0001193125-16-657315.txt : 20160726 0001193125-16-657315.hdr.sgml : 20160726 20160726075333 ACCESSION NUMBER: 0001193125-16-657315 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20160725 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160726 DATE AS OF CHANGE: 20160726 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HFF, Inc. CENTRAL INDEX KEY: 0001380509 STANDARD INDUSTRIAL CLASSIFICATION: LESSORS OF REAL PROPERTY, NEC [6519] IRS NUMBER: 510610340 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33280 FILM NUMBER: 161783202 BUSINESS ADDRESS: STREET 1: ONE OXFORD CENTRE STREET 2: 301 GRANT STREET, SUITE 1100 CITY: PITTSBURGH STATE: PA ZIP: 15219 BUSINESS PHONE: 412-281-8714 MAIL ADDRESS: STREET 1: ONE OXFORD CENTRE STREET 2: 301 GRANT STREET, SUITE 1100 CITY: PITTSBURGH STATE: PA ZIP: 15219 8-K 1 d226458d8k.htm 8-K 8-K
Table of Contents

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): July 25, 2016

 

 

HFF, Inc.

(Exact name of Registrant as specified in its charter)

 

 

 

Delaware   001-33280   51-0610340

(State or Other Jurisdiction

of Incorporation or Organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

One Oxford Centre

301 Grant Street, Suite 1100

Pittsburgh, Pennsylvania 15219

(412) 281-8714

(Address, Including Zip Code, and Telephone Number, Including Area Code, of Registrant’s Principal Executive Offices)

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Table of Contents

TABLE OF CONTENTS

 

ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

     3   

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS

     3   

SIGNATURE

     4   

INDEX TO EXHIBITS

     5   

 

2


Table of Contents

Item 2.02 Results of Operations and Financial Condition.

On July 25, 2016, HFF, Inc. (the “Company”) issued a press release announcing the Company’s financial and transaction production results for the quarter ended June 30, 2016. A copy of the press release is attached as Exhibit 99.1 and incorporated herein by reference.

The information in this Item 2.02 of Form 8-K and the attached Exhibit 99.1 shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

99.1    Press Release, dated July 25, 2016, announcing second quarter 2016 financial and transaction production results.

 

3


Table of Contents

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

    HFF, INC.
Dated: July 26, 2016     By:  

/s/ Gregory R. Conley

      Gregory R. Conley
      Chief Financial Officer

 

4


Table of Contents

EXHIBIT INDEX

 

Exhibit Number

  

Description

99.1    Press Release, dated July 25, 2016, announcing second quarter 2016 financial and transaction production results.

 

5

EX-99.1 2 d226458dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

HFF, Inc. reports second quarter 2016 financial and transaction production results

HFF, Inc. (NYSE: HF) (the Company or HFF) reported today its financial and production volume results for the second quarter of 2016. Based on transaction volume, HFF, through its subsidiaries, Holliday Fenoglio Fowler, L.P. and HFF Securities L.P., is one of the leading and largest full-service commercial real estate financial intermediaries in the U.S., providing commercial real estate and capital markets services to both the consumers and providers of capital in the commercial real estate sector.

Second Quarter 2016 Highlights

 

    Revenue was $117.7 million, compared to $125.0 million in the prior year.

 

    Net income was $15.8 million, as compared to $21.2 million in the prior year period.

 

    Net income per diluted share $0.41, as compared to $0.55 during the prior year’s second quarter.

 

    Adjusted EBITDA was $28.0 million versus $35.3 million in the prior year period.

First Six Months of 2016 Highlights

 

    Revenue grew to $235.2 million, which is a 7.3% year-over-year increase.

 

    Net income was $29.7 million, as compared to $30.6 million in the prior year period.

 

    Net income per diluted share was $0.77, as compared to $0.80 during the prior year’s first six months.

 

    Adjusted EBITDA was relatively flat at $52.7 million compared to $53.2 million in the prior year period.

“Transaction volumes in the U.S. commercial real estate industry for the second quarter and first six months of 2016 were lower as compared to the same periods in 2015. There are a number of factors creating a challenging capital markets environment, including but not limited to, an unsettled sentiment among investors due to general economic uncertainty regarding domestic and global growth, heightened near term volatility created by the Brexit vote, as well as increased regulatory scrutiny among financial institutions. While some of these headwinds are expected to persist into the second half of 2016, it does not change our


HFF reports second quarter 2016 financial results

Page 2

 

long-term view of the fundamental drivers of the U.S. commercial real estate transaction activity as evidenced by the increases in our overall headcount during the last 12 months representing the largest such gain in HFF’s history,” said Mark Gibson, chief executive officer of HFF.

“Despite the headwinds and their impact on the industry’s transaction activity in the first six months of 2016, HFF’s transaction volumes increased across all business lines during the same period driving revenues higher. We continue to benefit from our integrated platform, as well as the outstanding efforts of our associates who provide value-added solutions and services to our clients. We believe our unique partnership culture, our capital markets centric business model, our strong balance sheet, and the ongoing strategic investments we continue to make in our business will continue to increase our market presence in the real estate transaction services business,” added Mark Gibson.

Results for the Second Quarter Ended June 30, 2016

The Company’s revenues were $117.7 million for the second quarter of 2016, which represents a decrease of $7.3 million, or 5.9% compared to revenues of $125.0 million for the second quarter of 2015. The Company generated operating income of $17.6 million during the second quarter of 2016, a decrease of $8.1 million, or 31.6% when compared to operating income of $25.7 million for the second quarter of 2015. This decrease in operating income is primarily due to the 5.9% decrease in revenues, in addition to (a) increases in the Company’s compensation-related costs and expenses associated with the net growth in headcount of 105 associates during the last twelve months, (b) increases in non-cash stock compensation, and (c) increases in other operating expenses due to the increase in headcount.

Interest and other income, net, totaled $8.7 million in the second quarter of 2016, a decrease of $0.7 million, or 7.8%, when compared to $9.5 million in the second quarter of 2015. This decrease is primarily a result of a reduction in securitization and other agency-related income.

The Company reported net income for the quarter ended June 30, 2016 of $15.8 million, a decrease of approximately $5.4 million, or 25.2%, when compared to net income of $21.2 million for the quarter ended June 30, 2015. For the quarter ended June 30, 2016 net income per diluted share was $0.41 compared to $0.55 for the second quarter of 2015, representing a 25.5% decrease.


HFF reports second quarter 2016 financial results

Page 3

 

Adjusted EBITDA (a non-GAAP measure whose reconciliation to net income can be found within this release) for the second quarter of 2016 was $28.0 million, which represents a decrease of $7.3 million, or 20.8%, when compared to $35.3 million in the second quarter of 2015. This decrease in Adjusted EBITDA is attributable to the lower revenue and increase in operating costs. The Adjusted EBITDA margin for the second quarter of 2016 was 23.8%, a 450 basis point decrease as compared to an Adjusted EBITDA margin of 28.3% in the second quarter of 2015.

Results for the Six Months Ended June 30, 2016

The Company reported revenues of $235.2 million for the six months ended June 30, 2016, which represents an increase of $15.9 million, or 7.3% compared to revenues for the first six months of 2015 of $219.3 million. The Company generated operating income of $34.3 million during the first half of 2016, a decrease of $2.6 million, or 7.1% when compared to operating income of $36.9 million for the first half of 2015. This decrease in operating income is primarily due to (a) increases in the Company’s compensation-related costs and expenses associated with the net growth in headcount of 105 associates during the last twelve months, (b) an increase in non-cash stock compensation and (c) increases in other operating expenses due to the growth in transactional activity and the increase in headcount. These costs were partially offset by the increase in revenues.

Interest and other income, net, totaled $15.1 million for the six months ended June 30, 2016 compared to $15.0 million for the six months ended June 30, 2015.

The Company reported net income for the six month period ended June 30, 2016 of $29.7 million, a decrease of approximately $0.9 million, or 2.8%, when compared to net income of $30.6 million for the six month period ended June 30, 2015. For the six month period ended June 30, 2016, net income per diluted share was $0.77, or a 3.8% decrease when compared to $0.80 for the six month period ended June 30, 2015.

Adjusted EBITDA for the six month period ended June 30, 2016 was $52.7 million, which represents a decrease of $0.5 million, or 0.9%, when compared to $53.2 million in the comparable period in 2015. This decrease in Adjusted EBITDA is primarily attributable to the increases in operating costs associated with the additional headcount as well as a reduction in other agency-related income. The Adjusted EBITDA margin for the six month period ended June 30, 2016 was 22.4%, a 180 basis point decrease, compared to an Adjusted EBITDA margin of 24.2% in the comparable period in 2015.


HFF reports second quarter 2016 financial results

Page 4

 

HFF, Inc.

Consolidated Operating Results

(dollars in thousands, except per share data)

(Unaudited)

 

     For the Three Months Ended
Jun. 30,
    For the Six Months Ended
Jun. 30,
 
     2016     2015     2016     2015  

Revenue

   $ 117,665      $ 124,992      $ 235,195      $ 219,263   

Operating expenses:

        

Cost of services

     66,486        69,342        134,988        125,721   

Operating, administrative and other

     30,701        27,787        60,319        52,324   

Depreciation and amortization

     2,893        2,162        5,562        4,281   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     100,080        99,291        200,869        182,326   

Operating income

     17,585        25,701        34,326        36,937   

Interest and other income, net

     8,739        9,476        15,056        15,017   

Interest expense

     (11     (11     (24     (22

(Increase) decrease in payable under the tax receivable agreement

     —          —          —          1,091   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     26,313        35,166        49,358        53,023   

Income tax expense

     10,467        13,992        19,636        22,440   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 15,846      $ 21,174      $ 29,722      $ 30,583   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share - basic

   $ 0.41      $ 0.56      $ 0.78      $ 0.81   

Earnings per share - diluted

   $ 0.41      $ 0.55      $ 0.77      $ 0.80   

Weighted average shares outstanding - basic

     38,263,657        37,993,887        38,215,246        37,944,922   

Weighted average shares outstanding - diluted

     38,961,753        38,461,869        38,667,842        38,315,071   

Adjusted EBITDA

   $ 27,977      $ 35,316      $ 52,693      $ 53,150   


HFF reports second quarter 2016 financial results

Page 5

 

Production Volume and Loan Servicing Summary

The reported volume data presented below (provided for informational purposes only) is unaudited and is estimated based on the Company’s internal database.

Second Quarter Production Volume Results

Unaudited Production Volume by Platform

(dollars in thousands)

 

     For the Three Months Ended June 30,  

By Platform

   2016      2015      Change  
     Production
Volume
     # of
Trans.
     Production
Volume
     # of
Trans.
     Production
Volume
    % chg.     # of
Trans.
    % chg.  

Debt Placement

   $ 8,522,889         305       $ 9,820,589         320       $ (1,297,700     -13.2     (15     -4.7

Investment Sales

     7,371,967         177         7,981,062         180         (609,095     -7.6     (3     -1.7

Equity Placement

     1,187,652         39         937,066         39         250,586        26.7     —          0.0

Loan Sales

     70,285         7         95,568         10         (25,283     -26.5     (3     -30.0
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Total Transaction Volume

   $ 17,152,793         528       $ 18,834,285         549       $ (1,681,492     -8.9     (21     -3.8
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Average Transaction Size

   $ 32,486          $ 34,307          $ (1,820     -5.3    
     Fund/Loan
Balance
     # of
Loans
     Fund/Loan
Balance
     # of
Loans
     Fund/Loan
Balance
    % chg.     # of
Loans
    % chg.  

Private Equity Discretionary Funds

   $ 3,369,300          $ 2,931,300          $ 438,000        14.9    

Loan Servicing Portfolio Balance

   $ 54,709,241         2,758       $ 44,700,176         2,580       $ 10,009,065        22.4     178        6.9

Production volumes for the second quarter of 2016 totaled $17.2 billion on 528 transactions representing reductions of 8.9% in production volume and 3.8% in the number of transactions when compared to the production volumes of approximately $18.8 billion on 549 transactions for the second quarter of 2015. The average transaction size for the second quarter of 2016 was $32.5 million, which is approximately 5.3% lower than the comparable figure of approximately $34.3 million for the second quarter of 2015.

 

    Debt Placement production volume was approximately $8.5 billion in the second quarter of 2016, representing a decrease of 13.2% from second quarter of 2015 volume of approximately $9.8 billion.

 

    Investment Sales production volume was approximately $7.4 billion in the second quarter of 2016, a decrease of 7.6% from second quarter of 2015 volume of approximately $8.0 billion.

 

    Equity Placement production volume was approximately $1.2 billion in the second quarter of 2016, an increase of 26.7% over the second quarter of 2015 volume of approximately $0.9 billion.


HFF reports second quarter 2016 financial results

Page 6

 

    Loan Sales production volume was approximately $70.3 million for the second quarter of 2016, a decrease of 26.5% from the $95.6 million of volume in second quarter 2015.

 

    At the end of the second quarter of 2016, the amount of active private equity discretionary fund transactions on which HFF Securities has been engaged and may recognize additional future revenue was approximately $3.4 billion compared to approximately $2.9 billion at the end of the second quarter of 2015, representing a 14.9% increase.

 

    The principal balance of the Company’s Loan Servicing portfolio reached $54.7 billion at the end of the second quarter of 2016, representing an increase of approximately $10.0 billion, or 22.4%, from $44.7 billion at the end of the second quarter of 2015.

Six Month Production Volume Results

Unaudited Production Volume by Platform

(dollars in thousands)

 

     For the Six Months Ended June 30,  

By Platform

   2016      2015      Change  
     Production
Volume
     # of
Trans.
     Production
Volume
     # of
Trans.
     Production
Volume
     % chg.     # of
Trans.
    % chg.  

Debt Placement

   $ 18,031,437         604       $ 17,657,317         594       $ 374,120         2.1     10        1.7

Investment Sales

     15,593,804         352         13,593,030         354         2,000,774         14.7     (2     -0.6

Equity Placement

     1,820,928         74         1,440,818         62         380,110         26.4     12        19.4

Loan Sales

     360,732         12         351,139         15         9,593         2.7     (3     -20.0
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Total Transaction Volume

   $ 35,806,901         1,042       $ 33,042,304         1,025       $ 2,764,597         8.4     17        1.7
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Average Transaction Size

   $ 34,364          $ 32,236          $ 2,127         6.6    
     Fund/Loan
Balance
     # of
Loans
     Fund/Loan
Balance
     # of
Loans
     Fund/Loan
Balance
     % chg.     # of
Loans
    % chg.  

Private Equity Discretionary Funds

   $ 3,369,300          $ 2,931,300          $ 438,000         14.9    

Loan Servicing Portfolio Balance

   $ 54,709,241         2,758       $ 44,700,176         2,580       $ 10,009,065         22.4     178        6.9

Production volumes for the six months ended June 30, 2016 totaled approximately $35.8 billion on 1,042 transactions, representing an 8.4% increase in production volume and a 1.7% increase in the number of transactions when compared to the production volumes of approximately $33.0 billion on 1,025 transactions for the comparable period in 2015. The average transaction size for the six months ended June 30, 2016 was $34.4 million, representing a 6.6% increase over the comparable figure of $32.2 million in the six months ended June 30, 2015.


HFF reports second quarter 2016 financial results

Page 7

 

Employment Comments

Consistent with its strategic growth initiatives, the Company continued to expand its total employment and production ranks to their highest levels since the Company went public in January 2007. The Company’s total employment reached 863 associates as of June 30, 2016, which represents a net increase of 105, or 13.9%, over the comparable total of 758 associates as of June 30, 2015. HFF’s total number of transaction professionals reached 311 as of June 30, 2016, which represents a net increase of 25, or 8.7% over the comparable total of 286 transaction professionals as of June 30, 2015. Over the past twelve months, the Company continued to add transaction professionals to existing lines of business and product specialties through the promotion and recruitment of associates in 13 of the Company’s twenty-three offices.

Non-GAAP Financial Measures

This earnings press release contains a non-GAAP measure, Adjusted EBITDA, which as calculated by the Company is not necessarily comparable to similarly-titled measures reported by other companies. Additionally, Adjusted EBITDA is not a measurement of financial performance or liquidity under GAAP and should not be considered as an alternative to the Company’s other financial information determined under GAAP. For a description of the Company’s use of Adjusted EBITDA and a reconciliation of Adjusted EBITDA with net income, see the section of this press release titled “Adjusted EBITDA Reconciliation.”

Earnings Conference Call

The Company’s management will hold a conference call to discuss second quarter 2016 financial results on July 26, 2016 at 8:30 a.m. Eastern Time. To listen, participants should dial 855-307-9216 (U.S. callers) or 330-578-2801 (international callers) approximately 10 minutes prior to the start of the call and enter participant code 42419202. A replay will become available after 11:30 a.m. Eastern Time on July 26, 2016 and will continue through August 2, 2016, by dialing 855-859-2056 (U.S. callers) and 404-537-3406 (international callers) and entering participant code 42419202.

The live broadcast of the Company’s quarterly conference call will be available online on its website at www.hfflp.com on July 26, 2016 beginning at 8:30 a.m. Eastern Time. A recording of the broadcast will be available for replay on the Company’s website for one year. Related presentation materials will be posted to the “Investor Relations” section of the Company’s website prior to the call. The presentation materials will be available in Adobe Acrobat format.


HFF reports second quarter 2016 financial results

Page 8

 

About HFF, Inc.

Through its subsidiaries, Holliday Fenoglio Fowler, L.P. and HFF Securities L.P., the Company operates out of 23 offices nationwide and is one of the leading and largest full-service commercial real estate financial intermediaries in the U.S. providing commercial real estate and capital markets services to both the users and providers of capital in the commercial real estate sector. The Company offers clients a fully-integrated national capital markets platform including debt placement, investment sales, equity placement, investment banking and advisory services, loan sales and commercial loan servicing.

Certain statements in this earnings press release are “forward-looking statements” within the meaning of the federal securities laws. Statements about our beliefs and expectations and statements containing the words “may,” “could,” “would,” “should,” “believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,” “project,” “intend” and similar expressions constitute forward-looking statements. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results and performance in future periods to be materially different from any future results or performance suggested in forward-looking statements in this earnings press release. Investors, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. Any forward-looking statements speak only as of the date of this earnings press release and, except to the extent required by applicable securities laws, the Company expressly disclaims any obligation to update or revise any of them to reflect actual results, any changes in expectations or any change in events. If the Company does update one or more forward-looking statements, no inference should be drawn that it will make additional updates with respect to those or other forward-looking statements. Factors that could cause results to differ materially include, but are not limited to: (1) general economic conditions and commercial real estate market conditions, including the recent conditions in the global markets and, in particular, the U.S. debt markets; (2) the Company’s ability to retain and attract transaction professionals; (3) the Company’s ability to retain its business philosophy and partnership culture; (4) competitive pressures; (5) the Company’s ability to integrate and sustain its growth; and (6) other factors discussed in the Company’s public filings, including the risk factors included in the Company’s most recent Annual Report on Form 10-K.

Additional information concerning factors that may influence HFF, Inc.’s financial information is discussed under “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” “Quantitative and Qualitative Disclosures About Market Risk” and “Forward-Looking Statements” in the Company’s most recent Annual Report on Form 10-K, as well as in the Company’s press releases and other periodic filings with the Securities and Exchange Commission. Such information and filings are available publicly and may be obtained from the Company’s web site at www.hfflp.com or upon request from the HFF, Inc. Investor Relations Department at investorrelations@hfflp.com.


HFF reports second quarter 2016 financial results

Page 9

 

HFF, Inc.

Consolidated Balance Sheets

(dollars in thousands)

(Unaudited)

 

     June 30,     December 31,  
     2016     2015  
ASSETS     

Cash and cash equivalents

   $ 176,675      $ 233,904   

Accounts receivable, receivable from affiliate and prepaids

     15,830        13,305   

Mortgage notes receivable

     150,570        318,951   

Property, plant and equipment, net

     12,895        13,592   

Deferred tax asset, net

     119,278        129,877   

Intangible assets, net

     35,032        30,734   

Other noncurrent assets

     2,525        2,167   
  

 

 

   

 

 

 

Total assets

   $ 512,805      $ 742,530   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Warehouse line of credit

   $ 149,855      $ 318,618   

Accrued compensation, accounts payable and other current liabilities

     48,030        77,376   

Long-term debt (includes current portion)

     901        1,014   

Deferred rent credit and other liabilities

     10,100        9,827   

Payable under the tax receivable agreement

     121,191        121,191   
  

 

 

   

 

 

 

Total liabilities

     330,077        528,026   

Class A Common Stock, par value $0.01 per share, 175,000,000 shares authorized, 38,082,582 and 37,854,312 shares outstanding, respectively

     384        383   

Additional paid in capital

     126,364        117,216   

Treasury stock

     (11,668     (11,378

Retained earnings

     67,648        108,283   
  

 

 

   

 

 

 

Total equity

     182,728        214,504   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 512,805      $ 742,530   
  

 

 

   

 

 

 


HFF reports second quarter 2016 financial results

Page 10

 

Adjusted EBITDA Reconciliation

The Company defines Adjusted EBITDA as net income before (i) interest expense, (ii) income tax expense, (iii) depreciation and amortization, (iv) stock-based compensation expense, which is a non-cash charge, (v) income recognized on the initial recording of mortgage servicing rights that are acquired with no initial consideration and the inherent value of servicing rights, which are non-cash income amounts and (vi) the increase (decrease) in payable under the tax receivable agreement, which represents changes in a liability recorded on the Company’s consolidated balance sheet determined by the ongoing remeasurement of related deferred tax assets and, therefore, can be income or expense in the Company’s consolidated statement of income in any individual period. The Company uses Adjusted EBITDA in its business operations to, among other things, evaluate the performance of its business, develop budgets and measure its performance against those budgets. The Company also believes that analysts and investors use Adjusted EBITDA as a supplemental measure to evaluate its overall operating performance. However, Adjusted EBITDA has material limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. The Company finds Adjusted EBITDA as a useful tool to assist in evaluating performance because it eliminates items related to capital structure and taxes, including the Company’s tax receivable agreement. Note that the Company classifies the interest expense on its warehouse lines of credit as an operating expense and, accordingly, it is not eliminated from net income in determining Adjusted EBITDA. Some of the items that the Company has eliminated from net income in determining Adjusted EBITDA are significant to the Company’s business. For example, (i) interest expense is a necessary element of the Company’s costs and ability to generate revenue because it incurs interest expense related to any outstanding indebtedness, (ii) payment of income taxes is a necessary element of the Company’s costs and (iii) depreciation and amortization are necessary elements of the Company’s costs.

Any measure that eliminates components of the Company’s capital structure and costs associated with the Company’s operations has material limitations as a performance measure. In light of the foregoing limitations, the Company does not rely solely on Adjusted EBITDA as a performance measure and also considers its GAAP results. Adjusted EBITDA is not a measurement of the Company’s financial performance under GAAP and should not be considered as an alternative to net income, operating income or


HFF reports second quarter 2016 financial results

Page 11

 

any other measures derived in accordance with GAAP. Because Adjusted EBITDA is not calculated in the same manner by all companies, it may not be comparable to other similarly titled measures used by other companies.

Set forth below is an unaudited reconciliation of consolidated net income to Adjusted EBITDA for the Company for the three and six months ended June 30, 2016 and 2015:

Adjusted EBITDA for the Company is calculated as follows:

(dollars in thousands)

 

     For the Three Months Ended
June 30,
     For the Six Months Ended
June 30,
 
     2016      2015      2016      2015  

Net income

   $ 15,846       $ 21,174       $ 29,722       $ 30,583   

Add:

           

Interest expense

     11         11         24         22   

Income tax expense

     10,467         13,992         19,636         22,440   

Depreciation and amortization

     2,893         2,162         5,562         4,281   

Stock-based compensation

     3,197         2,294         6,036         4,544   

Valuation of mortgage servicing rights

     (4,437      (4,317      (8,287      (7,629

Increase (decrease) in payable under the tax receivable agreement

     —           —           —           (1,091
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 27,977       $ 35,316       $ 52,693       $ 53,150   
  

 

 

    

 

 

    

 

 

    

 

 

 

Contacts:

GREGORY R. CONLEY

Chief Financial Officer

(412) 281-8714

gconley@hfflp.com

MYRA F. MOREN

Managing Director, Investor Relations

(713) 852-3500

mmoren@hfflp.com

###