Evercore 8K Quarterly Dividend of $0.34 Per Share | EVR 27 Jul 17

Exhibit 99.1

E V E R C O R E

EVERCORE REPORTS SECOND QUARTER 2017 RESULTS;

QUARTERLY DIVIDEND OF $0.34 PER SHARE

Highlights


▪	Second Quarter Financial Summary


•	Record Second Quarter U.S. GAAP Net Revenues of $370.5 million, up 6% compared to Q2 2016


•	U.S. GAAP Net Income Attributable to Evercore Partners Inc. of $18.2 million, down 25% compared to Q2 2016, or $0.41 per share, down 25% compared to Q2 2016


•	Record Second Quarter Adjusted Net Revenues of $372.7 million, up 7% compared to Q2 2016


•	Adjusted Net Income Attributable to Evercore Partners Inc. of $53.8 million or $1.06 per share, up 2% compared to $1.04 in Q2 2016


▪	Year-to-Date Financial Summary


•	Record U.S. GAAP Net Revenues of $757.7 million, up 25% compared to the same period in 2016


•	Record U.S. GAAP Net Income Attributable to Evercore Partners Inc. of $99.0 million, up 237% compared to the same period in 2016, or $2.18 per share, up 230% compared to the same period in 2016


•	Record Adjusted Net Revenues of $757.4 million, up 25% compared to the same period in 2016


•	Record Adjusted Net Income Attributable to Evercore Partners Inc. of $137.4 million, up 59% compared to the same period in 2016, or $2.68 per share, up 60% compared to the same period in 2016


▪	Investment Banking


•	Advising clients on significant transactions globally:


•	Whole Foods Market on its ~$14 billion sale to Amazon


•	Straight Path Communications Inc. on its $3.1 billion sale to Verizon Communications Inc.


•	Coach Inc. on its $2.4 billion acquisition of Kate Spade & Company


•	Sequa Corporation on its comprehensive restructuring and recapitalization


•	Institutional investors advised by JP Morgan Asset Management on the acquisition of Beacon Rail Leasing


•	Consolidated Container Company on its ~$1.2 billion sale to Loews Corporation


▪	Investment Management


•	Announced the sale of the Institutional Trust and Independent Fiduciary business of Evercore Trust Company


▪	Paul Stefanick to join our Advisory business in New York as a senior leader focused on advising large multinational clients; Tannon Krumpelman joins the Advisory team in New York focused on advising clients in the financial services sector; Josh Schimmer joins Evercore ISI in Los Angeles launching small and mid-cap Biotech coverage


▪	Returned $264.9 million of capital to shareholders for the first six months through dividends and repurchases, including repurchases of 3.1 million shares/units at an average price of $74.76, 2.0 million of which were purchased at an average price of $72.99 in Q2 2017. Quarterly dividend of $0.34 per share

NEW YORK, July 27, 2017– Evercore Partners Inc. (NYSE: EVR) today announced its results for the second quarter ended June 30, 2017.

U.S. GAAP Results:

The following is a discussion of Evercore's results on a U.S. GAAP basis.



	U.S. GAAP
	Three Months Ended									% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016			March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016			% Change
	(dollars in thousands, except per share data)
Net Revenues	$	370,470		$	387,247		$	350,656		(4	%)	6	%	$	757,717		$	608,369		25	%
Operating Income	$	46,266		$	111,329		$	62,605		(58	%)	(26	%)	$	157,595		$	78,730		100	%
Net Income Attributable to Evercore Partners Inc.	$	18,184		$	80,771		$	24,087		(77	%)	(25	%)	$	98,955		$	29,405		237	%
Diluted Earnings Per Share	$	0.41		$	1.76		$	0.55		(77	%)	(25	%)	$	2.18		$	0.66		230	%
Compensation Ratio	63.9		%	53.1		%	63.1		%					58.4		%	66.0		%
Operating Margin	12.5		%	28.7		%	17.9		%					20.8		%	12.9		%

Net Revenues were $370.5 million for the quarter ended June 30, 2017, an increase of 6% compared to $350.7 million for the quarter ended June 30, 2016. Net Revenues were $757.7 million for the six months ended June 30, 2017, an increase of 25% compared to $608.4 million for the six months ended June 30, 2016. The 26% Operating Income decline in the quarter ended June 30, 2017 was driven, in part, by Special Charges of $21.5 million recognized in the Investment Banking and Investment Management segments. Net Income Attributable to Evercore Partners Inc. for the quarter ended June 30, 2017 was $18.2 million, down 25% compared to $24.1 million for the quarter ended June 30, 2016. Earnings Per Share was $0.41 for the quarter ended June 30, 2017, down 25% in comparison to the quarter ended June 30, 2016. Net Income Attributable to Evercore Partners Inc. for the six months ended June 30, 2017 was $99.0 million, up 237% compared to $29.4 million for the six months ended June 30, 2016. Earnings Per Share was $2.18 for the six months ended June 30, 2017, up 230% in comparison to the six months ended June 30, 2016.

The trailing twelve-month compensation ratio of 59.3% compares to 64.4% for the same period in 2016. The compensation ratio for the six months ended June 30, 2017 was 58.4%, compared to 66.0% for the six months ended June 30, 2016. The compensation ratio for the quarter ended June 30, 2017 was 63.9%, compared to 63.1% for the quarter ended June 30, 2016. The compensation ratios for 2017 were impacted by our review of the outlook for the Evercore ISI business during the first quarter. See the Business Line Reporting - Discussion of U.S. GAAP Results below.

For the three and six months ended June 30, 2017, Evercore's effective tax rate was 46.5% and 25.3%, respectively, compared to 47.7% and 49.5%, respectively, for the three and six months ended June 30, 2016. The decrease in the effective tax rate was primarily driven by the application of a new accounting standard, effective January 1, 2017, related to share-based compensation, which requires that the tax deduction associated with the appreciation in the Firm's share price upon vesting of employee share-based awards above the original grant price be reflected in income tax expense. The effective tax rate is also impacted by the non-deductible treatment of compensation associated with Evercore LP Units/Interests.

Adjusted Results:

The following is a discussion of Evercore's results on an Adjusted basis. See pages 4 and 5 and A-2 to A-14 for further information and reconciliations of these non-GAAP metrics to our U.S. GAAP results.



	Adjusted
	Three Months Ended									% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016			March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016			% Change
	(dollars in thousands, except per share data)
Net Revenues	$	372,704		$	384,739		$	348,272		(3	%)	7	%	$	757,443		$	605,475		25	%
Operating Income	$	92,139		$	96,541		$	90,980		(5	%)	1	%	$	188,680		$	145,650		30	%
Net Income Attributable to Evercore Partners Inc.	$	53,761		$	83,640		$	53,363		(36	%)	1	%	$	137,401		$	86,178		59	%
Diluted Earnings Per Share	$	1.06		$	1.61		$	1.04		(34	%)	2	%	$	2.68		$	1.67		60	%
Compensation Ratio	59.0		%	59.0		%	57.6		%					59.0		%	57.6		%
Operating Margin	24.7		%	25.1		%	26.1		%					24.9		%	24.1		%

Adjusted Net Revenues were $372.7 million for the quarter ended June 30, 2017, an increase of 7% compared to $348.3 million for the quarter ended June 30, 2016. Adjusted Net Revenues were $757.4 million for the six months ended June 30, 2017, an increase of 25% compared to $605.5 million for the six months ended June 30, 2016. Adjusted Net Income Attributable to Evercore Partners Inc. was $53.8 million for the quarter ended June 30, 2017, increasing modestly in comparison to the quarter ended June 30, 2016. Adjusted Earnings Per Share was $1.06 for the quarter ended June 30, 2017, up 2% in comparison to the quarter ended June 30, 2016. Adjusted Net Income Attributable to Evercore Partners Inc. was $137.4 million for the six months ended June 30, 2017, up 59% compared to $86.2 million for the six months ended June 30, 2016. Earnings Per Share was $2.68 for the six months ended June 30, 2016, up 60% in comparison to the six months ended June 30, 2016.

The Adjusted compensation ratio reflects the cost associated with compensation awarded to employees based on their performance consistent with market rates, and the cost associated with the addition of senior professionals. These new hire costs reflect both the number and seniority of the personnel we recruit and have the potential to change the compensation ratio in any period. The Adjusted compensation ratio for the trailing twelve months was 58.0%, compared to 57.9% for the same period in 2016. The Adjusted compensation ratio for the six months ended June 30, 2017 was 59.0%, compared to 57.6% for the six months ended June 30, 2016. The Adjusted compensation ratio for the quarter ended June 30, 2017 was 59.0%, compared to 57.6% for the quarter ended June 30, 2016.

For the three and six months ended June 30, 2017, Evercore's Adjusted effective tax rate was 37.9% and 24.1%, respectively, compared to 37.5% for the three and six months ended June 30, 2016. The decrease in the Adjusted effective tax rate for the six month period was primarily driven by the application of a new accounting standard, effective January 1, 2017, related to share-based compensation, which requires that the tax deduction associated with the appreciation in the Firm's share price upon vesting of employee share-based awards above the original grant price be reflected in income tax expense. Changes in the Adjusted effective tax rate are also driven by the level of earnings in businesses with minority owners.

Adjusted Net Income Attributable to Evercore Partners Inc. and Adjusted Earnings Per Share for the six months ended June 30, 2017 was $111.9 million and $2.19, respectively, excluding the effects of the change in accounting for income taxes, up 30% and 31%, respectively, versus the six months ended June 30, 2016.

Evercore's quarterly results may fluctuate significantly due to the timing and amount of transaction fees earned, as well as other factors. Accordingly, financial results in any particular quarter may not be representative of future results over a longer period of time.

"We are pleased with the sustained momentum of our business, as we reported record revenues for a second quarter and our eighth consecutive quarter of year-over-year growth in Adjusted net income and earnings per share. Our Advisory business continues to drive our results as we advise on M&A, restructuring and capital markets transactions, both large and small, across multiple sectors and geographies. Our broad capabilities, including advice on activist matters and capital raising in the equity, debt and private capital markets, continue to differentiate us from our competitors and contribute to our growth. Our strong financial performance has enabled us to return $264.9 million of capital to shareholders in the first half of the year," said Ralph Schlosstein, President and Chief Executive Officer. "We recently initiated changes which we believe will help Evercore be better positioned for the future. Most notably, in July, in our Equities business we exchanged the remaining long term performance based consideration associated with the ISI acquisition for units representing a fixed, rather than variable, number of shares. We are well positioned as a leading high quality independent research institution, and the current environment offers select opportunities to strategically add talent to this business. Fixing the number of shares issued fully aligns the objectives of all parties going forward. Additionally, in Investment Management we announced the sale of our Institutional Trust and Independent Fiduciary business, moving to eliminate the potential conflicts that arise between this successful operation and our Advisory business."

"We continued to strategically invest in talent, announcing three additional Senior Managing Directors to our team, increasing the number of announced new SMD hires to six for the year," said John S. Weinberg, Executive Chairman. "We are engaged in active discussions with high quality candidates and will continue to add talent when we find outstanding individuals."

"The fundamentals of a healthy M&A environment remain in place, including low interest rates, abundant credit availability, reasonable business confidence and relatively high equity valuations," said Roger C. Altman, Founder and Senior Chairman. "In particular, the volume of transactions less than $5 billion, which constitute the vast majority of transactions, continues to grow. Moreover, Evercore's market share of Advisory revenues of publicly reported investment banks has risen again this year."

Non-GAAP Measures:

Throughout this release certain information is presented on an Adjusted basis, which is a non-GAAP measure. Adjusted results begin with information prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), and then those results are adjusted to exclude certain items and reflect the conversion of vested and certain unvested Evercore LP Units and Interests into Class A shares. Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and facilitate an understanding of Evercore's operating results. Evercore uses these measures to evaluate its operating performance, as well as the performance of individual employees. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP.

Evercore's Adjusted Net Income Attributable to Evercore Partners Inc. for the three and six months ended June 30, 2017 was higher than U.S. GAAP as a result of the exclusion of expenses associated with awards granted in conjunction with certain of the Company's acquisitions, and certain other business acquisition-related charges and Special Charges.

Acquisition-related compensation charges for 2017 include expenses and the reversal of expenses associated with performance-based awards granted in conjunction with the Company's acquisition of ISI. The amount of expense or the reversal of expense for the Class G and H LP Interests is based on the determination if it is probable that Evercore ISI will achieve certain earnings and margin targets in future periods. Acquisition-related charges for 2017 also include professional fees incurred and amortization of intangible assets. Special Charges for 2017 relate to a charge for the impairment of goodwill in the Institutional Asset Management reporting unit and a charge for the impairment of our investment in G5 | Evercore during the second quarter.

In addition, for Adjusted purposes, client related expenses have been presented as a reduction from Revenues and Non-compensation costs.

Evercore's Adjusted Diluted Shares Outstanding for the three and six months ended June 30, 2017 were higher than U.S. GAAP as a result of the inclusion of Evercore LP Units, as well as the assumed vesting of certain Evercore LP Units/Interests and unvested restricted stock units granted to ISI employees.

This release also presents changes in Adjusted Net Revenues, Adjusted Investment Management Revenues and Adjusted Investment Management Expenses from the prior-year periods assuming that the restructuring of certain Investment Management affiliates occurred on December 31, 2015. This includes the transfer of ownership of the Mexican Private Equity Business that occurred on September 30, 2016. Evercore believes this is useful additional information for investors because it improves the comparability of period-over-period results and aligns with management's view of business performance.

Further details of these adjustments, as well as an explanation of similar amounts for the three and six months ended June 30, 2016 and the three months ended March 31, 2017, are included in Annex I, pages A-2 to A-14.

Business Line Reporting - Discussion of U.S. GAAP Results

The following is a discussion of Evercore's segment results on a U.S. GAAP basis.

Investment Banking



	U.S. GAAP
	Three Months Ended									% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016			March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016			% Change
	(dollars in thousands)
Net Revenues:
Investment Banking Revenue	$	357,531		$	371,938		$	327,174		(4	%)	9	%	$	729,469		$	567,800		28	%
Other Revenue, net	(1,122		)	(1,168		)	983			4	%	NM		(2,290		)	70			NM
Net Revenues	356,409			370,770			328,157			(4	%)	9	%	727,179			567,870			28	%

Expenses:
Employee Compensation and Benefits	227,544			196,125			208,916			16	%	9	%	423,669			378,634			12	%
Non-compensation Costs	61,667			66,488			61,404			(7	%)	—	%	128,155			118,978			8	%
Special Charges	14,400			—			—			NM		NM		14,400			—			NM
Total Expenses	303,611			262,613			270,320			16	%	12	%	566,224			497,612			14	%

Operating Income	$	52,798		$	108,157		$	57,837		(51	%)	(9	%)	$	160,955		$	70,258		129	%

Compensation Ratio	63.8		%	52.9		%	63.7		%					58.3		%	66.7		%
Operating Margin	14.8		%	29.2		%	17.6		%					22.1		%	12.4		%

For the second quarter, Evercore's Investment Banking segment reported Net Revenues of $356.4 million, which represents an increase of 9% from the second quarter of last year. Operating Income of $52.8 million decreased 9% from the second quarter of last year. The Operating Margin was 14.8%, in comparison to 17.6% for the second quarter of last year. For the six months ended June 30, 2017, Investment Banking reported Net Revenues of $727.2 million, an increase of 28% from last year. Year-to-date Operating Income of $161.0 million increased 129% compared to $70.3 million last year. The year-to-date Operating Margin was 22.1% compared to 12.4% last year.

Revenues



	U.S. GAAP
	Three Months Ended						% Change vs.				Six Months Ended
	June 30, 2017		March 31, 2017		June 30, 2016		March 31, 2017		June 30, 2016		June 30, 2017		June 30, 2016		% Change
	(dollars in thousands)
Advisory Fees	$	294,804	$	312,284	$	256,758	(6	%)	15	%	$	607,088	$	436,860	39	%
Commissions and Related Fees	53,571		49,674		57,178		8	%	(6	%)	103,245		114,396		(10	%)
Underwriting Fees	9,156		9,980		13,238		(8	%)	(31	%)	19,136		16,544		16	%
Investment Banking Revenue	$	357,531	$	371,938	$	327,174	(4	%)	9	%	$	729,469	$	567,800	28	%

During the second quarter, Investment Banking earned advisory fees from 192 client transactions (vs. 201 in Q2 2016) and fees in excess of $1 million from 61 client transactions (vs. 58 in Q2 2016). For the six months ended June 30, 2017, Investment Banking earned advisory fees from 296 client transactions (vs. 296 last year) and fees in excess of $1 million from 114 client transactions (vs. 99 last year).

and Related Fees of $103.2 million decreased 10% from last year on lower trading volume. Underwriting Fees of $19.1 million for the six months ended June 30, 2017 increased 16% from last year.

Expenses

Compensation costs were $227.5 million for the second quarter, an increase of 9% from the second quarter of last year. The trailing twelve-month compensation ratio was 59.5%, down from 65.0% for the same period in 2016. Evercore's Investment Banking compensation ratio was 63.8% for the second quarter, up versus the compensation ratio reported for the second quarter of last year of 63.7%. Year-to-date compensation costs were $423.7 million, an increase of 12% from last year.

Compensation costs include $5.7 million and $10.4 million of expense for the three and six months ended June 30, 2017, respectively, related to the Class E LP Units and $11.3 million and ($14.9) million of expense for the three and six months ended June 30, 2017, respectively, related to the Class G and H LP Interests issued in conjunction with the acquisition of ISI. The Company incurred an expense reversal in the first quarter of 2017 following a review of the outlook for the Evercore ISI business where the Company concluded that it would be appropriate to lower the level of earnings and margins that it considers probable of achievement for future periods. Compensation costs included $20.6 million and $52.3 million of expense for the three and six months ended June 30, 2016, respectively, related to the Class E, G and H LP Units/Interests issued in conjunction with the acquisition of ISI based on the probability assumptions in place at that time.

The life to date expense accrued related to unvested Class H LP Interests as of June 30, 2017 was $67.6 million, which would be reversed if the actual performance fell below, or is deemed probable of falling below, the minimum thresholds prior to vesting. Conversely, assuming the maximum thresholds for the Class G and H LP Interests were considered probable of achievement at June 30, 2017, an additional $86.9 million of expense would have been incurred in the second quarter of 2017 and the remaining expense to be accrued over the future vesting period extending from July 1, 2017 to February 15, 2020 would be $78.5 million. In that circumstance, the total number of Class G and H LP Interests that would vest and become exchangeable to Class E LP Units would be 4.5 million.

As discussed in "Capital Transactions" below, in July 2017, the Board of Directors approved the exchange of all of the outstanding Class H LP Interests into 1.9 million Class J LP Units, which will continue to vest based on the completion of service through February 15, 2020. This modification did not result in any further expense and the remaining expense of approximately $36 million will be recorded ratably from the date of modification to the final vesting date.

Non-compensation costs for the second quarter were $61.7 million, flat compared to the second quarter of last year. The ratio of non-compensation costs to net revenue for the second quarter was 17.3%, compared to 18.7% for the second quarter of last year. Year-to-date non-compensation costs were $128.2 million, up 8% from last year. The ratio of non-compensation costs to net revenue for the six months ended June 30, 2017 was 17.6%, compared to 21.0% last year.

Special Charges reflect an impairment charge of $14.4 million incurred in the second quarter of 2017 related to the Company's equity method investment in G5 | Evercore, resulting from the sustained negative economic and political climate in Brazil.

Investment Management



	U.S. GAAP
	Three Months Ended									% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016			March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016			% Change
	(dollars in thousands)
Net Revenues:
Investment Management Revenue	$	13,882		$	16,346		$	22,255		(15	%)	(38	%)	$	30,228		$	40,684		(26	%)
Other Revenue, net	179			131			244			37	%	(27	%)	310			(185		)	NM
Net Revenues	14,061			16,477			22,499			(15	%)	(38	%)	30,538			40,499			(25	%)

Expenses:
Employee Compensation and Benefits	9,312			9,433			12,418			(1	%)	(25	%)	18,745			22,615			(17	%)
Non-compensation costs	4,174			3,872			5,313			8	%	(21	%)	8,046			9,412			(15	%)
Special Charges	7,107			—			—			NM		NM		7,107			—			NM
Total Expenses	20,593			13,305			17,731			55	%	16	%	33,898			32,027			6	%

Operating Income (Loss)	$	(6,532	)	$	3,172		$	4,768		NM		NM		$	(3,360	)	$	8,472		NM

Compensation Ratio	66.2		%	57.2		%	55.2		%					61.4		%	55.8		%
Operating Margin	(46.5		%)	19.3		%	21.2		%					(11.0		%)	20.9		%

Assets Under Management (in millions) (1)	$	8,701		$	8,449		$	8,545		3	%	2	%	$	8,701		$	8,545		2	%

(1) Assets Under Management reflect end of period amounts from our consolidated subsidiaries.

For the second quarter, Evercore's Investment Management segment reported Net Revenues of $14.1 million and an Operating Loss of ($6.5) million. The Operating Margin was (46.5%) for the second quarter. For the six months ended June 30, 2017, Investment Management reported Net Revenues of $30.5 million and an Operating Loss of ($3.4) million. The year-to-date Operating Margin was (11.0%), compared to 20.9% last year.

As of June 30, 2017, Investment Management reported $8.7 billion of AUM, an increase of 3% from March 31, 2017.

Revenues



	U.S. GAAP
	Three Months Ended							% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017		June 30, 2016		March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016		% Change
	(dollars in thousands)
Investment Advisory and Management Fees:
Wealth Management	$	9,861		$	9,643	$	9,090	2	%	8	%	$	19,504		$	17,869	9	%
Institutional Asset Management	5,610			5,639		5,906		(1	%)	(5	%)	11,249			11,585		(3	%)
Private Equity	—			—		1,348		NM		NM		—			2,697		NM
Total Investment Advisory and Management Fees	15,471			15,282		16,344		1	%	(5	%)	30,753			32,151		(4	%)

Realized and Unrealized Gains (Losses):
Institutional Asset Management	943			725		1,147		30	%	(18	%)	1,668			2,402		(31	%)
Private Equity	(2,532		)	339		4,764		NM		NM		(2,193		)	6,131		NM
Total Realized and Unrealized Gains (Losses)	(1,589		)	1,064		5,911		NM		NM		(525		)	8,533		NM

Investment Management Revenue	$	13,882		$	16,346	$	22,255	(15	%)	(38	%)	$	30,228		$	40,684	(26	%)

On September 30, 2016, the Company completed the transfer of ownership and control of the Mexican Private Equity Business to a newly formed entity, Glisco Partners Inc., which is controlled by the principals of the business.

Investment Advisory and Management Fees of $15.5 million for the second quarter decreased 5% compared to the second quarter of last year, driven primarily by a lack of fees in Private Equity during the second quarter of 2017, partially offset by higher fees in Wealth Management in the second quarter of 2017.

Realized and Unrealized Losses of ($1.6) million in the second quarter decreased relative to the second quarter of last year, driven principally by losses related to the wind-down of a Private Equity fund in Mexico.

Expenses

Investment Management's second quarter expenses were $20.6 million, an increase of 16% compared to the second quarter of last year. Year-to-date Investment Management expenses were $33.9 million, up 6% from last year.

Special Charges reflect an impairment charge of $7.1 million incurred in the second quarter of 2017 related to goodwill in the Company's Institutional Asset Management reporting unit where the fair value has been reduced relative to the remaining goodwill as a result of the pending sale of the Institutional Trust and Independent Fiduciary business of Evercore Trust Company.

Business Line Reporting - Discussion of Adjusted Results

The following is a discussion of Evercore's segment results on an Adjusted basis. See pages 4 and 5 and A-2 to A-14 for further information and reconciliations of these metrics to our U.S. GAAP results.

Investment Banking



	Adjusted
	Three Months Ended									% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016			March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016			% Change
	(dollars in thousands)
Net Revenues:
Investment Banking Revenue	$	355,420		$	365,106		$	320,924		(3	%)	11	%	$	720,526		$	557,356		29	%
Other Revenue, net	1,303			1,413			3,859			(8	%)	(66	%)	2,716			4,424			(39	%)
Net Revenues	356,723			366,519			324,783			(3	%)	10	%	723,242			561,780			29	%

Expenses:
Employee Compensation and Benefits	210,442			217,496			188,178			(3	%)	12	%	427,938			326,137			31	%
Non-compensation Costs	57,051			57,413			52,198			(1	%)	9	%	114,464			102,581			12	%
Total Expenses	267,493			274,909			240,376			(3	%)	11	%	542,402			428,718			27	%

Operating Income	$	89,230		$	91,610		$	84,407		(3	%)	6	%	$	180,840		$	133,062		36	%

Compensation Ratio	59.0		%	59.3		%	57.9		%					59.2		%	58.1		%
Operating Margin	25.0		%	25.0		%	26.0		%					25.0		%	23.7		%

For the second quarter, Evercore's Investment Banking segment reported Adjusted Net Revenues of $356.7 million, which represents an increase of 10% from the second quarter of last year. Adjusted Operating Income of $89.2 million increased 6% from the second quarter of last year. The Adjusted Operating Margin was 25.0%, in comparison to 26.0% for the second quarter of last year. For the six months ended June 30, 2017, Investment Banking reported Adjusted Net Revenues of $723.2 million, an increase of 29% from last year. Year-to-date Adjusted Operating Income of $180.8 million increased 36% compared to $133.1 million last year. The year-to-date Adjusted Operating Margin was 25.0% compared to 23.7% last year.

Adjusted Revenues



	Adjusted
	Three Months Ended						% Change vs.				Six Months Ended
	June 30, 2017		March 31, 2017		June 30, 2016		March 31, 2017		June 30, 2016		June 30, 2017		June 30, 2016		% Change
	(dollars in thousands)
Advisory Fees (1)	$	292,693	$	305,452	$	250,508	(4	%)	17	%	$	598,145	$	426,416	40	%
Commissions and Related Fees	53,571		49,674		57,178		8	%	(6	%)	103,245		114,396		(10	%)
Underwriting Fees	9,156		9,980		13,238		(8	%)	(31	%)	19,136		16,544		16	%
Investment Banking Revenue	$	355,420	$	365,106	$	320,924	(3	%)	11	%	$	720,526	$	557,356	29	%

(1) Advisory Fees on an Adjusted basis reflect the reduction of revenues for client-related expenses and provisions for uncollected receivables of $2,224, $6,683 and $6,540 for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively, and $8,907 and $10,462 for the six months ended June 30, 2017 and 2016, respectively, as well as the reclassification of earnings (losses) related to our equity investment in G5 \| Evercore - Advisory of $56, ($149) and $290 for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively, and ($93) and $18 for the six months ended June 30, 2017 and 2016, respectively, and the reclassification of earnings related to our equity investment in Luminis of $57 for the three and six months ended June 30, 2017.

months ended June 30, 2017, Investment Banking earned advisory fees from 296 client transactions (vs. 296 last year) and fees in excess of $1 million from 114 client transactions (vs. 99 last year).

During the second quarter, Commissions and Related Fees of $53.6 million decreased 6% from the second quarter of last year on lower trading volume. Underwriting Fees of $9.2 million for the second quarter decreased 31% versus the second quarter of last year, as we participated in 11 underwriting transactions (vs. 13 in Q2 2016); 7 as a bookrunner (vs. 6 in Q2 2016). During the six months ended June 30, 2017, Commissions and Related Fees of $103.2 million decreased 10% from last year on lower trading volume. Underwriting Fees of $19.1 million for the six months ended June 30, 2017 increased 16% from last year.

Within the above results, Evercore ISI, our U.S. equities business, reported Net Revenues of $112.6 million for the six months ended June 30, 2017, down 8% from last year. Allocated U.S. underwriting revenues were $9.5 million for the six months ended June 30, 2017 and Operating Margins were 17.0%, compared to 20.7% last year.

Adjusted Expenses

Adjusted compensation costs were $210.4 million for the second quarter, an increase of 12% from the second quarter of last year. The Adjusted trailing twelve-month compensation ratio was 58.3%, down from 58.4% for the same period in 2016. Evercore's Investment Banking Adjusted compensation ratio was 59.0% for the second quarter, up versus the Adjusted compensation ratio reported for the second quarter of last year of 57.9%. Year-to-date Adjusted compensation costs were $427.9 million, an increase of 31% from last year, and the Adjusted compensation ratio was 59.2% for the six months ended June 30, 2017 compared to an Adjusted compensation ratio of 58.1% for the first half of 2016.

Adjusted Non-compensation costs for the second quarter were $57.1 million, up 9% from the second quarter of last year. The increase in Adjusted non-compensation costs versus last year reflects the addition of personnel within most parts of the business. The ratio of Adjusted non-compensation costs to Adjusted net revenue for the second quarter was 16.0%, compared to 16.1% for the second quarter of last year. Year-to-date Adjusted non-compensation costs were $114.5 million, up 12% from last year. The ratio of Adjusted non-compensation costs to net revenue for the six months ended June 30, 2017 was 15.8%, compared to 18.3% last year.

Investment Management



	Adjusted
	Three Months Ended									% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016			March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016			% Change
	(dollars in thousands)
Net Revenues:
Investment Management Revenue	$	15,802		$	18,089		$	23,245		(13	%)	(32	%)	$	33,891		$	43,210		(22	%)
Other Revenue, net	179			131			244			37	%	(27	%)	310			485			(36	%)
Net Revenues	15,981			18,220			23,489			(12	%)	(32	%)	34,201			43,695			(22	%)

Expenses:
Employee Compensation and Benefits	9,312			9,433			12,418			(1	%)	(25	%)	18,745			22,615			(17	%)
Non-compensation Costs	3,760			3,856			4,498			(2	%)	(16	%)	7,616			8,492			(10	%)
Total Expenses	13,072			13,289			16,916			(2	%)	(23	%)	26,361			31,107			(15	%)

Operating Income	$	2,909		$	4,931		$	6,573		(41	%)	(56	%)	$	7,840		$	12,588		(38	%)

Compensation Ratio	58.3		%	51.8		%	52.9		%					54.8		%	51.8		%
Operating Margin	18.2		%	27.1		%	28.0		%					22.9		%	28.8		%

Assets Under Management (in millions) (1)	$	8,701		$	8,449		$	8,545		3	%	2	%	$	8,701		$	8,545		2	%

(1) Assets Under Management reflect end of period amounts from our consolidated subsidiaries.

For the second quarter, Evercore's Investment Management segment reported Adjusted Net Revenues of $16.0 million and Adjusted Operating Income of $2.9 million. The Adjusted Operating Margin was 18.2% for the second quarter. For the six months ended June 30, 2017, Investment Management reported Adjusted Net Revenues of $34.2 million and Adjusted Operating Income $7.8 million. The Adjusted year-to-date Operating Margin was 22.9%, compared to 28.8% last year.

As of June 30, 2017, Investment Management reported $8.7 billion of AUM, an increase of 3% from March 31, 2017.

Adjusted Revenues



	Adjusted
	Three Months Ended							% Change vs.				Six Months Ended
	June 30, 2017			March 31, 2017		June 30, 2016		March 31, 2017		June 30, 2016		June 30, 2017			June 30, 2016		% Change
	(dollars in thousands)
Investment Advisory and Management Fees:
Wealth Management	$	9,861		$	9,643	$	9,090	2	%	8	%	$	19,504		$	17,869	9	%
Institutional Asset Management (1)	5,573			5,623		5,522		(1	%)	1	%	11,196			11,178		—	%
Private Equity	—			—		1,348		NM		NM		—			2,697		NM
Total Investment Advisory and Management Fees	15,434			15,266		15,960		1	%	(3	%)	30,700			31,744		(3	%)

Realized and Unrealized Gains (Losses):
Institutional Asset Management	943			725		1,147		30	%	(18	%)	1,668			2,402		(31	%)
Private Equity	(2,532		)	339		4,764		NM		NM		(2,193		)	6,131		NM
Total Realized and Unrealized Gains (Losses)	(1,589		)	1,064		5,911		NM		NM		(525		)	8,533		NM

Equity in Earnings of Affiliates (2)	1,957			1,759		1,374		11	%	42	%	3,716			2,933		27	%
Investment Management Revenue	$	15,802		$	18,089	$	23,245	(13	%)	(32	%)	$	33,891		$	43,210	(22	%)

(1) Management fees from Institutional Asset Management on an Adjusted basis reflect the reduction of revenues for client-related expenses of $37, $16 and $384 for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively, and $53 and $407 for the six months ended June 30, 2017 and 2016, respectively.

(2) Equity in G5 ǀ Evercore - Wealth Management, ABS and Atalanta Sosnoff on a U.S. GAAP basis are reclassified from Investment Management Revenue to Income from Equity Method Investments.

Adjusted Investment Advisory and Management Fees of $15.4 million for the second quarter decreased 3% compared to the second quarter of last year, driven primarily by a lack of fees in Private Equity during the second quarter of 2017, partially offset by higher fees in Wealth Management in the second quarter of 2017.

Equity in Earnings of Affiliates of $2.0 million in the second quarter increased relative to the second quarter of last year principally as a result of higher income earned in the second quarter of 2017 by ABS and Atalanta Sosnoff.

Expenses

Investment Management's second quarter Adjusted expenses were $13.1 million, down 23% compared to the second quarter of last year. Assuming the restructuring of certain Investment Management affiliates had occurred on December 31, 2015, Adjusted Investment Management expenses would have decreased 20% when compared to the second quarter of last year. Year-to-date Adjusted Investment Management expenses were $26.4 million, down 15% from last year. Assuming the restructuring of certain Investment Management

affiliates had occurred on December 31, 2015, Adjusted Investment Management expenses would have decreased 10% when compared to the six months ended June 30, 2016.

Balance Sheet

The Company continues to maintain a strong balance sheet, holding cash, cash equivalents and marketable securities of $469.6 million at June 30, 2017. Current assets exceed current liabilities by $403.7 million at June 30, 2017. Amounts due related to the Long-Term Notes Payable and Subordinated Borrowings were $175.0 million at June 30, 2017.

Capital Transactions

On July 26, 2017, the Board of Directors of Evercore declared a quarterly dividend of $0.34 per share to be paid on September 8, 2017 to common stockholders of record on August 25, 2017.

During the three months ended June 30, 2017 the Company repurchased approximately 2.0 million shares/units at an average price per share/unit of $72.99. During the six months ended June 30, 2017, the Company repurchased a total of 3.1 million shares/units at an average price per share/unit of $74.76.

During the first quarter, after consideration of the market environment in which our equities business operates and the intermediate term cost structure of that business, we reduced the shares we expect to deliver, included in our Adjusted share base, for the 2014 acquisition of ISI from approximately 7.0 million shares to 5.4 million shares. Further, in July 2017, the Board of Directors approved the exchange of all of the outstanding Class H LP Interests into 1.9 million Class J LP Units, reducing the aggregate number of units to 5.3 million. The new units contain the same service vesting terms as the Class H LP Interests and are not entitled to distributions. The Class J LP Units do not have performance thresholds and the holders will be issued one share each of Class B common stock of Evercore Partners Inc., which will entitle them to one vote on all matters submitted generally to holders of Class A and Class B common stock for each Class E LP Unit and Class J LP Unit held.

The total shares available to be granted in the future under the Amended and Restated 2016 Evercore Partners Inc. Stock Incentive Plan was approximately 7.4 million as of June 30, 2017.

Conference Call

Evercore will host a related conference call beginning at 8:00 a.m. Eastern Time, Thursday, July 27, 2017, accessible via telephone and the internet. Investors and analysts may participate in the live conference call by dialing (877) 359-9508 (toll-free domestic) or (224) 357-2393 (international); passcode: 55408308. Please register at least 10 minutes before the conference call begins. A replay of the call will be available for one week via telephone starting approximately one hour after the call ends. The replay can be accessed at (855) 859-2056 (toll-free domestic) or (404) 537-3406 (international); passcode: 55408308. A live webcast of the conference call will be available on the Investor Relations section of Evercore’s website at www.evercore.com. The webcast will be archived on Evercore’s website for 30 days after the call.

About Evercore

Established in 1995, Evercore is a leading global independent investment banking advisory firm. Evercore advises a diverse set of investment banking clients on a wide range of transactions and issues and provides institutional investors with high quality equity research, sales and trading execution that is free of the conflicts created by proprietary activities. The Firm also offers investment management services to high net worth and institutional investors. With 28 offices and affiliate offices in North America, Europe, South America and Asia, Evercore has the scale and strength to serve clients globally through a focused and tailored approach designed to meet their unique needs. More information about Evercore can be found on the Company's website at www.evercore.com.

Investor Contact: Robert B. Walsh

Chief Financial Officer, Evercore

212-857-3100

Media Contact: Dana Gorman

The Abernathy MacGregor Group, for Evercore

212-371-5999

Basis of Alternative Financial Statement Presentation

Our Adjusted results are a non-GAAP measure. As discussed further under "Non-GAAP Measures", Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and better reflect management's view of operating results. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. A reconciliation of our U.S. GAAP results to Adjusted results is presented in the tables included in Annex I.

Forward-Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which reflect our current views with respect to, among other things, Evercore's operations and financial performance. In some cases, you can identify these forward-looking statements by the use of words such as "outlook," "believes," "expects," "potential," "probable," "continues," "may," "will," "should," "seeks," "approximately," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. All statements other than statements of historical fact included in this presentation are forward-looking statements and are based on various underlying assumptions and expectations and are subject to known and unknown risks, uncertainties and assumptions, and may include projections of our future financial performance based on our growth strategies and anticipated trends in Evercore's business. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. Evercore believes these factors include, but are not limited to, those described under "Risk Factors" discussed in Evercore's Annual Report on Form 10-K for the year ended December 31, 2016, subsequent quarterly reports on Form 10-Q, current reports on Form 8-K and Registration Statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release. In addition, new risks and uncertainties emerge from time to time, and it is not possible for Evercore to predict all risks and uncertainties, nor can Evercore assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Accordingly, you should not rely upon forward-looking statements as a prediction of actual results and Evercore does not assume any responsibility for the accuracy or completeness of any of these forward-looking statements. Evercore undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

With respect to any securities offered by any private equity fund referenced herein, such securities have not been and will not be registered under the Securities Act of 1933, as amended, and may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements.

ANNEX I



Schedule	Page Number
Unaudited Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2017 and 2016	A-1
Adjusted:
Adjusted Results (Unaudited)	A-2
U.S. GAAP Reconciliation to Adjusted Results (Unaudited)	A-4
U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Six Months ended June 30, 2017 (Unaudited)	A-8
U.S. GAAP Segment Reconciliation to Adjusted Results for the Three Months ended March 31, 2017 (Unaudited)	A-9
U.S. GAAP Segment Reconciliation to Adjusted Results for the Three and Six Months ended June 30, 2016 (Unaudited)	A-10
U.S. GAAP Segment Reconciliation to Consolidated Results (Unaudited)	A-11
Notes to Unaudited Condensed Consolidated Adjusted Financial Data	A-12



EVERCORE PARTNERS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
THREE AND SIX MONTHS ENDED JUNE 30, 2017 AND 2016
(dollars in thousands, except per share data)
(UNAUDITED)

	Three Months Ended June 30,					Six Months Ended June 30,
	2017		2016			2017		2016

Revenues
Investment Banking Revenue	$	357,531	$	327,174		$	729,469	$	567,800
Investment Management Revenue	13,882		22,255			30,228		40,684
Other Revenue	3,859		5,764			7,598		7,141
Total Revenues	375,272		355,193			767,295		615,625
Interest Expense (1)	4,802		4,537			9,578		7,256
Net Revenues	370,470		350,656			757,717		608,369

Expenses
Employee Compensation and Benefits	236,856		221,334			442,414		401,249
Occupancy and Equipment Rental	13,585		10,582			26,660		21,356
Professional Fees	10,203		13,751			27,281		24,453
Travel and Related Expenses	16,883		15,989			31,863		29,818
Communications and Information Services	9,941		9,786			20,252		19,789
Depreciation and Amortization	6,047		6,626			11,846		13,008
Special Charges	21,507		—			21,507		—
Acquisition and Transition Costs	377		(329		)	377		(329		)
Other Operating Expenses	8,805		10,312			17,922		20,295
Total Expenses	324,204		288,051			600,122		529,639

Income Before Income from Equity Method Investments and Income Taxes	46,266		62,605			157,595		78,730
Income from Equity Method Investments	2,070		1,664			3,680		2,951
Income Before Income Taxes	48,336		64,269			161,275		81,681
Provision for Income Taxes	22,459		30,676			40,751		40,410
Net Income	25,877		33,593			120,524		41,271
Net Income Attributable to Noncontrolling Interest	7,693		9,506			21,569		11,866
Net Income Attributable to Evercore Partners Inc.	$	18,184	$	24,087		$	98,955	$	29,405

Net Income Attributable to Evercore Partners Inc. Common Shareholders	$	18,184	$	24,087		$	98,955	$	29,405

Weighted Average Shares of Class A Common Stock Outstanding:
Basic	40,109		39,249			40,294		39,435
Diluted	44,706		43,603			45,319		44,261

Net Income Per Share Attributable to Evercore Partners Inc. Common Shareholders:
Basic	$	0.45	$	0.61		$	2.46	$	0.75
Diluted	$	0.41	$	0.55		$	2.18	$	0.66

(1) Includes interest expense on long-term debt and interest expense on short-term repurchase agreements.

A - 1

Adjusted Results

Throughout the discussion of Evercore's business segments, information is presented on an Adjusted basis (formerly called "Adjusted Pro Forma"), which is a non-generally accepted accounting principles ("non-GAAP") measure. Adjusted results begin with information prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), adjusted to exclude certain items and reflect the conversion of vested and certain unvested Evercore LP Units and Interests, as well as Acquisition Related Share Issuances and Unvested Restricted Stock Units granted to Lexicon and ISI employees, into Class A shares. Evercore believes that the disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare Evercore's results across several periods and facilitate an understanding of Evercore's operating results. The Company uses these measures to evaluate its operating performance, as well as the performance of individual employees. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. These Adjusted amounts are allocated to the Company's two business segments: Investment Banking and Investment Management. The differences between the Adjusted and U.S. GAAP results are as follows:

1. Assumed Vesting of Evercore LP Units and Exchange into Class A Shares. The Company incurred expenses, in Employee Compensation and Benefits, resulting from the vesting of Class E LP Units issued in conjunction with the acquisition of ISI, as well as Class G and H LP Interests. The amount of expense or the reversal of expense for the Class G and H LP Interests is based on the determination if it is probable that Evercore ISI will achieve certain earnings and margin targets in 2017 and in future periods. The Adjusted results assume these LP Units and certain Class G and H LP Interests have vested and have been exchanged for Class A shares. Accordingly, any expense or reversal of expense associated with these units and interests, and related awards, is excluded from the Adjusted results, and the noncontrolling interest related to these units is converted to a controlling interest. The Company's Management believes that it is useful to provide the per-share effect associated with the assumed conversion of these previously granted equity interests, and thus the Adjusted results reflect the exchange of certain vested and unvested Evercore LP partnership units and interests and IPO related restricted stock unit awards into Class A shares.


2.	Adjustments Associated with Business Combinations. The following charges resulting from business combinations have been excluded from the Adjusted results because the Company's Management believes that operating performance is more comparable across periods excluding the effects of these acquisition-related charges:


a.	Amortization of Intangible Assets and Other Purchase Accounting-related Amortization. Amortization of intangible assets and other purchase accounting-related amortization from the acquisitions of ISI, SFS and certain other acquisitions.


b.	Acquisition and Transition Costs. Primarily professional fees incurred, as well as the reversal of a provision for certain settlements in 2016 and costs related to transitioning acquisitions or divestitures.


c.	Fair Value of Contingent Consideration. The expense associated with changes in the fair value of contingent consideration issued to the sellers of certain of the Company's acquisitions is excluded from the Adjusted results.


d.	Gain on Transfer of Ownership of Mexican Private Equity Business. The gain resulting from the transfer of ownership of the Mexican Private Equity business in the third quarter of 2016 is excluded from the Adjusted Results.


3.	Client Related Expenses. Client related expenses and provisions for uncollected receivables have been classified as a reduction of revenue in the Adjusted presentation. The Company's Management

A - 2

believes that this adjustment results in more meaningful key operating ratios, such as compensation to net revenues and operating margin.


4.	Special Charges. Expenses during 2017 relate to a charge for the impairment of goodwill in the Institutional Asset Management reporting unit and a charge for the impairment of our investment in G5 \| Evercore in the second quarter.

Income Taxes. Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation and therefore, not all of the Company's income is subject to corporate-level taxes. As a result, adjustments have been made to the Adjusted earnings to assume that the Company has adopted a conventional corporate tax structure and is taxed as a C-Corporation in the U.S. at the prevailing corporate rates and that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis. This assumption is consistent with the assumption that certain Evercore LP Units and interests are vested and exchanged into Class A shares, as discussed in Item 1 above, as the assumed exchange would change the tax structure of the Company. In addition, the Adjusted presentation can reflect the netting of changes in the Company's Tax Receivable Agreement against Income Tax Expense.

6. Presentation of Interest Expense. The Adjusted results present interest expense on short-term repurchase agreements, within the Investment Management segment, in Other Revenues, net, as the Company's Management believes it is more meaningful to present the spread on net interest resulting from the matched financial assets and liabilities. In addition, Adjusted Investment Banking and Investment Management Operating Income are presented before interest expense on debt, which is included in interest expense on a U.S. GAAP basis.

7. Presentation of Income from Equity Method Investments. The Adjusted results present Income from Equity Method Investments within Revenue as the Company's Management believes it is a more meaningful presentation.

A - 3



EVERCORE PARTNERS INC.
U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS
(dollars in thousands, except per share data)
(UNAUDITED)

	Three Months Ended									Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016			June 30, 2017			June 30, 2016
Net Revenues - U.S. GAAP	$	370,470		$	387,247		$	350,656		$	757,717		$	608,369
Client Related Expenses (1)	(2,261		)	(6,699		)	(6,924		)	(8,960		)	(10,869		)
Income from Equity Method Investments (2)	2,070			1,610			1,664			3,680			2,951
Interest Expense on Debt (3)	2,425			2,581			2,876			5,006			5,024
Net Revenues - Adjusted	$	372,704		$	384,739		$	348,272		$	757,443		$	605,475

Compensation Expense - U.S. GAAP	$	236,856		$	205,558		$	221,334		$	442,414		$	401,249
Amortization of LP Units / Interests and Certain Other Awards (4)	(17,102		)	21,371			(20,738		)	4,269			(52,497		)
Compensation Expense - Adjusted	$	219,754		$	226,929		$	200,596		$	446,683		$	348,752

Operating Income - U.S. GAAP	$	46,266		$	111,329		$	62,605		$	157,595		$	78,730
Income from Equity Method Investments (2)	2,070			1,610			1,664			3,680			2,951
Pre-Tax Income - U.S. GAAP	48,336			112,939			64,269			161,275			81,681
Amortization of LP Units / Interests and Certain Other Awards (4)	17,102			(21,371		)	20,738			(4,269		)	52,497
Special Charges (5)	21,507			—			—			21,507			—
Intangible Asset Amortization / Other Purchase Accounting-related Amortization (6a)	2,392			2,392			2,845			4,784			6,090
Acquisition and Transition Costs (6b)	377			—			(329		)	377			(329		)
Fair Value of Contingent Consideration (6c)	—			—			581			—			687
Pre-Tax Income - Adjusted	89,714			93,960			88,104			183,674			140,626
Interest Expense on Debt (3)	2,425			2,581			2,876			5,006			5,024
Operating Income - Adjusted	$	92,139		$	96,541		$	90,980		$	188,680		$	145,650

Provision for Income Taxes - U.S. GAAP	$	22,459		$	18,292		$	30,676		$	40,751		$	40,410
Income Taxes (7)	11,534			(8,022		)	2,364			3,512			12,325
Provision for Income Taxes - Adjusted	$	33,993		$	10,270		$	33,040		$	44,263		$	52,735

Net Income Attributable to Evercore Partners Inc. - U.S. GAAP	$	18,184		$	80,771		$	24,087		$	98,955		$	29,405
Amortization of LP Units / Interests and Certain Other Awards (4)	17,102			(21,371		)	20,738			(4,269		)	52,497
Special Charges (5)	21,507			—			—			21,507			—
Intangible Asset Amortization / Other Purchase Accounting-related Amortization (6a)	2,392			2,392			2,845			4,784			6,090
Acquisition and Transition Costs (6b)	377			—			(329		)	377			(329		)
Fair Value of Contingent Consideration (6c)	—			—			581			—			687
Income Taxes (7)	(11,534		)	8,022			(2,364		)	(3,512		)	(12,325		)
Noncontrolling Interest (8)	5,733			13,826			7,805			19,559			10,153
Net Income Attributable to Evercore Partners Inc. - Adjusted	$	53,761		$	83,640		$	53,363		$	137,401		$	86,178

Diluted Shares Outstanding - U.S. GAAP	44,706			45,936			43,603			45,319			44,261
LP Units (9)	5,886			6,074			7,617			6,012			7,363
Unvested Restricted Stock Units - Event Based (9)	12			12			12			12			12
Diluted Shares Outstanding - Adjusted	50,604			52,022			51,232			51,343			51,636

Key Metrics: (a)
Diluted Earnings Per Share - U.S. GAAP	$	0.41		$	1.76		$	0.55		$	2.18		$	0.66
Diluted Earnings Per Share - Adjusted	$	1.06		$	1.61		$	1.04		$	2.68		$	1.67

Compensation Ratio - U.S. GAAP	63.9		%	53.1		%	63.1		%	58.4		%	66.0		%
Compensation Ratio - Adjusted	59.0		%	59.0		%	57.6		%	59.0		%	57.6		%

Operating Margin - U.S. GAAP	12.5		%	28.7		%	17.9		%	20.8		%	12.9		%
Operating Margin - Adjusted	24.7		%	25.1		%	26.1		%	24.9		%	24.1		%

Effective Tax Rate - U.S. GAAP	46.5		%	16.2		%	47.7		%	25.3		%	49.5		%
Effective Tax Rate - Adjusted	37.9		%	10.9		%	37.5		%	24.1		%	37.5		%

(a) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

A - 4



EVERCORE PARTNERS INC.
RECONCILIATION TO RESTRUCTURING OF INVESTMENT MANAGEMENT ADJUSTED RESULTS
(dollars in thousands)
(UNAUDITED)

	Three Months Ended								Six Months Ended
	June 30, 2017			June 30, 2016			% Change		June 30, 2017			June 30, 2016			% Change

Net Revenues - U.S. GAAP	$	370,470		$	350,656		6	%	$	757,717		$	608,369		25	%
Adjustments - U.S. GAAP to Adjusted (a)	2,234			(2,384		)	NM		(274		)	(2,894		)	91	%
Net Revenues - Adjusted	372,704			348,272			7	%	757,443			605,475			25	%
Transfer of Ownership of Mexican Private Equity Business (11)	—			(1,050		)	NM		—			(2,100		)	NM
Adjusted Net Revenues - Including Restructuring of Investment Management Adjustments	$	372,704		$	347,222		7	%	$	757,443		$	603,375		26	%

Investment Management Revenues - U.S. GAAP	$	13,882		$	22,255		(38	%)	$	30,228		$	40,684		(26	%)
Adjustments - U.S. GAAP to Adjusted (b)	1,920			990			94	%	3,663			2,526			45	%
Investment Management Revenues - Adjusted	15,802			23,245			(32	%)	33,891			43,210			(22	%)
Transfer of Ownership of Mexican Private Equity Business (11)	—			(1,050		)	NM		—			(2,100		)	NM
Adjusted Investment Management Revenues - Including Restructuring of Investment Management Adjustments	$	15,802		$	22,195		(29	%)	$	33,891		$	41,110		(18	%)

Investment Management Expenses - U.S. GAAP	$	20,593		$	17,731		16	%	$	33,898		$	32,027		6	%
Adjustments - U.S. GAAP to Adjusted (b)	(7,521		)	(815		)	(823	%)	(7,537		)	(920		)	(719	%)
Investment Management Expenses - Adjusted	13,072			16,916			(23	%)	26,361			31,107			(15	%)
Transfer of Ownership of Mexican Private Equity Business (11)	—			(636		)	NM		—			(1,657		)	NM
Adjusted Investment Management Expenses - Including Restructuring of Investment Management Adjustments	$	13,072		$	16,280		(20	%)	$	26,361		$	29,450		(10	%)

(a) See page A-4 for details of U.S. GAAP to Adjusted adjustments.
(b) See pages A-8 and A-10 for details of U.S. GAAP to Adjusted adjustments.

A - 5



EVERCORE PARTNERS INC.
RECONCILIATION TO ADJUSTED RESULTS EXCLUDING CHANGE IN ACCOUNTING FOR INCOME TAXES RELATED TO SHARE-BASED PAYMENTS
(dollars in thousands)
(UNAUDITED)

	Six Months Ended
	June 30, 2017			June 30, 2016		% Change

Net Income Attributable to Evercore Partners Inc. - U.S. GAAP	$	98,955		$	29,405	237	%
Adjustments - U.S. GAAP to Adjusted (a)	38,446			56,773		(32	%)
Net Income Attributable to Evercore Partners Inc. - Adjusted	137,401			86,178		59	%
Change in Accounting for Income Taxes Related to Share-Based Payments (12)	(25,529		)	—		NM
Adjusted Net Income Attributable to Evercore Partners Inc. - Excluding Change in Accounting for Income Taxes Related to Share-Based Payments	$	111,872		$	86,178	30	%

Diluted Shares Outstanding - U.S. GAAP	45,319			44,261		2	%
Adjustments - U.S. GAAP to Adjusted (a)	6,024			7,375		(18	%)
Diluted Shares Outstanding - Adjusted	51,343			51,636		(1	%)
Change in Accounting for Income Taxes Related to Share-Based Payments (12)	(261		)	—		NM
Adjusted Diluted Shares Outstanding - Excluding Change in Accounting for Income Taxes Related to Share-Based Payments	51,082			51,636		(1	%)

Key Metrics: (b)
U.S. GAAP Diluted Earnings Per Share	$	2.18		$	0.66	230	%
Adjusted Diluted Earnings Per Share	$	2.68		$	1.67	60	%
Adjusted Diluted Earnings Per Share - Excluding Change in Accounting for Income Taxes Related to Share-Based Payments	$	2.19		$	1.67	31	%


(a) See page A-4 for details of U.S. GAAP to Adjusted adjustments.
(b) Reconciliations of the key metrics are a derivative of the reconciliations of their components above.

A - 6



EVERCORE PARTNERS INC.
U.S. GAAP RECONCILIATION TO ADJUSTED RESULTS
TRAILING TWELVE MONTHS
(dollars in thousands)
(UNAUDITED)
	Consolidated
	Twelve Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016
Net Revenues - U.S. GAAP	$	1,589,400		$	1,569,586		$	1,325,563
Client Related Expenses (1)	(23,489		)	(28,152		)	(25,514		)
Income from Equity Method Investments (2)	7,370			6,964			5,896
Interest Expense on Debt (3)	10,230			10,681			9,292
Gain on Transfer of Ownership of Mexican Private Equity Business (10)	(406		)	(406		)	—
Net Revenues - Adjusted	$	1,583,105		$	1,558,673		$	1,315,237

Compensation Expense - U.S. GAAP	$	941,755		$	926,233		$	853,154
Amortization of LP Units / Interests and Certain Other Awards (4)	(24,080		)	(27,716		)	(92,027		)
Compensation Expense - Adjusted	$	917,675		$	898,517		$	761,127

Compensation Ratio - U.S. GAAP (a)	59.3		%	59.0		%	64.4		%
Compensation Ratio - Adjusted (a)	58.0		%	57.6		%	57.9		%

	Investment Banking
	Twelve Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016
Net Revenues - U.S. GAAP	$	1,523,168		$	1,494,916		$	1,237,828
Client Related Expenses (1)	(22,937		)	(27,253		)	(25,038		)
Income from Equity Method Investments (2)	1,316			1,493			230
Interest Expense on Debt (3)	10,230			10,681			6,958
Net Revenues - Adjusted	$	1,511,777		$	1,479,837		$	1,219,978

Compensation Expense - U.S. GAAP	$	906,174		$	887,546		$	804,395
Amortization of LP Units / Interests and Certain Other Awards (4)	(24,080		)	(27,716		)	(92,027		)
Compensation Expense - Adjusted	$	882,094		$	859,830		$	712,368

Compensation Ratio - U.S. GAAP (a)	59.5		%	59.4		%	65.0		%
Compensation Ratio - Adjusted (a)	58.3		%	58.1		%	58.4		%

(a) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

A - 7



EVERCORE PARTNERS INC.
U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2017
(dollars in thousands)
(UNAUDITED)

	Investment Banking Segment
	Three Months Ended June 30, 2017										Six Months Ended June 30, 2017
	U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis			U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis
Net Revenues:
Investment Banking Revenue	$	357,531		$	(2,111	)	(1)(2)	$	355,420		$	729,469		$	(8,943	)	(1)(2)	$	720,526
Other Revenue, net	(1,122		)	2,425			(3)	1,303			(2,290		)	5,006			(3)	2,716
Net Revenues	356,409			314				356,723			727,179			(3,937		)		723,242

Expenses:
Employee Compensation and Benefits	227,544			(17,102		)	(4)	210,442			423,669			4,269			(4)	427,938
Non-compensation Costs	61,667			(4,616		)	(6)	57,051			128,155			(13,691		)	(6)	114,464
Special Charges	14,400			(14,400		)	(5)	—			14,400			(14,400		)	(5)	—
Total Expenses	303,611			(36,118		)		267,493			566,224			(23,822		)		542,402

Operating Income (a)	$	52,798		$	36,432			$	89,230		$	160,955		$	19,885			$	180,840

Compensation Ratio (b)	63.8		%					59.0		%	58.3		%					59.2		%
Operating Margin (b)	14.8		%					25.0		%	22.1		%					25.0		%

	Investment Management Segment
	Three Months Ended June 30, 2017										Six Months Ended June 30, 2017
	U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis			U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis
Net Revenues:
Investment Management Revenue	$	13,882		$	1,920		(1)(2)	$	15,802		$	30,228		$	3,663		(1)(2)	$	33,891
Other Revenue, net	179			—				179			310			—				310
Net Revenues	14,061			1,920				15,981			30,538			3,663				34,201

Expenses:
Employee Compensation and Benefits	9,312			—				9,312			18,745			—				18,745
Non-compensation Costs	4,174			(414		)	(6)	3,760			8,046			(430		)	(6)	7,616
Special Charges	7,107			(7,107		)	(5)	—			7,107			(7,107		)	(5)	—
Total Expenses	20,593			(7,521		)		13,072			33,898			(7,537		)		26,361

Operating Income (Loss) (a)	$	(6,532	)	$	9,441			$	2,909		$	(3,360	)	$	11,200			$	7,840

Compensation Ratio (b)	66.2		%					58.3		%	61.4		%					54.8		%
Operating Margin (b)	(46.5		%)					18.2		%	(11.0		%)					22.9		%

(a) Operating Income (Loss) for U.S. GAAP excludes Income (Loss) from Equity Method Investments.
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

A - 8



EVERCORE PARTNERS INC.
U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS
FOR THE THREE MONTHS ENDED MARCH 31, 2017
(dollars in thousands)
(UNAUDITED)

	Investment Banking Segment
	Three Months Ended March 31, 2017
	U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis
Net Revenues:
Investment Banking Revenue	$	371,938		$	(6,832	)	(1)(2)	$	365,106
Other Revenue, net	(1,168		)	2,581			(3)	1,413
Net Revenues	370,770			(4,251		)		366,519

Expenses:
Employee Compensation and Benefits	196,125			21,371			(4)	217,496
Non-compensation Costs	66,488			(9,075		)	(6)	57,413
Total Expenses	262,613			12,296				274,909

Operating Income (a)	$	108,157		$	(16,547	)		$	91,610

Compensation Ratio (b)	52.9		%					59.3		%
Operating Margin (b)	29.2		%					25.0		%

	Investment Management Segment
	Three Months Ended March 31, 2017
	U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis
Net Revenues:
Investment Management Revenue	$	16,346		$	1,743		(1)(2)	$	18,089
Other Revenue, net	131			—				131
Net Revenues	16,477			1,743				18,220

Expenses:
Employee Compensation and Benefits	9,433			—				9,433
Non-compensation Costs	3,872			(16		)	(6)	3,856
Total Expenses	13,305			(16		)		13,289

Operating Income (a)	$	3,172		$	1,759			$	4,931

Compensation Ratio (b)	57.2		%					51.8		%
Operating Margin (b)	19.3		%					27.1		%

(a) Operating Income for U.S. GAAP excludes Income (Loss) from Equity Method Investments.
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

A - 9



EVERCORE PARTNERS INC.
U.S. GAAP SEGMENT RECONCILIATION TO ADJUSTED RESULTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2016
(dollars in thousands)
(UNAUDITED)

	Investment Banking Segment
	Three Months Ended June 30, 2016										Six Months Ended June 30, 2016
	U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis			U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis
Net Revenues:
Investment Banking Revenue	$	327,174		$	(6,250	)	(1)(2)	$	320,924		$	567,800		$	(10,444	)	(1)(2)	$	557,356
Other Revenue, net	983			2,876			(3)	3,859			70			4,354			(3)	4,424
Net Revenues	328,157			(3,374		)		324,783			567,870			(6,090		)		561,780

Expenses:
Employee Compensation and Benefits	208,916			(20,738		)	(4)	188,178			378,634			(52,497		)	(4)	326,137
Non-compensation Costs	61,404			(9,206		)	(6)	52,198			118,978			(16,397		)	(6)	102,581
Total Expenses	270,320			(29,944		)		240,376			497,612			(68,894		)		428,718

Operating Income (a)	$	57,837		$	26,570			$	84,407		$	70,258		$	62,804			$	133,062

Compensation Ratio (b)	63.7		%					57.9		%	66.7		%					58.1		%
Operating Margin (b)	17.6		%					26.0		%	12.4		%					23.7		%

	Investment Management Segment
	Three Months Ended June 30, 2016										Six Months Ended June 30, 2016
	U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis			U.S. GAAP Basis			Adjustments				Non-GAAP Adjusted Basis
Net Revenues:
Investment Management Revenue	$	22,255		$	990		(1)(2)	$	23,245		$	40,684		$	2,526		(1)(2)	$	43,210
Other Revenue, net	244			—				244			(185		)	670			(3)	485
Net Revenues	22,499			990				23,489			40,499			3,196				43,695

Expenses:
Employee Compensation and Benefits	12,418			—				12,418			22,615			—				22,615
Non-compensation Costs	5,313			(815		)	(6)	4,498			9,412			(920		)	(6)	8,492
Total Expenses	17,731			(815		)		16,916			32,027			(920		)		31,107

Operating Income (a)	$	4,768		$	1,805			$	6,573		$	8,472		$	4,116			$	12,588

Compensation Ratio (b)	55.2		%					52.9		%	55.8		%					51.8		%
Operating Margin (b)	21.2		%					28.0		%	20.9		%					28.8		%

(a) Operating Income for U.S. GAAP excludes Income (Loss) from Equity Method Investments.
(b) Reconciliations of the key metrics from U.S. GAAP to Adjusted results are a derivative of the reconciliations of their components above.

A - 10



EVERCORE PARTNERS INC.
U.S. GAAP SEGMENT RECONCILIATION TO CONSOLIDATED RESULTS
(dollars in thousands)
(UNAUDITED)

	U.S. GAAP
	Three Months Ended								Six Months Ended
	June 30, 2017			March 31, 2017			June 30, 2016		June 30, 2017			June 30, 2016
Investment Banking
Net Revenues:
Investment Banking Revenue	$	357,531		$	371,938		$	327,174	$	729,469		$	567,800
Other Revenue, net	(1,122		)	(1,168		)	983		(2,290		)	70
Net Revenues	356,409			370,770			328,157		727,179			567,870

Expenses:
Employee Compensation and Benefits	227,544			196,125			208,916		423,669			378,634
Non-compensation Costs	61,667			66,488			61,404		128,155			118,978
Special Charges	14,400			—			—		14,400			—
Total Expenses	303,611			262,613			270,320		566,224			497,612

Operating Income (a)	$	52,798		$	108,157		$	57,837	$	160,955		$	70,258

Investment Management
Net Revenues:
Investment Management Revenue	$	13,882		$	16,346		$	22,255	$	30,228		$	40,684
Other Revenue, net	179			131			244		310			(185		)
Net Revenues	14,061			16,477			22,499		30,538			40,499

Expenses:
Employee Compensation and Benefits	9,312			9,433			12,418		18,745			22,615
Non-compensation Costs	4,174			3,872			5,313		8,046			9,412
Special Charges	7,107			—			—		7,107			—
Total Expenses	20,593			13,305			17,731		33,898			32,027

Operating Income (Loss) (a)	$	(6,532	)	$	3,172		$	4,768	$	(3,360	)	$	8,472

Total
Net Revenues:
Investment Banking Revenue	$	357,531		$	371,938		$	327,174	$	729,469		$	567,800
Investment Management Revenue	13,882			16,346			22,255		30,228			40,684
Other Revenue, net	(943		)	(1,037		)	1,227		(1,980		)	(115		)
Net Revenues	370,470			387,247			350,656		757,717			608,369

Expenses:
Employee Compensation and Benefits	236,856			205,558			221,334		442,414			401,249
Non-compensation Costs	65,841			70,360			66,717		136,201			128,390
Special Charges	21,507			—			—		21,507			—
Total Expenses	324,204			275,918			288,051		600,122			529,639

Operating Income (a)	$	46,266		$	111,329		$	62,605	$	157,595		$	78,730

(a) Operating Income excludes Income (Loss) from Equity Method Investments.

A - 11

Notes to Unaudited Condensed Consolidated Adjusted Financial Data

For further information on these adjustments, see page A-2.


(1)	Client related expenses and provisions for uncollected receivables have been reclassified as a reduction of Revenue in the Adjusted presentation.


(2)	Income (Loss) from Equity Method Investments has been reclassified to Revenue in the Adjusted presentation.


(3)	Interest Expense on Debt is excluded from the Adjusted Investment Banking and Investment Management segment results and is included in Interest Expense in the segment results on a U.S. GAAP basis.


(4)	Expenses or reversal of expenses incurred from the assumed vesting of Class E LP Units and Class G and H LP Interests issued in conjunction with the acquisition of ISI are excluded from the Adjusted presentation.


(5)	Special Charges for 2017 relate to a charge for the impairment of goodwill in the Institutional Asset Management reporting unit and a charge for the impairment of our investment in G5 \| Evercore in the second quarter.


(6)	Non-compensation Costs on an Adjusted basis reflect the following adjustments:

A - 12



	Three Months Ended June 30, 2017
	U.S. GAAP			Adjustments				Adjusted
	(dollars in thousands)
Occupancy and Equipment Rental	$	13,585		$	—			$	13,585
Professional Fees	10,203			2,265			(1)	12,468
Travel and Related Expenses	16,883			(3,521		)	(1)	13,362
Communications and Information Services	9,941			(34		)	(1)	9,907
Depreciation and Amortization	6,047			(2,392		)	(6a)	3,655
Acquisition and Transition Costs	377			(377		)	(6b)	—
Other Operating Expenses	8,805			(971		)	(1)	7,834
Total Non-compensation Costs	$	65,841		$	(5,030	)		$	60,811

	Three Months Ended March 31, 2017
	U.S. GAAP			Adjustments				Adjusted
	(dollars in thousands)
Occupancy and Equipment Rental	$	13,075		$	—			$	13,075
Professional Fees	17,078			(3,520		)	(1)	13,558
Travel and Related Expenses	14,980			(2,767		)	(1)	12,213
Communications and Information Services	10,311			(20		)	(1)	10,291
Depreciation and Amortization	5,799			(2,392		)	(6a)	3,407
Other Operating Expenses	9,117			(392		)	(1)	8,725
Total Non-compensation Costs	$	70,360		$	(9,091	)		$	61,269

	Three Months Ended June 30, 2016
	U.S. GAAP			Adjustments				Adjusted
	(dollars in thousands)
Occupancy and Equipment Rental	$	10,582		$	—			$	10,582
Professional Fees	13,751			(2,988		)	(1)	10,763
Travel and Related Expenses	15,989			(3,234		)	(1)	12,755
Communications and Information Services	9,786			(22		)	(1)	9,764
Depreciation and Amortization	6,626			(2,845		)	(6a)	3,781
Acquisition and Transition Costs	(329		)	329			(6b)	—
Other Operating Expenses	10,312			(1,261		)	(1)(6c)	9,051
Total Non-compensation Costs	$	66,717		$	(10,021	)		$	56,696

	Six Months Ended June 30, 2017
	U.S. GAAP			Adjustments				Adjusted
	(dollars in thousands)
Occupancy and Equipment Rental	$	26,660		$	—			$	26,660
Professional Fees	27,281			(1,255		)	(1)	26,026
Travel and Related Expenses	31,863			(6,288		)	(1)	25,575
Communications and Information Services	20,252			(54		)	(1)	20,198
Depreciation and Amortization	11,846			(4,784		)	(6a)	7,062
Acquisition and Transition Costs	377			(377		)	(6b)	—
Other Operating Expenses	17,922			(1,363		)	(1)	16,559
Total Non-compensation Costs	$	136,201		$	(14,121	)		$	122,080

	Six Months Ended June 30, 2016
	U.S. GAAP			Adjustments				Adjusted
	(dollars in thousands)
Occupancy and Equipment Rental	$	21,356		$	—			$	21,356
Professional Fees	24,453			(4,370		)	(1)	20,083
Travel and Related Expenses	29,818			(5,618		)	(1)	24,200
Communications and Information Services	19,789			(39		)	(1)	19,750
Depreciation and Amortization	13,008			(6,090		)	(6a)	6,918
Acquisition and Transition Costs	(329		)	329			(6b)	—
Other Operating Expenses	20,295			(1,529		)	(1)(6c)	18,766
Total Non-compensation Costs	$	128,390		$	(17,317	)		$	111,073

A - 13


(6a)	The exclusion from the Adjusted presentation of expenses associated with amortization of intangible assets and other purchase accounting-related amortization from the acquisitions of ISI, SFS and certain other acquisitions.


(6b)	Primarily professional fees incurred, as well as the reversal of a provision for certain settlements in 2016 and costs related to transitioning acquisitions or divestitures.


(6c)	The expense associated with changes in the fair value of contingent consideration issued to the sellers of certain of the Company's acquisitions is excluded from the Adjusted results.

(7)

Evercore is organized as a series of Limited Liability Companies, Partnerships, C-Corporations and a Public Corporation and therefore, not all of the Company's income is subject to corporate level taxes. As a result, adjustments have been made to Evercore's effective tax rate assuming that the Company has adopted a conventional corporate tax structure and is taxed as a C-Corporation in the U.S. at the prevailing corporate rates and that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis. In addition, the Adjusted presentation can reflect the netting of changes in the Company's Tax Receivable Agreement against Income Tax Expense.


(8)	Reflects an adjustment to eliminate noncontrolling interest related to all Evercore LP partnership units which are assumed to be converted to Class A common stock in the Adjusted presentation.


(9)	Assumes the vesting, and exchange into Class A shares, of certain Evercore LP partnership units and interests and IPO related restricted stock unit awards in the Adjusted presentation. In the computation of outstanding common stock equivalents for U.S. GAAP net income per share, the Evercore LP partnership units are anti-dilutive.


(10)	The gain resulting from the transfer of ownership of the Mexican Private Equity business in the third quarter of 2016 is excluded from the Adjusted presentation.

(11)

Assumes the transfer of ownership of the Mexican Private Equity business had occurred as of the beginning of the prior period presented and reflects adjustments to eliminate the management fees and expenses that were previously recorded from the Mexican Private Equity business and the addition of income from the Mexican Private Equity business if its results were based on the percentage of the management fees that the Company is currently entitled to. Management believes this adjustment is useful to investors to compare Evercore's results across periods.


(12)	Reflects the impact of the application of ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting," which requires that excess tax benefits and deficiencies from the delivery of Class A common stock under share-based payment arrangements be recognized in the Company’s Provision for Income Taxes rather than in Additional Paid-In-Capital under prior U.S. GAAP.

A - 14

Evercore (EVR) 8-KQuarterly Dividend of $0.34 Per Share