Investor Presentation October 30, 2018

Similar documents
Investor Presentation May 2, 2018

Investor Presentation February 7, 2018

Investor Presentation. October 31, 2017

PJT Partners Inc. June 22, 2017 JMP FINANCIAL SERVICES AND REAL ESTATE CONFERENCE

from a year ago Advisory Revenues year > Strong balance > Repurchased approximately exchanges and Additionally, intend November 2018

from $ million a year ago > Total Revenues Advisory Revenues ago investments; no funded debt > Repurchased share PJT Partners Inc.

Investor Presentation. March 31, 2016

Morgan Stanley Reports Second Quarter 2014:

Acquisition Offer of RPC Group PLC

Corporate Capital Trust, Inc. Quarterly Earnings Presentation. Quarter Ended December 31, 2017

Morgan Stanley Reports Fourth Quarter and Full Year 2018

Houlihan Lokey is an advisory-focused investment

AIG Acquisition of Validus Holdings: A Step Forward in AIG s Profitable Growth Strategy. Investor Presentation January 22, 2018

OMAM. Investor Presentation. Fourth Quarter 2014

BAML Banking and Financial Services Conference

H1019-JPMorgan-2/09 1

Blackstone Reports Third Quarter Results

Investor Presentation. June 2018

Morgan Stanley Reports Fourth Quarter and Full Year 2017

Morgan Stanley Reports Second Quarter 2018

OAKTREE CAPITAL MANAGEMENT, L.P. BAML Future of Financial Services Conference

GLG Partners, Inc. Credit Suisse Insurance and Asset Management Conference

Piper Jaffray Companies Announces 2005 Third Quarter Results

Greenhill. An Investment Bank Focused Exclusively on Advising Clients

Houlihan Lokey Reports Third Quarter Fiscal 2018 Financial Results

Greenhill. Q Update on Performance, Outlook & Strategy


Morgan Stanley Reports First Quarter 2014:

NDI Executive Exchange

Supplemental Information First Quarter 2018

GLG Partners, Inc. THIRD QUARTER 2008 UPDATE

For 175 years, Baker Botts has been among the leading law firms in the world. Today, with 725 lawyers based in 14 offices around the world, the firm

Strategic Update. James P. Gorman, Chairman and Chief Executive Officer January 18, 2018

Investor Presentation

Piper Jaffray Companies Reports Second Quarter 2018 Results

Greenhill. An Investment Bank Focused Exclusively on Advising Clients

Q Financial Results

INVESTOR PRESENTATION Worldpay, Inc. All rights reserved.

Houlihan Lokey Reports Fiscal Year and Fourth Quarter Fiscal 2017 Financial Results

Full Year and Fourth Quarter 2018 Earnings Results Presentation. January 16, 2019

Investor Overview Q2 2017

Corporate Capital Trust, Inc. Quarterly Earnings Presentation. Quarter Ended March 31, 2018

Piper Jaffray Companies Announces 2012 Second Quarter Results

GREENHILL & CO. REPORTS SECOND QUARTER 2018 EARNINGS OF $0.38. Quarterly revenues of $88.5 million, up 32% from prior year's second quarter

GOLDMAN SACHS REPORTS EARNINGS PER COMMON SHARE OF $9.01 FOR 2017 EXCLUDING TAX LEGISLATION (1), EARNINGS PER COMMON SHARE WERE $19.

Quarterly Update FY17 Fourth Quarter. November 9, 2017

BANK OF AMERICA MERRILL LYNCH 2015 LEVERAGED FINANCE CONFERENCE. D e c e m b e r 3,

EARNINGS RELEASE FINANCIAL SUPPLEMENT THIRD QUARTER 2010

Morgan Stanley Reports First Quarter 2018

SS&C Technologies (NASDAQ:SSNC) Investor Presentation February 2015

Blackstone Reports Full Year and Fourth Quarter Results

CF Industries Offer for Terra Industries. March 2, 2010

Q Financial Results

Piper Jaffray Companies Reports Fourth Quarter and Full Year 2018 Results

EARNINGS RELEASE FINANCIAL SUPPLEMENT SECOND QUARTER 2010

Piper Jaffray Companies Reports Third Quarter 2018 Results

Repaying TARP and Other Capital Actions. December 14, 2009

Q2 18 Earnings Report

Fourth Quarter and FY 2018 Earnings Presentation November 28, 2018

HPE Reports Fiscal 2016 Third Quarter Results

Bank of America Merrill Lynch Banking and Financial Services Conference. Glenn Youngkin, President and Chief Operating Officer November 2015

Virtu Announces Fourth Quarter and Full Year 2017 Results

Autocallable Market-Linked Step Up Notes Linked to the EURO STOXX 50 Index

GLG Partners, Inc. FIRST QUARTER 2008 UPDATE

THE GOLDMAN SACHS GROUP, INC.

Valvoline Third Quarter Fiscal 2017 Earnings Presentation

Invesco Reports Results for the Three Months and Year Ended December 31, 2018

Goldman Sachs Presentation to Credit Suisse Financial Services Conference

SS&C Technologies (NASDAQ:SSNC)

Piper Jaffray Companies. December 2018

Goldman Sachs Presentation to Bank of America Merrill Lynch Future of Financials Conference

THIRD SUPPLEMENT DATED 3 AUGUST 2017 TO CREDIT SUISSE AG REGISTRATION DOCUMENT DATED 30 MARCH 2017

NASDAQ 38th Investor Conference

CDW. Investor Presentation. Winter/Spring 2019

Tetragon Financial Group Limited 2016 Annual Report Investor Call

Full Year and Fourth Quarter 2018 Earnings Results

Aon plc. First Quarter 2018 Results May 4, 2018

4Q 18 EARNINGS PRESENTATION

Morgan Stanley Financial Services Conference

Forward Looking Statements

BlackRock Reports Full Year 2017 Diluted EPS of $30.23, or $22.60 as adjusted Fourth Quarter 2017 Diluted EPS of $14.07, or $6.

Ally Financial Inc. 2Q Earnings Review

Third Quarter Earnings November 8, 2018

Important Information for Investors and Stockholders

Rent-A-Center today is

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 10-Q

Quarterly Financial Supplement 3Q 2018

Johnson Controls reports third quarter earnings

First Quarter 2019 Earnings Presentation February 6, 2019

Unsaved Document / 9/18/2010 / 13:49. Proposed Acquisition of GAIN Capital Holdings, Inc. April 9, 2013

Media Relations: Jeanmarie McFadden Investor Relations: Suzanne Charnas

Sabre reports first quarter 2018 results

Morgan Stanley Reports Full Year and Fourth Quarter 2011:

E RNIN I GS G S R EL E EA E SE S E F IN I ANCIA I L S U S PP P L P EM E EN E T THIRD QUARTER

Third Quarter 2018 Financial Results Conference Call. October 31, 2018

Blackstone Mortgage Trust Reports Full Year and Fourth Quarter 2014 Results

RBC Capital Markets Financial Institutions Conference March 13, The PNC Financial Services Group

MSCI. J.P. Morgan Global High Yield & Leveraged Finance Conference Kathleen Winters, CFO. February 28, 2017

Forward Looking Statements

Wells Fargo Middle Market Opportunities Forum Presentation

Transcription:

Investor Presentation October 30, 2018

Notices and Disclaimers Forward-Looking Statements This presentation 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. 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, plan, intend, anticipate, estimate, predict, potential, continue, may, might, should, could or the negative of these terms or similar expressions. Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in such forward-looking statements. You should not put undue reliance on any forward-looking statements contained herein. PJT Partners undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. The risk factors discussed in the Risk Factors section of our Annual Report on Form 10-K for the year ended December 31, 2017, 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 the results of PJT Partners to differ materially from those expressed in forward-looking statements. There may be other risks and uncertainties that PJT Partners 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 results of PJT Partners to differ materially from those expressed in forward-looking statements. Non-GAAP Financial Measures This presentation contains certain non-gaap financial measures. A non-gaap financial measure is defined as a numerical measure of a company s financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States of America ( GAAP ) in the statements of operations, financial condition or cash flows of the company. 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; Adjusted Compensation and Benefits Expense and Adjusted Non-Compensation Expense. These non-gaap measures, presented and discussed in this presentation, remove the significant accounting impact of: (a) transaction-related equity-based compensation expense, including expense related to Partnership Units with both time-based vesting and market conditions as well as equity-based retention awards granted in connection with the spin-off; (b) intangible asset amortization associated with The Blackstone Group L.P. s ( Blackstone ) initial public offering ( IPO ) and the acquisition of PJT Capital LP; and (c) the amount PJT Partners has agreed to pay Blackstone related to the net realized cash benefit from certain compensationrelated tax deductions. Reconciliations of the non-gaap measures to their most directly comparable GAAP measures and further detail regarding the adjustments are provided on pages 21 and 24 of this presentation. For additional information about our non-gaap financial measures, see our filings with the SEC. Disclaimers This document is as is and is based, in part, on information obtained from other sources. Our use of such information does not imply that we have independently verified or necessarily agree with any of such information, and we have assumed and relied upon the accuracy and completeness of such information for purposes of this document. Neither we nor any of our affiliates or agents, make any representation or warranty, express or implied, in relation to the accuracy or completeness of the information contained in this document or any oral information provided in connection herewith, or any data it generates and expressly disclaim any and all liability (whether direct or indirect, in contract, tort or otherwise) in relation to any of such information or any errors or omissions therein. Any views or terms contained herein are preliminary, and are based on financial, economic, market and other conditions prevailing as of the date of this document and are subject to change. We undertake no obligations or responsibility to update any of the information contained in this document. Past performance does not guarantee or predict future performance. This document does not constitute an offer to sell or the solicitation of an offer to buy any security, nor does it constitute an offer or commitment to lend, syndicate or arrange a financing, underwrite or purchase or act as an agent or advisor or in any other capacity with respect to any transaction, or commit capital, or to participate in any trading strategies, and does not constitute legal, regulatory, accounting or tax advice to the recipient. This document does not constitute and should not be considered as any form of financial opinion or recommendation by us or any of our affiliates. This document is not a research report nor should it be construed as such. Presentation of Information All facts, metrics and other information provided herein are presented as of September 30, 2018 unless otherwise stated. Copyright 2018, PJT Partners Inc. (and its affiliates, as applicable). 1

Why PJT Partners Strong Legacy, New Energy The Power of One Early Stage Growth Engine 68 Partners, 520+ Employees Destination for top talent Collaborative, next generation culture that better serves clients Differentiated growth from integrating three highly complementary businesses Early stage build-out of Strategic Advisory, combined with strong legacy businesses, provides tremendous opportunity for growth 2

One Dedicated Team - Three Highly Complementary Businesses Strategic Advisory # of Partners: 34 Restructuring # of Partners: 13 Park Hill # of Partners: 16 3

Global Reach Beyond Physical Locations London San Francisco Chicago Boston New York Madrid Hong Kong Sydney 8 offices in 5 countries Clients across 48 countries 68 partners globally 4

Big Firm Product Capabilities Small Firm Feel Restructuring & Special Situations Capital Markets Advisory > Advisory services > Recapitalizations > Reorganizations > Exchange offers > Capital raising > Distressed M&A > 363 asset sales Creditor Debtor M&A Capital Markets Advisory > Capital structure advisory > Capital markets support to M&A advisory and restructuring > Capital structure optimization > Debt execution assistance > Covenant review and assessment > Pre-IPO advisory > IPO advisory M&A In/Outof-Court Private Equity Hedge Fund Real Estate Secondary Advisory Private Capital Markets > Mergers & acquisitions > Joint ventures > Divestitures > Takeover defenses > Distressed sales > Spin-offs > Asset swaps Private Equity Hedge Fund Real Estate Secondary Advisory > Buyouts > Growth equity > Energy > Distressed > Special situations > Credit/direct lending > Infrastructure > Long/short equity > Global macro > Event-driven > Structured finance > Commodities > Credit > Multi-strats > Opportunistic & value-add > Core/core+ > JVs, clubs & SMA programs > Debt/credit > Portfolio recaps > Direct sales, financing > Sector & regional operators GP Solutions > Tender offers > Recapitalizations > Fund restructurings > Portfolio asset sales > Preferred equity solutions > Private debt solutions > Management stake sales LP Solutions > Divesture of private fund interests > Collateralized fund obligations 5

Thought Leadership Across a Broad Range of Industries B T A BANK 6

Premier Destination for Best-in-Class Talent What We Value What We Offer Alpha players with: Character The opportunity to: Work with top practitioners Client relationships Benefit from a partnership culture Collaborative approach Build out a premier franchise Content Create long-term substantial value 7

Park Hill: The Leading Intermediary Advisor in the Alternative Asset Space 2005 Year established 100+ Professionals in New York, Chicago, Hong Kong, London, San Francisco and Sydney 3,000+ Investor relationships 25+ Average years of experience across 16 partners $300+ billion Raised by Park Hill clients since inception, representing over 275 primary funds ~$30 billion Executed transactions by Secondary Advisory 1 (1) Since 2013. 8

Park Hill: Leading Market Position in Each of the Principal Alternative Asset Categories Buyouts Growth equity Energy Distressed Special situations Credit/direct lending Infrastructure Private Equity Hedge Fund Long/short equity Global macro Event-driven Structured finance Commodities Credit Multi-strats Opportunistic & value-add Core/core+ JVs, clubs & SMA programs Debt/credit Real Estate Secondary Advisory GP solutions LP solutions Portfolio recaps Direct sales, financing Sector & regional operators 9

Park Hill Fund Placement: Leading Market Share and Brand Recognition Frequent Manager Identification Consistent Process Specialist Model Unrivaled Scale Global Reach Scale enables product specialization Leading position in each vertical allows cross collaboration New cross vertical products 10

Restructuring & Special Situations: Market Leadership in Distressed Advisory Situations 1991 Year established ~25 Average years of experience across 13 partners 500+ Distressed advisory situations in 30+ countries $2 trillion+ Total liabilities restructured 75+ Professionals in New York and London 11

Leading Global Restructuring Franchise Advised on 6 of the top 10 deals YTD 1 1. 2. $23.7bn $11.0bn #1 Worldwide Announced Restructurings 2 3. $7.6bn 4. 5. 6. $3.2bn $2.6bn $2.6bn #1 United States Announced Restructurings 2 7. 8. 9. $2.5bn $2.5bn $2.1bn #2 EMEA 2 Announced Restructurings 10. $1.9bn (1) As of October 2018; Deals sourced from BankruptcyData.com, Standard & Poors and JPMorgan. (2) Rankings sourced from First Nine Months 2018 Thomson Reuters Distressed Debt & Bankruptcy Restructuring Review. 12

Restructuring & Special Situations: Global Reach and Unmatched Expertise Out-of-Court Assignments In-Court Assignments Creditor Assignments 13

Strategic Advisory: Delivering Innovative Solutions to Highly Complex Challenges 34 Partners 25+ Years average partner experience $140bn+ Announced M&A volume YTD $3 trillion+ Advised deal volume 36 Active in 36 countries 14

Trusted Advisor to Blue Chip Clients in Strategic Advisory Select Announced Transactions Since Spin 15

Strategic Advisory: Long-Term Growth Driven by a Fast Growing Bench of Experienced Practitioners Strategic Advisory Partners +13 +9 +7 5 Partners 18 Partners 27 Partners 34 Partners Spin Announcement October 2014 1 12/31/15 12/31/17 9/30/18 Strategic Advisory Partners with PJT for 2+ Years 3 Partners with PJT 2+ Years +2 5 Partners with PJT +14 2+ Years 19 Partners with PJT 2+ Years Spin Announcement October 2014 1 12/31/15 9/30/18 (1) Individuals from Blackstone Advisory Partners that became part of PJT Partners post spin. 16

PJT Camberview Overview CamberView Partners was acquired by PJT Partners in October 2018 2012 Founded in 2012 190+ Public Company Clients ~50% Fortune 100 3 Partners and 40+ Professionals 240+ 60+ Proxy Fights, Shareholder Complex Proxy Votes/ Campaigns 1 Activism and Contested/ Complex M&A Situations Notes: Statistics cumulative to October 2018. (1) Campaigns include activism, M&A, Director Against, Say-on-Pay and shareholder proposals. 17

We are PJT Partners Strong Legacy, New Energy One Dedicated Firm Three Complementary Businesses A Tradition of Forward Thinking Defined by Deep Relationships Character, Culture and Collaboration With a Focus on the Future your results are our reputation 18

Financials 19

GAAP Statements of Operations (Amounts in millions, except per share data) 12 Months Ended 12/31, 9 Months Ended 9/30, 3 Months Ended 9/30, 2017 2016 2018 2017 2018 2017 Revenues Advisory $386.3 $377.6 $318.9 $233.1 $117.2 $60.5 Placement 102.8 115.0 72.5 68.9 18.2 15.9 Interest Income and Other 10.2 6.9 13.5 6.7 4.8 2.1 Total Revenues 499.3 499.4 404.9 308.7 140.1 78.5 Expenses Compensation and Benefits 391.5 381.0 297.8 251.3 99.9 68.0 Occupancy and Related 26.9 25.8 20.0 19.6 6.6 6.7 Travel and Related 13.6 11.5 16.9 9.3 5.4 3.4 Professional Fees 19.3 18.9 15.3 15.4 6.1 6.4 Communications and Information Services 10.8 8.9 9.5 7.8 2.8 2.6 Depreciation and Amortization 8.1 14.0 6.4 6.2 2.3 2.0 Other Expenses 19.0 24.8 14.1 14.8 5.0 5.0 Total Non-Compensation Expense 97.7 103.9 82.2 73.1 28.2 26.0 Total Expenses 489.2 484.9 380.0 324.3 128.1 94.1 Income (Loss) Before Provision (Benefit) for Taxes $10.1 $14.5 $24.8 ($15.6) $12.1 ($15.6) Provision (Benefit) for Taxes 38.4 9.4 (5.2) (15.6) (0.2) (13.3) Net Income (Loss) ($28.3) $5.1 $30.0 $0.0 $12.3 ($2.4) Net Income (Loss) Attributable to Non-Controlling Interests 4.2 8.1 10.3 (4.9) 4.7 (5.7) Net Income (Loss) Attributable to PJT Partners Inc. ($32.6) ($3.0) $19.7 $4.9 $7.6 $3.3 Net Income (Loss) Per Share of Class A Common Stock Basic ($1.73) ($0.17) $0.91 $0.25 $0.34 $0.17 Net Income (Loss) Per Share of Class A Common Stock Diluted ($1.73) ($0.17) $0.85 $0.22 $0.33 $0.16 Weighted-Average Shares of Class A Common Stock Outstanding Basic 18.9 18.3 21.4 18.8 22.3 18.9 Weighted-Average Shares of Class A Common Stock Outstanding Diluted 18.9 18.3 24.0 22.4 24.1 22.9 Note: Totals may not add due to rounding. 20

Summary of GAAP to Adjusted Financial Information (Amounts in millions, except per share data) 12 Months Ended 12/31, 9 Months Ended 9/30, 3 Months Ended 9/30, 2017 2016 2018 2017 2018 2017 Revenues Advisory $386.3 $377.6 $318.9 $233.1 $117.2 $60.5 Placement 102.8 115.0 72.5 68.9 18.2 15.9 Interest Income and Other 10.2 6.9 13.5 6.7 4.8 2.1 Total Revenues $499.3 $499.4 $404.9 $308.7 $140.1 $78.5 Compensation and Benefits Expense Compensation and Benefits- US GAAP Basis 391.5 381.0 297.8 251.3 99.9 68.0 Adjustments: Transaction-Related Compensation Expense (1) (71.3) (65.8) (38.7) (53.7) (10.2) (17.8) Compensation and Benefits- As adjusted $320.2 $315.2 $259.1 $197.6 $89.7 $50.2 Non-Compensation Expense Non-Compensation- US GAAP Basis 97.7 103.9 82.2 73.1 28.2 26.0 Adjustments: Amortization of Intangible Assets (2) (2.4) (8.9) (1.8) (1.8) (0.6) (0.6) Spin-Off-Related Payable Due to Blackstone (3) (3.0) (4.1) (1.1) (3.1) (0.3) (1.3) Non-Compensation- As adjusted $92.3 $91.0 $79.4 $68.2 $27.3 $24.1 Pretax Income (Loss) Income (Loss) Before Provision (Benefit) for Taxes- US GAAP Basis 10.1 14.5 24.8 (15.6) 12.1 (15.6) Income Before Provision for Taxes- As adjusted $86.8 $93.3 $66.3 $43.0 $23.1 $4.1 Adjusted Taxes (4) 45.5 19.3 8.8 7.0 3.6 (0.3) Net Income- As adjusted $41.3 $74.1 $57.6 $35.9 $19.5 $4.4 If-Converted Adjustments Less: Adjusted Taxes (4) (45.5) (19.3) (8.8) (7.0) (3.6) 0.3 Add: If-Converted Taxes (5) 28.1 35.8 14.7 14.5 5.2 0.4 Adjusted Net Income, If-Converted $58.7 $57.5 $51.6 $28.5 $18.0 $3.7 Adjusted Net Income, If-Converted Per Share $1.54 $1.55 $1.30 $0.75 $0.44 $0.10 Weighted-Average Shares Outstanding, If-Converted 38.0 37.2 39.7 38.0 40.6 38.1 Note: Totals may not add due to rounding. See Notes to Financials on page 24 for footnote detail. 21

Capital Priorities NET WORKING CAPITAL BALANCE $mm 181 204 #1: INVESTMENT IN OUR BUSINESS > 60% Headcount growth since spin 1 > 12% Headcount growth year-over-year 141 #2: SHARE REPURCHASES > ~2.7mm units exchanged for cash 1 > ~726k open market repurchases 2 #3: DIVIDENDS > Maintained $0.05 dividend Sep '16 Sep '17 Sep '18 (1) Since Spin-off on 10/1/15. (2) Repurchase program authorized October 2017, Activity to 9/30/18. 22

Continued Focus on Share Count Management Excluding earn-out awards, share count is flat YoY managed through ~2.2mm of repurchases SHARE COUNT 1 Share count in mm 6.5 6.0 8.7 0% 39.8 39.8 4.0 5.0 42.3 2.5 8.9 8.9 40.6 4.0 2.0 5.0 4.9 11.5 18.7 21.9 21.9 22.3 2 9/30/2017 9/30/2018 (Excl. Earn-Outs) 9/30/2018 Wtd. Avg. FD Shares Outstanding 3 (Treasury Stock Method) Fully-Diluted Shares Outstanding (If-Converted) Class A Common Shares Vested Holdings Units Earn-Out Awards Unvested Holdings Units Unvested RSUs Note: Totals may not add due to rounding (1) Assumes all Partnership Units and unvested RSUs are fully converted to Class A common stock. Excluded from 9/30/18 Fully-Diluted Shares Outstanding are 3.7 million unvested Partnership Units in PJT Partners Holdings LP that have yet to satisfy certain market conditions. Included in Class A Shares are Vested, Undelivered Shares. (2) Fully-Diluted 9/30/18 Vested Holdings Units include ~7.4 million shares held by current and former Blackstone partners. (3) Weighted-average for the three months ended 9/30/18. Assumes all Partnership Units are fully converted and unvested RSUs are converted under the treasury stock method to Class A common stock. Weighted-average earn-out awards included in vested and unvested Holdings Units. 23

Notes to Financials 1. This adjustment adds back to GAAP Pretax Income transaction-related equity-based compensation expense for Partnership Units with both time-based vesting and market conditions as well as equity-based retention awards granted in connection with the spinoff. 2. This adjustment adds back to GAAP Pretax Income amounts for the amortization of intangible assets that are associated with Blackstone s IPO and amounts for the amortization of intangible assets identified in connection with the acquisition of PJT Capital LP on October 1, 2015. 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 GAAP 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, permanent differences, as well as the impact of the deferred tax asset remeasurement related to the enactment of the Tax Cuts and Jobs Act and return to provision adjustments. 24