits related to the appreciation of the Company’s
stock price between employee equity grant date and delivery date.
Capital Management and Balance Sheet
Moelis & Company continues to maintain a strong financial position, and
as of December 31, 2018, we held cash and liquid investments of $341.6
million and had no debt or goodwill on our balance sheet.
On February 5, 2019, the Board of Directors of Moelis & Company declared
a special dividend of $1.25 per share and increased the regular
quarterly dividend to $0.50 per share. The $1.75 per share will be paid
on March 29, 2019 to common stockholders of record on February 19, 2019.
During the fiscal year ended December 31, 2018, we repurchased 185,671
shares of our common stock at an average price of $36.35 per share, for
a total cost of $6.7 million. In addition, during fiscal year 2018, we
repurchased 533,028 restricted stock units to settle tax liabilities at
an average price of $50.14 per share, for a total cost of $26.7 million.
Through February 5th, 2019 we have continued our open market
share repurchases through a 10b5-1 program, and have repurchased an
additional 94,726 shares of our common stock at an average price of
$36.67, for a total cost of $3.5 million.
In order to continue to execute on our capital management strategy, the
Board of Directors has authorized the repurchase of up to $100 million
of shares of Class A common stock of Moelis & Company and/or Class A
partnership units of Moelis & Company Group LP with no expiration date.
Under this share repurchase program, shares may be repurchased from time
to time in open market transactions, in privately negotiated
transactions or otherwise. The timing and the actual number of shares
repurchased will be opportunistic and measured in nature and will depend
on a variety of factors, including price and market conditions.
Earnings Call
We will host a conference call beginning at 5:00pm ET on Wednesday,
February 6, 2019, 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 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 Fourth 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 10127727.
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
December 31, | | Twelve Months Ended
December 31, |
| | 2018 |
| 2017 | | 2018 |
| 2017 |
| | | | | | | |
|
| Revenues | |
$
|
238,294
| |
$
|
169,167
| | |
$
|
885,840
| |
$
|
684,615
|
| | | | | | | |
|
| Expenses | | | | | | | | |
|
Compensation and benefits
| | |
137,876
| | |
99,156
| | | |
513,863
| | |
401,384
|
|
Occupancy
| | |
4,843
| | |
4,431
| | | |
18,952
| | |
17,101
|
|
Professional fees
| | |
7,182
| | |
6,280
| | | |
25,311
| | |
19,954
|
|
Communication, technology and information services
| | |
7,883
| | |
6,537
| | | |
29,747
| | |
25,173
|
|
Travel and related expenses
| | |
10,468
| | |
8,644
| | | |
42,264
| | |
30,634
|
|
Depreciation and amortization
| | |
1,335
| | |
974
| | | |
4,625
| | |
3,544
|
|
Other expenses
| |
|
5,552
| |
|
4,484
|
| |
|
24,297
| |
|
22,543
|
|
Total expenses
| |
|
175,139
| |
|
130,506
|
| |
|
659,059
| |
|
520,333
|
| | | | | | | |
|
| Operating income (loss) | | |
63,155
| | |
38,661
| | | |
226,781
| | |
164,282
|
|
Other income (expenses)
| | |
1,546
| | |
144,840
| | | |
4,509
| | |
177,728
|
|
Income (loss) from equity method investments
| |
|
3,521
| |
|
3,776
|
| |
|
7,162
| |
|
8,341
|
| Income (loss) before income taxes | | |
68,222
| | |
187,277
| | | |
238,452
| | |
350,351
|
|
Provision for income taxes
| |
|
12,217
| |
|
192,927
|
| |
|
30,448
| |
|
223,827
|
| Net income (loss) | | |
56,005
| | |
(5,650
|
)
| | |
208,004
| | |
126,524
|
| | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
16,789
| |
|
19,163
|
| |
|
67,324
| |
|
97,124
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
39,216
| |
$
|
(24,813
|
)
| |
$
|
140,680
| |
$
|
29,400
|
| | | | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | | | |
|
Basic
| |
|
47,629,634
| |
|
34,522,450
|
| |
|
43,216,358
| |
|
30,597,058
|
|
Diluted
| |
|
54,609,318
| |
|
34,522,450
|
| |
|
50,690,528
| |
|
37,675,511
|
|
Net income (loss) attributable to holders of shares of Class A
common stock per share
| | | | | | | | |
|
Basic
| |
$
|
0.82
| |
$
|
(0.72
|
)
| |
$
|
3.26
| |
$
|
0.96
|
|
Diluted
| |
$
|
0.72
| |
$
|
(0.72
|
)
| |
$
|
2.78
| |
$
|
0.78
|
| | | | | | | | | | | | |
|
|
|
| Moelis & Company |
| Reconciliation of GAAP to Adjusted (non-GAAP) Financial
Information |
| Unaudited |
| (dollars in thousands, except share and per share data) |
|
| |
| | Three Months Ended December 31, 2018 |
| Adjusted Items | | GAAP |
| Adjustments | | Adjusted
(non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| |
$
|
137,876
| | |
($913 |
)
|
(a)
|
$
|
136,963
|
| | | | | |
|
|
Other income (expenses)
| | |
1,546
| | |
(232
|
)
|
(b)
| |
1,314
|
| | | | | |
|
|
Income (loss) before income taxes
| | |
68,222
| | |
681
| | | |
68,903
|
|
Provision for income taxes
| |
|
12,217
| |
|
4,694
|
|
(b)(c)
|
|
16,911
|
|
Net income (loss)
| | |
56,005
| | |
(4,013
|
)
| | |
51,992
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
16,789
| |
|
(16,789
|
)
| |
|
-
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
39,216
| |
$
|
12,776
|
| |
$
|
51,992
|
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
|
47,629,634
| |
|
13,053,465
|
|
(d)
|
|
60,683,099
|
|
Diluted
| |
|
54,609,318
| |
|
13,053,465
|
|
(d)
|
|
67,662,783
|
Net income (loss) attributable to holders of shares of Class A
common stock per share
| | | | | | |
|
Basic
| |
$
|
0.82
| | | |
$
|
0.86
|
|
Diluted
| |
$
|
0.72
| | | |
$
|
0.77
|
| | | | | | | |
|
|
(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 the netting of $0.2 million of GAAP adjustments made to the
amount pursuant to the Company's Tax Receivable Agreement against
provision for income taxes.
|
| |
|
|
(c)
| |
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 24.5% for the period stated, which includes tax benefits of $1.0
million primarily related to the settlement of share-based awards.
Excluding such benefits, our effective tax rate for the period
presented would have been 26.1%.
|
| |
|
|
(d)
| |
Assumes all outstanding Class A partnership units have been
exchanged into Class A common stock.
|
| |
|
|
| |
| | Three Months Ended December 31, 2017 |
| Adjusted Items | | GAAP |
| Adjustments | | Adjusted
(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.
|
| |
|
|
| |
| | Twelve Months Ended December 31, 2018 |
| Adjusted Items | | GAAP |
| Adjustments | | Adjusted
(non-GAAP) |
| | | | | |
|
|
Compensation and benefits
| |
$
|
513,863
| | |
($4,561 |
)
|
(a)(b)
|
$
|
509,302
|
| | | | | |
|
|
Other income (expenses)
| | |
4,509
| | |
(961
|
)
|
(b)(c)
| |
3,548
|
| | | | | |
|
|
Income (loss) before income taxes
| | |
238,452
| | |
3,600
| | | |
242,052
|
|
Provision for income taxes
| |
|
30,448
| |
|
9,316
|
|
(c)(d)
|
|
39,764
|
|
Net income (loss)
| | |
208,004
| | |
(5,716
|
)
| | |
202,288
|
| | | | | |
|
|
Net income (loss) attributable to noncontrolling interests
| |
|
67,324
| |
|
(67,324
|
)
| |
|
-
|
|
Net income (loss) attributable to Moelis & Company | |
$
|
140,680
| |
$
|
61,608
|
| |
$
|
202,288
|
| | | | | |
|
Weighted-average shares of Class A common stock outstanding
| | | | | | |
|
Basic
| |
|
43,216,358
| |
|
16,649,446
|
|
(e)
|
|
59,865,804
|
|
Diluted
| |
|
50,690,528
| |
|
16,649,446
|
|
(e)
|
|
67,339,974
|
Net income (loss) attributable to holders of shares of Class A
common stock per share
| | | | | | |
|
Basic
| |
$
|
3.26
| | | |
$
|
3.38
|
|
Diluted
| |
$
|
2.78
| | | |
$
|
3.00
|
| | | | | | | |
|
|
(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 enforcement of
non-compete provisions.
|
| |
|
|
(c)
| |
Reflects the netting of $0.1 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 16.4% for the period stated, which includes tax benefits of $21.5
million primarily related to the settlement of share-based awards.
Excluding such benefits, our effective tax rate for the period
presented would have been 25.3%. Our corporate effective tax rate of
16.4% 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.
|
| |
|
|
| |
| | Twelve Months Ended December 31, 2017 |
| Adjusted Items | | GAAP |
| Adjustments | | Adjusted
(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 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%.
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20190206005742/en/
Investor Contact:
Michele Miyakawa
Moelis & Company
t:
+ 1 310 443 2344
michele.miyakawa@moelis.com
MediaContact:
Andrea Hurst
Moelis & Company
t:
+ 1 212 883 3666
m: +1 347 583 9705
andrea.hurst@moelis.com
Source: Moelis & Company