Attached files
file | filename |
---|---|
8-K - Duff & Phelps Corp | v164514_8k.htm |
DUFF & PHELPS REPORTS
THIRD
QUARTER 2009 FINANCIAL RESULTS
AND
DECLARES QUARTERLY DIVIDEND
RECENT
HIGHLIGHTS
·
|
Third
quarter revenues excluding reimbursable expenses of $93.2 million and
adjusted EBITDA(1)
of $16.5 million, representing a 17.7%
margin
|
|
·
|
Third
quarter adjusted pro forma net income per share(1)
of $0.22
|
|
·
|
Declares
quarterly dividend of $0.05 per share of Class A common
stock
|
NEW YORK, November 3, 2009 – Duff &
Phelps Corporation (NYSE: DUF), a leading independent provider of financial
advisory and investment banking services, today announced financial results for
its third quarter of 2009 and declared a quarterly dividend.
Results
For the
quarter ended September 30, 2009, Duff & Phelps generated revenues excluding
reimbursable expenses of $93.2 million, compared to $96.3 million for the
corresponding prior year quarter. Adjusted EBITDA(1) for
the quarter was $16.5 million, representing 17.7% of revenues excluding
reimbursable expenses, compared to $15.8 million for the corresponding prior
year quarter, representing 16.4% of revenues excluding reimbursable
expenses. Fully diluted net income per share of Class A common stock
was $0.14, compared to $0.01 for the corresponding prior year
quarter. Adjusted pro forma net income(1) was
$8.4 million, or $0.22 per share on a fully exchanged, fully diluted basis,
compared to $7.4 million, or $0.22 per share, for the corresponding prior year
quarter.
For the
nine months ended September 30, 2009, Duff & Phelps generated revenues
excluding reimbursable expenses of $272.6 million, compared to $287.3 million
for the corresponding prior year period. Adjusted EBITDA(1) for
the period was $48.5 million, representing 17.8% of revenues excluding
reimbursable expenses, compared to $52.9 million for the corresponding prior
year period, representing 18.4% of revenues excluding reimbursable
expenses. Fully diluted net income per share of Class A common stock
was $0.35, compared to $0.20 for the corresponding prior year period. Adjusted
pro forma net income(1) was
$23.4 million, or $0.64 per share on a fully exchanged, fully diluted basis,
compared to $26.1 million, or $0.76 per share, for the corresponding prior year
period.
“I am
pleased with our overall results for the third quarter and the growth we
continue to experience in certain parts of our business,” commented Noah
Gottdiener, chairman and chief executive officer. “We look forward to a
sustained rebound in the overall M&A environment and believe that we are
beginning to see early positive signs to support an increase in transactional
activity.”
“Growth
in our restructuring, portfolio valuation, dispute and tax businesses
demonstrates our ability to deliver value to our clients in both challenging and
recovering market conditions,” said Gerry Creagh, president. “At the same
time, we continue to maintain discipline in terms of direct costs and SG&A
to deliver value to our shareholders.”
Declaration
of Quarterly Dividend
The
Company also announced today that its board of directors has declared a
quarterly dividend of $0.05 per share on its outstanding Class A common
stock. The dividend is payable on December 4, 2009 to shareholders of
record on November 24, 2009.
(1)
|
Adjusted
EBITDA, adjusted pro forma net income and adjusted pro forma net income
per share are non-GAAP financial measures. See definitions and disclosures
herein.
|
Earnings
Call Webcast
As
previously announced, Duff & Phelps will host a conference call today,
November 3, 2009, at 4:30 p.m. EST to discuss the Company’s financial
results. Interested parties can access the webcast for this call
through http://ir.duffandphelps.com/events.cfm.
About
Duff & Phelps
As a
leading global independent provider of financial advisory and investment banking
services, Duff & Phelps delivers trusted advice to our clients principally
in the areas of valuation, transactions, financial restructuring, dispute and
taxation. Our world class capabilities and resources, combined with
an agile and responsive delivery, distinguish our clients' experience in working
with us. With more than 1,200 employees serving clients worldwide
through offices in North America, Europe and Asia, Duff & Phelps is
committed to fulfilling its mission to protect, recover and maximize value for
its clients. Investment banking services in North America are provided by Duff
& Phelps Securities, LLC. Investment banking services in Europe
are provided by Duff & Phelps Securities Ltd. Duff & Phelps Securities
Ltd. is authorized and regulated by the Financial Services
Authority. Investment Banking services in France are provided by Duff
& Phelps SAS. For more information, visit www.duffandphelps.com.
(NYSE: DUF)
Non-GAAP
Financial Measures
Adjusted
EBITDA is a non-GAAP financial measure and is reconciled as follows (in
thousands):
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenues
(excluding reimbursable expenses)
|
$ | 93,240 | $ | 96,314 | $ | 272,558 | $ | 287,268 | ||||||||
Net
income attributable to Duff & Phelps Corporation
|
$ | 3,452 | $ | 153 | $ | 6,951 | $ | 2,828 | ||||||||
Net
income attributable to the noncontrolling interest
|
4,136 | 2,165 | 12,417 | 13,204 | ||||||||||||
Provision
for income taxes
|
2,999 | 1,348 | 7,532 | 6,343 | ||||||||||||
Other
expense/(income), net
|
124 | 736 | 2,919 | 1,823 | ||||||||||||
Depreciation
and amortization
|
2,594 | 2,446 | 7,712 | 6,903 | ||||||||||||
Equity-based
compensation associated with Legacy Units and IPO Options
|
3,229 | 8,705 | 10,963 | 21,021 | ||||||||||||
Acquisition
retention expenses
|
- | 206 | - | 782 | ||||||||||||
Adjusted
EBITDA
|
$ | 16,534 | $ | 15,759 | $ | 48,494 | $ | 52,904 | ||||||||
Adjusted
EBITDA as a percentage of revenues
|
17.7 | % | 16.4 | % | 17.8 | % | 18.4 | % |
Adjusted
EBITDA is a non-GAAP financial measure. We believe that Adjusted EBITDA provides
a relevant and useful alternative measure of our ongoing profitability and
performance, when viewed in conjunction with GAAP measures, as it adjusts net
income attributable to Duff & Phelps Corporation for (a) interest expense
and depreciation and amortization (a significant portion of which relates to
debt and capital investments that have been incurred as the result of
acquisitions and investments in stand-alone infrastructure which we do not
expect to incur at the same levels in the future), (b) equity-based compensation
associated with the Legacy Units a significant portion of which is due to
certain one-time grants associated with predecessor acquisitions and IPO
Options, (c) acquisition retention expenses which are related to deferred
payments associated with prior acquisitions, and (d) net income attributable to
the noncontrolling interest.
Given the
level of acquisition activity during the period prior to the Company’s initial
public offering (“Predecessor”), and related capital investments and one time
equity grants associated with acquisitions during the Predecessor period (which
we do not expect to incur at the same levels in periods subsequent to the
Company’s initial public offering) and the IPO, and our belief that, as a
professional services organization, our operations are not capital intensive on
an ongoing basis, we believe the Adjusted EBITDA measure, in addition to GAAP
financial measures, provides a relevant and useful benchmark for investors, in
order to assess our financial performance and comparability to other companies
in our industry. The Adjusted EBITDA measure is utilized by our senior
management to evaluate our overall performance and operating expense
characteristics and to compare our performance to that of certain of our
competitors. A measure similar to Adjusted EBITDA is the principal measure that
determines the compensation of our senior management team. In addition, a
measure similar to Adjusted EBITDA is a key measure that determines compliance
with certain financial covenants under our current credit facility. Management
compensates for the inherent limitations associated with using the Adjusted
EBITDA measure through disclosure of such limitations, presentation of our
financial statements in accordance with GAAP and reconciliation of Adjusted
EBITDA to the most directly comparable GAAP measure, net income or loss.
Furthermore, management also reviews GAAP measures, and evaluates individual
measures that are not included in Adjusted EBITDA such as our level of capital
expenditures, equity issuance and interest expense, among other
measures.
Adjusted
EBITDA, as defined by the Company, consists of net income attributable to Duff
& Phelps Corporation before (a) net income attributable to the
noncontrolling interest, (b) provision for income taxes, (c) other
expense/(income), net, (d) depreciation and amortization, (e) acquisition
retention expenses, and (f) equity-based compensation associated with Legacy
Units and IPO Options included in (i) compensation and benefits and (ii)
selling, general and administrative expenses.
Adjusted
pro forma net income, as defined by Duff & Phelps, consists of Adjusted
EBITDA (as defined above), less depreciation and amortization, interest income
and expense (excluding a non-recurring charge from the repayment and subsequent
termination of our former credit agreement), other income and pro forma
corporate income tax applied at an assumed rate as specified in the calculations
(such assumed pro forma corporate income tax rate may fluctuate between periods
and may include true-ups relating to prior periods, based on management
estimates and judgments). Adjusted pro forma net income per share, as defined by
Duff & Phelps, consists of adjusted pro forma net income divided by the
weighted average number of the Company's Class A and Class B shares for the
applicable period, giving effect to the dilutive impact, if any, of stock
options and restricted stock awards.
Both
Adjusted EBITDA and adjusted pro forma net income are non-GAAP financial
measures which are not prepared in accordance with, and should not be considered
alternatives to, measurements required by GAAP, such as operating income, net
income or loss, net income or loss per share, cash flow from continuing
operating activities or any other measure of performance or liquidity derived in
accordance with GAAP. The presentation of this additional information
is not meant to be considered in isolation or as a substitute for the most
directly comparable GAAP measures. In addition, it should be noted
that companies calculate Adjusted EBITDA and adjusted pro forma net income
differently and, therefore, Adjusted EBITDA and adjusted pro forma net income as
presented for us may not be comparable to Adjusted EBITDA and adjusted pro forma
net income reported by other companies.
Disclosure
Regarding Forward-Looking Statements
Statements
in this press release contain 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 (the “Exchange Act”), which reflect the Company’s current
views with respect to, among other things, future events and financial
performance. The Company generally identifies forward looking statements by
terminology such as “outlook,” “believes,” “expects,” “potential,” “continues,”
“may,” “will,” “could,” “should,” “seeks,” “approximately,” “predicts,”
“intends,” “plans,” “estimates,” “anticipates” or the negative version of those
words or other comparable words. Any forward-looking statements contained in
this discussion are based upon our historical performance and on our current
plans, estimates and expectations. The inclusion of this forward-looking
information should not be regarded as a representation by us, or any other
person that the future plans, estimates or expectations contemplated by us will
be achieved. Such forward-looking statements are subject to various risks and
uncertainties and assumptions relating to our operations, financial results,
financial condition, business prospects, growth strategy and liquidity. If one
or more of these or other risks or uncertainties materialize, or if our
underlying assumptions prove to be incorrect, our actual results may vary
materially from those indicated in these statements. These factors should not be
construed as exhaustive and should be read in conjunction with the other
cautionary statements and the risk factors section that are included in our
Annual Report on Form 10-K for the year ended December 31, 2008, as filed with
the Securities and Exchange Commission (“SEC”) on February 26, 2009 (“2008 Form
10-K”); any subsequent filings of our Quarterly Reports on Form 10-Q; and other
filings with the SEC, including the Current Report on Form 8-K filed on October
16, 2009 which adjusts certain parts of our 2008 Form 10-K to reflect changes
arising from (i) the adoption of new accounting standards, (ii) changes in
the Company’s segment reporting that were effective January 1, 2009, and
(iii) material subsequent events. The forward-looking statements included in
this press release are made only as of the date of this filing with the SEC. The
Company does not undertake any obligation to publicly update or review any
forward-looking statement, whether as a result of new information, future
developments or otherwise.
Investor
and Media Relations
Marty
Dauer
+ 1 212
871 7700
investor.relations@duffandphelps.com
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In
thousands, except per share amounts)
(Unaudited)
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenues
|
$ | 93,240 | $ | 96,314 | $ | 272,558 | $ | 287,268 | ||||||||
Reimbursable
expenses
|
3,394 | 2,781 | 8,057 | 7,946 | ||||||||||||
Total
revenues
|
96,634 | 99,095 | 280,615 | 295,214 | ||||||||||||
Direct
client service costs
|
||||||||||||||||
Compensation
and benefits (including $4,294 and $7,551 of equity-based compensation for
the three months ended September 30, 2009 and 2008, respectively, and
$13,631 and $17,182 for the nine months ended September 30, 2009 and 2008,
respectively)
|
52,287 | 57,280 | 155,115 | 166,276 | ||||||||||||
Other
direct client service costs
|
2,954 | 2,410 | 5,801 | 5,828 | ||||||||||||
Acquisition
retention expenses
|
- | 206 | - | 782 | ||||||||||||
Reimbursable
expenses
|
3,468 | 2,813 | 8,120 | 7,926 | ||||||||||||
Subtotal
|
58,709 | 62,709 | 169,036 | 180,812 | ||||||||||||
Operating
expenses
|
||||||||||||||||
Selling,
general and administrative expenses (including $2,018 and $2,845 of
equity-based compensation for the three months ended September 30, 2009
and 2008, respectively, and $5,574 and $8,164 for the nine months ended
September 30, 2009 and 2008, respectively)
|
24,620 | 29,538 | 74,048 | 83,301 | ||||||||||||
Depreciation
and amortization
|
2,594 | 2,446 | 7,712 | 6,903 | ||||||||||||
Subtotal
|
27,214 | 31,984 | 81,760 | 90,204 | ||||||||||||
Operating
income
|
10,711 | 4,402 | 29,819 | 24,198 | ||||||||||||
Other
expense/(income)
|
||||||||||||||||
Interest
income
|
(17 | ) | (90 | ) | (34 | ) | (654 | ) | ||||||||
Interest
expense
|
91 | 847 | 1,079 | 2,569 | ||||||||||||
Loss
on early extinguishment of debt
|
- | - | 1,737 | - | ||||||||||||
Other
expense
|
50 | (21 | ) | 137 | (92 | ) | ||||||||||
Subtotal
|
124 | 736 | 2,919 | 1,823 | ||||||||||||
Income
before income taxes
|
10,587 | 3,666 | 26,900 | 22,375 | ||||||||||||
Provision
for income taxes
|
2,999 | 1,348 | 7,532 | 6,343 | ||||||||||||
Net
income
|
7,588 | 2,318 | 19,368 | 16,032 | ||||||||||||
Less: Net
income attributable to noncontrolling interest
|
4,136 | 2,165 | 12,417 | 13,204 | ||||||||||||
Net
income attributable to Duff & Phelps Corporation
|
$ | 3,452 | $ | 153 | $ | 6,951 | $ | 2,828 | ||||||||
Weighted
average shares of Class A common stock outstanding
|
||||||||||||||||
Basic
|
21,625 | 13,299 | 17,517 | 13,166 | ||||||||||||
Diluted
|
22,448 | 13,673 | 18,197 | 13,397 | ||||||||||||
Net
income per share attributable to stockholders of Class A common stock of
Duff & Phelps Corporation (Note 5)
|
||||||||||||||||
Basic
|
$ | 0.15 | $ | 0.01 | $ | 0.37 | $ | 0.20 | ||||||||
Diluted
|
$ | 0.14 | $ | 0.01 | $ | 0.35 | $ | 0.20 | ||||||||
Cash
dividends declared per common share
|
$ | 0.05 | $ | - | $ | 0.10 | $ | - |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
YEAR-OVER-YEAR
SUMMARY OF REVENUE BY SEGMENT
(In
thousands)
(Unaudited)
Variance
|
Variance
|
|||||||||||||||||||||||||||||||||||||||||||||||
2008
|
2009
|
Q3 2008 vs Q3 2009
|
YTD 2008 vs YTD 2009
|
|||||||||||||||||||||||||||||||||||||||||||||
Q1
|
Q2 | Q3 |
Total
|
Q1 | Q2 | Q3 |
Total
|
Dollar
|
Percent
|
Dollar
|
Percent
|
|||||||||||||||||||||||||||||||||||||
Financial
Advisory
|
||||||||||||||||||||||||||||||||||||||||||||||||
Valuation
Advisory
|
$ | 46,861 | $ | 45,699 | $ | 43,777 | $ | 136,337 | $ | 40,370 | $ | 33,772 | $ | 29,692 | $ | 103,834 | $ | (14,085 | ) | -32.2 | % | $ | (32,503 | ) | -23.8 | % | ||||||||||||||||||||||
Tax
Services
|
8,889 | 11,852 | 12,700 | 33,441 | 10,878 | 11,972 | 15,045 | 37,895 | 2,345 | 18.5 | % | 4,454 | 13.3 | % | ||||||||||||||||||||||||||||||||||
Dispute
& Legal Management Consulting
|
5,687 | 7,909 | 8,545 | 22,141 | 9,643 | 12,162 | 12,897 | 34,702 | 4,352 | 50.9 | % | 12,561 | 56.7 | % | ||||||||||||||||||||||||||||||||||
61,437 | 65,460 | 65,022 | 191,919 | 60,891 | 57,906 | 57,634 | 176,431 | (7,388 | ) | -11.4 | % | (15,488 | ) | -8.1 | % | |||||||||||||||||||||||||||||||||
Corporate
Finance Consulting
|
||||||||||||||||||||||||||||||||||||||||||||||||
Portfolio
Valuation
|
2,382 | 4,240 | 5,010 | 11,632 | 6,295 | 4,338 | 5,858 | 16,491 | 848 | 16.9 | % | 4,859 | 41.8 | % | ||||||||||||||||||||||||||||||||||
Financial
Engineering
|
3,318 | 4,271 | 3,068 | 10,657 | 4,148 | 5,159 | 5,201 | 14,508 | 2,133 | 69.5 | % | 3,851 | 36.1 | % | ||||||||||||||||||||||||||||||||||
Strategic
Value Advisory
|
2,262 | 3,302 | 3,315 | 8,879 | 2,620 | 3,588 | 4,034 | 10,242 | 719 | 21.7 | % | 1,363 | 15.4 | % | ||||||||||||||||||||||||||||||||||
Due
Diligence
|
4,460 | 3,590 | 3,818 | 11,868 | 1,553 | 1,893 | 2,352 | 5,798 | (1,466 | ) | -38.4 | % | (6,070 | ) | -51.1 | % | ||||||||||||||||||||||||||||||||
12,422 | 15,403 | 15,211 | 43,036 | 14,616 | 14,978 | 17,445 | 47,039 | 2,234 | 14.7 | % | 4,003 | 9.3 | % | |||||||||||||||||||||||||||||||||||
Investment
Banking
|
||||||||||||||||||||||||||||||||||||||||||||||||
Global
Restructuring Advisory
|
2,834 | 4,047 | 4,825 | 11,706 | 5,578 | 8,614 | 11,038 | 25,230 | 6,213 | 128.8 | % | 13,524 | 115.5 | % | ||||||||||||||||||||||||||||||||||
Transaction
Opinions
|
10,928 | 10,078 | 6,367 | 27,373 | 6,101 | 6,180 | 2,714 | 14,995 | (3,653 | ) | -57.4 | % | (12,378 | ) | -45.2 | % | ||||||||||||||||||||||||||||||||
M&A
Advisory
|
5,532 | 2,813 | 4,889 | 13,234 | 2,079 | 2,375 | 4,409 | 8,863 | (480 | ) | -9.8 | % | (4,371 | ) | -33.0 | % | ||||||||||||||||||||||||||||||||
19,294 | 16,938 | 16,081 | 52,313 | 13,758 | 17,169 | 18,161 | 49,088 | 2,080 | 12.9 | % | (3,225 | ) | -6.2 | % | ||||||||||||||||||||||||||||||||||
Total
revenues
|
$ | 93,153 | $ | 97,801 | $ | 96,314 | $ | 287,268 | $ | 89,265 | $ | 90,053 | $ | 93,240 | $ | 272,558 | $ | (3,074 | ) | -3.2 | % | $ | (14,710 | ) | -5.1 | % |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
SEQUENTIAL
SUMMARY OF REVENUE BY SEGMENT
(In
thousands)
(Unaudited)
2008
|
2009
|
|||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
Total
|
Q1 | Q2 | Q3 |
Total
|
||||||||||||||||||||||||||||
Financial
Advisory
|
||||||||||||||||||||||||||||||||||||
Valuation
Advisory
|
$ | 46,861 | $ | 45,699 | $ | 43,777 | $ | 42,462 | $ | 178,799 | $ | 40,370 | $ | 33,772 | $ | 29,692 | $ | 103,834 | ||||||||||||||||||
Tax
Services
|
8,889 | 11,852 | 12,700 | 11,524 | 44,965 | 10,878 | 11,972 | 15,045 | 37,895 | |||||||||||||||||||||||||||
Dispute
& Legal Management Consulting
|
5,687 | 7,909 | 8,545 | 7,264 | 29,405 | 9,643 | 12,162 | 12,897 | 34,702 | |||||||||||||||||||||||||||
61,437 | 65,460 | 65,022 | 61,250 | 253,169 | 60,891 | 57,906 | 57,634 | 176,431 | ||||||||||||||||||||||||||||
Corporate
Finance Consulting
|
||||||||||||||||||||||||||||||||||||
Portfolio
Valuation
|
2,382 | 4,240 | 5,010 | 3,592 | 15,224 | 6,295 | 4,338 | 5,858 | 16,491 | |||||||||||||||||||||||||||
Financial
Engineering
|
3,318 | 4,271 | 3,068 | 3,838 | 14,495 | 4,148 | 5,159 | 5,201 | 14,508 | |||||||||||||||||||||||||||
Strategic
Value Advisory
|
2,262 | 3,302 | 3,315 | 3,130 | 12,009 | 2,620 | 3,588 | 4,034 | 10,242 | |||||||||||||||||||||||||||
Due
Diligence
|
4,460 | 3,590 | 3,818 | 2,898 | 14,766 | 1,553 | 1,893 | 2,352 | 5,798 | |||||||||||||||||||||||||||
12,422 | 15,403 | 15,211 | 13,458 | 56,494 | 14,616 | 14,978 | 17,445 | 47,039 | ||||||||||||||||||||||||||||
Investment
Banking
|
||||||||||||||||||||||||||||||||||||
Global
Restructuring Advisory
|
2,834 | 4,047 | 4,825 | 5,947 | 17,653 | 5,578 | 8,614 | 11,038 | 25,230 | |||||||||||||||||||||||||||
Transaction
Opinions
|
10,928 | 10,078 | 6,367 | 8,812 | 36,185 | 6,101 | 6,180 | 2,714 | 14,995 | |||||||||||||||||||||||||||
M&A
Advisory
|
5,532 | 2,813 | 4,889 | 4,741 | 17,975 | 2,079 | 2,375 | 4,409 | 8,863 | |||||||||||||||||||||||||||
19,294 | 16,938 | 16,081 | 19,500 | 71,813 | 13,758 | 17,169 | 18,161 | 49,088 | ||||||||||||||||||||||||||||
Total
revenues
|
$ | 93,153 | $ | 97,801 | $ | 96,314 | $ | 94,208 | $ | 381,476 | $ | 89,265 | $ | 90,053 | $ | 93,240 | $ | 272,558 |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
SEQUENTIAL
SUMMARY OF REVENUE AND OPERATING INCOME BY SEGMENT
(In
thousands)
(Unaudited)
2008
|
2009
|
|||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
Total
|
Q1 | Q2 | Q3 |
Total
|
||||||||||||||||||||||||||||
Segment
Revenues
|
||||||||||||||||||||||||||||||||||||
Financial
Advisory
|
$ | 61,437 | $ | 65,460 | $ | 65,022 | $ | 61,250 | $ | 253,169 | $ | 60,891 | $ | 57,906 | $ | 57,634 | $ | 176,431 | ||||||||||||||||||
Corporate
Finance Consulting
|
12,422 | 15,403 | 15,211 | 13,458 | 56,494 | 14,616 | 14,978 | 17,445 | 47,039 | |||||||||||||||||||||||||||
Investment
Banking
|
19,294 | 16,938 | 16,081 | 19,500 | 71,813 | 13,758 | 17,169 | 18,161 | 49,088 | |||||||||||||||||||||||||||
$ | 93,153 | $ | 97,801 | $ | 96,314 | $ | 94,208 | $ | 381,476 | $ | 89,265 | $ | 90,053 | $ | 93,240 | $ | 272,558 | |||||||||||||||||||
Segment
Operating Income
|
||||||||||||||||||||||||||||||||||||
Financial
Advisory
|
$ | 9,455 | $ | 11,455 | $ | 8,717 | $ | 13,189 | $ | 42,816 | $ | 10,349 | $ | 10,339 | $ | 8,855 | $ | 29,543 | ||||||||||||||||||
Corporate
Finance Consulting
|
2,901 | 3,760 | 3,080 | 3,479 | 13,220 | 3,252 | 3,178 | 5,389 | 11,819 | |||||||||||||||||||||||||||
Investment
Banking
|
6,377 | 3,145 | 3,994 | 4,157 | 17,673 | 1,543 | 3,288 | 2,364 | 7,195 | |||||||||||||||||||||||||||
$ | 18,733 | $ | 18,360 | $ | 15,791 | $ | 20,825 | $ | 73,709 | $ | 15,144 | $ | 16,805 | $ | 16,608 | $ | 48,557 | |||||||||||||||||||
Reconciliation
|
||||||||||||||||||||||||||||||||||||
Segment
Operating Income
|
$ | 18,733 | $ | 18,360 | $ | 15,791 | $ | 20,825 | $ | 73,709 | $ | 15,144 | $ | 16,805 | $ | 16,608 | $ | 48,557 | ||||||||||||||||||
Net
client reimbursable expenses
|
59 | (7 | ) | (32 | ) | (97 | ) | (77 | ) | 22 | (11 | ) | (74 | ) | (63 | ) | ||||||||||||||||||||
Equity-based
compensation associated with Legacy Units and IPO
Options
|
(6,269 | ) | (6,047 | ) | (8,705 | ) | (3,885 | ) | (24,906 | ) | (3,253 | ) | (4,481 | ) | (3,229 | ) | (10,963 | ) | ||||||||||||||||||
Depreciation
and amortization
|
(2,176 | ) | (2,281 | ) | (2,446 | ) | (2,913 | ) | (9,816 | ) | (2,562 | ) | (2,556 | ) | (2,594 | ) | (7,712 | ) | ||||||||||||||||||
Acquisition
retention expense
|
(310 | ) | (266 | ) | (206 | ) | (11 | ) | (793 | ) | - | - | - | - | ||||||||||||||||||||||
Operating
Income
|
$ | 10,037 | $ | 9,759 | $ | 4,402 | $ | 13,919 | $ | 38,117 | $ | 9,351 | $ | 9,757 | $ | 10,711 | $ | 29,819 |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
OTHER
QUARTERLY OPERATING DATA BY SEGMENT
(In
thousands)
(Unaudited)
2008
|
2009
|
|||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
YTD
|
Q1 | Q2 | Q3 |
YTD
|
||||||||||||||||||||||||||||
Average
Client Service Professionals
|
||||||||||||||||||||||||||||||||||||
Financial
Advisory
|
665 | 671 | 701 | 715 | 688 | 700 | 658 | 642 | 668 | |||||||||||||||||||||||||||
Corporate
Finance Consulting
|
112 | 126 | 137 | 135 | 127 | 131 | 134 | 133 | 133 | |||||||||||||||||||||||||||
Investment
Banking
|
102 | 118 | 125 | 131 | 119 | 136 | 135 | 130 | 134 | |||||||||||||||||||||||||||
879 | 915 | 963 | 981 | 934 | 967 | 927 | 905 | 935 | ||||||||||||||||||||||||||||
End
of Period Client Service Professionals
|
||||||||||||||||||||||||||||||||||||
Financial
Advisory
|
681 | 663 | 722 | 710 | 681 | 640 | 641 | |||||||||||||||||||||||||||||
Corporate
Finance Consulting
|
124 | 125 | 142 | 131 | 130 | 136 | 131 | |||||||||||||||||||||||||||||
Investment
Banking
|
109 | 121 | 129 | 134 | 137 | 131 | 130 | |||||||||||||||||||||||||||||
914 | 909 | 993 | 975 | 948 | 907 | 902 |
2008
|
2009
|
|||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
YTD
|
Q1 | Q2 | Q3 |
YTD
|
||||||||||||||||||||||||||||
Average
Managing Directors
|
||||||||||||||||||||||||||||||||||||
Financial
Advisory
|
84 | 94 | 103 | 104 | 96 | 101 | 99 | 95 | 98 | |||||||||||||||||||||||||||
Corporate
Finance Consulting
|
19 | 25 | 28 | 29 | 25 | 30 | 30 | 31 | 30 | |||||||||||||||||||||||||||
Investment
Banking
|
30 | 32 | 33 | 34 | 32 | 36 | 39 | 40 | 38 | |||||||||||||||||||||||||||
133 | 151 | 164 | 167 | 153 | 167 | 168 | 166 | 166 | ||||||||||||||||||||||||||||
End
of Period Managing Directors
|
||||||||||||||||||||||||||||||||||||
Financial
Advisory
|
84 | 98 | 105 | 105 | 101 | 96 | 93 | |||||||||||||||||||||||||||||
Corporate
Finance Consulting
|
21 | 26 | 29 | 28 | 30 | 31 | 29 | |||||||||||||||||||||||||||||
Investment
Banking
|
30 | 33 | 34 | 35 | 38 | 38 | 40 | |||||||||||||||||||||||||||||
135 | 157 | 168 | 168 | 169 | 165 | 162 |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
RESULTS
OF OPERATIONS BY SEGMENT
(In
thousands, except headcount data)
(Unaudited)
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Financial
Advisory
|
||||||||||||||||
Revenues
(excluding reimbursables)
|
$ | 57,634 | $ | 65,022 | $ | 176,431 | $ | 191,919 | ||||||||
Segment
operating income
|
$ | 8,855 | $ | 8,717 | $ | 29,543 | $ | 29,627 | ||||||||
Segment
operating income margin
|
15.4 | % | 13.4 | % | 16.7 | % | 15.4 | % | ||||||||
Corporate
Finance Consulting
|
||||||||||||||||
Revenues
(excluding reimbursables)
|
$ | 17,445 | $ | 15,211 | $ | 47,039 | $ | 43,036 | ||||||||
Segment
operating income
|
$ | 5,389 | $ | 3,080 | $ | 11,819 | $ | 9,741 | ||||||||
Segment
operating income margin
|
30.9 | % | 20.2 | % | 25.1 | % | 22.6 | % | ||||||||
Investment
Banking
|
||||||||||||||||
Revenues
(excluding reimbursables)
|
$ | 18,161 | $ | 16,081 | $ | 49,088 | $ | 52,313 | ||||||||
Segment
operating income
|
$ | 2,364 | $ | 3,994 | $ | 7,195 | $ | 13,516 | ||||||||
Segment
operating income margin
|
13.0 | % | 24.8 | % | 14.7 | % | 25.8 | % | ||||||||
Total
|
||||||||||||||||
Revenues
(excluding reimbursables)
|
$ | 93,240 | $ | 96,314 | $ | 272,558 | $ | 287,268 | ||||||||
Segment
operating income
|
$ | 16,608 | $ | 15,791 | $ | 48,557 | $ | 52,884 | ||||||||
Net
client reimbursable expenses
|
(74 | ) | (32 | ) | (63 | ) | 20 | |||||||||
Equity-based
compensation from Legacy Units and IPO Options
|
(3,229 | ) | (8,705 | ) | (10,963 | ) | (21,021 | ) | ||||||||
Depreciation
and amortization
|
(2,594 | ) | (2,446 | ) | (7,712 | ) | (6,903 | ) | ||||||||
Acquisition
retention expenses
|
- | (206 | ) | - | (782 | ) | ||||||||||
Operating
income
|
$ | 10,711 | $ | 4,402 | $ | 29,819 | $ | 24,198 | ||||||||
Average
Client Service Professionals
|
||||||||||||||||
Financial
Advisory
|
642 | 701 | 668 | 680 | ||||||||||||
Corporate
Finance Consulting
|
133 | 137 | 133 | 125 | ||||||||||||
Investment
Banking
|
130 | 125 | 134 | 115 | ||||||||||||
Total
|
905 | 963 | 935 | 920 | ||||||||||||
End
of Period Client Service Professionals
|
||||||||||||||||
Financial
Advisory
|
641 | 722 | 641 | 722 | ||||||||||||
Corporate
Finance Consulting
|
131 | 142 | 131 | 142 | ||||||||||||
Investment
Banking
|
130 | 129 | 130 | 129 | ||||||||||||
Total
|
902 | 993 | 902 | 993 | ||||||||||||
Revenue
per Client Service Professional
|
||||||||||||||||
Financial
Advisory
|
$ | 90 | $ | 93 | $ | 264 | $ | 282 | ||||||||
Corporate
Finance Consulting
|
$ | 131 | $ | 111 | $ | 354 | $ | 344 | ||||||||
Investment
Banking
|
$ | 140 | $ | 129 | $ | 366 | $ | 455 | ||||||||
Total
|
$ | 103 | $ | 100 | $ | 292 | $ | 312 |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
RESULTS
OF OPERATIONS BY SEGMENT – CONTINUED
(In
thousands, except rate-per-hour and headcount data)
(Unaudited)
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Utilization(1)
|
||||||||||||||||
Financial
Advisory
|
62.4 | % | 62.7 | % | 64.0 | % | 63.2 | % | ||||||||
Corporate
Finance Consulting
|
70.0 | % | 54.6 | % | 62.0 | % | 59.0 | % | ||||||||
Rate-Per-Hour(2)
|
||||||||||||||||
Financial
Advisory
|
$ | 336 | $ | 334 | $ | 322 | $ | 341 | ||||||||
Corporate
Finance Consulting
|
$ | 402 | $ | 431 | $ | 407 | $ | 395 | ||||||||
Revenues
(excluding reimbursables)
|
||||||||||||||||
Financial
Advisory
|
$ | 57,634 | $ | 65,022 | $ | 176,431 | $ | 191,919 | ||||||||
Corporate
Finance Consulting
|
17,445 | 15,211 | 47,039 | 43,036 | ||||||||||||
Investment
Banking
|
18,161 | 16,081 | 49,088 | 52,313 | ||||||||||||
Total
|
$ | 93,240 | $ | 96,314 | $ | 272,558 | $ | 287,268 | ||||||||
Average
Number of Managing Directors
|
||||||||||||||||
Financial
Advisory
|
95 | 103 | 98 | 94 | ||||||||||||
Corporate
Finance Consulting
|
31 | 28 | 30 | 24 | ||||||||||||
Investment
Banking
|
40 | 33 | 38 | 32 | ||||||||||||
Total
|
166 | 164 | 166 | 150 | ||||||||||||
End
of Period Managing Directors
|
||||||||||||||||
Financial
Advisory
|
93 | 105 | 93 | 105 | ||||||||||||
Corporate
Finance Consulting
|
29 | 29 | 29 | 29 | ||||||||||||
Investment
Banking
|
40 | 34 | 40 | 34 | ||||||||||||
Total
|
162 | 168 | 162 | 168 | ||||||||||||
Revenue
per Managing Director
|
||||||||||||||||
Financial
Advisory
|
$ | 607 | $ | 631 | $ | 1,800 | $ | 2,042 | ||||||||
Corporate
Finance Consulting
|
$ | 563 | $ | 543 | $ | 1,568 | $ | 1,793 | ||||||||
Investment
Banking
|
$ | 454 | $ | 487 | $ | 1,292 | $ | 1,635 | ||||||||
Total
|
$ | 562 | $ | 587 | $ | 1,642 | $ | 1,915 |
(1)
|
The
utilization rate for any given period is calculated by dividing the number
of hours incurred by client service professionals who worked on client
assignments (including internal projects for the Company) during the
period by the total available working hours for all of such client service
professionals during the same period, assuming a 40 hour work week, less
paid holidays and vacation days. Financial Advisory utilization excludes
approximately 60 client service professionals associated with Rash &
Associates, L.P. (“Rash”), a wholly-owned subsidiary of the Company, due to the nature of the work
performed.
|
(2)
|
Average
billing rate-per-hour is calculated by dividing applicable revenues for
the period by the number of hours worked on client assignments (including
internal projects for the Company) during the same period. Financial
Advisory revenues used to calculate rate-per-hour exclude approximately
$2,743 and $2,975 of revenues associated with Rash in the three months
ended September 30, 2009 and 2008, respectively, and $7,065 and $6,914 of
revenues associated with Rash in the nine months ended September 30, 2009
and 2008, respectively.
|
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In
thousands, except per share amounts)
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 84,196 | $ | 81,381 | ||||
Restricted
cash
|
689 | - | ||||||
Accounts
receivable, net
|
62,340 | 55,876 | ||||||
Unbilled
services
|
26,949 | 17,938 | ||||||
Prepaid
expenses and other current assets
|
5,996 | 6,599 | ||||||
Net
deferred income taxes, current
|
3,191 | 4,304 | ||||||
Total
current assets
|
183,361 | 166,098 | ||||||
Property
and equipment, net
|
28,266 | 28,350 | ||||||
Goodwill
|
117,012 | 116,456 | ||||||
Intangible
assets, net
|
28,812 | 32,197 | ||||||
Other
assets
|
2,758 | 3,541 | ||||||
Investments
related to deferred compensation plan (Note 10)
|
16,368 | 7,946 | ||||||
Net
deferred income taxes, non-current
|
91,633 | 61,609 | ||||||
Total
non-current assets
|
284,849 | 250,099 | ||||||
Total
assets
|
$ | 468,210 | $ | 416,197 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable
|
$ | 4,250 | $ | 3,692 | ||||
Accrued
expenses
|
7,944 | 4,424 | ||||||
Accrued
compensation and benefits
|
21,315 | 39,282 | ||||||
Accrued
benefits related to deferred compensation plan (Note 10)
|
17,167 | 8,479 | ||||||
Deferred
revenue
|
4,499 | 3,280 | ||||||
Equity-based
compensation liability
|
441 | 1,115 | ||||||
Current
portion of long-term debt (Note 8)
|
- | 794 | ||||||
Current
portion due to non-controlling unitholders
|
3,148 | 3,148 | ||||||
Total
current liabilities
|
58,764 | 64,214 | ||||||
Long-term
debt, less current portion (Note 8)
|
- | 42,178 | ||||||
Other
long-term liabilities
|
15,916 | 16,715 | ||||||
Due
to non-controlling unitholders, less current portion
|
88,879 | 55,331 | ||||||
Total
non-current liabilities
|
104,795 | 114,224 | ||||||
Total
liabilities
|
163,559 | 178,438 | ||||||
Commitments
and contingencies (Note 11)
|
||||||||
Stockholders'
equity
|
||||||||
Preferred
stock (50,000 shares authorized; zero issued and
outstanding)
|
- | - | ||||||
Class
A common stock, par value $0.01 per share (100,000 shares authorized;
23,984 and 14,719shares issued and outstanding at September 30, 2009 and
December 31, 2008, respectively)
|
240 | 147 | ||||||
Class
B common stock, par value $0.0001 per share (50,000 shares authorized;
16,244 and 20,889shares issued and outstanding at September 30, 2009 and
December 31, 2008, respectively)
|
2 | 2 | ||||||
Additional
paid-in capital
|
176,904 | 100,985 | ||||||
Accumulated
other comprehensive income
|
1,048 | 122 | ||||||
Retained
earnings/(accumulated deficit)
|
3,446 | (1,127 | ) | |||||
Total
stockholders' equity of Duff & Phelps Corporation
|
181,640 | 100,129 | ||||||
Noncontrolling
interest
|
123,011 | 137,630 | ||||||
Total
stockholders' equity
|
304,651 | 237,759 | ||||||
Total
liabilities and stockholders' equity
|
$ | 468,210 | $ | 416,197 |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
thousands) (Unaudited)
Nine Months Ended
|
||||||||
September 30,
|
September 30,
|
|||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 19,368 | $ | 16,032 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
7,712 | 6,903 | ||||||
Equity-based
compensation
|
19,205 | 25,345 | ||||||
Bad
debt expense
|
1,698 | 1,251 | ||||||
Net
deferred income taxes
|
4,637 | 8,575 | ||||||
Loss
on early extinguishment of debt
|
1,674 | - | ||||||
Other
|
(582 | ) | 1,163 | |||||
Changes
in assets and liabilities providing/(using) cash:
|
||||||||
Accounts
receivable
|
(8,065 | ) | (12,168 | ) | ||||
Unbilled
services
|
(9,012 | ) | (2,216 | ) | ||||
Prepaid
expenses and other current assets
|
973 | 63 | ||||||
Other
assets
|
(2,396 | ) | 1,542 | |||||
Accounts
payable and accrued expenses
|
4,668 | (2,070 | ) | |||||
Accrued
compensation and benefits
|
(10,019 | ) | (29,998 | ) | ||||
Deferred
revenues
|
1,219 | (3,004 | ) | |||||
Other
liabilities
|
(1,399 | ) | 690 | |||||
Due
to noncontrolling unitholders
|
- | (3,092 | ) | |||||
Net
cash provided by operating activities
|
29,681 | 9,016 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchase
of property and equipment
|
(4,744 | ) | (8,093 | ) | ||||
Business
acquisitions, net of cash acquired
|
(61 | ) | (16,427 | ) | ||||
Purchase
of investments for deferred compensation plan
|
(6,409 | ) | (9,991 | ) | ||||
Proceeds
from sale of investments in deferred compensation plan
|
- | 1,692 | ||||||
Net
cash used in investing activities
|
(11,214 | ) | (32,819 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Net
proceeds from sale of Class A common stock
|
111,808 | - | ||||||
Proceeds
from exercises of IPO Options
|
456 | - | ||||||
Redemption
of noncontrolling unitholders
|
(67,112 | ) | - | |||||
Repayments
of debt
|
(42,763 | ) | (595 | ) | ||||
Distributions
and other payments to noncontrolling unitholders
|
(15,510 | ) | (7,888 | ) | ||||
Increase
in restricted cash
|
(689 | ) | - | |||||
Dividends
|
(2,394 | ) | - | |||||
Repurchases
of Class A common stock
|
(821 | ) | - | |||||
Fees
associated with early extinguishment of debt
|
(63 | ) | - | |||||
Net
cash used in financing activities
|
(17,088 | ) | (8,483 | ) | ||||
Effect
of exchange rate on cash and cash equivalents
|
1,436 | (853 | ) | |||||
Net
increase/(decrease) in cash and cash equivalents
|
2,815 | (33,139 | ) | |||||
Cash
and cash equivalents at beginning of period
|
81,381 | 90,243 | ||||||
Cash
and cash equivalents at end of period
|
$ | 84,196 | $ | 57,104 |
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
ADJUSTED
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(In
thousands, except per share amounts)
(Unaudited)
Quarter Ended September 30, 2009
|
||||||||||||
As
|
Adjusted
|
|||||||||||
Reported
|
Adjustments
|
Pro Forma
|
||||||||||
Revenues
|
$ | 93,240 | $ | - | $ | 93,240 | ||||||
Reimbursable
expenses
|
3,394 | - | 3,394 | |||||||||
Total
revenues
|
96,634 | - | 96,634 | |||||||||
Direct
client service costs
|
||||||||||||
Compensation
and benefits
|
52,287 | (2,124 | )(a) | 50,163 | ||||||||
Other
direct client service costs
|
2,954 | - | 2,954 | |||||||||
Reimbursable
expenses
|
3,468 | - | 3,468 | |||||||||
58,709 | (2,124 | ) | 56,585 | |||||||||
Operating
expenses
|
||||||||||||
Selling,
general and administrative
|
24,620 | (1,105 | )(a) | 23,515 | ||||||||
Depreciation
and amortization
|
2,594 | - | 2,594 | |||||||||
27,214 | (1,105 | ) | 26,109 | |||||||||
Operating
income
|
10,711 | 3,229 | 13,940 | |||||||||
Other
expense/(income)
|
||||||||||||
Interest
income
|
(17 | ) | - | (17 | ) | |||||||
Interest
expense
|
91 | - | 91 | |||||||||
Other
expense
|
50 | - | 50 | |||||||||
124 | - | 124 | ||||||||||
Income
before income taxes
|
10,587 | 3,229 | 13,816 | |||||||||
Provision
for income taxes
|
2,999 | 2,458 | (b) | 5,457 | ||||||||
Net
income
|
7,588 | 771 | 8,359 | |||||||||
Less: Net
income attributable to the noncontrolling interest
|
4,136 | (4,136 | )(c) | - | ||||||||
Net
income attributable to Duff & Phelps Corporation
|
$ | 3,452 | $ | 4,907 | $ | 8,359 | ||||||
Pro
forma fully exchanged, fully diluted shares outstanding
|
(d)
|
38,694 | ||||||||||
Adjusted
pro forma net income per fully exchanged, fully diluted shares
outstanding
|
$ | 0.22 |
(a)
|
Represents
elimination of equity-based compensation associated with Legacy Units and
IPO Options.
|
(b)
|
Represents
an adjustment to reflect an assumed effective corporate tax rate of
approximately 40.8% for the full year, which includes a provision for U.S.
federal income taxes and assumes the highest statutory rates apportioned
to each state, local and/or foreign jurisdiction. For the
quarter ended September 30, 2009, the pro forma tax rate of 39.5% reflects
a true-up adjustment relating to the six months ended June 30,
2009. Assumes full exchange of existing unitholders'
partnership units and Class B common stock of the Company into Class A
common stock of the Company.
|
(c)
|
Represents
elimination of the noncontrolling interest associated with the ownership
by existing unitholders of D&P Acquisitions (excluding D&P
Corporation), as if such unitholders had fully exchanged their partnership units and
Class B common stock of the Company for shares of Class A common stock of
the Company.
|
(d)
|
Based
on the weighted-average number of aggregated Class A and Class B shares of
common stock outstanding, excluding Ongoing RSAs, and dilutive effect
of Ongoing RSAs for the quarter ended September 30, 2009. The Company
believes that IPO Options would not be considered dilutive when applying
the treasury method.
|
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
ADJUSTED
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(In
thousands, except per share amounts)
(Unaudited)
Quarter Ended September 30, 2008
|
||||||||||||
As
|
Adjusted
|
|||||||||||
Reported
|
Adjustments
|
Pro Forma
|
||||||||||
Revenues
|
$ | 96,314 | $ | - | $ | 96,314 | ||||||
Reimbursable
expenses
|
2,781 | - | 2,781 | |||||||||
Total
revenues
|
99,095 | - | 99,095 | |||||||||
Direct
client service costs
|
||||||||||||
Compensation
and benefits
|
57,280 | (6,585 | )(a) | 50,695 | ||||||||
Other
direct client service costs
|
2,410 | - | 2,410 | |||||||||
Acquisition
retention expenses
|
206 | (206 | )(b) | - | ||||||||
Reimbursable
expenses
|
2,813 | - | 2,813 | |||||||||
62,709 | (6,791 | ) | 55,918 | |||||||||
Operating
expenses
|
||||||||||||
Selling,
general and administrative
|
29,538 | (2,120 | )(a) | 27,418 | ||||||||
Depreciation
and amortization
|
2,446 | - | 2,446 | |||||||||
31,984 | (2,120 | ) | 29,864 | |||||||||
Operating
income
|
4,402 | 8,911 | 13,313 | |||||||||
Other
expense/(income)
|
||||||||||||
Interest
income
|
(90 | ) | - | (90 | ) | |||||||
Interest
expense
|
847 | - | 847 | |||||||||
Other
expense
|
(21 | ) | - | (21 | ) | |||||||
736 | - | 736 | ||||||||||
Income
before income taxes
|
3,666 | 8,911 | 12,577 | |||||||||
Provision
for income taxes
|
1,348 | 3,809 | (c) | 5,157 | ||||||||
Net
income
|
2,318 | 5,102 | 7,420 | |||||||||
Less: Net
income attributable to the noncontrolling interest
|
2,165 | (2,165 | )(d) | - | ||||||||
Net
income attributable to Duff & Phelps Corporation
|
$ | 153 | $ | 7,267 | $ | 7,420 | ||||||
Pro
forma fully exchanged, fully diluted shares outstanding
|
(e)
|
34,357 | ||||||||||
Adjusted
pro forma net income per fully exchanged, fully diluted shares
outstanding
|
$ | 0.22 |
(a)
|
Represents
elimination of equity-based compensation associated with Legacy Units and
IPO Options.
|
(b)
|
Represents
elimination of expense associated with deferred payments made in
connection with the acquisition of Standard & Poor’s Corporate Value
Consulting business in September
2005.
|
(c)
|
Represents
an adjustment to reflect an assumed effective corporate tax rate of
approximately 41.0% for the full year, which includes a provision for U.S.
federal income taxes and assumes the highest statutory rates apportioned
to each state, local and/or foreign jurisdiction. Assumes full exchange of
existing unitholders' partnership units and Class B common stock of the
Company into Class A common stock of the
Company.
|
(d)
|
Represents
elimination of the noncontrolling interest associated with the ownership
by existing unitholders of D&P Acquisitions (excluding D&P
Corporation), as if such unitholders had fully exchanged their partnership units and
Class B common stock of the Company for shares of Class A common stock of
the Company.
|
(e)
|
Based
on the weighted-average number of aggregated Class A and Class B shares of
common stock outstanding, excluding Ongoing RSAs, and dilutive effect
of Ongoing RSAs for the quarter ended September 30, 2008. The
Company believes that IPO Options would not be considered dilutive when
applying the treasury method.
|
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
ADJUSTED
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(In
thousands, except per share amounts)
(Unaudited)
Nine Months Ended September 30, 2009
|
||||||||||||
As
|
Adjusted
|
|||||||||||
Reported
|
Adjustments
|
Pro Forma
|
||||||||||
Revenues
|
$ | 272,558 | $ | - | $ | 272,558 | ||||||
Reimbursable
expenses
|
8,057 | - | 8,057 | |||||||||
Total
revenues
|
280,615 | - | 280,615 | |||||||||
Direct
client service costs
|
||||||||||||
Compensation
and benefits
|
155,115 | (8,004 | )(a) | 147,111 | ||||||||
Other
direct client service costs
|
5,801 | - | 5,801 | |||||||||
Reimbursable
expenses
|
8,120 | - | 8,120 | |||||||||
169,036 | (8,004 | ) | 161,032 | |||||||||
Operating
expenses
|
||||||||||||
Selling,
general and administrative
|
74,048 | (2,959 | )(a) | 71,089 | ||||||||
Depreciation
and amortization
|
7,712 | - | 7,712 | |||||||||
81,760 | (2,959 | ) | 78,801 | |||||||||
Operating
income
|
29,819 | 10,963 | 40,782 | |||||||||
Other
expense/(income)
|
||||||||||||
Interest
income
|
(34 | ) | - | (34 | ) | |||||||
Interest
expense
|
1,079 | - | 1,079 | |||||||||
Loss
on early extinguishment of debt
|
1,737 | (1,737 | )(b) | - | ||||||||
Other
expense
|
137 | - | 137 | |||||||||
2,919 | (1,737 | ) | 1,182 | |||||||||
Income
before income taxes
|
26,900 | 12,700 | 39,600 | |||||||||
Provision
for income taxes
|
7,532 | 8,625 | (c) | 16,157 | ||||||||
Net
income
|
19,368 | 4,075 | 23,443 | |||||||||
Less: Net
income attributable to the noncontrolling interest
|
12,417 | (12,417 | )(d) | - | ||||||||
Net
income attributable to Duff & Phelps Corporation
|
$ | 6,951 | $ | 16,492 | $ | 23,443 | ||||||
Pro
forma fully exchanged, fully diluted shares outstanding
|
(e)
|
36,781 | ||||||||||
Adjusted
pro forma net income per fully exchanged, fully diluted shares
outstanding
|
$ | 0.64 |
(a)
|
Represents
elimination of equity-based compensation associated with Legacy Units and
IPO Options.
|
(b)
|
Represents
a non-recurring charge from the repayment and subsequent termination of
our credit agreement.
|
(c)
|
Represents
an adjustment to reflect an assumed effective corporate tax rate of
approximately 40.8% for the full year, which includes a provision for U.S.
federal income taxes and assumes the highest statutory rates apportioned
to each state, local and/or foreign jurisdiction. The pro forma
tax rate has declined from prior levels as a result of true-up
adjustments. Assumes full exchange of existing unitholders'
partnership units and Class B common stock of the Company into Class A
common stock of the Company.
|
(d)
|
Represents
elimination of the noncontrolling interest associated with the ownership
by existing unitholders of D&P Acquisitions (excluding D&P
Corporation), as if such unitholders had fully exchanged their partnership units and
Class B common stock of the Company for shares of Class A common stock of
the Company.
|
(e)
|
Based
on the weighted-average number of aggregated Class A and Class B shares of
common stock outstanding, excluding Ongoing RSAs, and dilutive effect of
Ongoing RSAs for the nine months ended September 30, 2009. The Company
believes that IPO Options would not be considered dilutive when applying
the treasury method.
|
DUFF
& PHELPS CORPORATION AND SUBSIDIARIES
ADJUSTED
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(In
thousands, except per share amounts)
(Unaudited)
Nine Months Ended September 30, 2008
|
||||||||||||
As
|
Adjusted
|
|||||||||||
Reported
|
Adjustments
|
Pro Forma
|
||||||||||
Revenues
|
$ | 287,268 | $ | - | $ | 287,268 | ||||||
Reimbursable
expenses
|
7,946 | - | 7,946 | |||||||||
Total
revenues
|
295,214 | - | 295,214 | |||||||||
Direct
client service costs
|
||||||||||||
Compensation
and benefits
|
166,276 | (15,091 | )(a) | 151,185 | ||||||||
Other
direct client service costs
|
5,828 | - | 5,828 | |||||||||
Acquisition
retention expenses
|
782 | (782 | )(b) | - | ||||||||
Reimbursable
expenses
|
7,926 | - | 7,926 | |||||||||
180,812 | (15,873 | ) | 164,939 | |||||||||
Operating
expenses
|
||||||||||||
Selling,
general and administrative
|
83,301 | (5,930 | )(a) | 77,371 | ||||||||
Depreciation
and amortization
|
6,903 | - | 6,903 | |||||||||
90,204 | (5,930 | ) | 84,274 | |||||||||
Operating
income
|
24,198 | 21,803 | 46,001 | |||||||||
Other
expense/(income)
|
||||||||||||
Interest
income
|
(654 | ) | - | (654 | ) | |||||||
Interest
expense
|
2,569 | - | 2,569 | |||||||||
Other
expense
|
(92 | ) | - | (92 | ) | |||||||
1,823 | - | 1,823 | ||||||||||
Income
before income taxes
|
22,375 | 21,803 | 44,178 | |||||||||
Provision
for income taxes
|
6,343 | 11,770 | (c) | 18,113 | ||||||||
Net
income
|
16,032 | 10,033 | 26,065 | |||||||||
Less: Net
income attributable to the noncontrolling interest
|
13,204 | (13,204 | )(d) | - | ||||||||
Net
income attributable to Duff & Phelps Corporation
|
$ | 2,828 | $ | 23,237 | $ | 26,065 | ||||||
Pro
forma fully exchanged, fully diluted shares outstanding
|
(e)
|
34,090 | ||||||||||
Adjusted
pro forma net income per fully exchanged, fully diluted shares
outstanding
|
$ | 0.76 |
(a)
|
Represents
elimination of equity-based compensation associated with Legacy Units and
IPO Options.
|
(b)
|
Represents
elimination of expense associated with deferred payments made in
connection with the acquisition of Standard & Poor’s Corporate Value
Consulting business in September
2005.
|
(c)
|
Represents
an adjustment to reflect an assumed effective corporate tax rate of
approximately 41.0% for the full year, which includes a provision for U.S.
federal income taxes and assumes the highest statutory rates apportioned
to each state, local and/or foreign jurisdiction. Assumes full exchange of
existing unitholders' partnership units and Class B common stock of the
Company into Class A common stock of the
Company.
|
(d)
|
Represents
elimination of the noncontrolling interest associated with the ownership
by existing unitholders of D&P Acquisitions (excluding D&P
Corporation), as if such unitholders had fully exchanged their partnership
units and Class B common stock of the Company for shares of Class A common
stock of the Company.
|
(e)
|
Based
on the weighted-average number of aggregated Class A and Class B shares of
common stock outstanding, excluding Ongoing RSAs, and dilutive effect
of Ongoing RSAs for the nine months ended September 30, 2008. The Company
believes that IPO Options would not be considered dilutive when applying
the treasury method.
|
###