Attached files

file filename
8-K - 8-K - Moelis & Cof8-k.htm

Exhibit 99.1

Picture 1

Moelis & Company Reports Second Quarter 2017 Financial Results;

Quarterly Dividend of $0.37 Per Share

Record Second Quarter and First Half Revenues

·

Second quarter revenues of $172.1 million, up 31% from the second quarter of 2016; first half revenues of $345.4 million, up 34% from the same period of 2016

·

GAAP net income of $0.57 per share (diluted) for the second quarter and $1.04 per share (diluted) for the first half of 2017; Adjusted net income of $0.66 per share (diluted) and $1.20 per share (diluted) for the second quarter and first half of 2017

·

Continued to execute on organic growth strategy

—   Announced two Managing Director hires in the U.S. to enhance technology capabilities by expanding into industrial and financial technology verticals

—   Recruited a veteran Managing Director in London to build out Private Funds Advisory expertise in EMEA

·

Strong balance sheet with cash and liquid investments of $258.1 million at quarter-end and no debt or goodwill

·

Declared regular quarterly dividend of $0.37 per share; paid special dividend of $1.00 per share in July 2017

NEW YORK, July 24, 2017 – Moelis & Company (NYSE: MC) today reported financial results for the second quarter ended June 30,  2017.  The Firm’s  second quarter revenues of $172.1 million increased 31%  over the prior year period and represented our largest second quarter of revenues since inception.  The Firm reported second quarter 2017 GAAP net income of $49.5 million, or $0.57 per share (diluted) compared with $26.2 million or $0.29 per share (diluted) in the prior year period. On an Adjusted basis, the Firm reported net income of $41.5  million or $0.66 per share (diluted) for the second quarter of 2017, which compares with $19.8  million of net income or $0.35 per share (diluted) in the prior year period. Both GAAP and Adjusted net income in the second quarter of 2017 include a tax benefit of $0.08 per share related to the settlement of share based awards in accordance with ASU No. 2016‑09.

First half 2017 revenues were a record $345.4 million and represented an increase of 34% over the prior year period.  GAAP net income for the period was $88.9 million, or $1.04 per share (diluted) as compared with $51.8 million or $0.60 per share (diluted) in the prior year period.  On an Adjusted basis, the Firm reported net income of $75.1  million or $1.20 per share (diluted) for the first half of 2017, as

1


 

compared with  $39.5 million or $0.69 per share (diluted) in the prior year period.  Both GAAP and Adjusted net income in the first half of 2017 include a tax benefit of $0.15 per share related to the settlement of share based awards described above.

“We achieved our third consecutive quarter of record revenues, with particular strength in M&A and large complex advisory assignments where we continue to gain share,” said Ken Moelis Chairman and Chief Executive Officer.

“The organic growth of our global franchise,  continued momentum and commitment to a collaborative model that emphasizes long-term client relationships makes us an attractive destination for talent.  To that end, we recently announced two new Managing Director hires which brings us to four new Managing Directors for the year in addition to the eight we promoted in January.  As we continue to expand our integrated network,  we believe the enhanced connectivity and collaboration creates substantial value per hire. ”

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 49% 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 51% 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 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.

2


 

GAAP and Adjusted (non-GAAP) Selected Financial Data (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted (non-GAAP)*

 

 

 

 

 

 

 

Three Months Ended June 30,

 

($ in thousands except per share data)

 

2017

 

2016

 

2017 vs.
2016
Variance

 

2017

 

2016

 

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

    

$

172,149 

    

$

131,725 

    

31 

%  

$

172,149 

    

$

131,725 

    

31 

%

Income (loss) before income taxes

 

 

59,073 

 

 

30,926 

 

91 

%  

 

60,073 

 

 

32,788 

 

83 

%

Provision for income taxes

 

 

9,549 

 

 

4,721 

 

102 

%  

 

18,590 

 

 

12,951 

 

44 

%

Net income (loss)

 

 

49,524 

 

 

26,205 

 

89 

%  

 

41,483 

 

 

19,837 

 

109 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

29,794 

 

 

19,312 

 

54 

%  

 

-

 

 

-

 

N/M

 

Net income (loss) attributable to Moelis & Company

 

$

19,730 

 

$

6,893 

 

186 

%  

$

41,483 

 

$

19,837 

 

109 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.57 

 

$

0.29 

 

97 

%  

$

0.66 

 

$

0.35 

 

89 

%


N/M = not meaningful

*     See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted (non-GAAP)*

 

 

 

 

 

 

 

Six Months Ended June 30,

 

($ in thousands except per share data)

 

2017

 

2016

 

2017 vs.
2016
Variance

 

2017

 

2016

 

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

    

$

345,407 

    

$

258,089 

    

34 

%  

$

345,407 

    

$

258,089 

    

34 

%

Income (loss) before income taxes

 

 

105,449 

 

 

61,989 

 

70 

%  

 

107,613 

 

 

65,225 

 

65 

%

Provision for income taxes

 

 

16,546 

 

 

10,165 

 

63 

%  

 

32,468 

 

 

25,764 

 

26 

%

Net income (loss)

 

 

88,903 

 

 

51,824 

 

72 

%  

 

75,145 

 

 

39,461 

 

90 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

53,895 

 

 

37,961 

 

42 

%  

 

-

 

 

-

 

N/M

 

Net income (loss) attributable to Moelis & Company

 

$

35,008 

 

$

13,863 

 

153 

%  

$

75,145 

 

$

39,461 

 

90 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

1.04 

 

$

0.60 

 

73 

%  

$

1.20 

 

$

0.69 

 

74 

%


N/M = not meaningful

*     See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)

 

Revenues

We earned revenues of $172.1 million in the second quarter of 2017, as compared with $131.7 million in the prior year period, representing an increase of 31%.  This compares favorably with a 3% 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.


1

Source: Thomson Financial as of July 6, 2017; includes all transactions greater than $100 million in value

3


 

For the first half of 2017, revenues were $345.4  million as compared with $258.1 million in the same period of 2016,  or an increase of 34%.  We advised 197 clients (83 of whom paid fees equal to or greater than $1 million) in the first half of 2017 as compared with 184 clients  (62 of whom paid fees equal to or greater than $1 million) during the same period in the prior year.

We continued to execute on our strategy of profitable expansion.  We recently announced two Managing Directors in the U.S. who will enhance our technology expertise with respect to industrial and financial services clients.  In addition, we expanded our Private Funds Advisory offering with the hiring of a senior Managing Director in London who will build out our expertise in EMEA.

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)*

 

 

 

 

 

 

 

Three Months Ended June 30,

 

($ in thousands)

 

2017

 

2016

 

2017 vs.
2016
Variance

 

2017

 

2016

 

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

    

 

    

    

 

    

    

    

    

 

    

    

 

    

    

    

 

Compensation and benefits

 

$

100,808 

 

$

78,198 

 

29 

%  

$

99,808 

 

$

76,336 

 

31 

%

% of revenues

 

 

59 

%  

 

59 

%  

 

 

 

58 

%  

 

58 

%  

 

 

Non-compensation expenses

 

$

28,633 

 

$

22,968 

 

25 

%  

$

28,633 

 

$

22,968 

 

25 

%

% of revenues

 

 

17 

%  

 

17 

%  

 

 

 

17 

%  

 

17 

%  

 

 

Total operating expenses

 

$

129,441 

 

$

101,166 

 

28 

%  

$

128,441 

 

$

99,304 

 

29 

%

% of revenues

 

 

75 

%  

 

77 

%  

 

 

 

75 

%  

 

75 

%  

 

 


*     See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted (non-GAAP)*

 

 

 

 

 

 

 

Six Months Ended June 30,

 

($ in thousands)

 

2017

 

2016

 

2017 vs.
2016
Variance

 

2017

 

2016

 

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

    

 

    

    

 

    

    

    

    

 

    

    

 

    

    

    

 

Compensation and benefits

 

$

202,534 

 

$

152,866 

 

32 

%  

$

200,370 

 

$

149,630 

 

34 

%

% of revenues

 

 

59 

%  

 

59 

%  

 

 

 

58 

%  

 

58 

%  

 

 

Non-compensation expenses

 

$

57,131 

 

$

45,773 

 

25 

%  

$

57,131 

 

$

45,773 

 

25 

%

% of revenues

 

 

17 

%  

 

18 

%  

 

 

 

17 

%  

 

18 

%  

 

 

Total operating expenses

 

$

259,665 

 

$

198,639 

 

31 

%  

$

257,501 

 

$

195,403 

 

32 

%

% of revenues

 

 

75 

%  

 

77 

%  

 

 

 

75 

%  

 

76 

%  

 

 


*     See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)

4


 

Total operating expenses on a  GAAP basis were $129.4 million for the second quarter and $259.7 million for the first half of 2017.  On an Adjusted basis, operating expenses were $128.4 million for the second quarter of 2017 as compared with $99.3 million in the second quarter of 2016, and $257.5 million for the first half of 2017 as compared with $195.4 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 $100.8 million in the second quarter and $202.5 million in the first half of 2017.  Adjusted compensation and benefits expenses (which exclude the amortization of IPO awards for the reported periods)  were $99.8 million and $200.4 million in the second quarter and first half of 2017, respectively. This compares with $76.3 million and $149.6 million in the second quarter and first half of 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 a GAAP and Adjusted basis were $28.6  million in the second quarter of 2017 as compared with $23.0 million in the prior year period.  Our  non-compensation expense ratio was 17%  in both the current and prior year periods.  In the first half of 2017, GAAP and Adjusted non-compensation expenses were $57.1 million as compared with $45.8  million in the same period of the prior year, and the non-compensation expense ratio decreased to 17% from 18%, primarily driven by increased revenues.

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted (non-GAAP)*

 

 

 

 

 

 

 

Three Months Ended June 30,

 

($ in thousands)

 

2017

 

2016

 

2017 vs.
2016
Variance

 

2017

 

2016

 

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

    

$

17,695 

    

$

101 

    

N/M

    

$

17,695 

    

$

101 

    

N/M

 


N/M = not meaningful

*     See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted (non-GAAP)*

 

 

 

 

 

 

 

Six Months Ended June 30,

 

($ in thousands)

 

2017

 

2016

 

2017 vs.
2016
Variance

 

2017

 

2016

 

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

    

$

17,933 

    

$

204 

    

N/M

    

$

17,933 

    

$

204 

    

N/M

 


N/M = not meaningful

*     See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)

 

5


 

Other income on a GAAP and Adjusted basis was $17.7 million in the second quarter and $17.9 million in the first half of 2017.  This compares to other income of $0.1 million and $0.2 million in the second quarter and first half of 2016, respectively.  In the second quarter of 2017, we recorded a gain of $17.5 million related to our investment in Moelis Australia. The gain resulted from Moelis Australia’s issuance of new shares in connection with its IPO in April 2017 and acquisition of an asset manager in May 2017.

Provision for Income Taxes

The corporate partner (Moelis & Company) currently owns 49% of the operating partnership (Moelis & Company Group LP) and is subject to corporate U.S. federal and state income tax.  Income on the remaining 51% 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 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 second quarter 2017 income was taxed at our corporate effective tax rates of 30.9%, versus 39.5% in the prior year period.  The decrease in the tax rate 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.

Capital Management and Balance Sheet

On July 24, 2017, the Board of Directors of Moelis & Company declared a quarterly dividend of $0.37 per share to be paid on August 17, 2017 to common stockholders of record on August 3, 2017.  The Board of Directors previously declared a special dividend of $1.00 per share in June 2017 which was paid on July 6, 2017.

Moelis & Company continues to maintain a strong financial position, and as of June 30,  2017,  we had no debt or goodwill and held cash and liquid investments of $258.1 million, before payment of the special dividend which totaled $55.9 million.

Earnings Call

We will host a conference call beginning at 5:00pm ET on Monday,  July 24,  2017, accessible via telephone and the internet.  Ken Moelis, Chairman and Chief Executive Officer, and Joe Simon, Chief Financial Officer, will review our second quarter 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 Second Quarter 2017 Earnings Call.  Please dial in 15 minutes before the conference call begins. The conference call will also be

6


 

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 10109993.

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 about 700 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

7


 

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.

Contacts

 

 

 

 

 

 

Investor Contact:

 

 

MediaContact:

 

 

Michele Miyakawa

 

 

Andrea Hurst

 

 

Moelis & Company

 

 

Moelis & Company

 

 

t: + 1 310 443 2344

 

 

t: + 1 212 883 3666

 

 

michele.miyakawa@moelis.com

 

 

m: +1 347 583 9705

 

 

 

 

 

andrea.hurst@moelis.com

 

 

 

 

8


 

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

June 30,

 

Six Months Ended

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Revenues

    

 

$172,149 

    

$131,725  

    

 

$345,407 

    

 

$258,089  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

100,808 

 

78,198 

 

 

202,534 

 

 

152,866 

 

Occupancy

 

 

4,097 

 

6,287 

 

 

8,277 

 

 

10,845 

 

Professional fees

 

 

3,939 

 

2,511 

 

 

9,180 

 

 

4,747 

 

Communication, technology and information services

 

 

6,738 

 

5,309 

 

 

12,209 

 

 

10,605 

 

Travel and related expenses

 

 

8,105 

 

5,831 

 

 

14,696 

 

 

11,962 

 

Depreciation and amortization

 

 

822  

 

806 

 

 

1,679 

 

 

1,542 

 

Other expenses

 

 

4,932 

 

2,224 

 

 

11,090 

 

 

6,072 

 

Total expenses

 

 

129,441 

 

101,166 

 

 

259,665 

 

 

198,639 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

42,708 

 

30,559 

 

 

85,742 

 

 

59,450 

 

Other income (expenses)

 

 

17,695 

 

101 

 

 

17,933 

 

 

204 

 

Income (loss) from equity method investments

 

 

(1,330)

 

266 

 

 

1,774 

 

 

2,335 

 

Income (loss) before income taxes

 

 

59,073 

 

30,926 

 

 

105,449 

 

 

61,989 

 

Provision for income taxes

 

 

9,549 

 

4,721 

 

 

16,546 

 

 

10,165 

 

Net income (loss)

 

 

49,524 

 

26,205 

 

 

88,903 

 

 

51,824 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

29,794 

 

19,312 

 

 

53,895 

 

 

37,961 

 

Net income (loss) attributable to Moelis & Company

 

 

$19,730 

 

$6,893 

 

 

$35,008 

 

 

$13,863 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common
stock outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

28,165,552 

 

20,745,043 

 

 

27,325,145 

 

 

20,654,657 

 

Diluted

 

 

34,374,882 

 

23,618,093 

 

 

33,752,139 

 

 

23,052,255 

 

Net income (loss) attributable to holders of shares of Class A common stock per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.70 

 

$0.33  

 

$

1.28 

 

$

0.67 

 

Diluted

 

$

0.57 

 

$0.29 

 

$

1.04 

 

$

0.60 

 

 

A-1


 

Moelis & Company

Reconciliation of GAAP to Adjusted (non-GAAP) Financial Information

Unaudited

(dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

Adjusted Items

 

GAAP

 

Adjustments

    

Adjusted

(non-GAAP) 

 

 

 

 

 

 

 

 

 

Compensation and benefits

    

 

$100,808 

    

($1,000) 

(a)

 

$99,808 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

59,073 

 

1,000 

 

 

60,073 

 

Provision for income taxes

 

 

9,549 

 

9,041 

(b)

 

18,590 

 

Net income (loss)

 

 

49,524 

 

(8,041)

 

 

41,483 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

29,794 

 

(29,794)

 

 

-  

 

Net income (loss) attributable to Moelis & Company

 

 

$19,730  

 

$21,753  

 

 

 $41,483 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common
stock outstanding

 

 

 

 

 

 

 

 

 

Basic

 

 

28,165,552 

 

28,597,043 

(b)

 

56,762,595 

 

Diluted

 

 

34,374,882 

 

28,597,043 

(b)

 

62,971,925 

 

Net income (loss) attributable to holders of shares of Class A

common stock per share

 

 

 

 

 

 

 

 

 

Basic

 

 

$0.70 

 

 

 

 

$0.73 

 

Diluted

 

 

$0.57 

 

 

 

 

$0.66 

 


(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)

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 30.9% 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 $4.9 million. Excluding such discrete benefit, our effective tax rate for the period presented would have been 39.1%.

A-2


 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

Adjusted Items

    

GAAP

    

Adjustments

    

Adjusted

(non-GAAP) 

 

 

 

 

 

 

 

Compensation and benefits

 

 

$78,198 

 

($1,862)

(a)

 

$76,336 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

30,926 

 

1,862 

 

 

32,788 

Provision for income taxes

 

 

4,721 

 

8,230 

(b)

 

12,951 

Net income (loss)

 

 

26,205 

 

(6,368)

 

 

19,837 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

19,312 

 

(19,312)

 

 

-  

Net income (loss) attributable to Moelis & Company

 

 

$6,893  

 

$12,944  

 

 

$19,837 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common
stock outstanding

 

 

 

 

 

 

 

 

Basic

 

 

20,745,043 

 

33,768,672 

(b)

 

54,513,715 

Diluted

 

 

23,618,093 

 

33,768,672 

(b)

 

57,386,765 

Net income (loss) attributable to holders of shares of Class A

common stock per share

 

 

 

 

 

 

 

 

Basic

 

 

$0.33 

 

 

 

 

$0.36 

Diluted

 

 

$0.29 

 

 

 

 

$0.35 


(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 39.5% for the period presented.

A-3


 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

Adjusted Items

    

GAAP

    

Adjustments

    

Adjusted

(non-GAAP) 

 

 

 

 

 

 

 

Compensation and benefits

 

 

$202,534 

 

($2,164)

(a)

 

$200,370 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

105,449 

 

2,164 

 

 

107,613 

Provision for income taxes

 

 

16,546 

 

15,922 

(b)

 

32,468 

Net income (loss)

 

 

88,903 

 

(13,758)

 

 

75,145 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

53,895 

 

(53,895)

 

 

-  

Net income (loss) attributable to Moelis & Company

 

 

$35,008 

 

$40,137  

 

 

$75,145 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common
stock outstanding

 

 

 

 

 

 

 

 

Basic

 

 

27,325,145 

 

28,836,375 

(b)

 

56,161,520 

Diluted

 

 

33,752,139 

 

28,836,375 

(b)

 

62,588,514 

Net income (loss) attributable to holders of shares of Class A

common stock per share

 

 

 

 

 

 

 

 

Basic

 

 

$1.28 

 

 

 

 

$1.34 

Diluted

 

 

$1.04 

 

 

 

 

$1.20 


(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 30.2% 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 $9.4 million. Excluding such discrete benefit, our effective tax rate for the period presented would have been 38.9%.

A-4


 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2016

Adjusted Items

    

GAAP

    

Adjustments

    

Adjusted

(non-GAAP) 

 

 

 

 

 

 

 

Compensation and benefits

 

 

$152,866 

 

($3,236)

(a)

 

$149,630 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

61,989 

 

3,236 

 

 

65,225 

Provision for income taxes

 

 

10,165 

 

15,599 

(b)

 

25,764 

Net income (loss)

 

 

51,824 

 

(12,363)

 

 

39,461 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

37,961 

 

(37,961)

 

 

-  

Net income (loss) attributable to Moelis & Company

 

 

$13,863 

 

$25,598  

 

 

$39,461 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common
stock outstanding

 

 

 

 

 

 

 

 

Basic

 

 

20,654,657 

 

33,859,058 

(b)

 

54,513,715 

Diluted

 

 

23,052,255 

 

33,859,058 

(b)

 

56,911,313 

Net income (loss) attributable to holders of shares of Class A

common stock per share

 

 

 

 

 

 

 

 

Basic

 

 

$0.67 

 

 

 

 

$0.72 

Diluted

 

 

$0.60 

 

 

 

 

$0.69 


(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 39.5% for the period presented.

 

A-5