XML 50 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
Evercore Inc. (Parent Company Only) Financial Statements
 12 Months Ended
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract]  
Evercore Inc. (Parent Company Only) Financial Statements Evercore Inc. (Parent Company Only) Financial Statements
EVERCORE INC.
(parent company only)
CONDENSED STATEMENTS OF FINANCIAL CONDITION
(dollars in thousands, except share data)
 December 31,
 20242023
ASSETS
Equity Investment in Subsidiary$1,881,783 $1,743,393 
Deferred Tax Assets239,118 234,719 
Goodwill15,236 15,236 
Other Assets12,450 24,110 
TOTAL ASSETS$2,148,587 $2,017,458 
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Current Liabilities
Payable to Related Party$10,423 $10,522 
Other Current Liabilities3,659 3,304 
Current Portion of Notes Payable37,951 — 
Total Current Liabilities52,033 13,826 
Amounts Due Pursuant to Tax Receivable Agreements52,968 52,813 
Long-term Debt - Notes Payable335,944 373,885 
TOTAL LIABILITIES440,945 440,524 
Stockholders' Equity
Common Stock
Class A, par value $0.01 per share (1,000,000,000 shares authorized, 84,767,922 and 82,114,009 issued at December 31, 2024 and 2023, respectively, and 38,116,350 and 37,773,613 outstanding at December 31, 2024 and 2023, respectively)
848 821 
Class B, par value $0.01 per share (1,000,000 shares authorized, 45 and 46 issued and outstanding at December 31, 2024 and 2023, respectively)
— — 
Additional Paid-In Capital3,510,356 3,163,198 
Accumulated Other Comprehensive Income (Loss)(36,057)(26,538)
Retained Earnings2,133,919 1,892,656 
Treasury Stock at Cost (46,651,572 and 44,340,396 shares at December 31, 2024 and 2023, respectively)
(3,901,424)(3,453,203)
TOTAL STOCKHOLDERS' EQUITY1,707,642 1,576,934 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$2,148,587 $2,017,458 


See notes to parent company only financial statements.
EVERCORE INC.
(parent company only)
CONDENSED STATEMENTS OF OPERATIONS
 For the Years Ended December 31,
 202420232022
REVENUES
Other Revenue, Including Interest and Investments$16,768 $16,717 $16,850 
TOTAL REVENUES16,768 16,717 16,850 
Interest Expense16,768 16,717 16,850 
NET REVENUES— — — 
EXPENSES
TOTAL EXPENSES— — — 
OPERATING INCOME— — — 
Equity in Income of Subsidiary476,261 315,109 605,957 
Provision for Income Taxes97,982 59,630 129,437 
NET INCOME$378,279 $255,479 $476,520 
See notes to parent company only financial statements.
EVERCORE INC.
(parent company only)
CONDENSED STATEMENTS OF CASH FLOWS
 For the Years Ended December 31,
 202420232022
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income$378,279 $255,479 $476,520 
Adjustments to Reconcile Net Income to Net Cash Provided by (Used in) Operating Activities:
Undistributed Income of Subsidiary(476,261)(315,109)(605,957)
Deferred Taxes22,265 4,332 2,624 
Accretion on Long-term Debt556 529 585 
(Increase) Decrease in Operating Assets:
Other Assets11,660 6,989 (31,099)
Increase (Decrease) in Operating Liabilities:
Taxes Payable— — (13,075)
Net Cash Provided by (Used in) Operating Activities(63,501)(47,780)(170,402)
CASH FLOWS FROM INVESTING ACTIVITIES
Investment in Subsidiary210,760 175,644 297,659 
Net Cash Provided by Investing Activities210,760 175,644 297,659 
CASH FLOWS FROM FINANCING ACTIVITIES
Payments to Related Party(11,427)— — 
Payment of Notes Payable — — (67,000)
Issuance of Notes Payable— — 67,000 
Dividends(135,832)(127,864)(127,257)
Net Cash Provided by (Used in) Financing Activities(147,259)(127,864)(127,257)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH— — — 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—Beginning of Year— — — 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—End of Year$— $— $— 
SUPPLEMENTAL CASH FLOW DISCLOSURE
Payments for Income Taxes$64,121 $48,850 $170,844 
Accrued Dividends$16,159 $17,054 $15,236 
See notes to parent company only financial statements.
EVERCORE INC.
(parent company only)
NOTES TO CONDENSED FINANCIAL STATEMENTS
Note A – Organization
Evercore Inc. (the "Company") was incorporated as a Delaware corporation on July 21, 2005. The Company did not begin meaningful operations until the reorganization discussed below. Pursuant to a reorganization into a holding company structure, the Company became a holding company and its sole asset is a controlling equity interest in Evercore LP. As the sole general partner of Evercore LP, the Company operates and controls all of the business and affairs of Evercore LP and, through Evercore LP and its subsidiaries, continues to conduct the business now conducted by these subsidiaries.
Note B – Significant Accounting Policies
Basis of Presentation. The Statements of Financial Condition, Operations and Cash Flows have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP").
Equity Investment in Subsidiary and Equity in Income of Subsidiary. Equity Investment in Subsidiary includes the Company's receivable from Evercore LP for senior notes owed by Evercore LP to the Company having similar terms as described below in Note D – issuance of Notes Payable. The Equity in Income of Subsidiary represents the Company's share of income from Evercore LP.
Note C – Stockholders' Equity
The Company is authorized to issue 1,000,000 shares of Class A common stock ("Class A Shares"), par value $0.01 per share, and 1,000 shares of Class B common stock, par value $0.01 per share. All Class A Shares and shares of Class B common stock vote together as a single class. At December 31, 2024, the Company has issued 84,768 Class A Shares. The Company canceled two shares of Class B common stock, which were held by limited partners of Evercore LP, and granted one share of Class B common stock during 2024. During 2024, the Company purchased 998 Class A Shares from employees at an average cost per share of $179.67, primarily for the net settlement of stock-based compensation awards, and 1,313 Class A Shares at an average cost per share of $203.84 pursuant to the Company's share repurchase program. The result of these purchases was an increase in Treasury Stock of $446,985 (excluding $1,236 of excise tax levied on share repurchases, net of issuances) on the Company's Statement of Financial Condition as of December 31, 2024. Treasury shares are repurchased by a subsidiary of Evercore Inc. During the year ended December 31, 2024, the Company declared and paid dividends of $3.16 per share, totaling $120,857, which were wholly funded by the Company's sole subsidiary, Evercore LP, and accrued deferred cash dividends on unvested and vested RSUs, totaling $16,159. During the year ended December 31, 2024, the Company also paid deferred cash dividends of $14,975, which were wholly funded by the Company's sole subsidiary, Evercore LP.
As discussed in Note 18 to the consolidated financial statements, both the Evercore LP partnership units and restricted stock units are exchangeable into Class A Shares on a one-for-one basis once vested.
Note D – Issuance of Notes Payable
On March 30, 2016, the Company issued an aggregate of $170,000 of senior notes (the "2016 Private Placement Notes"), including: $38,000 aggregate principal amount of its 4.88% Series A senior notes which were due March 30, 2021 (the "Series A Notes"), $67,000 aggregate principal amount of its 5.23% Series B senior notes originally due March 30, 2023 (the "Series B Notes"), $48,000 aggregate principal amount of its 5.48% Series C senior notes due March 30, 2026 and $17,000 aggregate principal amount of its 5.58% Series D senior notes due March 30, 2028, pursuant to a note purchase agreement dated as of March 30, 2016, among the Company and the purchasers party thereto in a private placement exempt from registration under the Securities Act of 1933. In March 2021, the Company repaid the $38,000 aggregate principal amount of its Series A Notes. On June 28, 2022, the Company prepaid the $67,000 aggregate principal amount of its Series B Notes plus the applicable make-whole amount.
On August 1, 2019, the Company issued $175,000 and £25,000 of senior unsecured notes (the "2019 Private Placement Notes"), through private placement. These notes reflect a weighted average life of 12 years and a weighted average stated interest rate of 4.26%. These notes include: $75,000 aggregate principal amount of its 4.34% Series E senior notes due August 1, 2029, $60,000 aggregate principal amount of its 4.44% Series F senior notes due August 1, 2031, $40,000 aggregate principal amount of its 4.54% Series G senior notes due August 1, 2033 and £25,000 aggregate principal amount of its 3.33%
Series H senior notes due August 1, 2033, each of which were issued pursuant to a note purchase agreement dated as of August 1, 2019, among the Company and the purchasers party thereto in a private placement exempt from registration under the Securities Act of 1933.
On March 29, 2021, the Company issued $38,000 aggregate principal amount of its 1.97% Series I senior notes due August 1, 2025 (the "2021 Private Placement Notes"), pursuant to a note purchase agreement dated as of March 29, 2021, among the Company and the purchasers party thereto in a private placement exempt from registration under the Securities Act of 1933.
On June 28, 2022, the Company issued $67,000 aggregate principal amount of its 4.61% Series J senior notes due November 15, 2028 (the "2022 Private Placement Notes"), pursuant to a note purchase agreement dated as of June 28, 2022, among the Company and the purchasers party thereto in a private placement exempt from registration under the Securities Act of 1933.
Note E – Commitments and Contingencies
As of December 31, 2024, as discussed in Note 13 to the consolidated financial statements, future payments required related to the 2016, 2019, 2021 and 2022 Private Placement Notes are $454,906. Pursuant to the 2016, 2019, 2021 and 2022 Private Placement Notes, the Company expects to make payments to the notes' holders of $54,006 within one year or less, $74,943 in one to three years, $179,302 in three to five years and $146,655 after five years.
As of December 31, 2024, as discussed in Note 19 to the consolidated financial statements, the Company estimates the contractual obligations related to the Tax Receivable Agreement to be $63,391. The company expects to pay to the counterparties to the Tax Receivable Agreement $10,423 within one year or less, $18,209 in one to three years, $12,705 in three to five years and $22,054 after five years.