Evercore Reports Full Year 2020 Results; Record Fourth Quarter and Full Year Revenues; Quarterly Dividend of $0.61 Per Share
Evercore (NYSE: EVR) reported record Q4 2020 results, achieving net revenues of $927.3 million, up 40% year-over-year, and annual revenues of $2.26 billion, a 13% increase. The operating income surged by 108% to $326.7 million, leading to net income of $220.4 million. Diluted EPS rose to $5.02, reflecting a 102% growth. The company declared a quarterly dividend of $0.61 per share and returned $265.4 million to shareholders in 2020. The strong performance was attributed to recovery in M&A markets and solid capital-raising activities.
- Record Q4 net revenues of $927.3 million, up 40% YoY.
- Operating income increased 108% to $326.7 million.
- Net income surged 110% to $220.4 million.
- Diluted EPS rose 102% to $5.02.
- Quarterly dividend of $0.61 per share declared.
- $265.4 million returned to shareholders in 2020.
- Loss of $32.2 million reported from the wind-down of the Mexico operations.
Evercore (NYSE:EVR):
|
Fourth Quarter 2020 Results |
|
2020 Full Year Results |
||||||||||||||||
|
U.S. GAAP |
|
Adjusted |
|
U.S. GAAP |
|
Adjusted |
||||||||||||
|
|
vs.
|
|
|
vs.
|
|
|
vs.
|
|
|
vs.
|
||||||||
Net Revenues ($ millions) |
$ |
927.3 |
|
|
|
$ |
969.9 |
|
|
|
$ |
2,263.9 |
|
|
|
$ |
2,327.3 |
|
|
Operating Income ($ millions) |
$ |
326.7 |
|
|
|
$ |
376.4 |
|
|
|
$ |
526.4 |
|
|
|
$ |
639.3 |
|
|
Net Income Attributable to Evercore Inc. ($ millions) |
$ |
220.4 |
|
|
|
$ |
277.4 |
|
|
|
$ |
350.6 |
|
|
|
$ |
459.6 |
|
|
Diluted Earnings Per Share |
$ |
5.02 |
|
|
|
$ |
5.67 |
|
|
|
$ |
8.22 |
|
|
|
$ |
9.62 |
|
|
Operating Margin |
35.2 |
% |
1,149 bps |
|
38.8 |
% |
1,195 bps |
|
23.3 |
% |
146 bps |
|
27.5 |
% |
294 bps |
Business and Financial
|
■ |
Record Full year Net Revenues reflect Evercore's ability to serve clients in dynamic and volatile market environments |
|
|
|||
■ |
Fourth quarter U.S. GAAP and Adjusted Net Revenues of |
||
|
|||
■ |
Full year U.S. GAAP and Adjusted Operating Margins of |
||
|
|||
■ |
Maintained #1 league table ranking among independents and ranked #5 in the U.S. among all firms; advising on four of the 10 largest U.S. M&A transactions of 2020 |
||
|
|||
■ |
Achieved #2 league table ranking by number of U.S. Restructuring deals in 2020; #1 Restructuring Energy Advisor - 2019 through 2020 |
||
|
|||
■ |
Underwriting Revenue of |
||
|
|||
■ |
Evercore Wealth Management AUM surpassed |
||
|
|
||
|
|
|
|
Talent |
■ |
Kristen Grippi joined Evercore as a Senior Managing Director and Head of ECM |
|
|
|||
■ |
Promoted three Managing Directors to Senior Managing Director in January 2021, strengthening our Advisory and Equities coverage of Healthcare, Restructuring and Healthcare Services & Technology |
||
|
|||
■ |
Launched convertible debt underwriting and sales and trading capabilities, further expanding our ability to serve clients |
||
|
|||
■ |
Strong pipeline of senior level talent additions as we enter 2021 |
||
|
|
||
|
|
|
|
Strategic Transactions |
■ |
Completed transition of Evercore's presence in Mexico through a strategic alliance with TACTIV, a newly formed Advisory firm, and the sale of Evercore Casa de Bolsa, S.A. de C.V. to its leadership |
|
|
|
|
|
|
|
|
|
Capital Return |
■ |
Quarterly dividend of |
|
|
|||
■ |
Returned |
||
|
|||
■ |
Reduced share count for the 5th straight year |
||
|
|
Evercore Inc. (NYSE: EVR) today announced its results for the full year ended December 31, 2020.
LEADERSHIP COMMENTARY
John S. Weinberg, Co-Chairman and Co-Chief Executive Officer, "Our ongoing initiatives over the last several years to invest in broadening and diversifying our capabilities contributed to a record year for our firm on many levels. The breadth of our Advisory capabilities – including Restructuring, Capital Advisory, Shareholder Activism and Defense – allowed us to advise our clients throughout a rapidly changing environment and contributed to overall Advisory revenue growth, even in a challenging year for the merger market. Our Underwriting business also benefited from years of investment and increasing diversification and achieved tremendous revenue growth in 2020. Momentum persists in this business and we continue to build out and expand this strategic area of importance to our firm. Evercore ISI’s strength in both macroeconomic and fundamental research led to differentiated conversations with both institutional and corporate clients, and our investment in our sales and trading and distribution capabilities facilitated strong partnerships with the Underwriting team. Finally, our Wealth Management team delivered strong returns and important financial advice to our clients in a volatile year. Our exceptional team across the board remains committed to our Core Values and we could not be more proud of how we served our clients and collaborated with each other, despite the vast majority of our firm working remotely. And while we persevered during one of the more challenging years in our history and had a very strong year, we recognize that others have not been as fortunate and it's important that we not lose sight of that."
Ralph Schlosstein, Co-Chairman and Co-Chief Executive Officer, "Our 2020 results demonstrate that Evercore is truly an all-weather firm that can advise clients on their most important strategic, financial and capital needs in widely varied environments. We are proud of our many accomplishments in a challenging environment, yet we remain focused on continuing to make progress on our long-term growth objectives. We begin 2021 in a great position – we are encouraged by the increase in M&A activity, we continue to experience momentum in many of our other businesses and our backlog is strong; we continue to plan actively for our eventual return to our offices globally; we see opportunities to add talent strategically; and our cash position and balance sheet are incredibly strong. Attracting, developing and cultivating talented individuals is the foundation of our future growth and we are proud to announce the promotion of three Managing Directors to Senior Managing Director in January 2021, strengthening our Advisory and Equities coverage of Healthcare, Restructuring and Healthcare Services & Technology. We continue to invest in our Equity Capital Markets business with several key additions to the team, including Kristen Grippi who will lead our ECM efforts in the future. We look forward to additional talent announcements throughout the firm in 2021."
Roger C. Altman, Founder and Senior Chairman, "This past year was truly unprecedented for obvious reasons. And, yet, the broader and stronger Evercore platform, as compared to even five years ago, enabled the Firm to overcome the deep challenges, serve its clients successfully and post record results. This is a source of great pride and gratitude."
Selected Financial Data - U.S. GAAP Results:
The following is a discussion of Evercore's results on a U.S. GAAP basis.
|
U.S. GAAP |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands, except per share data) |
||||||||||||||||||||
Net Revenues(1) |
$ |
927,308 |
|
|
$ |
660,127 |
|
|
40 |
% |
|
$ |
2,263,905 |
|
|
$ |
2,008,698 |
|
|
13 |
% |
Operating Income(2) |
$ |
326,715 |
|
|
$ |
156,723 |
|
|
108 |
% |
|
$ |
526,433 |
|
|
$ |
437,711 |
|
|
20 |
% |
Net Income Attributable to Evercore Inc. |
$ |
220,377 |
|
|
$ |
105,184 |
|
|
110 |
% |
|
$ |
350,574 |
|
|
$ |
297,436 |
|
|
18 |
% |
Diluted Earnings Per Share |
$ |
5.02 |
|
|
$ |
2.48 |
|
|
102 |
% |
|
$ |
8.22 |
|
|
$ |
6.89 |
|
|
19 |
% |
Compensation Ratio |
54.8 |
% |
|
60.2 |
% |
|
|
|
60.6 |
% |
|
59.8 |
% |
|
|
||||||
Operating Margin |
35.2 |
% |
|
23.7 |
% |
|
|
|
23.3 |
% |
|
21.8 |
% |
|
|
||||||
Effective Tax Rate |
23.2 |
% |
|
21.7 |
% |
|
|
|
23.7 |
% |
|
21.2 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
1. Net Revenues for the three months ended December 31, 2020, includes a loss of |
|||||||||||||||||||||
2. Operating Income for the three and twelve months ended December 31, 2020 includes Special Charges, Including Business Realignment Costs, of |
Net Revenues
For the three months ended December 31, 2020, Net Revenues of
Compensation
For the three months ended December 31, 2020, the compensation ratio was
Non-Compensation Costs
For the three months ended December 31, 2020, Non-Compensation Costs of
Special Charges, Including Business Realignment Costs
In 2020, the Company completed a review of operations focused on markets, sectors and people which delivered lower levels of productivity in an effort to attain greater flexibility of operations and better position itself for future growth.
This review, which began in the fourth quarter of 2019, generated reductions of approximately
In conjunction with the employment reductions, the Company incurred separation and transition benefits and related costs of
Special Charges, Including Business Realignment Costs, for the three and twelve months ended December 31, 2020 also reflect the acceleration of depreciation expense for leasehold improvements and certain other fixed assets in conjunction with the previously announced expansion of our headquarters in New York and our business realignment initiatives of
Special Charges, Including Business Realignment Costs, for the three and twelve months ended December 31, 2019 also reflect the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York of
Effective Tax Rate
For the three months ended December 31, 2020, the effective tax rate was
Selected Financial Data - Adjusted Results:
The following is a discussion of Evercore's results on an Adjusted basis. See pages 7 and A-2 to A-10 for further information and reconciliations of these non-GAAP metrics to our U.S. GAAP results.
|
Adjusted |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands, except per share data) |
||||||||||||||||||||
Net Revenues |
$ |
969,918 |
|
|
$ |
668,460 |
|
|
45 |
% |
|
$ |
2,327,306 |
|
|
$ |
2,032,611 |
|
|
14 |
% |
Operating Income |
$ |
376,358 |
|
|
$ |
179,529 |
|
|
110 |
% |
|
$ |
639,291 |
|
|
$ |
498,489 |
|
|
28 |
% |
Net Income Attributable to Evercore Inc. |
$ |
277,382 |
|
|
$ |
130,131 |
|
|
113 |
% |
|
$ |
459,595 |
|
|
$ |
373,300 |
|
|
23 |
% |
Diluted Earnings Per Share |
$ |
5.67 |
|
|
$ |
2.72 |
|
|
108 |
% |
|
$ |
9.62 |
|
|
$ |
7.70 |
|
|
25 |
% |
Compensation Ratio |
52.3 |
% |
|
58.6 |
% |
|
|
|
58.9 |
% |
|
58.2 |
% |
|
|
||||||
Operating Margin |
38.8 |
% |
|
26.9 |
% |
|
|
|
27.5 |
% |
|
24.5 |
% |
|
|
||||||
Effective Tax Rate |
25.0 |
% |
|
25.1 |
% |
|
|
|
25.4 |
% |
|
22.4 |
% |
|
|
||||||
|
Adjusted Net Revenues
For the three months ended December 31, 2020, Adjusted Net Revenues of
Adjusted Compensation
For the three months ended December 31, 2020, the Adjusted compensation ratio was
Adjusted Non-Compensation Costs
For the three months ended December 31, 2020, Adjusted Non-Compensation Costs of
Adjusted Operating Expenses
Adjusted Operating Expenses exclude adjustments relating to Special Charges, Including Business Realignment Costs, as described in more detail on page 4.
Adjusted Effective Tax Rate
For the three months ended December 31, 2020, the Adjusted effective tax rate was
Evercore's quarterly results may fluctuate significantly due to the timing and amount of transaction fees earned, 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.
Non-GAAP Measures:
Throughout this release certain information is presented on an Adjusted basis, which is a non-GAAP measure. Adjusted results begin with information prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), and then those results are adjusted to exclude certain items and reflect the conversion of vested and certain unvested Evercore LP Units into Class A shares. Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and facilitate an understanding of Evercore's operating results. Evercore uses these measures to evaluate its operating performance, as well as the performance of individual employees. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP.
Evercore's Adjusted Net Income Attributable to Evercore Inc. for the three and twelve months ended December 31, 2020 was higher than U.S. GAAP as a result of the exclusion of expenses associated with awards granted in conjunction with certain of the Company's acquisitions, and certain other business acquisition-related and disposition-related charges and Special Charges, Including Business Realignment Costs.
Acquisition-related compensation charges for 2020 include expenses associated with awards granted in conjunction with the Company's acquisition of ISI. Acquisition-related charges for 2020 also include professional fees incurred and amortization of intangible assets.
Special Charges, Including Business Realignment Costs, for 2020 relate to separation and transition benefits and related costs as a result of the Company's review of its operations and the acceleration of depreciation expense for leasehold improvements and certain other fixed assets in conjunction with the previously announced expansion of our headquarters in New York and our business realignment initiatives, as well as charges related to the impairment of assets resulting from the wind-down of our Mexico business.
The gain on the sale of the ECB Trust business and loss on the sale of the remaining ECB business in the third and fourth quarters of 2020, respectively, as well as the release of cumulative foreign exchange losses in the fourth quarter of 2020 resulting from the sale and wind-down of our businesses in Mexico have also been excluded from Revenues.
Evercore's Adjusted Diluted Shares Outstanding for the three and twelve months ended December 31, 2020 were higher than U.S. GAAP, as a result of the inclusion of certain Evercore LP Units.
Further details of these adjustments, as well as an explanation of similar amounts for the three and twelve months ended December 31, 2019 are included in Annex I, pages A-2 to A-10.
Business Line Reporting - Discussion of U.S. GAAP Results
The following is a discussion of Evercore's segment results on a U.S. GAAP basis.
Investment Banking
|
U.S. GAAP |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Banking: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Advisory Fees |
$ |
789,611 |
|
|
$ |
563,276 |
|
|
40 |
% |
|
$ |
1,755,273 |
|
|
$ |
1,653,585 |
|
|
6 |
% |
Underwriting Fees |
95,009 |
|
|
28,253 |
|
|
236 |
% |
|
276,191 |
|
|
89,681 |
|
|
208 |
% |
||||
Commissions and Related Fees |
52,414 |
|
|
52,089 |
|
|
1 |
% |
|
205,767 |
|
|
189,506 |
|
|
9 |
% |
||||
Other Revenue, net(1) |
(14,141) |
|
|
2,591 |
|
|
NM |
|
(19,845) |
|
|
19,023 |
|
|
NM |
||||||
Net Revenues |
922,893 |
|
|
646,209 |
|
|
43 |
% |
|
2,217,386 |
|
|
1,951,795 |
|
|
14 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Employee Compensation and Benefits |
497,236 |
|
|
388,717 |
|
|
28 |
% |
|
1,335,789 |
|
|
1,166,795 |
|
|
14 |
% |
||||
Non-Compensation Costs |
82,382 |
|
|
95,194 |
|
|
(13 |
%) |
|
304,265 |
|
|
345,098 |
|
|
(12 |
%) |
||||
Special Charges, Including Business Realignment Costs |
7,018 |
|
|
4,115 |
|
|
71 |
% |
|
46,600 |
|
|
7,202 |
|
|
547 |
% |
||||
Total Expenses |
586,636 |
|
|
488,026 |
|
|
20 |
% |
|
1,686,654 |
|
|
1,519,095 |
|
|
11 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income |
$ |
336,257 |
|
|
$ |
158,183 |
|
|
113 |
% |
|
$ |
530,732 |
|
|
$ |
432,700 |
|
|
23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Compensation Ratio |
53.9 |
% |
|
60.2 |
% |
|
|
|
60.2 |
% |
|
59.8 |
% |
|
|
||||||
Non-Compensation Ratio |
8.9 |
% |
|
14.7 |
% |
|
|
|
13.7 |
% |
|
17.7 |
% |
|
|
||||||
Operating Margin |
36.4 |
% |
|
24.5 |
% |
|
|
|
23.9 |
% |
|
22.2 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Number of Fees from Advisory Client Transactions(2) |
324 |
|
281 |
|
|
15 |
% |
|
687 |
|
661 |
|
4 |
% |
|||||||
Investment Banking Fees of at Least |
162 |
|
105 |
|
|
54 |
% |
|
386 |
|
328 |
|
18 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
1. Includes a loss of |
|||||||||||||||||||||
2. Includes Advisory and Underwriting Transactions. |
Revenues
During the three months ended December 31, 2020, fees from Advisory services increased
During the twelve months ended December 31, 2020, fees from Advisory services increased
Other Revenue, net, for the three months ended December 31, 2020 decreased versus the three months ended December 31, 2019, primarily reflecting a loss of
Expenses
Compensation costs were
Non-Compensation Costs for the three months ended December 31, 2020 were
Special Charges, Including Business Realignment Costs, for the three and twelve months ended December 31, 2020 reflect
Investment Management
|
U.S. GAAP |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Management and Administration Fees |
$ |
14,672 |
|
|
$ |
13,159 |
|
|
11 |
% |
|
$ |
54,397 |
|
|
$ |
50,611 |
|
|
7 |
% |
Other Revenue, net(1) |
(10,257) |
|
|
759 |
|
|
NM |
|
(7,878) |
|
|
6,292 |
|
|
NM |
||||||
Net Revenues |
4,415 |
|
|
13,918 |
|
|
(68 |
%) |
|
46,519 |
|
|
56,903 |
|
|
(18 |
%) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Employee Compensation and Benefits |
10,503 |
|
|
8,603 |
|
|
22 |
% |
|
36,550 |
|
|
34,182 |
|
|
7 |
% |
||||
Non-Compensation Costs |
3,441 |
|
|
3,836 |
|
|
(10 |
%) |
|
14,223 |
|
|
14,771 |
|
|
(4 |
%) |
||||
Special Charges, Including Business Realignment Costs |
13 |
|
|
2,939 |
|
|
(100 |
%) |
|
45 |
|
|
2,939 |
|
|
(98 |
%) |
||||
Total Expenses |
13,957 |
|
|
15,378 |
|
|
(9 |
%) |
|
50,818 |
|
|
51,892 |
|
|
(2 |
%) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income (Loss) |
$ |
(9,542) |
|
|
$ |
(1,460) |
|
|
(554 |
%) |
|
$ |
(4,299) |
|
|
$ |
5,011 |
|
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Compensation Ratio |
237.9 |
% |
|
61.8 |
% |
|
|
|
78.6 |
% |
|
60.1 |
% |
|
|
||||||
Non-Compensation Ratio |
77.9 |
% |
|
27.6 |
% |
|
|
|
30.6 |
% |
|
26.0 |
% |
|
|
||||||
Operating Margin |
(216.1 |
%) |
|
(10.5 |
%) |
|
|
|
(9.2 |
%) |
|
8.8 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets Under Management (in millions)(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Wealth Management(3) |
$ |
10,163 |
|
|
$ |
9,058 |
|
|
12 |
% |
|
$ |
10,163 |
|
|
$ |
9,058 |
|
|
12 |
% |
Institutional Asset Management |
— |
|
|
1,634 |
|
|
NM |
|
— |
|
|
1,634 |
|
|
NM |
||||||
Total Assets Under Management |
$ |
10,163 |
|
|
$ |
10,692 |
|
|
(5 |
%) |
|
$ |
10,163 |
|
|
$ |
10,692 |
|
|
(5 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
1. For the three months ended December 31, 2020, includes a loss of |
|||||||||||||||||||||
2. Assets Under Management reflect end of period amounts from our consolidated subsidiaries. |
|||||||||||||||||||||
3. Assets Under Management includes Evercore assets which are managed by Evercore Wealth Management of |
Revenues
|
U.S. GAAP |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||
Asset Management and Administration Fees: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Wealth Management |
$ |
14,445 |
|
|
$ |
12,675 |
|
|
14 |
% |
|
$ |
53,069 |
|
|
$ |
48,083 |
|
|
10 |
% |
Institutional Asset Management |
227 |
|
|
484 |
|
|
(53 |
%) |
|
1,328 |
|
|
2,528 |
|
|
(47 |
%) |
||||
Total Asset Management and Administration Fees |
$ |
14,672 |
|
|
$ |
13,159 |
|
|
11 |
% |
|
$ |
54,397 |
|
|
$ |
50,611 |
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Our historical Investment Management results include the following businesses, which were previously included in Institutional Asset Management above. These businesses were deconsolidated prior to December 31, 2020:
- On July 2, 2020, we sold the trust business of ECB.
- On December 16, 2020, we sold the remaining ECB business to certain former employees.
Following these transactions, there are no remaining consolidated businesses in Institutional Asset Management.
Asset Management and Administration Fees of
Asset Management and Administration Fees of
Other Revenue, net, for the three months ended December 31, 2020 decreased versus the three months ended December 31, 2019, primarily driven by a loss of
Expenses
Investment Management's expenses for the three months ended December 31, 2020 were
Special Charges, Including Business Realignment Costs, for the three and twelve months ended December 31, 2020 primarily reflect separation and transition benefits and related costs. See page 4 for further information.
Business Line Reporting - Discussion of Adjusted Results
The following is a discussion of Evercore's segment results on an Adjusted basis. See pages 7 and A-2 to A-10 for further information and reconciliations of these metrics to our U.S. GAAP results.
Investment Banking
|
Adjusted |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment Banking: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Advisory Fees(1) |
$ |
789,986 |
|
|
$ |
563,436 |
|
|
40 |
% |
|
$ |
1,756,819 |
|
|
$ |
1,654,501 |
|
|
6 |
% |
Underwriting Fees |
95,009 |
|
|
28,253 |
|
|
236 |
% |
|
276,191 |
|
|
89,681 |
|
|
208 |
% |
||||
Commissions and Related Fees |
52,414 |
|
|
52,089 |
|
|
1 |
% |
|
205,767 |
|
|
189,506 |
|
|
9 |
% |
||||
Other Revenue, net |
11,532 |
|
|
7,154 |
|
|
61 |
% |
|
19,422 |
|
|
31,940 |
|
|
(39 |
%) |
||||
Net Revenues |
948,941 |
|
|
650,932 |
|
|
46 |
% |
|
2,258,199 |
|
|
1,965,628 |
|
|
15 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Employee Compensation and Benefits |
497,236 |
|
|
382,880 |
|
|
30 |
% |
|
1,334,722 |
|
|
1,148,612 |
|
|
16 |
% |
||||
Non-Compensation Costs |
82,380 |
|
|
93,612 |
|
|
(12 |
%) |
|
302,820 |
|
|
336,865 |
|
|
(10 |
%) |
||||
Total Expenses |
579,616 |
|
|
476,492 |
|
|
22 |
% |
|
1,637,542 |
|
|
1,485,477 |
|
|
10 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income |
$ |
369,325 |
|
|
$ |
174,440 |
|
|
112 |
% |
|
$ |
620,657 |
|
|
$ |
480,151 |
|
|
29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Compensation Ratio |
52.4 |
% |
|
58.8 |
% |
|
|
|
59.1 |
% |
|
58.4 |
% |
|
|
||||||
Non-Compensation Ratio |
8.7 |
% |
|
14.4 |
% |
|
|
|
13.4 |
% |
|
17.1 |
% |
|
|
||||||
Operating Margin |
38.9 |
% |
|
26.8 |
% |
|
|
|
27.5 |
% |
|
24.4 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Number of Fees from Advisory Client Transactions(2) |
324 |
|
281 |
|
|
15 |
% |
|
687 |
|
|
661 |
|
4 |
% |
||||||
Investment Banking Fees of at Least |
162 |
|
105 |
|
|
54 |
% |
|
386 |
|
|
328 |
|
18 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
1. Advisory Fees on an Adjusted basis reflect the reclassification of earnings related to our equity method investment in Luminis of |
|||||||||||||||||||||
2. Includes Advisory and Underwriting Transactions. |
Adjusted Revenues
During the three months ended December 31, 2020, fees from Advisory services on an Adjusted basis increased
During the twelve months ended December 31, 2020, fees from Advisory services on an Adjusted basis increased
Other Revenue, net, for the three months ended December 31, 2020 increased versus the three months ended December 31, 2019, primarily reflecting higher gains on the investment funds portfolio, which is used as an economic hedge against our deferred cash compensation program, as the market continued to improve during the quarter. Other Revenue, net, for the twelve months ended December 31, 2020 decreased versus the twelve months ended December 31, 2019, primarily reflecting lower interest income.
Adjusted Expenses
Adjusted compensation costs were
Adjusted Non-Compensation Costs for the three months ended December 31, 2020 were
Investment Management
|
Adjusted |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Management and Administration Fees |
$ |
20,143 |
|
|
$ |
16,769 |
|
|
20 |
% |
|
$ |
67,249 |
|
|
$ |
60,691 |
|
|
11 |
% |
Other Revenue, net |
834 |
|
|
759 |
|
|
10 |
% |
|
1,858 |
|
|
6,292 |
|
|
(70 |
%) |
||||
Net Revenues |
20,977 |
|
|
17,528 |
|
|
20 |
% |
|
69,107 |
|
|
66,983 |
|
|
3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Employee Compensation and Benefits |
10,503 |
|
|
8,603 |
|
|
22 |
% |
|
36,550 |
|
|
34,182 |
|
|
7 |
% |
||||
Non-Compensation Costs |
3,441 |
|
|
3,836 |
|
|
(10 |
%) |
|
13,923 |
|
|
14,463 |
|
|
(4 |
%) |
||||
Total Expenses |
13,944 |
|
|
12,439 |
|
|
12 |
% |
|
50,473 |
|
|
48,645 |
|
|
4 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income |
$ |
7,033 |
|
|
$ |
5,089 |
|
|
38 |
% |
|
$ |
18,634 |
|
|
$ |
18,338 |
|
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Compensation Ratio |
50.1 |
% |
|
49.1 |
% |
|
|
|
52.9 |
% |
|
51.0 |
% |
|
|
||||||
Non-Compensation Ratio |
16.4 |
% |
|
21.9 |
% |
|
|
|
20.1 |
% |
|
21.6 |
% |
|
|
||||||
Operating Margin |
33.5 |
% |
|
29.0 |
% |
|
|
|
27.0 |
% |
|
27.4 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets Under Management (in millions)(1) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Wealth Management(2) |
$ |
10,163 |
|
|
$ |
9,058 |
|
|
12 |
% |
|
$ |
10,163 |
|
|
$ |
9,058 |
|
|
12 |
% |
Institutional Asset Management |
— |
|
|
1,634 |
|
|
NM |
|
— |
|
|
1,634 |
|
|
NM |
||||||
Total Assets Under Management |
$ |
10,163 |
|
|
$ |
10,692 |
|
|
(5 |
%) |
|
$ |
10,163 |
|
|
$ |
10,692 |
|
|
(5 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
1. Assets Under Management reflect end of period amounts from our consolidated subsidiaries. |
|||||||||||||||||||||
2. Assets Under Management includes Evercore assets which are managed by Evercore Wealth Management of |
Adjusted Revenues
|
Adjusted |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
|
December 31, 2020 |
|
December 31, 2019 |
|
%
|
||||||||||
|
(dollars in thousands) |
||||||||||||||||||||
Asset Management and Administration Fees: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Wealth Management |
$ |
14,445 |
|
|
$ |
12,675 |
|
|
14 |
% |
|
$ |
53,069 |
|
|
$ |
48,083 |
|
|
10 |
% |
Institutional Asset Management |
227 |
|
|
484 |
|
|
(53 |
%) |
|
1,328 |
|
|
2,528 |
|
|
(47 |
%) |
||||
Equity in Earnings of Affiliates(1) |
5,471 |
|
|
3,610 |
|
|
52 |
% |
|
12,852 |
|
|
10,080 |
|
|
28 |
% |
||||
Total Asset Management and Administration Fees |
$ |
20,143 |
|
|
$ |
16,769 |
|
|
20 |
% |
|
$ |
67,249 |
|
|
$ |
60,691 |
|
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
1. Equity in ABS and Atalanta Sosnoff on a U.S. GAAP basis are reclassified from Asset Management and Administration Fees to Income from Equity Method Investments. |
Our historical Investment Management results include the following businesses, which were previously included in Institutional Asset Management above. These businesses were deconsolidated prior to December 31, 2020:
- On July 2, 2020, we sold the trust business of ECB.
- On December 16, 2020, we sold the remaining ECB business to certain former employees.
Following these transactions, there are no remaining consolidated businesses in Institutional Asset Management.
Adjusted Asset Management and Administration Fees of
Adjusted Asset Management and Administration Fees of
Other Revenue, net, for the three months ended December 31, 2020 increased
Adjusted Expenses
Investment Management's Adjusted expenses for the three months ended December 31, 2020 were
Liquidity
The Company continues to maintain a strong balance sheet, holding cash and cash equivalents of
Deferred Compensation
During the twelve months ended December 31, 2020, the Company granted to certain employees approximately 1.9 million unvested RSUs. In June 2020, the Company's stockholders approved the Amended and Restated 2016 Evercore Inc. Stock Incentive Plan (the "Amended 2016 Plan"). The total shares available to be granted in the future under the Amended 2016 Plan was approximately 7.0 million as of December 31, 2020.
The Company recognized compensation expense related to our deferred compensation programs of
As of December 31, 2020, the Company expects to pay an aggregate of
During the first quarter of 2021, as part of the 2020 bonus awards, the Company will grant approximately
Capital Return Transactions
On February 2, 2021, the Board of Directors of Evercore declared a quarterly dividend of
During the three months ended December 31, 2020, the Company repurchased approximately 36 thousand shares from employees for the net settlement of stock-based compensation awards at an average price per share of
Conference Call
Evercore will host a related conference call beginning at 8:00 a.m. Eastern Time, Wednesday, February 3, 2021, accessible via telephone and the Internet. Investors and analysts may participate in the live conference call by dialing (877) 359-9508 (toll-free domestic) or (224) 357-2393 (international); passcode: 8631259. Please register at least 10 minutes before the conference call begins. A replay of the call will be available for one week via telephone starting approximately one hour after the call ends. The replay can be accessed at (855) 859-2056 (toll-free domestic) or (404) 537-3406 (international); passcode: 8631259. A live audio webcast of the conference call will be available on the For Investors section of Evercore’s website at www.evercore.com. The webcast will be archived on Evercore’s website for 30 days after the call.
About Evercore
Evercore (NYSE: EVR) is a premier global independent investment banking advisory firm. We are dedicated to helping our clients achieve superior results through trusted independent and innovative advice on matters of strategic significance to boards of directors, management teams and shareholders, including mergers and acquisitions, strategic shareholder advisory, restructurings, and capital structure. Evercore also assists clients in raising public and private capital and delivers equity research and equity sales and agency trading execution, in addition to providing wealth and investment management services to high net worth and institutional investors. Founded in 1995, the Firm is headquartered in New York and maintains offices and affiliate offices in major financial centers in North America, Europe, the Middle East and Asia. For more information, please visit www.evercore.com.
Basis of Alternative Financial Statement Presentation
Our Adjusted results are a non-GAAP measure. As discussed further under "Non-GAAP Measures", Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and better reflect management's view of operating results. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. A reconciliation of our U.S. GAAP results to Adjusted results is presented in the tables included in Annex I.
Forward-Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which reflect our current views with respect to, among other things, Evercore's operations and financial performance. In some cases, you can identify these forward-looking statements by the use of words such as "outlook," "backlog," "believes," "expects," "potential," "probable," "continues," "may," "will," "should," "seeks," "approximately," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. All statements, other than statements of historical fact, included in this release are forward-looking statements and are based on various underlying assumptions and expectations and are subject to known and unknown risks, uncertainties and assumptions, and may include projections of our future financial performance based on our growth strategies and anticipated trends in Evercore's business. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. Evercore believes these factors include, but are not limited to, those described under "Risk Factors" discussed in Evercore's Annual Report on Form 10-K for the year ended December 31, 2019, subsequent quarterly reports on Form 10-Q, current reports on Form 8-K and Registration Statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release. In addition, new risks and uncertainties emerge from time to time, and it is not possible for Evercore to predict all risks and uncertainties, nor can Evercore assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Accordingly, you should not rely upon forward-looking statements as a prediction of actual results and Evercore does not assume any responsibility for the accuracy or completeness of any of these forward-looking statements. Evercore undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.
With respect to any securities offered by any private equity fund referenced herein, such securities have not been, and will not be registered, under the Securities Act of 1933, as amended, and may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements.
ANNEX I
Schedule |
Page Number |
Unaudited Condensed Consolidated Statements of Operations for the Three and Twelve Months Ended December 31, 2020 and 2019 |
A-1 |
Adjusted: |
|
Adjusted Results (Unaudited) |
A-2 |
U.S. GAAP Reconciliation to Adjusted Results (Unaudited) |
A-4 |
U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Twelve Months ended December 31, 2020 (Unaudited) |
A-5 |
U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Twelve Months ended December 31, 2019 (Unaudited) |
A-6 |
U.S. GAAP Segment Reconciliation to Consolidated Results (Unaudited) |
A-7 |
Notes to Unaudited Condensed Consolidated Adjusted Financial Data |
A-8 |
EVERCORE INC. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2020 AND 2019 |
|||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||
(UNAUDITED) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Revenues |
|
|
|
|
|
|
|
||||||||
Investment Banking: |
|
|
|
|
|
|
|
||||||||
Advisory Fees |
$ |
789,611 |
|
|
$ |
563,276 |
|
|
$ |
1,755,273 |
|
|
$ |
1,653,585 |
|
Underwriting Fees |
95,009 |
|
|
28,253 |
|
|
276,191 |
|
|
89,681 |
|
||||
Commissions and Related Fees |
52,414 |
|
|
52,089 |
|
|
205,767 |
|
|
189,506 |
|
||||
Asset Management and Administration Fees |
14,672 |
|
|
13,159 |
|
|
54,397 |
|
|
50,611 |
|
||||
Other Revenue, Including Interest and Investments(1) |
(19,356) |
|
|
9,568 |
|
|
(6,309) |
|
|
45,454 |
|
||||
Total Revenues |
932,350 |
|
|
666,345 |
|
|
2,285,319 |
|
|
2,028,837 |
|
||||
Interest Expense(2) |
5,042 |
|
|
6,218 |
|
|
21,414 |
|
|
20,139 |
|
||||
Net Revenues |
927,308 |
|
|
660,127 |
|
|
2,263,905 |
|
|
2,008,698 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses |
|
|
|
|
|
|
|
||||||||
Employee Compensation and Benefits |
507,739 |
|
|
397,320 |
|
|
1,372,339 |
|
|
1,200,977 |
|
||||
Occupancy and Equipment Rental |
19,789 |
|
|
17,060 |
|
|
74,107 |
|
|
68,285 |
|
||||
Professional Fees |
27,718 |
|
|
20,939 |
|
|
80,883 |
|
|
81,851 |
|
||||
Travel and Related Expenses |
2,798 |
|
|
20,745 |
|
|
25,887 |
|
|
75,395 |
|
||||
Communications and Information Services |
13,570 |
|
|
12,542 |
|
|
54,274 |
|
|
47,315 |
|
||||
Depreciation and Amortization |
6,185 |
|
|
7,900 |
|
|
26,245 |
|
|
31,023 |
|
||||
Execution, Clearing and Custody Fees |
3,362 |
|
|
3,484 |
|
|
13,592 |
|
|
12,967 |
|
||||
Special Charges, Including Business Realignment Costs |
7,031 |
|
|
7,054 |
|
|
46,645 |
|
|
10,141 |
|
||||
Acquisition and Transition Costs |
2 |
|
|
525 |
|
|
562 |
|
|
1,013 |
|
||||
Other Operating Expenses |
12,399 |
|
|
15,835 |
|
|
42,938 |
|
|
42,020 |
|
||||
Total Expenses |
600,593 |
|
|
503,404 |
|
|
1,737,472 |
|
|
1,570,987 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Income Before Income from Equity Method Investments and Income Taxes |
326,715 |
|
|
156,723 |
|
|
526,433 |
|
|
437,711 |
|
||||
Income from Equity Method Investments |
5,846 |
|
|
3,770 |
|
|
14,398 |
|
|
10,996 |
|
||||
Income Before Income Taxes |
332,561 |
|
|
160,493 |
|
|
540,831 |
|
|
448,707 |
|
||||
Provision for Income Taxes |
77,109 |
|
|
34,793 |
|
|
128,151 |
|
|
95,046 |
|
||||
Net Income |
255,452 |
|
|
125,700 |
|
|
412,680 |
|
|
353,661 |
|
||||
Net Income Attributable to Noncontrolling Interest |
35,075 |
|
|
20,516 |
|
|
62,106 |
|
|
56,225 |
|
||||
Net Income Attributable to Evercore Inc. |
$ |
220,377 |
|
|
$ |
105,184 |
|
|
$ |
350,574 |
|
|
$ |
297,436 |
|
|
|
|
|
|
|
|
|
||||||||
Net Income Attributable to Evercore Inc. Common Shareholders |
$ |
220,377 |
|
|
$ |
105,184 |
|
|
$ |
350,574 |
|
|
$ |
297,436 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted Average Shares of Class A Common Stock Outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
40,845 |
|
|
39,247 |
|
|
40,553 |
|
|
39,994 |
|
||||
Diluted |
43,892 |
|
|
42,472 |
|
|
42,623 |
|
|
43,194 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Net Income Per Share Attributable to Evercore Inc. Common Shareholders: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
5.40 |
|
|
$ |
2.68 |
|
|
$ |
8.64 |
|
|
$ |
7.44 |
|
Diluted |
$ |
5.02 |
|
|
$ |
2.48 |
|
|
$ |
8.22 |
|
|
$ |
6.89 |
|
|
|
|
|
|
|
|
|
||||||||
1. For the three months ended December 31, 2020, includes a loss of |
|||||||||||||||
2. Includes interest expense on long-term debt and interest expense on short-term repurchase agreements. |
|||||||||||||||
|
|
|
|
|
|
|
|
Adjusted Results
Throughout the discussion of Evercore's business segments and elsewhere in this release, information is presented on an Adjusted basis, which is a non-generally accepted accounting principles ("non-GAAP") measure. Adjusted results begin with information prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), adjusted to exclude certain items and reflect the conversion of vested and unvested Class A Evercore LP Units, as well as Acquisition Related Class E and J Evercore LP Units and Unvested Restricted Stock Units granted to ISI employees, into Class A shares. Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and facilitate an understanding of Evercore's operating results. The Company uses these measures to evaluate its operating performance, as well as the performance of individual employees. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. These Adjusted amounts are allocated to the Company's two business segments: Investment Banking and Investment Management. The differences between the Adjusted and U.S. GAAP results are as follows:
- Assumed Vesting of Evercore LP Units and Exchange into Class A Shares. The Company incurred expenses, in Employee Compensation and Benefits, resulting from the vesting of Class E and Class J Evercore LP Units issued in conjunction with the acquisition of ISI. All of the remaining Class J Evercore LP Units vested and were converted to Class E Evercore LP Units in 2020. The Adjusted results assume these LP Units have vested and have been exchanged for Class A shares. Accordingly, any expense associated with these units, and related awards, is excluded from the Adjusted results, and the noncontrolling interest related to these units is converted to a controlling interest. The Company's management believes that it is useful to provide the per-share effect associated with the assumed conversion of these previously granted equity interests, and thus the Adjusted results reflect the exchange of vested and unvested Class A and E Evercore LP Units and IPO related restricted stock unit awards into Class A shares.
-
Adjustments Associated with Business Combinations and Divestitures. The following charges resulting from business combinations and divestitures have been excluded from the Adjusted results because the Company's Management believes that operating performance is more comparable across periods excluding the effects of these acquisition-related charges:
- Amortization of Intangible Assets and Other Purchase Accounting-related Amortization. Amortization of intangible assets and other purchase accounting-related amortization from the acquisition of ISI and certain other acquisitions.
- Acquisition and Transition Costs. Primarily professional fees incurred and costs related to transitioning acquisitions or divestitures.
- Net Loss on Sale of ECB businesses. The net loss resulting from the gain on the sale of the ECB Trust business and the loss on the sale of the remaining ECB business incurred in the third and fourth quarters of 2020, respectively, is excluded from the Adjusted presentation.
- Foreign Exchange Gains / (Losses). Release of cumulative foreign exchange losses in the fourth quarter of 2020 resulting from the sale and wind-down of our businesses in Mexico are excluded from the Adjusted presentation.
-
Special Charges, Including Business Realignment Costs. Expenses during 2020 that are excluded from the Adjusted presentation relate to separation and transition benefits and related costs as a result of the Company's review of its operations and the acceleration of depreciation expense for leasehold improvements and certain other fixed assets in conjunction with the previously announced expansion of our headquarters in New York and our business realignment initiatives, as well as charges related to the impairment of assets resulting from the wind-down of our Mexico business. Expenses during 2019 that are excluded from the Adjusted presentation relate to the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York, the impairment of goodwill in the Institutional Asset Management reporting unit and separation and transition benefits for certain employees terminated as a result of the Company's review of its operations.
-
Income Taxes. Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation and therefore, not all of the Company's income is subject to corporate-level taxes. As a result, adjustments have been made to the Adjusted earnings to assume that the Company is subject to the statutory tax rates of a C-Corporation under a conventional corporate tax structure in the U.S. at the prevailing corporate rates and that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis. This assumption is consistent with the assumption that certain Evercore LP Units are vested and exchanged into Class A shares, as discussed in Item 1 above, as the assumed exchange would change the tax structure of the Company.
-
Presentation of Interest Expense. The Adjusted results present interest expense on short-term repurchase agreements, within the Investment Management segment, in Other Revenues, net, as the Company's Management believes it is more meaningful to present the spread on net interest resulting from the matched financial assets and liabilities. In addition, Adjusted Investment Banking and Investment Management Operating Income are presented before interest expense on debt, which is included in interest expense on a U.S. GAAP basis.
-
Presentation of Income from Equity Method Investments. The Adjusted results present Income from Equity Method Investments within Revenue as the Company's Management believes it is a more meaningful presentation.
EVERCORE INC. |
|||||||||||||||
U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS |
|||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||
(UNAUDITED) |
|||||||||||||||
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
December 31, 2020 |
|
December 31, 2019 |
|
December 31, 2020 |
|
December 31, 2019 |
||||||||
Net Revenues - U.S. GAAP |
$ |
927,308 |
|
|
$ |
660,127 |
|
|
$ |
2,263,905 |
|
|
$ |
2,008,698 |
|
Income from Equity Method Investments (1) |
5,846 |
|
|
3,770 |
|
|
14,398 |
|
|
10,996 |
|
||||
Interest Expense on Debt (2) |
4,603 |
|
|
4,563 |
|
|
18,197 |
|
|
12,917 |
|
||||
Mexico Transition - Net Loss on Sale of ECB Businesses (3) |
4,796 |
|
|
— |
|
|
3,441 |
|
|
— |
|
||||
Mexico Transition - Release of Foreign Exchange Losses (4) |
27,365 |
|
|
— |
|
|
27,365 |
|
|
— |
|
||||
Net Revenues - Adjusted |
$ |
969,918 |
|
|
$ |
668,460 |
|
|
$ |
2,327,306 |
|
|
$ |
2,032,611 |
|
|
|
|
|
|
|
|
|
||||||||
Compensation Expense - U.S. GAAP |
$ |
507,739 |
|
|
$ |
397,320 |
|
|
$ |
1,372,339 |
|
|
$ |
1,200,977 |
|
Amortization of LP Units and Certain Other Awards (5) |
— |
|
|
(5,837) |
|
|
(1,067) |
|
|
(18,183) |
|
||||
Compensation Expense - Adjusted |
$ |
507,739 |
|
|
$ |
391,483 |
|
|
$ |
1,371,272 |
|
|
$ |
1,182,794 |
|
|
|
|
|
|
|
|
|
||||||||
Operating Income - U.S. GAAP |
$ |
326,715 |
|
|
$ |
156,723 |
|
|
$ |
526,433 |
|
|
$ |
437,711 |
|
Income from Equity Method Investments (1) |
5,846 |
|
|
3,770 |
|
|
14,398 |
|
|
10,996 |
|
||||
Pre-Tax Income - U.S. GAAP |
332,561 |
|
|
160,493 |
|
|
540,831 |
|
|
448,707 |
|
||||
Mexico Transition - Net Loss on Sale of ECB Businesses (3) |
4,796 |
|
|
— |
|
|
3,441 |
|
|
— |
|
||||
Mexico Transition - Release of Foreign Exchange Losses (4) |
27,365 |
|
|
— |
|
|
27,365 |
|
|
— |
|
||||
Amortization of LP Units and Certain Other Awards (5) |
— |
|
|
5,837 |
|
|
1,067 |
|
|
18,183 |
|
||||
Special Charges, Including Business Realignment Costs (6) |
7,031 |
|
|
7,054 |
|
|
46,645 |
|
|
10,141 |
|
||||
Intangible Asset Amortization / Other Purchase Accounting-related Amortization (7a) |
— |
|
|
1,057 |
|
|
1,183 |
|
|
7,528 |
|
||||
Acquisition and Transition Costs (7b) |
2 |
|
|
525 |
|
|
562 |
|
|
1,013 |
|
||||
Pre-Tax Income - Adjusted |
371,755 |
|
|
174,966 |
|
|
621,094 |
|
|
485,572 |
|
||||
Interest Expense on Debt (2) |
4,603 |
|
|
4,563 |
|
|
18,197 |
|
|
12,917 |
|
||||
Operating Income - Adjusted |
$ |
376,358 |
|
|
$ |
179,529 |
|
|
$ |
639,291 |
|
|
$ |
498,489 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for Income Taxes - U.S. GAAP |
$ |
77,109 |
|
|
$ |
34,793 |
|
|
$ |
128,151 |
|
|
$ |
95,046 |
|
Income Taxes (8) |
15,729 |
|
|
9,172 |
|
|
29,731 |
|
|
13,727 |
|
||||
Provision for Income Taxes - Adjusted |
$ |
92,838 |
|
|
$ |
43,965 |
|
|
$ |
157,882 |
|
|
$ |
108,773 |
|
|
|
|
|
|
|
|
|
||||||||
Net Income Attributable to Evercore Inc. - U.S. GAAP |
$ |
220,377 |
|
|
$ |
105,184 |
|
|
$ |
350,574 |
|
|
$ |
297,436 |
|
Mexico Transition - Net Loss on Sale of ECB Businesses (3) |
4,796 |
|
|
— |
|
|
3,441 |
|
|
— |
|
||||
Mexico Transition - Release of Foreign Exchange Losses (4) |
27,365 |
|
|
— |
|
|
27,365 |
|
|
— |
|
||||
Amortization of LP Units and Certain Other Awards (5) |
— |
|
|
5,837 |
|
|
1,067 |
|
|
18,183 |
|
||||
Special Charges, Including Business Realignment Costs (6) |
7,031 |
|
|
7,054 |
|
|
46,645 |
|
|
10,141 |
|
||||
Intangible Asset Amortization / Other Purchase Accounting-related Amortization (7a) |
— |
|
|
1,057 |
|
|
1,183 |
|
|
7,528 |
|
||||
Acquisition and Transition Costs (7b) |
2 |
|
|
525 |
|
|
562 |
|
|
1,013 |
|
||||
Income Taxes (8) |
(15,729) |
|
|
(9,172) |
|
|
(29,731) |
|
|
(13,727) |
|
||||
Noncontrolling Interest (9) |
33,540 |
|
|
19,646 |
|
|
58,489 |
|
|
52,726 |
|
||||
Net Income Attributable to Evercore Inc. - Adjusted |
$ |
277,382 |
|
|
$ |
130,131 |
|
|
$ |
459,595 |
|
|
$ |
373,300 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted Shares Outstanding - U.S. GAAP |
43,892 |
|
|
42,472 |
|
|
42,623 |
|
|
43,194 |
|
||||
LP Units (10) |
5,021 |
|
|
5,302 |
|
|
5,126 |
|
|
5,254 |
|
||||
Unvested Restricted Stock Units - Event Based (10) |
12 |
|
|
12 |
|
|
12 |
|
|
12 |
|
||||
Diluted Shares Outstanding - Adjusted |
48,925 |
|
|
47,786 |
|
|
47,761 |
|
|
48,460 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Key Metrics: (a) |
|
|
|
|
|
|
|
||||||||
Diluted Earnings Per Share - U.S. GAAP |
$ |
5.02 |
|
|
$ |
2.48 |
|
|
$ |
8.22 |
|
|
$ |
6.89 |
|
Diluted Earnings Per Share - Adjusted |
$ |
5.67 |
|
|
$ |
2.72 |
|
|
$ |
9.62 |
|
|
$ |
7.70 |
|
|
|
|
|
|
|
|
|
||||||||
Compensation Ratio - U.S. GAAP |
54.8 |
% |
|
60.2 |
% |
|
60.6 |
% |
|
59.8 |
% |
||||
Compensation Ratio - Adjusted |
52.3 |
% |
|
58.6 |
% |
|
58.9 |
% |
|
58.2 |
% |
||||
|
|
|
|
|
|
|
|
||||||||
Operating Margin - U.S. GAAP |
35.2 |
% |
|
23.7 |
% |
|
23.3 |
% |
|
21.8 |
% |
||||
Operating Margin - Adjusted |
38.8 |
% |
|
26.9 |
% |
|
27.5 |
% |
|
24.5 |
% |
||||
|
|
|
|
|
|
|
|
||||||||
Effective Tax Rate - U.S. GAAP |
23.2 |
% |
|
21.7 |
% |
|
23.7 |
% |
|
21.2 |
% |
||||
Effective Tax Rate - Adjusted |
25.0 |
% |
|
25.1 |
% |
|
25.4 |
% |
|
22.4 |
% |
||||
|
|
|
|
|
|
|
|
||||||||
(a) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above. |
EVERCORE INC. |
|||||||||||||||||||||||
U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS |
|||||||||||||||||||||||
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2020 |
|||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||
(UNAUDITED) |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Investment Banking Segment |
||||||||||||||||||||||
|
Three Months Ended December 31, 2020 |
|
Twelve Months Ended December 31, 2020 |
||||||||||||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investment Banking: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Advisory Fees |
$ |
789,611 |
|
|
$ |
375 |
|
(1) |
$ |
789,986 |
|
|
$ |
1,755,273 |
|
|
$ |
1,546 |
|
(1) |
$ |
1,756,819 |
|
Underwriting Fees |
95,009 |
|
|
— |
|
|
95,009 |
|
|
276,191 |
|
|
— |
|
|
276,191 |
|
||||||
Commissions and Related Fees |
52,414 |
|
|
— |
|
|
52,414 |
|
|
205,767 |
|
|
— |
|
|
205,767 |
|
||||||
Other Revenue, net |
(14,141) |
|
|
25,673 |
|
(2)(4) |
11,532 |
|
|
(19,845) |
|
|
39,267 |
|
(2)(4) |
19,422 |
|
||||||
Net Revenues |
922,893 |
|
|
26,048 |
|
|
948,941 |
|
|
2,217,386 |
|
|
40,813 |
|
|
2,258,199 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Employee Compensation and Benefits |
497,236 |
|
|
— |
|
|
497,236 |
|
|
1,335,789 |
|
|
(1,067) |
|
(5) |
1,334,722 |
|
||||||
Non-Compensation Costs |
82,382 |
|
|
(2) |
|
(7) |
82,380 |
|
|
304,265 |
|
|
(1,445) |
|
(7) |
302,820 |
|
||||||
Special Charges, Including Business Realignment Costs |
7,018 |
|
|
(7,018) |
|
(6) |
— |
|
|
46,600 |
|
|
(46,600) |
|
(6) |
— |
|
||||||
Total Expenses |
586,636 |
|
|
(7,020) |
|
|
579,616 |
|
|
1,686,654 |
|
|
(49,112) |
|
|
1,637,542 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income (a) |
$ |
336,257 |
|
|
$ |
33,068 |
|
|
$ |
369,325 |
|
|
$ |
530,732 |
|
|
$ |
89,925 |
|
|
$ |
620,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Compensation Ratio (b) |
53.9 |
% |
|
|
|
52.4 |
% |
|
60.2 |
% |
|
|
|
59.1 |
% |
||||||||
Operating Margin (b) |
36.4 |
% |
|
|
|
38.9 |
% |
|
23.9 |
% |
|
|
|
27.5 |
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Investment Management Segment |
||||||||||||||||||||||
|
Three Months Ended December 31, 2020 |
|
Twelve Months Ended December 31, 2020 |
||||||||||||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Asset Management and Administration Fees |
$ |
14,672 |
|
|
$ |
5,471 |
|
(1) |
$ |
20,143 |
|
|
$ |
54,397 |
|
|
$ |
12,852 |
|
(1) |
$ |
67,249 |
|
Other Revenue, net |
(10,257) |
|
|
11,091 |
|
(3)(4) |
834 |
|
|
(7,878) |
|
|
9,736 |
|
(3)(4) |
1,858 |
|
||||||
Net Revenues |
4,415 |
|
|
16,562 |
|
|
20,977 |
|
|
46,519 |
|
|
22,588 |
|
|
69,107 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Employee Compensation and Benefits |
10,503 |
|
|
— |
|
|
10,503 |
|
|
36,550 |
|
|
— |
|
|
36,550 |
|
||||||
Non-Compensation Costs |
3,441 |
|
|
— |
|
|
3,441 |
|
|
14,223 |
|
|
(300) |
|
(7) |
13,923 |
|
||||||
Special Charges, Including Business Realignment Costs |
13 |
|
|
(13) |
|
(6) |
— |
|
|
45 |
|
|
(45) |
|
(6) |
— |
|
||||||
Total Expenses |
13,957 |
|
|
(13) |
|
|
13,944 |
|
|
50,818 |
|
|
(345) |
|
|
50,473 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income (Loss) (a) |
$ |
(9,542) |
|
|
$ |
16,575 |
|
|
$ |
7,033 |
|
|
$ |
(4,299) |
|
|
$ |
22,933 |
|
|
$ |
18,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Compensation Ratio (b) |
237.9 |
% |
|
|
|
50.1 |
% |
|
78.6 |
% |
|
|
|
52.9 |
% |
||||||||
Operating Margin (b) |
(216.1 |
%) |
|
|
|
33.5 |
% |
|
(9.2 |
%) |
|
|
|
27.0 |
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) Operating Income (Loss) for U.S. GAAP excludes Income (Loss) from Equity Method Investments. |
|||||||||||||||||||||||
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above. |
EVERCORE INC. |
|||||||||||||||||||||||
U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS |
|||||||||||||||||||||||
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2019 |
|||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||
(UNAUDITED) |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Investment Banking Segment |
||||||||||||||||||||||
|
Three Months Ended December 31, 2019 |
|
Twelve Months Ended December 31, 2019 |
||||||||||||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investment Banking: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Advisory Fees |
$ |
563,276 |
|
|
$ |
160 |
|
(1) |
$ |
563,436 |
|
|
$ |
1,653,585 |
|
|
$ |
916 |
|
(1) |
$ |
1,654,501 |
|
Underwriting Fees |
28,253 |
|
|
— |
|
|
28,253 |
|
|
89,681 |
|
|
— |
|
|
89,681 |
|
||||||
Commissions and Related Fees |
52,089 |
|
|
— |
|
|
52,089 |
|
|
189,506 |
|
|
— |
|
|
189,506 |
|
||||||
Other Revenue, net |
2,591 |
|
|
4,563 |
|
(2) |
7,154 |
|
|
19,023 |
|
|
12,917 |
|
(2) |
31,940 |
|
||||||
Net Revenues |
646,209 |
|
|
4,723 |
|
|
650,932 |
|
|
1,951,795 |
|
|
13,833 |
|
|
1,965,628 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Employee Compensation and Benefits |
388,717 |
|
|
(5,837) |
|
(5) |
382,880 |
|
|
1,166,795 |
|
|
(18,183) |
|
(5) |
1,148,612 |
|
||||||
Non-Compensation Costs |
95,194 |
|
|
(1,582) |
|
(7) |
93,612 |
|
|
345,098 |
|
|
(8,233) |
|
(7) |
336,865 |
|
||||||
Special Charges, Including Business Realignment Costs |
4,115 |
|
|
(4,115) |
|
(6) |
— |
|
|
7,202 |
|
|
(7,202) |
|
(6) |
— |
|
||||||
Total Expenses |
488,026 |
|
|
(11,534) |
|
|
476,492 |
|
|
1,519,095 |
|
|
(33,618) |
|
|
1,485,477 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income (a) |
$ |
158,183 |
|
|
$ |
16,257 |
|
|
$ |
174,440 |
|
|
$ |
432,700 |
|
|
$ |
47,451 |
|
|
$ |
480,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Compensation Ratio (b) |
60.2 |
% |
|
|
|
58.8 |
% |
|
59.8 |
% |
|
|
|
58.4 |
% |
||||||||
Operating Margin (b) |
24.5 |
% |
|
|
|
26.8 |
% |
|
22.2 |
% |
|
|
|
24.4 |
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Investment Management Segment |
||||||||||||||||||||||
|
Three Months Ended December 31, 2019 |
|
Twelve Months Ended December 31, 2019 |
||||||||||||||||||||
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
|
U.S. GAAP Basis |
|
Adjustments |
|
Non-GAAP Adjusted Basis |
||||||||||||
Net Revenues: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Asset Management and Administration Fees |
$ |
13,159 |
|
|
$ |
3,610 |
|
(1) |
$ |
16,769 |
|
|
$ |
50,611 |
|
|
$ |
10,080 |
|
(1) |
$ |
60,691 |
|
Other Revenue, net |
759 |
|
|
— |
|
|
759 |
|
|
6,292 |
|
|
— |
|
|
6,292 |
|
||||||
Net Revenues |
13,918 |
|
|
3,610 |
|
|
17,528 |
|
|
56,903 |
|
|
10,080 |
|
|
66,983 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Employee Compensation and Benefits |
8,603 |
|
|
— |
|
|
8,603 |
|
|
34,182 |
|
|
— |
|
|
34,182 |
|
||||||
Non-Compensation Costs |
3,836 |
|
|
— |
|
|
3,836 |
|
|
14,771 |
|
|
(308) |
|
(7) |
14,463 |
|
||||||
Special Charges, Including Business Realignment Costs |
2,939 |
|
|
(2,939) |
|
(6) |
— |
|
|
2,939 |
|
|
(2,939) |
|
(6) |
— |
|
||||||
Total Expenses |
15,378 |
|
|
(2,939) |
|
|
12,439 |
|
|
51,892 |
|
|
(3,247) |
|
|
48,645 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income (Loss) (a) |
$ |
(1,460) |
|
|
$ |
6,549 |
|
|
$ |
5,089 |
|
|
$ |
5,011 |
|
|
$ |
13,327 |
|
|
$ |
18,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Compensation Ratio (b) |
61.8 |
% |
|
|
|
49.1 |
% |
|
60.1 |
% |
|
|
|
51.0 |
% |
||||||||
Operating Margin (b) |
(10.5 |
%) |
|
|
|
29.0 |
% |
|
8.8 |
% |
|
|
|
27.4 |
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) Operating Income (Loss) for U.S. GAAP excludes Income (Loss) from Equity Method Investments. |
|||||||||||||||||||||||
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above. |
EVERCORE INC. |
|||||||||||||||
U.S. GAAP SEGMENT RECONCILIATION TO CONSOLIDATED RESULTS |
|||||||||||||||
(dollars in thousands) |
|||||||||||||||
(UNAUDITED) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
U.S. GAAP |
||||||||||||||
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Investment Banking |
|
|
|
|
|
|
|
||||||||
Net Revenues: |
|
|
|
|
|
|
|
||||||||
Investment Banking: |
|
|
|
|
|
|
|
||||||||
Advisory Fees |
$ |
789,611 |
|
|
$ |
563,276 |
|
|
$ |
1,755,273 |
|
|
$ |
1,653,585 |
|
Underwriting Fees |
95,009 |
|
|
28,253 |
|
|
276,191 |
|
|
89,681 |
|
||||
Commissions and Related Fees |
52,414 |
|
|
52,089 |
|
|
205,767 |
|
|
189,506 |
|
||||
Other Revenue, net (a) |
(14,141) |
|
|
2,591 |
|
|
(19,845) |
|
|
19,023 |
|
||||
Net Revenues |
922,893 |
|
|
646,209 |
|
|
2,217,386 |
|
|
1,951,795 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses: |
|
|
|
|
|
|
|
||||||||
Employee Compensation and Benefits |
497,236 |
|
|
388,717 |
|
|
1,335,789 |
|
|
1,166,795 |
|
||||
Non-Compensation Costs |
82,382 |
|
|
95,194 |
|
|
304,265 |
|
|
345,098 |
|
||||
Special Charges, Including Business Realignment Costs |
7,018 |
|
|
4,115 |
|
|
46,600 |
|
|
7,202 |
|
||||
Total Expenses |
586,636 |
|
|
488,026 |
|
|
1,686,654 |
|
|
1,519,095 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating Income (c) |
$ |
336,257 |
|
|
$ |
158,183 |
|
|
$ |
530,732 |
|
|
$ |
432,700 |
|
|
|
|
|
|
|
|
|
||||||||
Investment Management |
|
|
|
|
|
|
|
||||||||
Net Revenues: |
|
|
|
|
|
|
|
||||||||
Asset Management and Administration Fees |
$ |
14,672 |
|
|
$ |
13,159 |
|
|
$ |
54,397 |
|
|
$ |
50,611 |
|
Other Revenue, net (b) |
(10,257) |
|
|
759 |
|
|
(7,878) |
|
|
6,292 |
|
||||
Net Revenues |
4,415 |
|
|
13,918 |
|
|
46,519 |
|
|
56,903 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses: |
|
|
|
|
|
|
|
||||||||
Employee Compensation and Benefits |
10,503 |
|
|
8,603 |
|
|
36,550 |
|
|
34,182 |
|
||||
Non-Compensation Costs |
3,441 |
|
|
3,836 |
|
|
14,223 |
|
|
14,771 |
|
||||
Special Charges, Including Business Realignment Costs |
13 |
|
|
2,939 |
|
|
45 |
|
|
2,939 |
|
||||
Total Expenses |
13,957 |
|
|
15,378 |
|
|
50,818 |
|
|
51,892 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating Income (Loss) (c) |
$ |
(9,542) |
|
|
$ |
(1,460) |
|
|
$ |
(4,299) |
|
|
$ |
5,011 |
|
|
|
|
|
|
|
|
|
||||||||
Total |
|
|
|
|
|
|
|
||||||||
Net Revenues: |
|
|
|
|
|
|
|
||||||||
Investment Banking: |
|
|
|
|
|
|
|
||||||||
Advisory Fees |
$ |
789,611 |
|
|
$ |
563,276 |
|
|
$ |
1,755,273 |
|
|
$ |
1,653,585 |
|
Underwriting Fees |
95,009 |
|
|
28,253 |
|
|
276,191 |
|
|
89,681 |
|
||||
Commissions and Related Fees |
52,414 |
|
|
52,089 |
|
|
205,767 |
|
|
189,506 |
|
||||
Asset Management and Administration Fees |
14,672 |
|
|
13,159 |
|
|
54,397 |
|
|
50,611 |
|
||||
Other Revenue, net (a)(b) |
(24,398) |
|
|
3,350 |
|
|
(27,723) |
|
|
25,315 |
|
||||
Net Revenues |
927,308 |
|
|
660,127 |
|
|
2,263,905 |
|
|
2,008,698 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses: |
|
|
|
|
|
|
|
||||||||
Employee Compensation and Benefits |
507,739 |
|
|
397,320 |
|
|
1,372,339 |
|
|
1,200,977 |
|
||||
Non-Compensation Costs |
85,823 |
|
|
99,030 |
|
|
318,488 |
|
|
359,869 |
|
||||
Special Charges, Including Business Realignment Costs |
7,031 |
|
|
7,054 |
|
|
46,645 |
|
|
10,141 |
|
||||
Total Expenses |
600,593 |
|
|
503,404 |
|
|
1,737,472 |
|
|
1,570,987 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating Income (c) |
$ |
326,715 |
|
|
$ |
156,723 |
|
|
$ |
526,433 |
|
|
$ |
437,711 |
|
|
|
|
|
|
|
|
|
||||||||
(a) For the three and twelve months ended December 31, 2020, includes a loss of |
|||||||||||||||
(b) For the three months ended December 31, 2020, includes a loss of |
|||||||||||||||
(c) Operating Income (Loss) excludes Income (Loss) from Equity Method Investments. |
Notes to Unaudited Condensed Consolidated Adjusted Financial Data
For further information on these adjustments, see page A-2.
(1) Income (Loss) from Equity Method Investments has been reclassified to Revenue in the Adjusted presentation.
(2) Interest Expense on Debt is excluded from Net Revenues and presented below Operating Income in the Adjusted results and is included in Interest Expense on a U.S. GAAP basis.
(3) The net loss resulting from the gain on the sale of the ECB Trust business and the loss on the sale of the remaining ECB business in the third and fourth quarters of 2020, respectively, is excluded from the Adjusted presentation.
(4) Release of cumulative foreign exchange losses in the fourth quarter of 2020 resulting from the sale and wind-down of our businesses in Mexico are excluded from the Adjusted presentation.
(5) Expenses incurred from the assumed vesting of Class J Evercore LP Units issued in conjunction with the acquisition of ISI are excluded from the Adjusted presentation.
(6) Expenses during 2020 that are excluded from the Adjusted presentation relate to separation and transition benefits and related costs as a result of the Company's review of its operations and the acceleration of depreciation expense for leasehold improvements and certain other fixed assets in conjunction with the previously announced expansion of our headquarters in New York and our business realignment initiatives, as well as charges related to the impairment of assets resulting from the wind-down of our Mexico business. Expenses during 2019 that are excluded from the Adjusted presentation relate to the acceleration of depreciation expense for leasehold improvements in conjunction with the previously announced expansion of our headquarters in New York, the impairment of goodwill in the Institutional Asset Management reporting unit and separation and transition benefits for certain employees terminated as a result of the Company's review of its operations.
(7) Non-Compensation Costs on an Adjusted basis reflect the following adjustments:
|
Three Months Ended December 31, 2020 |
||||||||||
|
U.S. GAAP |
|
Adjustments |
|
Adjusted |
||||||
|
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
19,789 |
|
|
$ |
— |
|
|
$ |
19,789 |
|
Professional Fees |
27,718 |
|
|
— |
|
|
27,718 |
|
|||
Travel and Related Expenses |
2,798 |
|
|
— |
|
|
2,798 |
|
|||
Communications and Information Services |
13,570 |
|
|
— |
|
|
13,570 |
|
|||
Depreciation and Amortization |
6,185 |
|
|
— |
|
|
6,185 |
|
|||
Execution, Clearing and Custody Fees |
3,362 |
|
|
— |
|
|
3,362 |
|
|||
Acquisition and Transition Costs |
2 |
|
|
(2) |
|
(7b) |
— |
|
|||
Other Operating Expenses |
12,399 |
|
|
— |
|
|
12,399 |
|
|||
Total Non-Compensation Costs |
$ |
85,823 |
|
|
$ |
(2) |
|
|
$ |
85,821 |
|
|
|
|
|
|
|
||||||
|
Three Months Ended December 31, 2019 |
||||||||||
|
U.S. GAAP |
|
Adjustments |
|
Adjusted |
||||||
|
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
17,060 |
|
|
$ |
— |
|
|
$ |
17,060 |
|
Professional Fees |
20,939 |
|
|
— |
|
|
20,939 |
|
|||
Travel and Related Expenses |
20,745 |
|
|
— |
|
|
20,745 |
|
|||
Communications and Information Services |
12,542 |
|
|
— |
|
|
12,542 |
|
|||
Depreciation and Amortization |
7,900 |
|
|
(1,057) |
|
(7a) |
6,843 |
|
|||
Execution, Clearing and Custody Fees |
3,484 |
|
|
— |
|
|
3,484 |
|
|||
Acquisition and Transition Costs |
525 |
|
|
(525) |
|
(7b) |
— |
|
|||
Other Operating Expenses |
15,835 |
|
|
— |
|
|
15,835 |
|
|||
Total Non-Compensation Costs |
$ |
99,030 |
|
|
$ |
(1,582) |
|
|
$ |
97,448 |
|
|
|
|
|
|
|
||||||
|
Twelve Months Ended December 31, 2020 |
||||||||||
|
U.S. GAAP |
|
Adjustments |
|
Adjusted |
||||||
|
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
74,107 |
|
|
$ |
— |
|
|
$ |
74,107 |
|
Professional Fees |
80,883 |
|
|
— |
|
|
80,883 |
|
|||
Travel and Related Expenses |
25,887 |
|
|
— |
|
|
25,887 |
|
|||
Communications and Information Services |
54,274 |
|
|
— |
|
|
54,274 |
|
|||
Depreciation and Amortization |
26,245 |
|
|
(1,183) |
|
(7a) |
25,062 |
|
|||
Execution, Clearing and Custody Fees |
13,592 |
|
|
— |
|
|
13,592 |
|
|||
Acquisition and Transition Costs |
562 |
|
|
(562) |
|
(7b) |
— |
|
|||
Other Operating Expenses |
42,938 |
|
|
— |
|
|
42,938 |
|
|||
Total Non-Compensation Costs |
$ |
318,488 |
|
|
$ |
(1,745) |
|
|
$ |
316,743 |
|
|
|
|
|
|
|
||||||
|
Twelve Months Ended December 31, 2019 |
||||||||||
|
U.S. GAAP |
|
Adjustments |
|
Adjusted |
||||||
|
(dollars in thousands) |
||||||||||
Occupancy and Equipment Rental |
$ |
68,285 |
|
|
$ |
— |
|
|
$ |
68,285 |
|
Professional Fees |
81,851 |
|
|
— |
|
|
81,851 |
|
|||
Travel and Related Expenses |
75,395 |
|
|
— |
|
|
75,395 |
|
|||
Communications and Information Services |
47,315 |
|
|
— |
|
|
47,315 |
|
|||
Depreciation and Amortization |
31,023 |
|
|
(7,528) |
|
(7a) |
23,495 |
|
|||
Execution, Clearing and Custody Fees |
12,967 |
|
|
— |
|
|
12,967 |
|
|||
Acquisition and Transition Costs |
1,013 |
|
|
(1,013) |
|
(7b) |
— |
|
|||
Other Operating Expenses |
42,020 |
|
|
— |
|
|
42,020 |
|
|||
Total Non-Compensation Costs |
$ |
359,869 |
|
|
$ |
(8,541) |
|
|
$ |
351,328 |
|
(7a) The exclusion from the Adjusted presentation of expenses associated with amortization of intangible assets and other purchase accounting-related amortization from the acquisition of ISI and certain other acquisitions.
(7b) Primarily the exclusion from the Adjusted presentation of professional fees incurred and costs related to transitioning acquisitions or divestitures.
(8) Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation and therefore, not all of the Company's income is subject to corporate-level taxes. As a result, adjustments have been made to the Adjusted earnings to assume that the Company is subject to the statutory tax rates of a C-Corporation under a conventional corporate tax structure in the U.S. at the prevailing corporate rates and that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis. This assumption is consistent with the assumption that certain Evercore LP Units are vested and exchanged into Class A shares, as the assumed exchange would change the tax structure of the Company.
(9) Reflects an adjustment to eliminate noncontrolling interest related to all Evercore LP partnership units which are assumed to be converted to Class A common stock in the Adjusted presentation.
(10) Assumes the vesting, and exchange into Class A shares, of Class A and E Evercore LP Units and IPO related restricted stock unit awards in the Adjusted presentation. In the computation of outstanding common stock equivalents for U.S. GAAP net income per share, the Evercore LP Units are anti-dilutive.
View source version on businesswire.com: https://www.businesswire.com/news/home/20210203005214/en/
FAQ
What are Evercore's Q4 2020 results?
What is the quarterly dividend amount announced by Evercore?
How much did Evercore return to shareholders in 2020?
What was the diluted EPS for Evercore in Q4 2020?