PJT PJT Partners Inc

Full Year Overview

• Record Revenues, Pretax Income and EPS
  • Revenues of $1.49 billion, an increase of 29% from a year ago
  • GAAP Pretax Income of $271 million and Adjusted Pretax Income of $278 million, both increased 52% from a year ago
  • GAAP Diluted EPS of $4.92 and Adjusted EPS of $5.02, increases of 58% and 54%, respectively, from a year ago

Fourth Quarter Overview

• Record Quarter Revenues of $477 million, an increase of 45% from a year ago
• GAAP Pretax Income of $103 million and Adjusted Pretax Income of $107 million, increases of 99% and 102%, respectively, from a year ago
• GAAP Diluted EPS of $1.83 and Adjusted EPS of $1.90, increases of 110% and 98%, respectively, from a year ago

Headcount, Capital Management and Balance Sheet

• As of December 31, 2024, firm-wide headcount of 1,143, an increase of 13% from a year ago
• Repurchased 3.1 million share and share equivalents through December 31, 2024, with record open market repurchases of 2.2 million shares
• Record cash, cash equivalents and short-term investments of $547 million at year-end and no funded debt

Paul J. Taubman, Chairman and Chief Executive Officer, said, “Our firm delivered record setting full year 2024 results with record performance in all our businesses. We remain focused on further expanding our firmwide capabilities as we continue to provide clients with differentiated advice and differentiated outcomes. As before, we remain highly confident in our future growth prospects.”

PJT Partners Inc. (the “Company” or “PJT Partners”) (NYSE: PJT) today announced its financial results for the full year and quarter ended December 31, 2024.

Revenues

The following table sets forth revenues for the three months and year ended December 31, 2024 and 2023:

 

 

Three Months Ended

December 31,

 

 

 

 

 

Year Ended

December 31,

 

 

 

 

 

2024

 

 

2023

 

 

% Change

 

 

2024

 

 

2023

 

 

% Change

 

 

(Dollars in Millions)

Revenues

 

 

Advisory Fees

 

$

434.5

 

 

$

290.6

 

 

49%

 

 

$

1,314.0

 

 

$

1,026.6

 

 

28%

Placement Fees

 

 

32.4

 

 

 

28.3

 

 

14%

 

 

 

146.3

 

 

 

102.6

 

 

43%

Interest Income & Other

 

 

10.4

 

 

 

9.6

 

 

8%

 

 

 

32.9

 

 

 

23.9

 

 

38%

Total Revenues

 

$

477.3

 

 

$

328.6

 

 

45%

 

 

$

1,493.2

 

 

$

1,153.2

 

 

29%

Year Ended

The increase in Advisory Revenues was due to increases in strategic advisory, restructuring and private capital solutions revenues.

The increase in Placement Revenues was due to an increase in fund placement revenues.

The increase in Interest Income & Other was principally due to higher interest income as a result of higher average cash, cash equivalents and short-term investments balances.

Three Months Ended

The increase in Advisory Revenues was principally due to an increase in strategic advisory revenues.

The increase in Placement Revenues was principally due to an increase in fund placement revenues.

Expenses

The following tables set forth information relating to the Company’s expenses for the three months and year ended December 31, 2024 and 2023:

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

 

GAAP

 

 

As Adjusted

 

 

GAAP

 

 

As Adjusted

 

 

 

(Dollars in Millions)

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

$

1,032.1

 

 

$

1,030.0

 

 

$

805.4

 

 

$

805.4

 

% of Revenues

 

 

69.1

%

 

 

69.0

%

 

 

69.8

%

 

 

69.8

%

Non-Compensation

 

$

190.5

 

 

$

184.9

 

 

$

170.2

 

 

$

165.1

 

% of Revenues

 

 

12.8

%

 

 

12.4

%

 

 

14.8

%

 

 

14.3

%

Total Expenses

 

$

1,222.6

 

 

$

1,214.8

 

 

$

975.6

 

 

$

970.5

 

% of Revenues

 

 

81.9

%

 

 

81.4

%

 

 

84.6

%

 

 

84.2

%

Pretax Income

 

$

270.6

 

 

$

278.3

 

 

$

177.6

 

 

$

182.7

 

% of Revenues

 

 

18.1

%

 

 

18.6

%

 

 

15.4

%

 

 

15.8

%

 

 

Three Months Ended December 31,

 

 

 

2024

 

 

2023

 

 

 

GAAP

 

 

As Adjusted

 

 

GAAP

 

 

As Adjusted

 

 

 

(Dollars in Millions)

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

$

326.0

 

 

$

323.9

 

 

$

232.3

 

 

$

232.3

 

% of Revenues

 

 

68.3

%

 

 

67.9

%

 

 

70.7

%

 

 

70.7

%

Non-Compensation

 

$

48.4

 

 

$

46.6

 

 

$

44.6

 

 

$

43.3

 

% of Revenues

 

 

10.1

%

 

 

9.8

%

 

 

13.6

%

 

 

13.2

%

Total Expenses

 

$

374.4

 

 

$

370.5

 

 

$

276.9

 

 

$

275.6

 

% of Revenues

 

 

78.4

%

 

 

77.6

%

 

 

84.3

%

 

 

83.9

%

Pretax Income

 

$

102.9

 

 

$

106.8

 

 

$

51.7

 

 

$

53.0

 

% of Revenues

 

 

21.6

%

 

 

22.4

%

 

 

15.7

%

 

 

16.1

%

Compensation and Benefits Expense

Year Ended

GAAP Compensation and Benefits Expense was $1.03 billion compared with $805 million in the prior year. Adjusted Compensation and Benefits Expense was $1.03 billion compared with $805 million in the prior year. The increase in Compensation and Benefits Expense was driven by higher revenues compared with the prior year period, partially offset by a lower accrual rate.

Three Months Ended

GAAP Compensation and Benefits Expense was $326 million for the current quarter compared with $232 million in the prior year. Adjusted Compensation and Benefits Expense was $324 million compared with $232 million in the prior year. The increase in Compensation and Benefits Expense was driven by higher revenues compared with the prior year period, partially offset by a lower accrual rate.

Non-Compensation Expense

Year Ended

GAAP Non-Compensation Expense was $191 million compared with $170 million in the prior year. Adjusted Non-Compensation Expense was $185 million compared with $165 million in the prior year.

The increase in GAAP and Adjusted Non-Compensation Expense compared with the prior year was principally due to increases in Occupancy and Related, Travel and Related, and Communications and Information Services. Occupancy and Related increased principally due to the expansion and lease term extension for our New York headquarters in the fourth quarter of 2023 and further expansion of our London office in the third quarter of 2024. Travel and Related increased due to increased levels of business travel. Communications and Information Services increased principally due to investments in technology infrastructure.

Three Months Ended

GAAP Non-Compensation Expense was $48 million for the current quarter compared with $45 million in the prior year. Adjusted Non-Compensation Expense was $47 million for the current quarter compared with $43 million in the prior year.

The increase in GAAP and Adjusted Non-Compensation Expense compared with the prior year was principally due to increases in Occupancy and Related, Travel and Related, and Professional Fees, partially offset by a decrease in Other Expenses. Occupancy and Related increased principally due to the expansion and lease term extension for our New York headquarters in the fourth quarter of 2023 and further expansion of our London office in the third quarter of 2024. Travel and Related increased due to increased levels of business travel. Professional Fees increased principally due to higher senior advisor expenses. Other Expenses decreased principally due to lower bad debt expense.

Provision for Taxes

As of December 31, 2024, the Company owned 60.3% of PJT Partners Holdings LP. The Company is subject to U.S. federal and state corporate income tax while PJT Partners Holdings LP and its operating subsidiaries are subject to certain state, local and foreign income taxes. Refer to Note 11. “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, 2023 for further information about the corporate ownership structure. The effective tax rate for GAAP Net Income for the three months ended December 31, 2024 and 2023 was 11.6% and 12.0%, respectively. The effective tax rate for GAAP Net Income for the years ended December 31, 2024 and 2023 was 11.9% and 18.0%, respectively.

In calculating Adjusted Net Income, If-Converted, the Company has assumed that all outstanding partnership units in PJT Partners Holdings LP (“Partnership Units”) (excluding 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 years ended December 31, 2024 and 2023 was 20.6% and 25.3%, respectively.

Capital Management and Balance Sheet

As of December 31, 2024, the Company held cash, cash equivalents and short-term investments of $547 million and had no funded debt.

During the year ended December 31, 2024, the Company repurchased 2.2 million shares of Class A common stock in the open market, exchanged 542 thousand Partnership Units for cash and net share settled 339 thousand shares of Class A common stock to satisfy employee tax obligations. During the fourth quarter 2024, the Company repurchased 319 thousand shares of Class A common stock in the open market, exchanged 125 thousand Partnership Units for cash and net share settled 45 thousand shares of Class A common stock to satisfy employee tax obligations.

In total during the year ended December 31, 2024, the Company repurchased 3.1 million share and share equivalents at an average price of $109.14 per share. During the fourth quarter 2024, the Company repurchased 489 thousand share and share equivalents at an average price of $149.28 per share.

As of December 31, 2024, the Company's remaining repurchase authorization was $278 million.

The Company intends to repurchase 324 thousand Partnership Units for cash on February 11, 2025 at a price to be determined by the volume-weighted average price per share of the Company’s Class A common stock on February 6, 2025.

Dividend

The Board of Directors of the Company has declared a quarterly dividend of $0.25 per share of Class A common stock. The dividend will be paid on March 19, 2025 to Class A common stockholders of record as of March 5, 2025.

Quarterly Investor Call Details

PJT Partners will host a conference call on February 4, 2025 at 8:30 a.m. ET to discuss its full year and fourth quarter 2024 results. The conference call can be accessed via the internet at www.pjtpartners.com or by dialing +1 (800) 245-3047 (U.S. domestic) or +1 (203) 518-9765 (international), passcode PJTP4Q24. For those unable to listen to the live broadcast, a replay will be available following the call at www.pjtpartners.com.

About PJT Partners

PJT Partners is a premier, global, advisory-focused investment bank that was built from the ground up to be different. Our highly experienced, collaborative teams provide independent advice coupled with old-world, high-touch client service. This ethos has allowed us to attract some of the very best talent in the markets in which we operate. We deliver leading advice to many of the world's most consequential companies, effect some of the most transformative transactions and restructurings and raise billions of dollars of capital around the globe to support startups and more established companies. 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) cyber attacks, security vulnerabilities and internet disruptions, including breaches of data security and privacy leaks, data loss and business interruptions; (c) failures of our computer systems or communication systems, including as a result of a catastrophic event and the use of remote environments; (d) the impact of catastrophic events, including business disruptions, pandemics, reductions in employment and an increase in business failures on (1) the U.S. and the global economy and (2) our employees and our ability to provide services to our clients and respond to their needs; (e) the failure of third-party service providers to perform their functions; and (f) volatility in the political and economic environment, including as a result of inflation, new or changes to existing tariffs, elevated interest rates and geopolitical and military conflicts.

Any of these factors, as well as such other factors discussed in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the United States Securities and Exchange Commission (“SEC”), as such factors may be updated from time to time in the Company’s periodic filings with the SEC, accessible on the SEC’s website at www.sec.gov, could cause the Company’s results to differ materially from those expressed in forward-looking statements. There may be other risks and uncertainties that the Company is unable to predict at this time or that are not currently expected to have a material adverse effect on its business. Any such risks could cause the Company’s results to differ materially from those expressed in forward-looking statements.

Non-GAAP Financial Measures

The following represent additional 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 impact of: (a) acquisition-related compensation expense; (b) acquisition-related intangible asset amortization; and (c) the net change to the amount the Company has agreed to pay Blackstone Inc. ("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 Partnership Units that have yet to satisfy certain market conditions) have been 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 acquisition-related compensation expense and amortization expense.

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,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Fees

 

$

434,453

 

 

$

290,633

 

 

$

1,314,003

 

 

$

1,026,646

 

Placement Fees

 

 

32,432

 

 

 

28,338

 

 

 

146,258

 

 

 

102,611

 

Interest Income and Other

 

 

10,396

 

 

 

9,583

 

 

 

32,916

 

 

 

23,925

 

Total Revenues

 

 

477,281

 

 

 

328,554

 

 

 

1,493,177

 

 

 

1,153,182

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and Benefits

 

 

326,022

 

 

 

232,271

 

 

 

1,032,070

 

 

 

805,385

 

Occupancy and Related

 

 

13,466

 

 

 

10,721

 

 

 

50,695

 

 

 

40,420

 

Travel and Related

 

 

10,533

 

 

 

8,727

 

 

 

37,003

 

 

 

31,190

 

Professional Fees

 

 

9,607

 

 

 

7,856

 

 

 

37,619

 

 

 

36,581

 

Communications and Information Services

 

 

5,087

 

 

 

4,840

 

 

 

20,050

 

 

 

17,157

 

Depreciation and Amortization

 

 

3,205

 

 

 

3,460

 

 

 

12,799

 

 

 

14,047

 

Other Expenses

 

 

6,481

 

 

 

8,986

 

 

 

32,372

 

 

 

30,793

 

Total Expenses

 

 

374,401

 

 

 

276,861

 

 

 

1,222,608

 

 

 

975,573

 

Income Before Provision for Taxes

 

 

102,880

 

 

 

51,693

 

 

 

270,569

 

 

 

177,609

 

Provision for Taxes

 

 

11,883

 

 

 

6,202

 

 

 

32,096

 

 

 

31,927

 

Net Income

 

 

90,997

 

 

 

45,491

 

 

 

238,473

 

 

 

145,682

 

Net Income Attributable to Non-Controlling Interests

 

 

39,693

 

 

 

20,579

 

 

 

104,080

 

 

 

63,883

 

Net Income Attributable to PJT Partners Inc.

 

$

51,304

 

 

$

24,912

 

 

$

134,393

 

 

$

81,799

 

Net Income Per Share of Class A Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.02

 

 

$

0.98

 

 

$

5.28

 

 

$

3.24

 

Diluted

 

$

1.83

 

 

$

0.87

 

 

$

4.92

 

 

$

3.12

 

Weighted-Average Shares of Class A Common Stock Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,401,719

 

 

 

25,362,576

 

 

 

25,454,445

 

 

 

25,255,327

 

Diluted

 

 

44,948,361

 

 

 

43,472,884

 

 

 

44,105,131

 

 

 

41,882,034

 

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,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

GAAP Net Income

 

$

90,997

 

 

$

45,491

 

 

$

238,473

 

 

$

145,682

 

Less: GAAP Provision for Taxes

 

 

11,883

 

 

 

6,202

 

 

 

32,096

 

 

 

31,927

 

GAAP Pretax Income

 

 

102,880

 

 

 

51,693

 

 

 

270,569

 

 

 

177,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to GAAP Pretax Income

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-Related Compensation Expense(1)

 

 

2,103

 

 

 

—

 

 

 

2,103

 

 

 

—

 

Amortization of Intangible Assets(2)

 

 

1,437

 

 

 

1,230

 

 

 

5,127

 

 

 

4,920

 

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

 

 

346

 

 

 

36

 

 

 

543

 

 

 

136

 

Adjusted Pretax Income

 

 

106,766

 

 

 

52,959

 

 

 

278,342

 

 

 

182,665

 

Adjusted Taxes(4)

 

 

12,765

 

 

 

6,700

 

 

 

33,708

 

 

 

32,768

 

Adjusted Net Income

 

 

94,001

 

 

 

46,259

 

 

 

244,634

 

 

 

149,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

If-Converted Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

Less: Adjusted Taxes(4)

 

 

(12,765

)

 

 

(6,700

)

 

 

(33,708

)

 

 

(32,768

)

Add: If-Converted Taxes(5)

 

 

21,208

 

 

 

11,666

 

 

 

57,239

 

 

 

46,297

 

Adjusted Net Income, If-Converted

 

$

85,558

 

 

$

41,293

 

 

$

221,103

 

 

$

136,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income Per Share of Class A Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.02

 

 

$

0.98

 

 

$

5.28

 

 

$

3.24

 

Diluted

 

$

1.83

 

 

$

0.87

 

 

$

4.92

 

 

$

3.12

 

GAAP Weighted-Average Shares of Class A Common Stock Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,401,719

 

 

 

25,362,576

 

 

 

25,454,445

 

 

 

25,255,327

 

Diluted

 

 

44,948,361

 

 

 

43,472,884

 

 

 

44,105,131

 

 

 

41,882,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income, If-Converted Per Share

 

$

1.90

 

 

$

0.96

 

 

$

5.02

 

 

$

3.27

 

Weighted-Average Shares Outstanding, If-Converted

 

 

44,948,160

 

 

 

42,943,082

 

 

 

44,051,384

 

 

 

41,749,633

 

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,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

GAAP Compensation and Benefits Expense

 

$

326,022

 

 

$

232,271

 

 

$

1,032,070

 

 

$

805,385

 

Acquisition-Related Compensation Expense(1)

 

 

(2,103

)

 

 

—

 

 

 

(2,103

)

 

 

—

 

Adjusted Compensation and Benefits Expense

 

$

323,919

 

 

$

232,271

 

 

$

1,029,967

 

 

$

805,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Compensation Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy and Related

 

$

13,466

 

 

$

10,721

 

 

$

50,695

 

 

$

40,420

 

Travel and Related

 

 

10,533

 

 

 

8,727

 

 

 

37,003

 

 

 

31,190

 

Professional Fees

 

 

9,607

 

 

 

7,856

 

 

 

37,619

 

 

 

36,581

 

Communications and Information Services

 

 

5,087

 

 

 

4,840

 

 

 

20,050

 

 

 

17,157

 

Depreciation and Amortization

 

 

3,205

 

 

 

3,460

 

 

 

12,799

 

 

 

14,047

 

Other Expenses

 

 

6,481

 

 

 

8,986

 

 

 

32,372

 

 

 

30,793

 

GAAP Non-Compensation Expense

 

 

48,379

 

 

 

44,590

 

 

 

190,538

 

 

 

170,188

 

Amortization of Intangible Assets(2)

 

 

(1,437

)

 

 

(1,230

)

 

 

(5,127

)

 

 

(4,920

)

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

 

 

(346

)

 

 

(36

)

 

 

(543

)

 

 

(136

)

Adjusted Non-Compensation Expense

 

$

46,596

 

 

$

43,324

 

 

$

184,868

 

 

$

165,132

 

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, 2024 and 2023 for both basic and diluted shares. The table also provides a reconciliation to If-Converted Shares Outstanding assuming that all Partnership Units (excluding Partnership Units that have yet to satisfy certain market conditions) 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,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Weighted-Average Shares Outstanding - GAAP

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares Outstanding, GAAP

 

 

25,401,719

 

 

 

25,362,576

 

 

 

25,454,445

 

 

 

25,255,327

 

Dilutive Impact of Unvested RSUs(6)

 

 

3,808,660

 

 

 

2,614,537

 

 

 

2,979,117

 

 

 

1,711,829

 

Dilutive Impact of Partnership Units(7)

 

 

15,737,982

 

 

 

15,495,771

 

 

 

15,671,569

 

 

 

14,914,878

 

Diluted Shares Outstanding, GAAP

 

 

44,948,361

 

 

 

43,472,884

 

 

 

44,105,131

 

 

 

41,882,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-Average Shares Outstanding - If-Converted

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares Outstanding, GAAP

 

 

25,401,719

 

 

 

25,362,576

 

 

 

25,454,445

 

 

 

25,255,327

 

Unvested RSUs(6)

 

 

3,808,660

 

 

 

2,614,537

 

 

 

2,979,117

 

 

 

1,711,829

 

Partnership Units(8)

 

 

15,737,781

 

 

 

14,965,969

 

 

 

15,617,822

 

 

 

14,782,477

 

If-Converted Shares Outstanding

 

 

44,948,160

 

 

 

42,943,082

 

 

 

44,051,384

 

 

 

41,749,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

 

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

Fully-Diluted Shares Outstanding(9)

 

 

46,675,815

 

 

 

46,046,461

 

 

 

 

 

 

 

As of December 31, 2024, in relation to awards granted containing both service and market conditions, the Company had achieved a dividend adjusted 20-day volume-weighted average share price of the Company's Class A common stock in excess of the final $130 market condition. Cumulatively, 2.5 million share equivalents were included in the Company's fully-diluted share count, of which 1.0 million had satisfied both service and market conditions, with the remaining 1.5 million vesting pursuant to ongoing service conditions.

Footnotes

(1)

This adjustment adds back to GAAP Pretax Income acquisition-related compensation expense for equity-based awards granted in connection with the acquisition of deNovo Partners on October 1, 2024.

(2)

This adjustment adds back to GAAP Pretax Income amounts for the amortization of intangible assets that are associated with the acquisition of PJT Capital LP on October 1, 2015, the acquisition of CamberView on October 1, 2018, and the acquisition of deNovo Partners on October 1, 2024.

(3)

This adjustment adds back to GAAP Pretax Income the net change to the amount the Company has agreed to pay Blackstone related to the net realized cash benefit from certain compensation-related tax deductions. Such amounts are 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 Partnership Units that have yet to satisfy market conditions) have been 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 acquisition-related compensation expense and amortization expense.

(6)

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

(7)

Represents the number of shares assuming the conversion of vested Partnership Units, the dilutive impact of unvested Partnership Units with a remaining service requirement, and the dilutive impact of Partnership Units that achieved certain market conditions as if those conditions were achieved as of the beginning of the reporting period.

(8)

Represents the number of shares assuming the conversion of all Partnership Units, including Partnership Units that achieved certain market conditions as of the date those conditions were achieved.

(9)

Assumes all Partnership Units and unvested RSUs 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.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20250203655313/en/

Media Relations: Jon Keehner Joele Frank, Wilkinson Brimmer Katcher Tel: +1 212.355.4449 PJT-JF@joelefrank.com

Investor Relations: Sharon Pearson PJT Partners Inc. Tel: +1 212.364.7120 pearson@pjtpartners.com