
Company Website:
http://www.hfflp.com
PITTSBURGH -- (Business Wire)
HFF, Inc. (NYSE: HF) reported today its financial and production volume
results for the first quarter of 2012. Based on transaction volume, HFF,
Inc. (the Company), through its Operating Partnerships, Holliday
Fenoglio Fowler, L.P. (HFF LP) and HFF Securities L.P. (HFF Securities
and, collectively with HFF LP, the Operating Partnerships), 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.
Consolidated Earnings
First Quarter Results
The Company reported revenues of $51.9 million for the first quarter of
2012, an increase of $9.9 million, or 23.7%, compared to the first
quarter of 2011 revenues of $41.9 million. The Company generated
operating income of $2.8 million for the first quarter of 2012, a
decrease of approximately $1.6 million, or 36.1%, when compared to
2011’s first quarter operating income of $4.3 million. This decline in
operating income is primarily attributable to the increase in the
Company’s compensation-related costs and expenses associated with, in
part, the growth in headcount of 77 new associates over the past twelve
months; an increase in performance-based incentive compensation
accruals; increased stock compensation expense primarily related to
mark-to-market adjustments on liability awards which are revalued each
quarter; and increased operating, administrative and other costs such as
travel and entertainment and supplies, research and printing, which are
also related, in part, to the increased revenues, our headcount growth,
and costs related to office expansion.
Interest and other income, net totaled $2.8 million, representing a
slight a decrease of $31,000, or 1.1%, during the first quarter of 2012
compared to the first quarter of 2011. The Company recorded income tax
expense of $2.2 million in the first quarter of 2012, compared to income
tax expense of $2.8 million in the first quarter of 2011, which is
primarily due to the lower income before income taxes in the first
quarter of 2012 compared to the first quarter of 2011.
The Company reported net income attributable to controlling interest for
the first quarter of 2012 of $3.3 million (after a downwards adjustment
to net income of approximately $0.1 million to reflect the impact of the
noncontrolling ownership interest of HFF Holdings LLC (Holdings) in the
Operating Partnerships) compared with a net income attributable to
controlling interest of $4.0 million for the quarter ended March 31,
2011 (after a downwards adjustment to net income of approximately $0.3
million to reflect the impact of the noncontrolling interest of Holdings
in the Operating Partnerships). Net income attributable to controlling
interest for the first quarter of 2012 was $0.09 per diluted share
compared to net income attributable to controlling interest for the
first quarter of 2011 of $0.11 per diluted share.
EBITDA and Adjusted EBITDA (non-GAAP measures whose reconciliation to
net income can be found within this release) for the first quarter of
2012 were $7.1 million and $7.3million, respectively, which
represent a decrease of $1.0 million, or 12.7%, and a decrease of $0.1
million, or 0.8%, respectively, as compared to $8.1 million and $7.3
million in the first quarter of 2011. This decrease in EBITDA and
Adjusted EBITDA is primarily attributable to the decrease in operating
income as discussed above.
|
|
HFF, Inc. |
Consolidated Operating Results |
(dollars in thousands, except per share data) |
(Unaudited) |
|
|
|
|
| For the Three Months Ended Mar. 31, |
| | | 2012 |
| 2011 |
|
Revenue
| | |
$
|
51,878
| | |
$
|
41,936
| |
| | | | |
|
|
Operating expenses:
| | | | | |
|
Cost of services
| | | |
32,367
| | | |
25,410
| |
|
Operating, administrative and other
| | | |
15,239
| | | |
11,260
| |
|
Depreciation and amortization
| | |
|
1,516
|
| |
|
955
|
|
|
Total expenses
| | | |
49,122
| | | |
37,625
| |
| | | | |
|
|
Operating income
| | | |
2,756
| | | |
4,311
| |
| | | | |
|
|
Interest and other income, net
| | | |
2,836
| | | |
2,867
| |
|
Interest expense
| | | |
(9
|
)
| | |
(10
|
)
|
|
(Increase) decrease in payable under the tax receivable agreement
| | |
|
(9
|
)
| |
|
–
|
|
|
Income before income taxes
| | | |
5,574
| | | |
7,168
| |
| | | | |
|
|
Income tax expense
| | |
|
2,177
|
| |
|
2,821
|
|
|
Net income
| | | |
3,397
| | | |
4,347
| |
| | | | |
|
|
Net income attributable to noncontrolling interest (1)
| | |
|
121
|
| |
|
298
|
|
|
Net income attributable to controlling interest
| | |
$
|
3,276
|
| |
$
|
4,049
|
|
| | | | |
|
|
Earnings per share - basic
| | |
$
|
0.09
| | |
$
|
0.11
| |
|
Earnings per share - diluted
| | |
$
|
0.09
| | |
$
|
0.11
| |
| | |
| |
|
|
EBITDA
| | |
$
|
7,099
|
| |
$
|
8,133
|
|
| | |
| |
|
|
Adjusted EBITDA
| | |
$
|
7,278
|
| |
$
|
7,334
|
|
| | | | | | | | |
|
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.
|
|
| |
|
| |
|
|
| |
|
| |
| | | Unaudited Production Volume by Platform |
| | | (dollars in thousands) |
| | | For the Three Months Ended March 31, |
| By Platform |
|
| 2012 | | | | 2011 |
| | | Production Volume | | | # of Transactions | | | | Production Volume | | | # of Transactions |
| Debt Placement | | |
$
|
4,689,124
| | |
159
| | | |
$
|
2,252,468
| | |
112
|
| Investment Sales | | | |
2,794,288
| | |
71
| | | | |
2,824,353
| | |
60
|
| Structured Finance | | | |
160,074
| | |
9
| | | | |
106,271
| | |
5
|
| Loan Sales | | |
|
136,183
|
|
|
8
| | | |
|
197,025
|
|
|
6
|
| Total Transaction Volume | | | $ | 7,779,669 |
|
| 247 | | | | $ | 5,380,117 |
|
| 183 |
| Average Transaction Size | | | $ | 31,497 | | | | | | | $ | 29,400 | | | |
| | | | | | | | | | | | |
|
| | | Fund/Loan Balance | | | # of Loans | | | | Fund/Loan Balance | | | # of Loans |
| Private Equity Discretionary Funds | | | $ | 1,653,000 | | | | | | | $ | 2,005,500 | | | |
| Loan Servicing Portfolio Balance | | | $ | 28,188,669 | | | 2,148 | | | | $ | 25,590,641 | | | 2,055 |
| | | | | | | | | | | | | | |
|
First Quarter Production Volume Results
Production volumes for the first quarter of 2012 totaled approximately
$7.8 billion on 247 transactions, representing an increase in production
volumes of 44.6% and an increase of 35.0% in the number of transactions
when compared to first quarter of 2011 production of approximately $5.4
billion on 183 transactions. The average transaction size for the first
quarter of 2012 was $31.5 million, approximately 7.1% higher than the
comparable figure of approximately $29.4 million for the first quarter
of 2011.
-
Debt Placement production volume was approximately $4.7 billion in the
first quarter of 2012, representing an increase of 108.2% from first
quarter of 2011 volume of approximately $2.3 billion.
-
Investment Sales production volume was slightly less than $2.8 billion
in the first quarter of 2012, representing a slight decrease of 1.1%
from first quarter of 2011 volume of approximately $2.8 billion.
-
Structured Finance production volume was approximately $160.1 million
in the first quarter of 2012, an increase of 50.6% from the first
quarter of 2011 volume of approximately $106.3 million.
-
Loan Sales production volume was approximately $136.2 million for the
first quarter 2012, a decrease of 30.9% from the first quarter 2011
volume of $197.0 million.
-
At the end of the first quarter of 2012, the amount of active private
equity discretionary fund transactions on which HFF Securities has
been engaged and may recognize additional future revenue was
approximately $1.7 billion compared to approximately $2.0 billion at
the end of the first quarter of 2011, representing a 17.6% decrease.
-
The principal balance of HFF’s Loan Servicing portfolio increased to
approximately $28.2 billion at the end of the first quarter of 2012
from $25.6 billion at the end of the first quarter of 2011,
representing an increase of approximately 10.1%.
Business Comments
Pursuant to the Company’s strategic growth initiatives, HFF continued to
expand its total employment and production ranks to their highest levels
since the Company went public in January 2007. HFF’s total employment
reached 520 as of March 31, 2012, which represents net increases of 77,
or 17.4% and 22, or 4.4%, over the comparable totals of 443 and 498 as
of March 31, 2011 and December 31, 2011, respectively. HFF’s total
number of producers reached 211 as of March 31, 2012, which represents
net increases of 33, or 18.5% and 20, or 10.5%, over the comparable
totals of 178 and 191 as of March 31, 2011 and December 31, 2011,
respectively. The increase in the total number of associates and
producers over the past twelve months is due to the strategic addition
of numerous new transaction teams located in our Dallas, TX, Denver, CO,
Los Angeles, CA, Portland, OR, and Washington D.C. offices; the opening
of new office locations in Tampa, FL and Denver, CO; and the promotion
of a number of analysts to producer status as well as the recruitment of
a number of individual transaction professionals. This significant
growth over the past twelve months illustrates the Company’s continuing
commitment to take advantage of strategic opportunities as they arise in
an effort to serve its clients and grow its market share.
“Due primarily to the unprecedented quantitative easing by the U.S.
Federal Reserve and other global central banks, we continue to see
improvement in most of the core sectors of the U.S. commercial real
estate capital markets, especially in the public markets. Although there
have been minor temporary pullbacks along the way, these improved
conditions coupled with a slowly-improving economy continue to benefit
certain sectors of the private debt and equity markets for select
commercial real estate transactions, especially core properties in the
major tier one markets and distressed assets in select major markets,
when compared to the transaction environment in 2009 and in the first
nine months of 2010,” said John H. Pelusi, Jr., HFF, Inc.’s chief
executive officer.
“That said, there remain numerous headwinds which have the potential to
negatively impact these improving conditions in the global economy and
in the U.S. capital and commercial real estate markets. Global concerns,
such as the Eurozone’s continuing inability to solve its sovereign debt
crisis and the inter-related capital issues in the majority of the
European banks, the continued unrest and tensions in the Middle East,
sovereign debt concerns in the U.S. coupled with serious budget issues
at the federal, state and local levels combined with continuing high
unemployment levels, have the potential to derail the slowly-improving
economic and capital market conditions in the U.S. Generally speaking,
the U.S. commercial real estate property level fundamentals, while
continuing to improve in select major markets and in select property
types such as multi-housing, remain soft, and they may also be
vulnerable to rising interest rates that might come into play when the
global central banks begin to remove the liquidity they have injected
into the global financial system. Given that property level fundamentals
have historically lagged the U.S. economy, we expect them to remain soft
for select property types, especially in secondary and tertiary markets
throughout 2012. These aforesaid headwinds have the potential to
adversely impact transaction volumes relative to past historical norms
in the U.S.,” said Mr. Pelusi.
“Since the fourth quarter of 2009, we have been continuously investing
in our business and aggressively pursuing our strategic growth
initiatives through both organic promotions and recruitment. During this
period we have grown our headcount by more than 38% with the addition of
a net total of 144 new, highly talented associates, including 52 new
transaction professionals. In the past twelve months alone, we have
grown our head count by 17.4% with the addition of a net total of 77
new, high-quality, talented associates, including 33 net new producers
(an 18.5% increase), and our net growth in associates and producers
during this period when compared to other comparable periods, as well as
our total headcount of 520 associates, including 211 transaction
professionals, are all new high-watermarks for the Company. We believe
our prudent investment in these talented associates combined with the
continued mentoring of our current team of high-quality, talented
associates by our Leadership Team will continue to pay long term
dividends, enabling us to better serve our clients, best position the
Company to take advantage of future strategic opportunities as they
arise, capture additional market share and take advantage of the
forecasted transaction volumes that are likely to arise from the more
than $1.7 trillion of commercial real estate loans that are set to
mature between now and 2017,” said Mr. Pelusi.
“During this quarter, we believe we also grew our market share, as
evidenced by our healthy transaction activity across most of our capital
markets services platforms and the resulting year-over-year quarterly
revenue growth of nearly 25%. We also were able to continue to
strengthen our balance sheet and our cash position during the quarter
when compared to our balance sheet and cash position in first quarter of
2011,” said Mr. Pelusi.
“We believe our 211 transaction professionals, who have an average
tenure of approximately 17.1 years in the commercial real estate
industry, coupled with our enhanced disciplined management oversight
from our Leadership Team, will enable us to continue to provide
value-add winning solutions for our clients as they navigate these
constantly changing inefficient capital markets. We remain grateful to
our clients who continue to show their confidence in our ability to
create and execute winning strategies for them. Finally, we would like
to thank our associates who continue to demonstrate their ability to
quickly adapt, innovate and share their collective knowledge from each
transaction to provide superior value-added services to our clients,”
added Mr. Pelusi.
Non-GAAP Financial Measures
This earnings press release contains two non-GAAP measures, EBITDA and
Adjusted EBITDA, which, as calculated by the Company are not necessarily
comparable to similarly titled measures reported by other companies.
Additionally, EBITDA and Adjusted EBITDA are not measurements of
financial performance or liquidity under GAAP and should not be
considered as alternatives to the Company’s other financial information
determined under GAAP. For a description of the Company’s use of EBITDA
and Adjusted EBITDA and a reconciliation of EBITDA and Adjusted EBITDA
with net income attributable to controlling interest, see the section of
this press release titled “EBITDA and Adjusted EBITDA Reconciliation.”
Earnings Conference Call
The Company’s management will hold a conference call to discuss first
quarter 2012 financial results on Tuesday, May 1st, at 8:30 a.m.
Eastern Time. To listen, participants should dial 866-804-6926 in
the U.S and 857-350-1672 for international callers approximately 10
minutes prior to the start of the call and enter participant code 11458850.
A replay will become available after 10:30 a.m. Eastern Time on May
1stand will continue through June 1st,
2012, by dialing 888-286-8010 (U.S. callers) and 617-801-6888
(international callers) and entering participant code 14235057.
The live broadcast of the Company’s quarterly conference call will be
available online on its website at www.hfflp.com
on Tuesday, May 1st, beginning at 8:30 a.m. Eastern Time. The
broadcast will be available on the Company’s website for one month.
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.
About HFF, Inc.
Through its subsidiaries, Holliday Fenoglio Fowler, L.P. and HFF
Securities L.P., the Company operates out of 20 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, private equity and structured finance, 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
current 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, Inc. |
| Consolidated Balance Sheets (1) |
| (dollars in thousands) |
| (Unaudited) |
|
|
|
| |
|
|
| |
| | | |
March 31,
| | | |
December 31,
|
| | | |
2012
| | | |
2011
|
| ASSETS | | | | | | | | |
|
Cash, cash equivalents and restricted cash
| | | |
$
|
125,900
| | | | |
$
|
141,843
| |
|
Accounts receivable, receivable from affiliate and prepaids
| | | | |
8,234
| | | | | |
3,918
| |
|
Mortgage notes receivable
| | | | |
139,051
| | | | | |
154,449
| |
|
Property, plant and equipment, net
| | | | |
5,387
| | | | | |
4,315
| |
|
Deferred tax asset, net (2)
| | | | |
158,721
| | | | | |
155,780
| |
|
Intangible assets, net
| | | | |
17,379
| | | | | |
16,849
| |
|
Other noncurrent assets
| | | |
|
1,222
|
| | | |
|
1,297
|
|
|
Total assets
| | | |
$
|
455,894
|
| | | |
$
|
478,451
|
|
| | | | | | | |
|
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
|
Warehouse line of credit
| | | |
$
|
139,051
| | | | |
$
|
154,449
| |
|
Accrued compensation, accounts payable and other current liabilities
| | | | |
21,220
| | | | | |
39,725
| |
|
Long-term debt (includes current portion)
| | | | |
667
| | | | | |
569
| |
|
Deferred rent credit and other liabilities
| | | | |
4,504
| | | | | |
3,508
| |
|
Payable under the tax receivable agreement (2)
| | | |
|
154,124
|
| | | |
|
149,800
|
|
|
Total liabilities
| | | | |
319,566
| | | | | |
348,051
| |
Class A Common Stock, par value $0.01 per share, 175,000,000
shares authorized, 36,911,900 and 35,983,965 shares
outstanding, respectively
| | | | |
369
| | | | | |
360
| |
Class B Common Stock, par value $0.01 per share, 1 share
authorized, 1 share issued and outstanding
| | | | |
–
| | | | | |
–
| |
|
Additional paid in capital (2)
| | | | |
70,260
| | | | | |
64,049
| |
|
Treasury stock
| | | | |
(1,055
|
)
| | | | |
(490
|
)
|
|
Retained earnings
| | | |
|
66,190
|
| | | |
|
62,914
|
|
|
Total parent stockholders' equity
| | | | |
135,764
| | | | | |
126,833
| |
Noncontrolling interest (2)
| | | |
|
564
|
| | | |
|
3,567
|
|
|
Total equity
| | | |
|
136,328
|
| | | |
|
130,400
|
|
|
Total liabilities and stockholders' equity
| | | |
$
|
455,894
|
| | | |
$
|
478,451
|
|
| | | | | | | | | | | |
|
Notes:
(1) The noncontrolling interest adjustment on the consolidated financial
statements of HFF, Inc. relates to the ownership interest of Holdings in
the Operating Partnerships as a result of the initial public offering
and after giving effect to the Operating Partnerships units held by
Holdings that have been subsequently exchanged for shares of Class A
common stock of HFF, Inc. As the sole stockholder of Holliday GP (the
sole general partner of the Operating Partnerships), the Company
operates and controls all of the business and affairs of the Operating
Partnerships. The Company consolidates the financial results of the
Operating Partnerships, and the ownership interest of Holdings in the
Operating Partnerships is reflected as a noncontrolling interest in HFF,
Inc’s consolidated financial statements. The noncontrolling interest
presented in the Company’s Consolidated Operating Results is calculated
based on the income from the Operating Partnerships.
(2) During the three months ending March 31, 2012, Holdings exercised
its exchange right under the Company’s amended and restated certificate
of incorporation and exchanged 845,947 units in each of the Operating
Partnerships for 845,947 shares of HFF, Inc.’s Class A common stock. As
in the past, the Company intends to make an election under Section 754
of the Internal Revenue Code, which allows for the step-up in basis of
the Operating Partnerships assets to fair market value at the time of
the exchanges. As a result of this increase in tax basis, the Company is
entitled to additional future tax benefits of approximately $5.1 million
and has recorded this amount as a deferred tax asset on its consolidated
balance sheet. The Company is obligated, however, pursuant to its tax
receivable agreement with Holdings, to pay to Holdings 85% of the amount
of cash savings, if any, in U.S. federal, state and local taxes that the
Company actually realizes as a result of the increases in tax basis and
as a result of certain other tax benefits arising from the Company
entering into the tax receivable agreement and making payments under
that agreement. Therefore, the Company increased its payable under the
tax receivable agreement by approximately $4.3 million. Additionally,
due to the exchange transactions that occurred during the three month
period ended March 31, 2012, the Company acquired an additional 2.3% in
the Operating Partnerships and therefore the Company increased its Class
A common stock at par value by approximately $8,000 and increased its
additional paid in capital by $3.1 million while decreasing the
noncontrolling interest by $3.1 million to reflect the ownership change.
As of March 31, 2012, the Company owned 99.6% of the Operating
Partnerships.
EBITDA Reconciliation
The Company defines EBITDA as net income attributable to controlling
interest before interest expense, income tax expense, depreciation and
amortization and net income attributable to the noncontrolling interest.
Adjusted EBITDA is defined as EBITDA, adjusted to exclude: i) income
from the initial recording of mortgage servicing rights acquired and
retained; ii) stock-based compensation expense; and iii) (increase)
decrease in payable under the tax receivable agreement. The Company uses
EBITDA and 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 EBITDA and Adjusted EBITDA as
supplemental measures to evaluate its overall operating performance.
However, both EBITDA and Adjusted EBITDA have material limitations as
analytical tools 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 EBITDA and Adjusted EBITDA as useful tools to assist
in evaluating performance because they eliminate items related to
capital structure and taxes, including, with respect to Adjusted EBITDA,
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
attributable to controlling interest in determining EBITDA and Adjusted
EBITDA. The items that the Company has eliminated from net income
attributable to controlling interest in determining EBITDA are interest
expense, income tax expense, depreciation of fixed assets and
amortization of intangible assets, and net income attributable to the
noncontrolling interest. Some of these eliminated items 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.
The items that the Company has eliminated from EBITDA in determining
Adjusted EBITDA are: (i) stock-based compensation expense, which is a
non-cash charge, (ii) income recognized on the initial recording of
mortgage servicing rights that are acquired with no initial
consideration, which is also a non-cash income amount that can fluctuate
significantly based on the level of mortgage servicing right volumes,
and (iii) the increase (decrease) in payable under the tax receivable
agreement which represents changes in a liability recorded on the
Company’s consolidated balance sheet that is 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. 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 EBITDA
and/or Adjusted EBITDA as a performance measure and also considers its
GAAP results. EBITDA and Adjusted EBITDA are not measurements of the
Company’s financial performance under GAAP and should not be considered
as alternatives to net income, operating income or any other measures
derived in accordance with GAAP. Because EBITDA and Adjusted EBITDA are
not calculated in the same manner by all companies, they may not be
comparable to other similarly titled measures used by other companies.
Set forth below is an unaudited reconciliation of consolidated net
income attributable to controlling interest to EBITDA and Adjusted
EBITDA for the Company for the three months ended March 31, 2012 and
2011:
|
|
|
| |
| |
|
EBITDA and Adjusted EBITDA for the Company is calculated as follows:
|
| (dollars in thousands) |
| | | | | |
|
| | | |
For the Three Months Ended March 31,
|
| | | |
2012
| |
2011
|
| | | | | |
|
|
Net income attributable to controlling interest
| | | |
$
|
3,276
| | |
$
|
4,049
| |
|
Add:
| | | | | | |
|
Interest expense
| | | | |
9
| | | |
10
| |
|
Income tax expense
| | | | |
2,177
| | | |
2,821
| |
|
Depreciation and amortization
| | | | |
1,516
| | | |
955
| |
|
Net income attributable to noncontrolling interest
| | | |
|
121
|
| |
|
298
|
|
|
EBITDA
| | | |
$
|
7,099
| | |
$
|
8,133
| |
| | | | | |
|
|
Adjustments:
| | | | | | |
|
Stock-based compensation (a)
| | | | |
1,649
| | | |
624
| |
|
Initial recording of mortgage servicing rights
| | | | |
(1,479
|
)
| | |
(1,423
|
)
|
|
Increase (decrease) in payable under the tax receivable agreement
| | | | |
9
| | | |
-
| |
| | | |
| |
|
|
Adjusted EBITDA
| | | |
$
|
7,278
|
| |
$
|
7,334
|
|
| | | | | |
|
(a) Amounts do not reflect expense associated with the stock component
of estimated incentive payouts under the Company’s firm profit
participation bonus plan or office profit participation bonus plans that
are anticipated to be paid in respect of the applicable year. Such
expense is recorded as incentive compensation expense within personnel
expenses in the Company’s consolidated statements of income during the
year to which the expense relates. Following the award, if any, of the
related incentive payout, the stock component expense is reclassified as
stock compensation costs within personnel expenses. See Note 2 to the
Company’s consolidated financial statements included in the quarterly
report on Form 10-Q for the quarter ending March 31, 2012, for further
information regarding the Company’s accounting policies relating to its
firm profit participation bonus plan and office profit participation
bonus plans.
Stock-based compensation expense for the three months ended March 31,
2012 reflects $0.3 million expense recognized during such period that
was associated with restricted stock granted in March 2012 under the
Company’s firm profit participation bonus plan or office profit
participation bonus plans in respect of 2011. Stock-based payments under
such plans were first made in 2012 in respect of 2011. See Note 3 to the
Company’s consolidated financial statements included in the quarterly
report on Form 10-Q for the quarter ending March 31, 2012, for further
information regarding the Company’s accounting policies relating to its
stock compensation.

Contacts:
HFF, Inc.
John H. Pelusi Jr., (412) 281-8714
Chief
Executive Officer
jpelusi@hfflp.com
or
Gregory
R. Conley, (412) 281-8714
Chief Financial Officer
gconley@hfflp.com
or
Myra
F. Moren, (713) 852-3500
Director, Investor Relations
mmoren@hfflp.com
Source: HFF, Inc.
© 2026 Canjex Publishing Ltd. All rights reserved.