Attached files

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

Exhibit 99.1

Moelis-logo

 

Moelis & Company Reports Third Quarter 2017 Financial Results

·

Third quarter revenues of $170.0 million, up 13% from the third quarter of 2016; first nine month revenues of $515.4 million, up 26% from the same period of 2016

·

GAAP net income of $0.48 per share (diluted) for the third quarter and $1.51 per share (diluted) for the first nine months of 2017; Adjusted net income of $0.57 per share (diluted) and $1.76 per share (diluted) for the third quarter and first nine months of 2017

·

Strong balance sheet with cash and liquid investments of $243.7 million at quarter-end and no debt or goodwill

·

Continued to execute on organic growth strategy

Announced a Managing Director hire in Washington D.C. to expand Financial Institutions expertise with coverage of regional banks and non-bank lenders

Hired five and internally promoted eight Managing Directors year to date in important regions, products and sectors

NEW YORK, October 25, 2017 – Moelis & Company (NYSE: MC) today reported financial results for the third quarter ended September 30,  2017.  The Firm’s third quarter revenues of $170.0 million increased 13%  over the prior year period. The Firm reported third quarter 2017 GAAP net income of $43.3 million, or $0.48 per share (diluted) compared with $35.3 million or $0.39 per share (diluted) in the prior year period. On an Adjusted basis, the Firm reported net income of $36.3 million or $0.57 per share (diluted) for the third quarter of 2017, which compares with $25.7 million of net income or $0.44 per share (diluted) in the prior year period.    

Total revenues of $515.4 million for the first nine months of 2017 represented an increase of 26% over the prior year period.    GAAP net income for the period was $132.2 million, or $1.51 per share (diluted) as compared with $87.1 million or $0.99 per share (diluted) in the prior year period.    On an Adjusted basis, the Firm reported net income of $111.4  million or $1.76 per share (diluted) for the first nine months of 2017, as compared with $65.2 million or $1.14 per share (diluted) in the prior year period.    

“Our revenue growth during the third quarter is largely due to continued strength in M&A.  We continue to see an increase in the size and complexity of the transactions on which we advise as well as in fees earned per transaction,” said Ken Moelis, Chairman and Chief Executive Officer.

1


 

“With 115 Managing Directors and over 500 advisory professionals globally, we believe significant upside in our model remains as our network strengthens and our partners continue to collaborate in delivering high value advice to our clients.”

The Firm’s revenues and net income can fluctuate materially depending on the number, size and timing of completed transactions on which it advised as well as other factors.  Accordingly, financial results in any particular quarter may not be representative of future results over a longer period of time. 

Currently 60% of the operating partnership (Moelis & Company Group LP) is owned by the corporate partner (Moelis & Company) and is subject to corporate U.S. federal and state income tax. The remaining 40% is owned by other partners of Moelis & Company Group LP and is primarily subject to tax at the partner level (except for certain state and local and foreign income taxes). The Adjusted results included herein remove the impact of compensation expenses specifically related to the Firm’s IPO awards, and 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 September 30,

 

($ in thousands except per share data)

    

2017

    

2016

    

2017 vs.
2016
Variance

    

2017

    

2016

    

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

170,041 

 

$

150,676 

 

13 

%  

$

170,041 

 

$

150,676 

 

13 

%

Income (loss) before income taxes

 

 

57,625 

 

 

41,863 

 

38 

%  

 

58,696 

 

 

42,504 

 

38 

%

Provision for income taxes

 

 

14,354 

 

 

6,550 

 

119 

%  

 

22,410 

 

 

16,789 

 

34 

%

Net income (loss)

 

 

43,271 

 

 

35,313 

 

23 

%  

 

36,286 

 

 

25,715 

 

41 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

24,066 

 

 

25,824 

 

-7

%  

 

— 

 

 

— 

 

N/M 

 

Net income (loss) attributable to Moelis & Company

 

$

19,205 

 

$

9,489 

 

102 

%  

$

36,286 

 

$

25,715 

 

41 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.48 

 

$

0.39 

 

23 

%  

$

0.57 

 

$

0.44 

 

30 

%


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)

    

2017

    

2016

    

2017 vs.
2016
Variance

    

2017

    

2016

    

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

515,448 

 

$

408,765 

 

26 

%  

$

515,448 

 

$

408,765 

 

26 

%

Income (loss) before income taxes

 

 

163,074 

 

 

103,852 

 

57 

%  

 

166,309 

 

 

107,729 

 

54 

%

Provision for income taxes

 

 

30,900 

 

 

16,715 

 

85 

%  

 

54,878 

 

 

42,553 

 

29 

%

Net income (loss)

 

 

132,174 

 

 

87,137 

 

52 

%  

 

111,431 

 

 

65,176 

 

71 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

77,961 

 

 

63,785 

 

22 

%  

 

— 

 

 

— 

 

N/M 

 

Net income (loss) attributable to Moelis & Company

 

$

54,213 

 

$

23,352 

 

132 

%  

$

111,431 

 

$

65,176 

 

71 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

1.51 

 

$

0.99 

 

53 

%  

$

1.76 

 

$

1.14 

 

54 

%


N/M = not meaningful

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

Revenues

We earned revenues of $170.0 million in the third quarter of 2017, as compared with $150.7 million in the prior year period, representing an increase of 13%.  This compares favorably with a  5% decrease in the number of global completed M&A transactions in the same period1. The increase in revenues was primarily driven by continued growth in M&A as we earned higher average fees per completed transaction.  

For the first nine months of 2017, revenues were $515.4 million as compared with $408.8 million in the same period of 2016, or an increase of 26%. We advised 251 clients (131 of whom paid fees equal to or greater than $1 million) in the first nine months of 2017 as compared with 246 clients (120 of whom paid fees equal to or greater than $1 million) during the same period in the prior year.    


1

Source: Thomson Financial as of October 5, 2017; includes all transactions greater than $100 million in value

3


 

We continued to execute on our strategy of profitable expansion.  During the third quarter, we had one Managing Director join our Washington D.C. office to expand our leading financial institutions franchise by providing financial and strategic advice to regional banks and non-bank lenders.

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 September 30,

 

 ($ in thousands)

    

2017

    

2016

    

2017 vs.
2016
Variance

    

2017

    

2016

    

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

$

99,694 

 

$

88,046 

 

13 

%  

$

98,623 

 

$

87,405 

 

13 

%

% of revenues

 

 

59 

%  

 

58 

%  

 

 

 

58 

%  

 

58 

%  

 

 

Non-compensation expenses

 

$

30,468 

 

$

22,516 

 

35 

%  

$

30,468 

 

$

22,516 

 

35 

%

% of revenues

 

 

18 

%  

 

15 

%  

 

 

 

18 

%  

 

15 

%  

 

 

Total operating expenses

 

$

130,162 

 

$

110,562 

 

18 

%  

$

129,091 

 

$

109,921 

 

17 

%

% of revenues

 

 

77 

%  

 

73 

%  

 

 

 

76 

%  

 

73 

%  

 

 


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted (non-GAAP)*

 

 

 

Nine Months Ended September 30,

 

 ($ in thousands)

    

2017

    

2016

    

2017 vs.
2016
Variance

    

2017

    

2016

    

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

$

302,228 

 

$

240,912 

 

25 

%  

$

298,993 

 

$

237,035 

 

26 

%

% of revenues

 

 

59 

%  

 

59 

%  

 

 

 

58 

%  

 

58 

%  

 

 

Non-compensation expenses

 

$

87,599 

 

$

68,289 

 

28 

%  

$

87,599 

 

$

68,289 

 

28 

%

% of revenues

 

 

17 

%  

 

17 

%  

 

 

 

17 

%  

 

17 

%  

 

 

Total operating expenses

 

$

389,827 

 

$

309,201 

 

26 

%  

$

386,592 

 

$

305,324 

 

27 

%

% of revenues

 

 

76 

%  

 

76 

%  

 

 

 

75 

%  

 

75 

%  

 

 


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

Total operating expenses on a  GAAP basis were $130.2 million for the third quarter and $389.8 million for the first nine months of 2017.  On an Adjusted basis, operating expenses were $129.1 million for the third quarter of 2017 as compared with $109.9 million in the third quarter of 2016, and $386.6 million for the first nine months of 2017 as compared with $305.3 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 $99.7 million in the third quarter and $302.2 million in the first nine months of 2017.    Adjusted compensation and benefits expenses (which exclude the amortization of IPO awards for the reported periods)  were $98.6 million and $299.0 million in the third quarter and first nine months of 2017, respectively.   This compares with

4


 

$87.4 million and $237.0 million in the third quarter and first nine months 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 $30.5 million in the third quarter of 2017 as compared with $22.5 million in the prior year period.   The increase in non-compensation expenses primarily resulted from increased headcount and transaction related charges associated with an increase in revenues.  In the first nine months of 2017, GAAP and Adjusted non-compensation expenses were $87.6 million as compared with $68.3 million in the same period of the prior year, and the non-compensation expense ratio was 17%  in both the current and prior year periods.

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted (non-GAAP)*

 

 

 

Three Months Ended September 30,

 

($ in thousands)

    

2017

    

2016

    

2017 vs.
2016
Variance

    

2017

    

2016

    

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

$

14,955 

 

$

187 

 

N/M 

 

$

14,955 

 

$

187 

 

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)

    

2017

    

2016

    

2017 vs.
2016
Variance

    

2017

    

2016

    

2017 vs.
2016
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

$

32,888 

 

$

391 

 

N/M 

 

$

32,888 

 

$

391 

 

N/M 

 


N/M = not meaningful

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

Other income on a GAAP and Adjusted basis was $15.0 million in the third quarter of 2017 as compared with $0.2 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. The gain resulted from Moelis Australia’s issuance of new shares in September 2017. For the first nine months of 2017, other income on a GAAP and Adjusted basis was $32.9 million as compared with $0.4 million in the prior year period.  This includes a gain resulting from Moelis Australia’s issuance of new shares in connection with its IPO in April 2017 and various acquisitions, in addition to the share issuance which occurred in September. 

Provision for Income Taxes 

The corporate partner (Moelis & Company) currently owns 60% of the operating partnership (Moelis & Company Group LP) and is subject to corporate U.S. federal and state income tax.  Income on the remaining 40% continues to be subject to New York City unincorporated business tax and certain foreign income taxes and is accounted for at the partner level through the non-

5


 

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 third quarter 2017 income was taxed at our corporate effective tax rate of 38.2%, 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, and a decline in nondeductible items as a percentange of income before taxes.

Capital Management and Balance Sheet

On October 24, 2017, the Board of Directors of Moelis & Company declared a quarterly dividend of $0.37 per share to be paid on November 20, 2017 to common stockholders of record on November 6, 2017.

Moelis & Company continues to maintain a strong financial position, and as of September 30,  2017,  we had no debt or goodwill and held cash and liquid investments of $243.7 million.

Earnings Call

We will host a conference call beginning at 5:00pm ET on Wednesday,  October 25,  2017, accessible via telephone and the internet.  Navid Mahmoodzadegan, Co-Founder and Co-President, and Joe Simon, Chief Financial Officer, will review our third 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 Third Quarter 2017 Earnings Call.  Please dial in 15 minutes before the conference call begins. The conference call will also be accessible as a listen-only audio webcast through the Investor Relations section of the Moelis & Company website at www.moelis.com.

For those unable to listen to the live broadcast, a replay of the call will be available for one month via telephone starting approximately one hour after the live call ends. The replay can be accessed at 1-877-344-7529 (domestic) or 1-412-317-0088 (international); the conference number is 10112609.

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 over 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.

6


 

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.

Contacts

Investor Contact:

Media Contact:

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

 

 

7


 

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,

 

 

    

2017

    

2016

    

2017

    

2016

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

170,041 

 

$

150,676 

 

$

515,448 

 

$

408,765 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

99,694 

 

 

88,046 

 

 

302,228 

 

 

240,912 

 

Occupancy

 

 

4,393 

 

 

4,096 

 

 

12,670 

 

 

14,941 

 

Professional fees

 

 

4,494 

 

 

2,804 

 

 

13,674 

 

 

7,551 

 

Communication, technology and information services

 

 

6,427 

 

 

5,496 

 

 

18,636 

 

 

16,101 

 

Travel and related expenses

 

 

7,294 

 

 

4,490 

 

 

21,990 

 

 

16,452 

 

Depreciation and amortization

 

 

891 

 

 

817 

 

 

2,570 

 

 

2,359 

 

Other expenses

 

 

6,969 

 

 

4,813 

 

 

18,059 

 

 

10,885 

 

Total expenses

 

 

130,162 

 

 

110,562 

 

 

389,827 

 

 

309,201 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

39,879 

 

 

40,114 

 

 

125,621 

 

 

99,564 

 

Other income (expenses)

 

 

14,955 

 

 

187 

 

 

32,888 

 

 

391 

 

Income (loss) from equity method investments

 

 

2,791 

 

 

1,562 

 

 

4,565 

 

 

3,897 

 

Income (loss) before income taxes

 

 

57,625 

 

 

41,863 

 

 

163,074 

 

 

103,852 

 

Provision for income taxes

 

 

14,354 

 

 

6,550 

 

 

30,900 

 

 

16,715 

 

Net income (loss)

 

 

43,271 

 

 

35,313 

 

 

132,174 

 

 

87,137 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

24,066 

 

 

25,824 

 

 

77,961 

 

 

63,785 

 

Net income (loss) attributable to Moelis & Company

 

$

19,205 

 

$

9,489 

 

$

54,213 

 

$

23,352 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common
stock outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

32,505,940 

 

 

20,926,745 

 

 

29,094,514 

 

 

20,807,189 

 

Diluted

 

 

39,784,633 

 

 

24,301,063 

 

 

35,872,847 

 

 

23,516,239 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.59 

 

$

0.45 

 

$

1.86 

 

$

1.12 

 

Diluted

 

$

0.48 

 

$

0.39 

 

$

1.51 

 

$

0.99 

 

 

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 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 

(b)  

 

56,860,619 

 

Diluted

 

 

39,784,633 

 

 

24,354,679 

(b)  

 

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 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 38.2% 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 $0.4 million. Excluding such discrete benefit, our effective tax rate for the period presented would have been 38.8%.

A-2


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2016

 

Adjusted Items

    

GAAP

    

Adjustments

    

Adjusted 
(non-GAAP)

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

$

88,046 

 

$

(641)

(a)  

$

87,405 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

41,863 

 

 

641 

 

 

42,504 

 

Provision for income taxes

 

 

6,550 

 

 

10,239 

(b)  

 

16,789 

 

Net income (loss)

 

 

35,313 

 

 

(9,598)

 

 

25,715 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

25,824 

 

 

(25,824)

 

 

— 

 

Net income (loss) attributable to Moelis & Company

 

$

9,489 

 

$

16,226 

 

$

25,715 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

 

 

 

Basic

 

 

20,926,745 

 

 

33,699,539 

(b)  

 

54,626,284 

 

Diluted

 

 

24,301,063 

 

 

33,699,539 

(b)  

 

58,000,602 

 

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

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.45 

 

 

 

 

$

0.47 

 

Diluted

 

$

0.39 

 

 

 

 

$

0.44 

 


(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


 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

(b)  

 

56,394,552 

 

Diluted

 

 

35,872,847 

 

 

27,300,038 

(b)  

 

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)

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 33.0% 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 $9.8  million. Excluding such discrete benefit, our effective tax rate for the period presented would have been 38.9%.

A-4


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

Adjusted Items

    

GAAP

    

Adjustments

    

Adjusted 
(non-GAAP)

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

$

240,912 

 

$

(3,877)

(a)  

$

237,035 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

103,852 

 

 

3,877 

 

 

107,729 

 

Provision for income taxes

 

 

16,715 

 

 

25,838 

(b)  

 

42,553 

 

Net income (loss)

 

 

87,137 

 

 

(21,961)

 

 

65,176 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

 

63,785 

 

 

(63,785)

 

 

— 

 

Net income (loss) attributable to Moelis & Company

 

$

23,352 

 

$

41,824  

 

$

65,176 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

 

 

 

Basic

 

 

20,807,189 

 

 

33,819,095 

(b)  

 

54,626,284 

 

Diluted

 

 

23,516,239 

 

 

33,819,095 

(b)  

 

57,335,334 

 

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

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.12 

 

 

 

 

$

1.19 

 

Diluted

 

$

0.99 

 

 

 

 

$

1.14 

 


(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