UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of Earliest Event Reported): July 29, 2015

 

MOELIS & COMPANY

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

001-36418

 

46-4500216

(State or other jurisdiction of
incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

399 Park Avenue, 5th Floor

 

 

New York, New York

 

10022

(Address of principal executive offices)

 

(Zip Code)

 

 

Registrant’s telephone number, including area code (212) 883-3800

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 



 


Item 2.02                                           Results of Operations and Financial Condition

 

On July 29, 2015, Moelis & Company issued a press release announcing financial results for its second quarter ended June 30, 2015.

 

A copy of the press release is attached hereto as Exhibit 99.1. All information in the press release is furnished but not filed.

 

Item 9.01                                           Financial Statements and Exhibits

 

(d)                                 Exhibits:

 

Exhibit
Number

 

Description

99.1

 

Press release of Moelis & Company dated July 29, 2015.

 



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

MOELIS & COMPANY

 

 

 

 

 

 

 

 

 

 

 

 

 

By:

     /s/ Joseph Simon

 

 

 

Name: Joseph Simon

 

 

Title: Chief Financial Officer

 

 

 

Date: July 29, 2015

 

 

 



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

99.1

 

Press release of Moelis & Company dated July 29, 2015.

 




Exhibit 99.1

 

 

 

Moelis & Company Reports Second Quarter 2015 Financial Results;
Increases Quarterly Dividend to $0.30 Per Share

 

 

·                 Second quarter revenues of $125.9 million as compared with $131.7 million for the second quarter of 2014

·                 Adjusted Pro Forma net income of $0.37 per share (diluted) for the second quarter of 2015 as compared with $0.42 per share (diluted) for the same period in 2014; GAAP net income of $0.34 per share (diluted) for the second quarter of 2015 as compared with a net loss of $1.25 per share (diluted) for the period from the IPO closing on April 22, 2014 through June 30, 2014

·                 Board of Directors approved 50% increase in quarterly dividend to $0.30 per share

·                 Continued to execute on growth strategy

       Recruited four Managing Directors since last quarter-end to enhance industry expertise in oil & gas and technology and to further build out EMEA footprint

 

         Expanded Private Funds Advisory business with additional Partner

 

 

 

NEW YORK, July 29, 2015 - Moelis & Company (“we” or the “Firm”) (NYSE: MC) today reported financial results for the second quarter ended June 30, 2015.  The Firm’s total revenues for the second quarter were $125.9 million as compared with $131.7 million for the second quarter of 2014.  Adjusted Pro Forma net income was $20.6 million or $0.37 per share (diluted) for the second quarter of 2015, as compared with $23.2 million or $0.42 per share (diluted) in the prior year period.

 

First half 2015 revenues were $225.3 million as compared with $246.2 million for the first half of 2014.  First half 2015 Adjusted Pro Forma net income was $36.0 million or $0.65 per share (diluted).  This compares with $42.8 million of Adjusted Pro Forma net income or $0.78 per share (diluted) in the first half of 2014.

 

On a GAAP basis, the Firm reported net income of $26.9 million, or $0.34 per share (diluted) for the second quarter and $46.8 million, or $0.59 per share (diluted) for the first half of 2015.  This compares with a GAAP net loss of $60.6 million and $38.5 million for the second quarter and first half of 2014, respectively, or a net loss of $1.25 per share (diluted) for the period from the IPO closing on April 22, 2014 through June 30, 2014.

 

1



 

“We had a very active quarter as we continued to participate in the improving M&A market with healthy growth in our M&A related activity.  We also continued to execute on our growth strategy with the hiring of senior talent in important sectors and regions and the development of a strong recruiting pipeline for next year,” said Ken Moelis, Chairman and Chief Executive Officer.

 

“As demonstrated by the 50% increase in our quarterly dividend, we remain confident that the strength of our franchise, capital light business model and focus on cost discipline will deliver consistent strong cash flow, which we are committed to returning to our shareholders.”

 

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

 

Moelis & Company completed its IPO on April 22, 2014 and introduced a new corporate structure.   Currently 37% of the operating partnership (Moelis & Company Group LP) is owned by the corporation (Moelis & Company) and is taxed as a corporation.  The remaining 63% is owned by partners and is primarily subject to tax at the partner level (except for certain state and local and foreign income taxes).  The Adjusted Pro Forma results included herein remove the impact of charges related to the Firm’s IPO and assume all outstanding Class A partnership units of Moelis & Company Group LP have been exchanged into Class A common stock of Moelis & Company. Accordingly, the Adjusted Pro Forma presentation reflects 100% of the Firm’s income being taxed as a corporation from January 1, 2014.  We believe the Adjusted Pro Forma 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 of our GAAP results to our Adjusted Pro Forma results is presented in the Appendix to this press release.

 

2



 

GAAP and Adjusted Pro Forma Selected Financial Data (Unaudited)

 

 

 

U.S. GAAP

 

Adjusted Pro Forma*

 

 

Three Months Ended June 30,

($ in thousands except per share data)

 

2015

 

2014

 

2015 vs.
2014
Variance

 

2015

 

2014

 

2015 vs.
2014
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$125,873

 

$131,687

 

-4%

 

$125,873

 

$131,687

 

-4%

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

69,663

 

162,204

 

-57%

 

68,276

 

69,258

 

-1%

Non-compensation expenses

 

23,438

 

26,790

 

-13%

 

23,438

 

23,092

 

1%

Total operating expenses

 

93,101

 

188,994

 

-51%

 

91,714

 

92,350

 

-1%

Operating income (loss)

 

32,772

 

(57,307)

 

N/M

 

34,159

 

39,337

 

-13%

Other income and expenses

 

(33)

 

(14)

 

136%

 

(33)

 

(14)

 

136%

Income (loss) from equity method investments

 

195

 

(2,851)

 

N/M

 

195

 

(393)

 

N/M

Income (loss) before income taxes

 

32,934

 

(60,172)

 

N/M

 

34,321

 

38,930

 

-12%

Provision for income taxes

 

6,079

 

438

 

N/M

 

13,729

 

15,767

 

-13%

Net income (loss)

 

26,855

 

(60,610)

 

N/M

 

20,592

 

23,163

 

-11%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

19,724

 

(41,600)

 

N/M

 

-

 

-

 

N/M

Net income (loss) attributable to Moelis & Company

 

$7,131

 

$(19,010)

 

N/M

 

$20,592

 

$23,163

 

-11%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$0.34

 

$(1.25)

 

N/M

 

$0.37

 

$0.42

 

-12%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M = not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

* See Appendix for a reconciliation of GAAP to Adjusted Pro Forma

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP

 

Adjusted Pro Forma*

 

 

Six Months Ended June 30,

($ in thousands except per share data)

 

2015

 

2014

 

2015 vs.
2014
Variance

 

2015

 

2014

 

2015 vs.
2014
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$225,285

 

$246,204

 

-8%

 

$225,285

 

$246,204

 

-8%

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

125,056

 

232,645

 

-46%

 

122,209

 

129,350

 

-6%

Non-compensation expenses

 

46,076

 

46,931

 

-2%

 

46,076

 

43,233

 

7%

Total operating expenses

 

171,132

 

279,576

 

-39%

 

168,285

 

172,583

 

-2%

Operating income (loss)

 

54,153

 

(33,372)

 

N/M

 

57,000

 

73,621

 

-23%

Other income and expenses

 

(18)

 

5

 

N/M

 

(18)

 

5

 

N/M

Income (loss) from equity method investments

 

3,060

 

(4,071)

 

N/M

 

3,060

 

(1,613)

 

N/M

Income (loss) before income taxes

 

57,195

 

(37,438)

 

N/M

 

60,042

 

72,013

 

-17%

Provision for income taxes

 

10,379

 

1,080

 

N/M

 

24,017

 

29,166

 

-18%

Net income (loss)

 

46,816

 

(38,518)

 

N/M

 

36,025

 

42,847

 

-16%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

34,349

 

(19,508)

 

N/M

 

-

 

-

 

N/M

Net income (loss) attributable to Moelis & Company

 

$12,467

 

$(19,010)

 

N/M

 

$36,025

 

$42,847

 

-16%

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$0.59

 

$(1.25)

 

N/M

 

$0.65

 

$0.78

 

-17%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M = not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

* See Appendix for a reconciliation of GAAP to Adjusted Pro Forma

 

 

 

 

 

 

 

 

 

 

 

3



 

Revenues

 

For the second quarter of 2015, revenues were $125.9 million as compared with $131.7 million in the second quarter of 2014, representing a decrease of 4%.  This decrease was primarily driven by a continued soft restructuring market and fewer capital markets advisory completions.

 

For the first half of 2015, revenues were $225.3 million as compared with $246.2 million in the same period of 2014, representing a decrease of 8%.  We advised 168 total clients in the first half of 2015 (63 of whom paid fees equal to or greater than $1 million) as compared with 163 clients (57 of whom paid fees equal to or greater than $1 million) during the same period in 2014.

 

We continued to execute on our strategy of profitable expansion.  Since the first quarter, we have hired four Managing Directors who will strengthen our sector expertise in oil & gas, retail and technology.  We also added to our Private Funds Advisory business with the hiring of an additional Partner.  These individuals will join the Firm before the end of the year.

 

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 Pro Forma*

 

 

Three Months Ended June 30,

($ in thousands)

 

2015

 

2014

 

2015 vs.
2014
Variance

 

2015

 

2014

 

2015 vs.
2014
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

$69,663

 

$162,204

 

-57%

 

$68,276

 

$69,258

 

-1%

% of revenues

 

55%

 

123%

 

 

 

54%

 

53%

 

 

Non-compensation expenses

 

$23,438

 

$26,790

 

-13%

 

$23,438

 

$23,092

 

1%

% of revenues

 

19%

 

20%

 

 

 

19%

 

18%

 

 

Total operating expenses

 

$93,101

 

$188,994

 

-51%

 

$91,714

 

$92,350

 

-1%

% of revenues

 

74%

 

144%

 

 

 

73%

 

70%

 

 

Income (loss) before income taxes

 

$32,934

 

$(60,172)

 

N/M

 

$34,321

 

$38,930

 

-12%

% of revenues

 

26%

 

N/M

 

 

 

27%

 

30%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M = not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

* See Appendix for a reconciliation of GAAP to Adjusted Pro Forma

 

 

 

 

 

 

 

 

 

 

 

4



 

 

 

U.S. GAAP

 

Adjusted Pro Forma*

 

 

Six Months Ended June 30,

($ in thousands)

 

2015

 

2014

 

2015 vs.
2014
Variance

 

2015

 

2014

 

2015 vs.
2014
Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

$125,056

 

$232,645

 

-46%

 

$122,209

 

$129,350

 

-6%

% of revenues

 

56%

 

94%

 

 

 

54%

 

53%

 

 

Non-compensation expenses

 

$46,076

 

$46,931

 

-2%

 

$46,076

 

$43,233

 

7%

% of revenues

 

20%

 

19%

 

 

 

20%

 

18%

 

 

Total operating expenses

 

$171,132

 

$279,576

 

-39%

 

$168,285

 

$172,583

 

-2%

% of revenues

 

76%

 

114%

 

 

 

75%

 

70%

 

 

Income (loss) before income taxes

 

$57,195

 

$(37,438)

 

N/M

 

$60,042

 

$72,013

 

-17%

% of revenues

 

25%

 

N/M

 

 

 

27%

 

29%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M = not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

* See Appendix for a reconciliation of GAAP to Adjusted Pro Forma

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses on an Adjusted Pro Forma basis were $91.7 million for the second quarter of 2015 as compared with Adjusted Pro Forma operating expenses of $92.4 million for the second quarter of 2014.  For the first half of 2015, Adjusted Pro Forma operating expenses were $168.3 million as compared with $172.6 million in the same period of 2014.  The decrease in operating expenses in 2015 primarily resulted from reduced compensation and benefits expenses due to lower revenues earned during the period, partially offset by a small increase in non-compensation expenses.  The pre-tax income margin was 27% on an Adjusted Pro Forma basis in both the second quarter and first half of 2015 as compared with 30% and 29% on an Adjusted Pro Forma basis in the second quarter and first half of 2014, respectively.

 

In the second quarter of 2015, compensation and benefits expenses on an Adjusted Pro Forma basis were $68.3 million, or 54% of revenues, which compares with $69.3 million of compensation and benefits expenses, or 53% of revenues in 2014.  In the first half of 2015, compensation and benefits expenses on an Adjusted Pro Forma basis were $122.2 million, or 54% of revenues, which compares with Adjusted Pro Forma compensation and benefits expense of $129.4 million, or 53% of revenues in the first half of 2014.  Compensation expense in 2015 reflects an additional tranche of equity amortization expense arising from 2014 equity incentive grants made in early 2015.  As annual equity compensation granted in the future accumulates and amortizes, we expect that our compensation expense ratio will increase toward our targeted long-term compensation ratio of approximately 57% to 58% of revenues.

 

Adjusted Pro Forma non-compensation expenses were $23.4 million for the second quarter of 2015 as compared with $23.1 million for the same period of the prior year.  Our Adjusted Pro Forma non-compensation expense ratio increased to 19% from 18% in the same period of the prior year.  For the first half of 2015, Adjusted Pro Forma non-compensation expenses were $46.1 million as compared with $43.2 million for the same period of the prior year, and the Adjusted Pro Forma non-compensation expense ratio increased to 20% from 18% due to the increase in non-compensation expenses, primarily driven by headcount, together with the decline in revenues.

 

5



 

Provision for Income Taxes

 

Prior to our IPO, the Firm was not subject to federal income taxes, but was primarily subject to New York City unincorporated business tax and certain foreign income taxes.  As a result of completing our IPO in April 2014, we have a new corporate structure and currently 37% of the operating partnership (Moelis & Company Group LP) is owned by the corporation (Moelis & Company) and is subject to U.S. federal income tax as a corporation.  Income tax on the remaining 63% 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 our non-controlling interest adjustment.  For Adjusted Pro Forma purposes, we have assumed all outstanding Class A partnership units of Moelis & Company Group LP have been exchanged into Class A common stock of Moelis & Company such that 100% of the Firm’s second quarter 2015 income was taxed at our current corporate effective tax rate of 40.0%, versus a corporate effective tax rate of 40.5% for the second quarter of 2014.

 

Capital Management and Balance Sheet

 

Moelis & Company continues to maintain a strong financial position and as of June 30, 2015, we held cash and short term investments of $154.6 million and had no debt on our balance sheet.

 

On July 28, 2015, the Board of Directors of Moelis & Company declared a quarterly dividend of $0.30 per share.  The dividend will be paid on September 8, 2015 to common stockholders of record on August 24, 2015.

 

During the second quarter, the Firm repurchased 56,754 restricted stock units from employees at the time of vesting to settle tax liabilities at an average price of $28.65 per unit.  During the first half, the Firm repurchased 129,863 shares of its Class A common stock and 62,797 restricted stock units from employees at the time of vesting to settle tax liabilities at an average price of $30.90 per share/unit.

 

Earnings Call

 

We will host a conference call beginning at 4:30pm ET on Wednesday, July 29, 2015, accessible via telephone and the internet.  Ken Moelis, Chairman and Chief Executive Officer, and Joe Simon, Chief Financial Officer, will review our second quarter 2015 financial results. Following the review, there will be a question and answer session.

 

Investors and analysts may participate in the live conference call by dialing 1-877-510-3938 (domestic) or 1-412-902-4137 (international) and referencing the Moelis & Company Second Quarter 2015 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.

 

6



 

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 10068929.

 

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 and other corporate finance matters.  The Firm serves its clients with over 650 employees based in 17 offices in North and South America, Europe, the Middle East, Asia and Australia.  For further information about Moelis & Company, please visit www.moelis.com.

 

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 Pro Forma results are a non-GAAP measure which better reflect management’s view of operating results.  We believe that the disclosed Adjusted Pro Forma 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 Pro Forma results is presented in the Appendix.

 

Contacts

 

 

 

 

 

Investor Relations 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 and Combined Statement of Operations (Unaudited)

 

GAAP Reconciliation to Adjusted Pro Forma Financial Information (Unaudited)

 



 

Moelis & Company

GAAP Consolidated and Combined Statement of Operations

Unaudited

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

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

Revenues

 

$125,873

 

$131,687

 

$225,285

 

$246,204

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

Compensation and benefits

 

69,663

 

162,204

 

125,056

 

232,645

Occupancy

 

3,715

 

3,331

 

7,392

 

6,635

Professional fees

 

4,143

 

5,258

 

7,697

 

8,593

Communication, technology and information services

 

4,440

 

3,870

 

8,541

 

7,644

Travel and related expenses

 

5,131

 

6,265

 

10,744

 

11,350

Depreciation and amortization

 

688

 

519

 

1,308

 

1,094

Other expenses

 

5,321

 

7,547

 

10,394

 

11,615

Total expenses

 

93,101

 

188,994

 

171,132

 

279,576

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

32,772

 

(57,307)

 

54,153

 

(33,372)

Other income and expenses

 

(33)

 

(14)

 

(18)

 

5

Income (loss) from equity method investments

 

195

 

(2,851)

 

3,060

 

(4,071)

Income (loss) before income taxes

 

32,934

 

(60,172)

 

57,195

 

(37,438)

Provision for income taxes

 

6,079

 

438

 

10,379

 

1,080

Net income (loss)

 

26,855

 

(60,610)

 

46,816

 

(38,518)

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

19,724

 

(41,600)

 

34,349

 

(19,508)

Net income (loss) attributable to Moelis & Company

 

$7,131

 

$(19,010)

 

$12,467

 

$(19,010)

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

 

Basic

 

19,978,108

 

15,263,653

 

19,961,286

 

15,263,653

Diluted

 

21,088,220

 

15,263,653

 

21,144,161

 

15,263,653

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

 

 

 

 

 

 

 

 

Basic

 

$0.36

 

$(1.25)

 

$0.62

 

$(1.25)

Diluted

 

$0.34

 

$(1.25)

 

$0.59

 

$(1.25)

 

A-1



 

Moelis & Company

Reconciliation of GAAP to Adjusted Pro Forma Financial Information

Unaudited

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

 

 

 

 

Three Months Ended June 30, 2015

 

 

GAAP

 

IPO-Related
Expense
Adjustments

 

Adjusted

 

As if
Partnership
Units
Converted to
Class A (b)

 

Adjusted
Pro Forma

Revenues

 

$  125,873

 

$             -

 

$  125,873

 

$              -

 

$  125,873

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

69,663

 

(1,387)

(a)

68,276

 

-

 

68,276

Non-compensation expenses

 

23,438

 

-

 

23,438

 

-

 

23,438

Total operating expenses

 

93,101

 

(1,387)

 

91,714

 

-

 

91,714

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

32,772

 

1,387

 

34,159

 

-

 

34,159

Other income and expenses

 

(33)

 

-

 

(33)

 

-

 

(33)

Income (loss) from equity method investments

 

195

 

-

 

195

 

-

 

195

Income (loss) before income taxes

 

32,934

 

1,387

 

34,321

 

-

 

34,321

Provision for income taxes

 

6,079

 

257

 

6,336

 

7,393

 

13,729

Net income (loss)

 

26,855

 

1,130

 

27,985

 

(7,393)

 

20,592

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

19,724

 

832

 

20,556

 

(20,556)

 

-

Net income (loss) attributable to Moelis & Company

 

$7,131

 

$298

 

$7,429

 

$13,163

 

$20,592

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

 

 

 

Basic

 

19,978,108

 

 

 

19,978,108

 

34,160,239

 

54,138,347

Diluted

 

21,088,220

 

 

 

21,088,220

 

34,160,239

 

55,248,459

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

 

 

 

 

 

 

 

 

 

 

Basic

 

$0.36

 

 

 

$0.37

 

 

 

$0.38

Diluted

 

$0.34

 

 

 

$0.35

 

 

 

$0.37

 

 

 

 

(a)      Expense associated with the amortization of restricted stock units 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 40.0% for the period presented.

 

A-2



 

 

 

Three Months Ended June 30, 2014

 

 

GAAP

 

IPO-Related
Expense
Adjustments

 

Adjusted

 

As if
Partnership
Units
Converted to
Class A (d)

 

Adjusted
Pro Forma

Revenues

 

$131,687

 

$            -

 

$131,687

 

$               -

 

$131,687

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

162,204

 

(92,946)

(a)

69,258

 

-

 

69,258

Non-compensation expenses

 

26,790

 

(3,698)

(b)

23,092

 

-

 

23,092

Total operating expenses

 

188,994

 

(96,644)

 

92,350

 

-

 

92,350

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(57,307)

 

96,644

 

39,337

 

-

 

39,337

Other income and expenses

 

(14)

 

-

 

(14)

 

-

 

(14)

Income (loss) from equity method investments

 

(2,851)

 

2,458

(c)

(393)

 

-

 

(393)

Income (loss) before income taxes

 

(60,172)

 

99,102

 

38,930

 

-

 

38,930

Provision for income taxes

 

438

 

4,564

 

5,002

 

10,765

 

15,767

Net income (loss)

 

(60,610)

 

94,538

 

33,928

 

(10,765)

 

23,163

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

(41,600)

 

68,960

 

27,360

 

(27,360)

 

-

Net income (loss) attributable to Moelis & Company

 

$(19,010)

 

$25,578

 

$6,568

 

$16,595

 

$23,163

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

 

 

 

Basic

 

15,263,653

 

-

 

15,263,653

 

39,021,417

 

54,285,070

Diluted

 

15,263,653

 

432,400

 

15,696,053

 

39,021,417

 

54,717,470

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

 

 

 

 

 

 

 

 

 

 

Basic

 

$(1.25)

 

 

 

$0.43

 

 

 

$0.43

Diluted

 

$(1.25)

 

 

 

$0.42

 

 

 

$0.42

 

 

 

 

(a)       Expense associated with the one time non-cash acceleration of Managing Director unvested equity accelerated upon completion of the IPO and amortization of equity awards granted in connection with the IPO.

 

(b)       Expense associated with the one-time non-cash acceleration of unvested equity held by non-employees of Moelis & Company.

 

(c)        Expense associated with the one-time non-cash acceleration of unvested equity held by employees of the Firm’s joint venture in Australia (the “Australian JV”).

 

(d)       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 40.5% for the period presented.

 

A-3



 

 

 

Six Months Ended June 30, 2015

 

 

GAAP

 

IPO-Related
Expense
Adjustments

 

Adjusted

 

As if
Partnership
Units
Converted to
Class A (b)

 

Adjusted
Pro Forma

Revenues

 

$225,285

 

$             -

 

$225,285

 

$               -

 

$225,285

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

125,056

 

(2,847)

(a)

122,209

 

-

 

122,209

Non-compensation expenses

 

46,076

 

-

 

46,076

 

-

 

46,076

Total operating expenses

 

171,132

 

(2,847)

 

168,285

 

-

 

168,285

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

54,153

 

2,847

 

57,000

 

-

 

57,000

Other income and expenses

 

(18)

 

-

 

(18)

 

-

 

(18)

Income (loss) from equity method investments

 

3,060

 

-

 

3,060

 

-

 

3,060

Income (loss) before income taxes

 

57,195

 

2,847

 

60,042

 

-

 

60,042

Provision for income taxes

 

10,379

 

516

 

10,895

 

13,122

 

24,017

Net income (loss)

 

46,816

 

2,331

 

49,147

 

(13,122)

 

36,025

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

34,349

 

1,714

 

36,063

 

(36,063)

 

-

Net income (loss) attributable to Moelis & Company

 

$12,467

 

$617

 

$13,084

 

$22,941

 

$36,025

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

 

 

 

Basic

 

19,961,286

 

 

 

19,961,286

 

34,177,061

 

54,138,347

Diluted

 

21,144,161

 

 

 

21,144,161

 

34,177,061

 

55,321,222

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

 

 

 

 

 

 

 

 

 

 

Basic

 

$0.62

 

 

 

$0.66

 

 

 

$0.67

Diluted

 

$0.59

 

 

 

$0.62

 

 

 

$0.65

 

 

 

 

(a)       Expense associated with the amortization of restricted stock units 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 40.0% for the period presented.

 

A-4



 

 

 

Sixth Months Ended June 30, 2014

 

 

GAAP

 

IPO-Related
Expense
Adjustments

 

Adjusted

 

As if
Partnership
Units
Converted to
Class A (d)

 

Adjusted
Pro Forma

Revenues

 

$246,204

 

$             -

 

$246,204

 

$               -

 

$246,204

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

232,645

 

(103,295)

(a)

129,350

 

-

 

129,350

Non-compensation expenses

 

46,931

 

(3,698)

(b)

43,233

 

-

 

43,233

Total operating expenses

 

279,576

 

(106,993)

 

172,583

 

-

 

172,583

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(33,372)

 

106,993

 

73,621

 

-

 

73,621

Other income and expenses

 

5

 

-

 

5

 

-

 

5

Income (loss) from equity method investments

 

(4,071)

 

2,458

(c)

(1,613)

 

-

 

(1,613)

Income (loss) before income taxes

 

(37,438)

 

109,451

 

72,013

 

-

 

72,013

Provision for income taxes

 

1,080

 

8,104

 

9,184

 

19,982

 

29,166

Net income (loss)

 

(38,518)

 

101,347

 

62,829

 

(19,982)

 

42,847

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

(19,508)

 

70,188

 

50,680

 

(50,680)

 

-

Net income (loss) attributable to Moelis & Company

 

$(19,010)

 

$31,159

 

$12,149

 

$30,698

 

$42,847

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding

 

 

 

 

 

 

 

 

 

 

Basic

 

15,263,653

 

-

 

15,263,653

 

39,021,417

 

54,285,070

Diluted

 

15,263,653

 

432,400

 

15,696,053

 

39,021,417

 

54,717,470

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

 

 

 

 

 

 

 

 

 

 

Basic

 

$(1.25)

 

 

 

$0.80

 

 

 

$0.79

Diluted

 

$(1.25)

 

 

 

$0.77

 

 

 

$0.78

 

 

 

 

(a)       Expense associated with the one time non-cash acceleration of Managing Director unvested equity accelerated upon completion of the IPO and amortization of equity awards granted in connection with the IPO.

 

(b)       Expense associated with the one-time non-cash acceleration of unvested equity held by non-employees of Moelis & Company.

 

(c)        Expense associated with the one-time non-cash acceleration of unvested equity held by employees of the Australian JV.

 

(d)       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 40.5% for the period presented.

 

A-5


Moelis (NYSE:MC)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Moelis Charts.
Moelis (NYSE:MC)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Moelis Charts.