PJT Partners Inc. Reports Full Year and Fourth Quarter 2021 Results; Increases Quarterly Dividend to $0.25 Per Share

Full Year Overview

  • Total Revenues of $992 million, down 6% from a year ago
  • GAAP Pretax Income of $219 million and Adjusted Pretax Income of $242 million
  • GAAP Diluted EPS of $3.99 and Adjusted EPS of $4.44

Fourth Quarter Overview

  • Total Revenues of $313 million, down 3% from a year ago
  • GAAP Pretax Income of $75 million and Adjusted Pretax Income of $81 million
  • GAAP Diluted EPS of $1.32 and Adjusted EPS of $1.52

Investments and Capital Management

  • 2021 Strategic Advisory headcount increased 19%, with overall firm headcount up 11%
  • Repurchased a record 3.2 million share equivalents during the year
  • Returned $3.20 through ordinary and special dividends
  • Announced an increase in our regular quarterly dividend from $0.05 to $0.25
  • Ended the year with $200 million of cash, cash equivalents and short-term investments

Paul J. Taubman, Chairman and Chief Executive Officer, said, “Our Strategic Advisory, PJT Park Hill and PJT Camberview businesses all delivered record performance in 2021. This strength was offset by a stepdown in Restructuring revenues, reflecting a challenging market backdrop for restructuring activity following an extraordinary run up in 2020. With restructuring declines essentially behind us, our firm is well positioned to resume its long-term growth trajectory, with Strategic Advisory, PJT Park Hill and PJT Camberview all set to deliver strong performance in 2022.”

PJT Partners Inc. (the “Company” or “PJT Partners”) (NYSE: PJT) today announced its financial results for the full year and quarter ended December 31, 2021.

Revenues

The following table sets forth revenues for the three months and year ended December 31, 2021 and 2020:

 

 

Three Months Ended

December 31,

 

 

 

 

 

 

 

Year Ended

December 31,

 

 

 

 

 

 

 

2021

 

 

2020

 

 

% Change

 

 

 

2021

 

 

2020

 

 

% Change

 

 

 

(Dollars in Millions)

 

Revenues

 

 

 

Advisory

 

$

232.6

 

 

$

260.8

 

 

(11%)

 

 

 

$

762.7

 

 

$

872.3

 

 

(13%)

 

Placement

 

 

79.1

 

 

 

56.2

 

 

41%

 

 

 

 

216.7

 

 

 

162.2

 

 

34%

 

Interest Income & Other

 

 

1.6

 

 

 

5.0

 

 

(69%)

 

 

 

 

12.5

 

 

 

17.8

 

 

(30%)

 

Total Revenues

 

$

313.3

 

 

$

322.0

 

 

(3%)

 

 

 

$

991.9

 

 

$

1,052.3

 

 

(6%)

 

 

Year Ended

Total Revenues decreased 6% to $992 million for the year ended December 31, 2021 from $1.05 billion for the prior year.

Advisory Revenues decreased 13% to $763 million for the year from $872 million for the prior year. A significant decrease in restructuring revenues from the prior year’s record levels was mostly offset by record-setting strategic advisory performance in 2021.

Placement Revenues increased 34% to $217 million for the year from $162 million for the prior year. The increase in Placement Revenues was driven by a significant increase in corporate placements as well as increased fund placement activity.

Three Months Ended

Total Revenues decreased 3% to $313 million for fourth quarter 2021 from $322 million for the prior year quarter.

Advisory Revenues decreased 11% to $233 million for the current quarter from $261 million for the prior year quarter. A significant decrease in restructuring revenues from the prior year’s record levels was mostly offset by record-setting strategic advisory performance in the fourth quarter.

Placement Revenues increased 41% to $79 million for the current quarter from $56 million for the prior year quarter. The increase in Placement Revenues was driven by a significant increase in corporate placements.

Expenses

The following tables set forth information relating to the Company’s expenses for the three months and year ended December 31, 2021 and 2020:

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

 

GAAP

 

 

As Adjusted

 

 

GAAP

 

 

As Adjusted

 

 

 

(Dollars in Millions)

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

$

640.0

 

 

$

625.2

 

 

$

683.4

 

 

$

668.7

 

% of Revenues

 

 

64.5

%

 

 

63.0

%

 

 

64.9

%

 

 

63.5

%

Non-Compensation

 

$

132.5

 

 

$

124.5

 

 

$

120.9

 

 

$

112.6

 

% of Revenues

 

 

13.4

%

 

 

12.5

%

 

 

11.5

%

 

 

10.7

%

Total Expenses

 

$

772.5

 

 

$

749.6

 

 

$

804.3

 

 

$

781.4

 

% of Revenues

 

 

77.9

%

 

 

75.6

%

 

 

76.4

%

 

 

74.3

%

Pretax Income

 

$

219.4

 

 

$

242.3

 

 

$

248.0

 

 

$

270.9

 

% of Revenues

 

 

22.1

%

 

 

24.4

%

 

 

23.6

%

 

 

25.7

%

 

 

Three Months Ended December 31,

 

 

 

2021

 

 

2020

 

 

 

GAAP

 

 

As Adjusted

 

 

GAAP

 

 

As Adjusted

 

 

 

(Dollars in Millions)

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

$

205.2

 

 

$

201.0

 

 

$

197.7

 

 

$

194.0

 

% of Revenues

 

 

65.5

%

 

 

64.2

%

 

 

61.4

%

 

 

60.3

%

Non-Compensation

 

$

33.3

 

 

$

31.3

 

 

$

29.6

 

 

$

27.6

 

% of Revenues

 

 

10.6

%

 

 

10.0

%

 

 

9.2

%

 

 

8.6

%

Total Expenses

 

$

238.4

 

 

$

232.3

 

 

$

227.4

 

 

$

221.6

 

% of Revenues

 

 

76.1

%

 

 

74.1

%

 

 

70.6

%

 

 

68.8

%

Pretax Income

 

$

74.8

 

 

$

81.0

 

 

$

94.6

 

 

$

100.4

 

% of Revenues

 

 

23.9

%

 

 

25.9

%

 

 

29.4

%

 

 

31.2

%

 

Compensation and Benefits Expense

Year Ended

GAAP Compensation and Benefits Expense was $640 million for the year ended December 31, 2021 compared with $683 million for the prior year. Adjusted Compensation and Benefits Expense was $625 million for the current year compared with $669 million for the prior year. The adjusted compensation accrual rate decreased from 63.5% in 2020 to 63.0% in 2021.

Three Months Ended

GAAP Compensation and Benefits Expense was $205 million for fourth quarter 2021 compared with $198 million for the prior year quarter. Adjusted Compensation and Benefits Expense was $201 million for the current quarter compared with $194 million for the prior year quarter. The Company accrued at a higher rate during the fourth quarter compared with the prior year.

Non-Compensation Expense

Year Ended

GAAP Non-Compensation Expense was $132 million for the year ended December 31, 2021 compared with $121 million for the prior year. Adjusted Non-Compensation Expense was $124 million for the current year compared with $113 million for the prior year.

Non-Compensation Expense increased during the current year compared with the prior year, primarily driven by increases in Professional Fees, Communications and Information Services and Travel and Related. Professional Fees increased primarily due to higher senior advisor and recruiting expenses. The increase in Communications and Information Services was primarily driven by investments in technology infrastructure. Travel and Related increased during the current year due to increased levels of activity compared with the prior year, although such activity remains below pre-COVID levels.

Three Months Ended

GAAP Non-Compensation Expense was $33 million for fourth quarter 2021 compared with $30 million for the prior year quarter. Adjusted Non-Compensation Expense was $31 million for the current quarter compared with $28 million for the prior year quarter.

Non-Compensation Expense increased during the current quarter compared with the prior year quarter, primarily driven by increases in Travel and Related and Other Expenses, partially offset by a decrease in Professional Fees. Travel and Related increased during the current quarter due to increased levels of activity compared with the same period a year ago, although such activity remains below pre-COVID levels. Other Expenses reflects a higher allowance for doubtful accounts during the current quarter. Professional Fees decreased primarily due to a reduction in senior advisor accruals.

Provision for Taxes

As of December 31, 2021, PJT Partners Inc. owned 61.6% of PJT Partners Holdings LP. PJT Partners Inc. is subject to corporate U.S. federal and state income tax while PJT Partners Holdings LP is subject to New York City unincorporated business tax and other entity-level taxes imposed by certain state and foreign jurisdictions. Please refer to Note 12. “Stockholders’ Equity” in the “Notes to Consolidated Financial Statements” in “Part II. Item 8. Financial Statements and Supplementary Data” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 for further information about the corporate ownership structure. The effective tax rate for GAAP Net Income for the years ended December 31, 2021 and 2020 was 13.4% and 14.3%, respectively.

In calculating Adjusted Net Income, If-Converted, the Company has assumed that all outstanding Class A partnership units in PJT Partners Holdings LP (“Partnership Units”) (excluding the unvested partnership units that have yet to satisfy certain market conditions) have been exchanged into shares of the Company’s Class A common stock, subjecting all of the Company’s income to corporate-level tax.

The effective tax rate for Adjusted Net Income, If-Converted for the year ended December 31, 2021 was 22.3% compared with 24.8% for the prior year. This tax rate excludes a number of adjustments, including the tax benefits of the adjustments for transaction-related compensation expense, amortization expense, and tax benefit recorded pursuant to the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”).

Capital Management and Balance Sheet

As of December 31, 2021, the Company held cash, cash equivalents and short-term investments of $200.5 million, and had no funded debt.

On February 1, 2021, the Company’s Board of Directors authorized a $150 million increase to the Company’s Class A common stock repurchase program. As of December 31, 2021, the Company’s remaining repurchase authorization was $83.1 million.

During the fourth quarter 2021, the Company repurchased 168 thousand Partnership Units for cash as a result of Partnership Unit exchanges, 113 thousand shares of Class A common stock pursuant to the share repurchase program and net share settled 28 thousand shares to satisfy employee tax obligations. During the fourth quarter 2021, the total share equivalent repurchases were 309 thousand shares at an average price of $79.49 per share. During the year ended December 31, 2021, the total share equivalent repurchases were 3.2 million shares at an average price of $72.76 per share.

The Company intends to repurchase 103 thousand Partnership Units for cash on February 8, 2022 at the volume-weighted average price per share of the Company’s Class A common stock on February 3, 2022.

Dividend

The Board of Directors of PJT Partners Inc. has declared a quarterly dividend of $0.25 per share of Class A common stock, an increase from the previous ordinary dividend of $0.05 per share of Class A common stock. The $0.25 dividend will be paid on March 23, 2022 to Class A common stockholders of record on March 9, 2022.

Quarterly Investor Call Details

PJT Partners will host a conference call on February 1, 2022 at 8:30 a.m. ET to discuss its full year and fourth quarter 2021 results. The conference call can be accessed via the internet at www.pjtpartners.com or by dialing +1 (800) 458-4121 (U.S. domestic) or +1 (720) 543-0206 (international), passcode 8376363. For those unable to listen to the live broadcast, a replay will be available following the call at www.pjtpartners.com or by dialing +1 (888) 203-1112 (U.S. domestic) or +1 (719) 457-0820 (international), passcode 8376363.

About PJT Partners

PJT Partners is a premier global advisory-focused investment bank. We offer a unique portfolio of advisory services designed to help our clients achieve their strategic objectives. Our team of senior professionals delivers a range of strategic advisory, capital markets advisory, restructuring and special situations and shareholder advisory services to corporations, financial sponsors, institutional investors and governments around the world. We also provide, through PJT Park Hill, private fund advisory and fundraising services for alternative investment managers, including private equity funds, real estate funds and hedge funds. To learn more about PJT Partners, please visit our website at www.pjtpartners.com.

Forward-Looking Statements

Certain material presented herein contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include certain information concerning future results of operations, business strategies, acquisitions, financing plans, competitive position, potential growth opportunities, potential operating performance improvements, the effects of competition and the effects of future legislation or regulations. Forward-looking statements include all statements that are not historical facts and can be identified by the use of forward-looking terminology such as the words “believe,” “expect,” “opportunity,” “plan,” “intend,” “anticipate,” “estimate,” “predict,” “potential,” “continue,” “may,” “might,” “should,” “could” or the negative of these terms or similar expressions.

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations, and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict, many of which are outside our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not place undue reliance upon any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: (a) changes in governmental regulations and policies; (b) cyberattacks, security vulnerabilities, and internet disruptions, including breaches of data security and privacy leaks, data loss, and business interruptions; (c) failure of our computer systems or communication systems during a catastrophic event, including as a result of the increased use of remote work environments and virtual platforms during the outbreak of COVID-19 (coronavirus); (d) the impact of catastrophic events, such as COVID-19, on the U.S. and the global economy, including business disruptions, reductions in employment and an increase in business failures; (e) the impact of catastrophic events, such as COVID-19, on our employees and our ability to provide services to our clients and respond to their needs; (f) the failure of third-party service providers to perform their functions; and (g) volatility in the political and economic environment.

Any of these factors, as well as such other factors discussed in the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, 2020 filed with the United States Securities and Exchange Commission (“SEC”), as such factors may be updated from time to time in our periodic filings with the SEC, accessible on the SEC’s website at www.sec.gov, could cause our results to differ materially from those expressed in forward-looking statements. There may be other risks and uncertainties that we are unable to predict at this time or that are not currently expected to have a material adverse effect on our business. Any such risks could cause our results to differ materially from those expressed in forward-looking statements.

Non-GAAP Financial Measures

The following represent key performance measures that management uses in making resource allocation and/or compensation decisions. These measures should not be considered substitutes for, or superior to, financial measures prepared in accordance with GAAP.

Management believes the following non-GAAP measures, when presented together with comparable GAAP measures, are useful to investors in understanding the Company’s operating results: Adjusted Pretax Income; Adjusted Net Income; Adjusted Net Income, If-Converted, in total and on a per-share basis (referred to as “Adjusted EPS”); Adjusted Compensation and Benefits Expense and Adjusted Non-Compensation Expense. These non-GAAP measures, presented and discussed in this earnings release, remove the significant accounting impact of: (a) transaction-related compensation expense, including expense related to Partnership Units with both time-based vesting and market conditions as well as equity-based and cash awards granted in connection with the spin-off and acquisition of CamberView Partners Holdings, LLC (“CamberView”); (b) intangible asset amortization associated with Blackstone Inc.’s (“Blackstone”) initial public offering (“IPO”), the acquisition of PJT Capital LP, and the acquisition of CamberView; and (c) the amount the Company has agreed to pay Blackstone related to the net realized cash benefit from certain compensation-related tax deductions. Reconciliations of the non-GAAP measures to their most directly comparable GAAP measures and further detail regarding the adjustments are provided in the Appendix.

To help investors understand the effect of the Company’s ownership structure on its Adjusted Net Income, the Company has presented Adjusted Net Income, If-Converted. This measure illustrates the impact of taxes on Adjusted Pretax Income, assuming all Partnership Units (excluding the unvested Partnership Units that have yet to satisfy certain market conditions) were exchanged for shares of the Company’s Class A common stock, resulting in all of the Company’s income becoming subject to corporate-level tax, considering both current and deferred income tax effects. This tax rate excludes a number of adjustments, including the tax benefits of the adjustments for transaction-related compensation expense, amortization expense and tax benefit recorded pursuant to the CARES Act.

Appendix

GAAP Condensed Consolidated Statements of Operations (unaudited)

Reconciliations of GAAP to Non-GAAP Financial Data (unaudited)

Summary of Shares Outstanding (unaudited)

Footnotes

 

PJT Partners Inc.

GAAP Condensed Consolidated Statements of Operations (unaudited)

(Dollars in Thousands, Except Share and Per Share Data)

 
 
 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory

 

$

232,599

 

 

$

260,756

 

 

$

762,723

 

 

$

872,286

 

Placement

 

 

79,081

 

 

 

56,211

 

 

 

216,692

 

 

 

162,237

 

Interest Income and Other

 

 

1,586

 

 

 

5,036

 

 

 

12,530

 

 

 

17,777

 

Total Revenues

 

 

313,266

 

 

 

322,003

 

 

 

991,945

 

 

 

1,052,300

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

 

205,174

 

 

 

197,743

 

 

 

640,040

 

 

 

683,393

 

Occupancy and Related

 

 

8,898

 

 

 

8,405

 

 

 

34,686

 

 

 

34,282

 

Travel and Related

 

 

4,094

 

 

 

966

 

 

 

9,073

 

 

 

7,345

 

Professional Fees

 

 

3,193

 

 

 

6,937

 

 

 

27,209

 

 

 

23,014

 

Communications and Information Services

 

 

4,512

 

 

 

4,094

 

 

 

18,060

 

 

 

14,669

 

Depreciation and Amortization

 

 

4,215

 

 

 

3,826

 

 

 

15,750

 

 

 

15,055

 

Other Expenses

 

 

8,341

 

 

 

5,403

 

 

 

27,678

 

 

 

26,581

 

Total Expenses

 

 

238,427

 

 

 

227,374

 

 

 

772,496

 

 

 

804,339

 

Income Before Provision for Taxes

 

 

74,839

 

 

 

94,629

 

 

 

219,449

 

 

 

247,961

 

Provision for Taxes

 

 

10,721

 

 

 

13,236

 

 

 

29,494

 

 

 

35,535

 

Net Income

 

 

64,118

 

 

 

81,393

 

 

 

189,955

 

 

 

212,426

 

Net Income Attributable to Non-Controlling Interests

 

 

29,222

 

 

 

35,281

 

 

 

83,787

 

 

 

94,877

 

Net Income Attributable to PJT Partners Inc.

 

$

34,896

 

 

$

46,112

 

 

$

106,168

 

 

$

117,549

 

Net Income Per Share of Class A Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.40

 

 

$

1.87

 

 

$

4.25

 

 

$

4.80

 

Diluted

 

$

1.32

 

 

$

1.67

 

 

$

3.99

 

 

$

4.40

 

Weighted-Average Shares of Class A Common Stock

Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,898,355

 

 

 

24,601,311

 

 

 

24,959,382

 

 

 

24,496,285

 

Diluted

 

 

42,117,482

 

 

 

43,547,220

 

 

 

42,358,705

 

 

 

43,127,166

 

 

PJT Partners Inc.

Reconciliations of GAAP to Non-GAAP Financial Data (unaudited)

(Dollars in Thousands, Except Share and Per Share Data)

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

GAAP Net Income

 

$

64,118

 

 

$

81,393

 

 

$

189,955

 

 

$

212,426

 

Less: GAAP Provision for Taxes

 

 

10,721

 

 

 

13,236

 

 

 

29,494

 

 

 

35,535

 

GAAP Pretax Income

 

 

74,839

 

 

 

94,629

 

 

 

219,449

 

 

 

247,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP Pretax Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction-Related Compensation Expense(1)

 

 

4,162

 

 

 

3,705

 

 

 

14,888

 

 

 

14,662

 

Amortization of Intangible Assets(2)

 

 

1,927

 

 

 

1,993

 

 

 

7,777

 

 

 

7,776

 

Spin-Off-Related Payable Due to Blackstone(3)

 

 

64

 

 

 

33

 

 

 

199

 

 

 

550

 

Adjusted Pretax Income

 

 

80,992

 

 

 

100,360

 

 

 

242,313

 

 

 

270,949

 

Adjusted Taxes(4)

 

 

14,099

 

 

 

15,136

 

 

 

35,087

 

 

 

38,788

 

Adjusted Net Income

 

 

66,893

 

 

 

85,224

 

 

 

207,226

 

 

 

232,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

If-Converted Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Adjusted Taxes(4)

 

 

(14,099

)

 

 

(15,136

)

 

 

(35,087

)

 

 

(38,788

)

Add: If-Converted Taxes(5)

 

 

17,007

 

 

 

23,373

 

 

 

54,073

 

 

 

67,090

 

Adjusted Net Income, If-Converted

 

$

63,985

 

 

$

76,987

 

 

$

188,240

 

 

$

203,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income Per Share of Class A Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.40

 

 

$

1.87

 

 

$

4.25

 

 

$

4.80

 

Diluted

 

$

1.32

 

 

$

1.67

 

 

$

3.99

 

 

$

4.40

 

GAAP Weighted-Average Shares of Class A

Common Stock Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,898,355

 

 

 

24,601,311

 

 

 

24,959,382

 

 

 

24,496,285

 

Diluted

 

 

42,117,482

 

 

 

43,547,220

 

 

 

42,358,705

 

 

 

43,127,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income, If-Converted Per Share

 

$

1.52

 

 

$

1.81

 

 

$

4.44

 

 

$

4.93

 

Weighted-Average Shares Outstanding, If-Converted

 

 

42,120,075

 

 

 

42,490,854

 

 

 

42,363,237

 

 

 

41,365,572

 

 

PJT Partners Inc.

Reconciliations of GAAP to Non-GAAP Financial Data – continued (unaudited)

(Dollars in Thousands)

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

GAAP Compensation and Benefits Expense

 

$

205,174

 

 

$

197,743

 

 

$

640,040

 

 

$

683,393

 

Transaction-Related Compensation Expense(1)

 

 

(4,162

)

 

 

(3,705

)

 

 

(14,888

)

 

 

(14,662

)

Adjusted Compensation and Benefits Expense

 

$

201,012

 

 

$

194,038

 

 

$

625,152

 

 

$

668,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Compensation Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy and Related

 

$

8,898

 

 

$

8,405

 

 

$

34,686

 

 

$

34,282

 

Travel and Related

 

 

4,094

 

 

 

966

 

 

 

9,073

 

 

 

7,345

 

Professional Fees

 

 

3,193

 

 

 

6,937

 

 

 

27,209

 

 

 

23,014

 

Communications and Information Services

 

 

4,512

 

 

 

4,094

 

 

 

18,060

 

 

 

14,669

 

Depreciation and Amortization

 

 

4,215

 

 

 

3,826

 

 

 

15,750

 

 

 

15,055

 

Other Expenses

 

 

8,341

 

 

 

5,403

 

 

 

27,678

 

 

 

26,581

 

GAAP Non-Compensation Expense

 

 

33,253

 

 

 

29,631

 

 

 

132,456

 

 

 

120,946

 

Amortization of Intangible Assets(2)

 

 

(1,927

)

 

 

(1,993

)

 

 

(7,777

)

 

 

(7,776

)

Spin-Off-Related Payable Due to Blackstone(3)

 

 

(64

)

 

 

(33

)

 

 

(199

)

 

 

(550

)

Adjusted Non-Compensation Expense

 

$

31,262

 

 

$

27,605

 

 

$

124,480

 

 

$

112,620

 

 
 

PJT Partners Inc.

Summary of Shares Outstanding (unaudited)

The following table provides a summary of weighted-average shares outstanding for the three months and year ended December 31, 2021 and 2020 for both basic and diluted shares. The table also provides a reconciliation to If-Converted Shares Outstanding assuming that all Partnership Units and unvested PJT Partners Inc. restricted stock units (“RSUs”) were converted to shares of the Company’s Class A common stock:

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Weighted-Average Shares Outstanding - GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares Outstanding, GAAP

 

 

24,898,355

 

 

 

24,601,311

 

 

 

24,959,382

 

 

 

24,496,285

 

Dilutive Impact of Unvested RSUs(6)

 

 

1,942,167

 

 

 

2,295,401

 

 

 

1,680,900

 

 

 

1,344,152

 

Dilutive Impact of Partnership Units(7)

 

 

15,276,960

 

 

 

16,650,508

 

 

 

15,718,423

 

 

 

17,286,729

 

Diluted Shares Outstanding, GAAP

 

 

42,117,482

 

 

 

43,547,220

 

 

 

42,358,705

 

 

 

43,127,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-Average Shares Outstanding - If-Converted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares Outstanding, GAAP

 

 

24,898,355

 

 

 

24,601,311

 

 

 

24,959,382

 

 

 

24,496,285

 

Unvested RSUs(8)

 

 

1,944,760

 

 

 

2,300,586

 

 

 

1,685,432

 

 

 

1,360,635

 

Partnership Units(7)

 

 

15,276,960

 

 

 

15,588,957

 

 

 

15,718,423

 

 

 

15,508,652

 

If-Converted Shares Outstanding

 

 

42,120,075

 

 

 

42,490,854

 

 

 

42,363,237

 

 

 

41,365,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

 

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

Fully-Diluted Shares Outstanding(9)

 

 

43,798,482

 

 

 

45,420,101

 

 

 

 

 

 

 

 

 

 
 
Footnotes
     
     
(1)  

This adjustment adds back to GAAP Pretax Income transaction-related compensation expense for Partnership Units with both time-based vesting and market conditions as well as equity-based and cash awards granted in connection with the spin-off and the acquisition of CamberView.

(2)  

This adjustment adds back to GAAP Pretax Income amounts for the amortization of intangible assets that are associated with Blackstone’s IPO, the acquisition of PJT Capital LP on October 1, 2015 and the acquisition of CamberView on October 1, 2018.

(3)  

This adjustment adds back to GAAP Pretax Income the amount the Company has agreed to pay Blackstone related to the net realized cash benefit from certain compensation-related tax deductions. Such expense is reflected in Other Expenses in the Condensed Consolidated Statements of Operations.

(4)  

Represents taxes on Adjusted Pretax Income, considering both current and deferred income tax effects for the current ownership structure.

(5)  

Represents taxes on Adjusted Pretax Income, assuming all Partnership Units (excluding the unvested Partnership units that have yet to satisfy market conditions) were exchanged for shares of the Company’s Class A common stock, resulting in all of the Company’s income becoming subject to corporate-level tax, considering both current and deferred income tax effects. This tax rate excludes a number of adjustments, including the tax benefits of the adjustments for transaction-related compensation expense, amortization expense and tax benefit recorded pursuant to the CARES Act.

(6)  

Represents the dilutive impact under the treasury method of unvested, non-participating RSUs that have a remaining service requirement.

(7)  

Represents the number of shares assuming the conversion of vested Partnership Units and Partnership Units that achieved certain market conditions.

(8)  

Represents the dilutive impact of unvested RSUs that have a remaining service requirement.

(9)  

Assumes all Partnership Units have been converted to shares of the Company’s Class A common stock.

Note: Amounts presented in tables above may not add or recalculate due to rounding.

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.