Duff & Phelps (DUF) 8-K Third Quarter 2009 Financial Results

DUFF & PHELPS REPORTS

THIRD QUARTER 2009 FINANCIAL RESULTS

AND DECLARES QUARTERLY DIVIDEND

RECENT HIGHLIGHTS

· Third quarter revenues excluding reimbursable expenses of $93.2 million and adjusted EBITDA(1) of $16.5 million, representing a 17.7% margin

· Third quarter adjusted pro forma net income per share(1) of $0.22

· Declares quarterly dividend of $0.05 per share of Class A common stock

NEW YORK, November 3, 2009 – Duff & Phelps Corporation (NYSE: DUF), a leading independent provider of financial advisory and investment banking services, today announced financial results for its third quarter of 2009 and declared a quarterly dividend.

Results

For the quarter ended September 30, 2009, Duff & Phelps generated revenues excluding reimbursable expenses of $93.2 million, compared to $96.3 million for the corresponding prior year quarter.  Adjusted EBITDA(1) for the quarter was $16.5 million, representing 17.7% of revenues excluding reimbursable expenses, compared to $15.8 million for the corresponding prior year quarter, representing 16.4% of revenues excluding reimbursable expenses.  Fully diluted net income per share of Class A common stock was $0.14, compared to $0.01 for the corresponding prior year quarter.  Adjusted pro forma net income(1) was $8.4 million, or $0.22 per share on a fully exchanged, fully diluted basis, compared to $7.4 million, or $0.22 per share, for the corresponding prior year quarter.

For the nine months ended September 30, 2009, Duff & Phelps generated revenues excluding reimbursable expenses of $272.6 million, compared to $287.3 million for the corresponding prior year period.  Adjusted EBITDA(1) for the period was $48.5 million, representing 17.8% of revenues excluding reimbursable expenses, compared to $52.9 million for the corresponding prior year period, representing 18.4% of revenues excluding reimbursable expenses.  Fully diluted net income per share of Class A common stock was $0.35, compared to $0.20 for the corresponding prior year period. Adjusted pro forma net income(1) was $23.4 million, or $0.64 per share on a fully exchanged, fully diluted basis, compared to $26.1 million, or $0.76 per share, for the corresponding prior year period.

“I am pleased with our overall results for the third quarter and the growth we continue to experience in certain parts of our business,” commented Noah Gottdiener, chairman and chief executive officer.  “We look forward to a sustained rebound in the overall M&A environment and believe that we are beginning to see early positive signs to support an increase in transactional activity.”

“Growth in our restructuring, portfolio valuation, dispute and tax businesses demonstrates our ability to deliver value to our clients in both challenging and recovering market conditions,” said Gerry Creagh, president.  “At the same time, we continue to maintain discipline in terms of direct costs and SG&A to deliver value to our shareholders.”

Declaration of Quarterly Dividend

The Company also announced today that its board of directors has declared a quarterly dividend of $0.05 per share on its outstanding Class A common stock.  The dividend is payable on December 4, 2009 to shareholders of record on November 24, 2009.

(1) Adjusted EBITDA, adjusted pro forma net income and adjusted pro forma net income per share are non-GAAP financial measures. See definitions and disclosures herein.

Earnings Call Webcast

As previously announced, Duff & Phelps will host a conference call today, November 3, 2009, at 4:30 p.m. EST to discuss the Company’s financial results.  Interested parties can access the webcast for this call through http://ir.duffandphelps.com/events.cfm.

About Duff & Phelps

As a leading global independent provider of financial advisory and investment banking services, Duff & Phelps delivers trusted advice to our clients principally in the areas of valuation, transactions, financial restructuring, dispute and taxation.  Our world class capabilities and resources, combined with an agile and responsive delivery, distinguish our clients' experience in working with us.  With more than 1,200 employees serving clients worldwide through offices in North America, Europe and Asia, Duff & Phelps is committed to fulfilling its mission to protect, recover and maximize value for its clients. Investment banking services in North America are provided by Duff & Phelps Securities, LLC.  Investment banking services in Europe are provided by Duff & Phelps Securities Ltd. Duff & Phelps Securities Ltd. is authorized and regulated by the Financial Services Authority.  Investment Banking services in France are provided by Duff & Phelps SAS.  For more information, visit www.duffandphelps.com. (NYSE: DUF)

Non-GAAP Financial Measures

Adjusted EBITDA is a non-GAAP financial measure and is reconciled as follows (in thousands):

	Three Months Ended						Nine Months Ended
	September 30,			September 30,			September 30,			September 30,
	2009			2008			2009			2008
Revenues (excluding reimbursable expenses)	$	93,240		$	96,314		$	272,558		$	287,268
Net income attributable to Duff & Phelps Corporation	$	3,452		$	153		$	6,951		$	2,828
Net income attributable to the noncontrolling interest		4,136			2,165			12,417			13,204
Provision for income taxes		2,999			1,348			7,532			6,343
Other expense/(income), net		124			736			2,919			1,823
Depreciation and amortization		2,594			2,446			7,712			6,903
Equity-based compensation associated with Legacy Units and IPO Options		3,229			8,705			10,963			21,021
Acquisition retention expenses		-			206			-			782
Adjusted EBITDA	$	16,534		$	15,759		$	48,494		$	52,904
Adjusted EBITDA as a percentage of revenues		17.7	%		16.4	%		17.8	%		18.4	%

Adjusted EBITDA is a non-GAAP financial measure. We believe that Adjusted EBITDA provides a relevant and useful alternative measure of our ongoing profitability and performance, when viewed in conjunction with GAAP measures, as it adjusts net income attributable to Duff & Phelps Corporation for (a) interest expense and depreciation and amortization (a significant portion of which relates to debt and capital investments that have been incurred as the result of acquisitions and investments in stand-alone infrastructure which we do not expect to incur at the same levels in the future), (b) equity-based compensation associated with the Legacy Units a significant portion of which is due to certain one-time grants associated with predecessor acquisitions and IPO Options, (c) acquisition retention expenses which are related to deferred payments associated with prior acquisitions, and (d) net income attributable to the noncontrolling interest.

Given the level of acquisition activity during the period prior to the Company’s initial public offering (“Predecessor”), and related capital investments and one time equity grants associated with acquisitions during the Predecessor period (which we do not expect to incur at the same levels in periods subsequent to the Company’s initial public offering) and the IPO, and our belief that, as a professional services organization, our operations are not capital intensive on an ongoing basis, we believe the Adjusted EBITDA measure, in addition to GAAP financial measures, provides a relevant and useful benchmark for investors, in order to assess our financial performance and comparability to other companies in our industry. The Adjusted EBITDA measure is utilized by our senior management to evaluate our overall performance and operating expense characteristics and to compare our performance to that of certain of our competitors. A measure similar to Adjusted EBITDA is the principal measure that determines the compensation of our senior management team. In addition, a measure similar to Adjusted EBITDA is a key measure that determines compliance with certain financial covenants under our current credit facility. Management compensates for the inherent limitations associated with using the Adjusted EBITDA measure through disclosure of such limitations, presentation of our financial statements in accordance with GAAP and reconciliation of Adjusted EBITDA to the most directly comparable GAAP measure, net income or loss. Furthermore, management also reviews GAAP measures, and evaluates individual measures that are not included in Adjusted EBITDA such as our level of capital expenditures, equity issuance and interest expense, among other measures.

Adjusted EBITDA, as defined by the Company, consists of net income attributable to Duff & Phelps Corporation before (a) net income attributable to the noncontrolling interest, (b) provision for income taxes, (c) other expense/(income), net, (d) depreciation and amortization, (e) acquisition retention expenses, and (f) equity-based compensation associated with Legacy Units and IPO Options included in (i) compensation and benefits and (ii) selling, general and administrative expenses.

Adjusted pro forma net income, as defined by Duff & Phelps, consists of Adjusted EBITDA (as defined above), less depreciation and amortization, interest income and expense (excluding a non-recurring charge from the repayment and subsequent termination of our former credit agreement), other income and pro forma corporate income tax applied at an assumed rate as specified in the calculations (such assumed pro forma corporate income tax rate may fluctuate between periods and may include true-ups relating to prior periods, based on management estimates and judgments). Adjusted pro forma net income per share, as defined by Duff & Phelps, consists of adjusted pro forma net income divided by the weighted average number of the Company's Class A and Class B shares for the applicable period, giving effect to the dilutive impact, if any, of stock options and restricted stock awards.

Both Adjusted EBITDA and adjusted pro forma net income are non-GAAP financial measures which are not prepared in accordance with, and should not be considered alternatives to, measurements required by GAAP, such as operating income, net income or loss, net income or loss per share, cash flow from continuing operating activities or any other measure of performance or liquidity derived in accordance with GAAP.  The presentation of this additional information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP measures.  In addition, it should be noted that companies calculate Adjusted EBITDA and adjusted pro forma net income differently and, therefore, Adjusted EBITDA and adjusted pro forma net income as presented for us may not be comparable to Adjusted EBITDA and adjusted pro forma net income reported by other companies.

Disclosure Regarding Forward-Looking Statements

Statements in this press release contain 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 (the “Exchange Act”), which reflect the Company’s current views with respect to, among other things, future events and financial performance. The Company generally identifies forward looking statements by terminology such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “could,” “should,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of those words or other comparable words. Any forward-looking statements contained in this discussion are based upon our historical performance and on our current plans, estimates and expectations. The inclusion of this forward-looking information should not be regarded as a representation by us, or any other person that the future plans, estimates or expectations contemplated by us will be achieved. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business prospects, growth strategy and liquidity. If one or more of these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, our actual results may vary materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements and the risk factors section that are included in our Annual Report on Form 10-K for the year ended December 31, 2008, as filed with the Securities and Exchange Commission (“SEC”) on February 26, 2009 (“2008 Form 10-K”); any subsequent filings of our Quarterly Reports on Form 10-Q; and other filings with the SEC, including the Current Report on Form 8-K filed on October 16, 2009 which adjusts certain parts of our 2008 Form 10-K to reflect changes arising from (i) the adoption of new accounting standards, (ii) changes in the Company’s segment reporting that were effective January 1, 2009, and (iii) material subsequent events. The forward-looking statements included in this press release are made only as of the date of this filing with the SEC. The Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

Investor and Media Relations

Marty Dauer

+ 1 212 871 7700

investor.relations@duffandphelps.com

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

	Three Months Ended						Nine Months Ended
	September 30,			September 30,			September 30,			September 30,
	2009			2008			2009			2008
Revenues	$	93,240		$	96,314		$	272,558		$	287,268
Reimbursable expenses		3,394			2,781			8,057			7,946
Total revenues		96,634			99,095			280,615			295,214
Direct client service costs
Compensation and benefits (including $4,294 and $7,551 of equity-based compensation for the three months ended September 30, 2009 and 2008, respectively, and $13,631 and $17,182 for the nine months ended September 30, 2009 and 2008, respectively)		52,287			57,280			155,115			166,276
Other direct client service costs		2,954			2,410			5,801			5,828
Acquisition retention expenses		-			206			-			782
Reimbursable expenses		3,468			2,813			8,120			7,926
Subtotal		58,709			62,709			169,036			180,812
Operating expenses
Selling, general and administrative expenses (including $2,018 and $2,845 of equity-based compensation for the three months ended September 30, 2009 and 2008, respectively, and $5,574 and $8,164 for the nine months ended September 30, 2009 and 2008, respectively)		24,620			29,538			74,048			83,301
Depreciation and amortization		2,594			2,446			7,712			6,903
Subtotal		27,214			31,984			81,760			90,204
Operating income		10,711			4,402			29,819			24,198
Other expense/(income)
Interest income		(17	)		(90	)		(34	)		(654	)
Interest expense		91			847			1,079			2,569
Loss on early extinguishment of debt		-			-			1,737			-
Other expense		50			(21	)		137			(92	)
Subtotal		124			736			2,919			1,823
Income before income taxes		10,587			3,666			26,900			22,375
Provision for income taxes		2,999			1,348			7,532			6,343
Net income		7,588			2,318			19,368			16,032
Less:  Net income attributable to noncontrolling interest		4,136			2,165			12,417			13,204
Net income attributable to Duff & Phelps Corporation	$	3,452		$	153		$	6,951		$	2,828
Weighted average shares of Class A common stock outstanding
Basic		21,625			13,299			17,517			13,166
Diluted		22,448			13,673			18,197			13,397
Net income per share attributable to stockholders of Class A common stock of Duff & Phelps Corporation (Note 5)
Basic	$	0.15		$	0.01		$	0.37		$	0.20
Diluted	$	0.14		$	0.01		$	0.35		$	0.20
Cash dividends declared per common share	$	0.05		$	-		$	0.10		$	-

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

YEAR-OVER-YEAR SUMMARY OF REVENUE BY SEGMENT

(In thousands)

(Unaudited)

																	Variance						Variance
	2008								2009								Q3 2008 vs Q3 2009						YTD 2008 vs YTD 2009
		Q1		Q2		Q3	Total			Q1		Q2		Q3	Total		Dollar			Percent			Dollar			Percent
Financial Advisory
Valuation Advisory	$	46,861	$	45,699	$	43,777	$	136,337	$	40,370	$	33,772	$	29,692	$	103,834	$	(14,085	)		-32.2	%	$	(32,503	)		-23.8	%
Tax Services		8,889		11,852		12,700		33,441		10,878		11,972		15,045		37,895		2,345			18.5	%		4,454			13.3	%
Dispute & Legal Management Consulting		5,687		7,909		8,545		22,141		9,643		12,162		12,897		34,702		4,352			50.9	%		12,561			56.7	%
		61,437		65,460		65,022		191,919		60,891		57,906		57,634		176,431		(7,388	)		-11.4	%		(15,488	)		-8.1	%
Corporate Finance Consulting
Portfolio Valuation		2,382		4,240		5,010		11,632		6,295		4,338		5,858		16,491		848			16.9	%		4,859			41.8	%
Financial Engineering		3,318		4,271		3,068		10,657		4,148		5,159		5,201		14,508		2,133			69.5	%		3,851			36.1	%
Strategic Value Advisory		2,262		3,302		3,315		8,879		2,620		3,588		4,034		10,242		719			21.7	%		1,363			15.4	%
Due Diligence		4,460		3,590		3,818		11,868		1,553		1,893		2,352		5,798		(1,466	)		-38.4	%		(6,070	)		-51.1	%
		12,422		15,403		15,211		43,036		14,616		14,978		17,445		47,039		2,234			14.7	%		4,003			9.3	%
Investment Banking
Global Restructuring Advisory		2,834		4,047		4,825		11,706		5,578		8,614		11,038		25,230		6,213			128.8	%		13,524			115.5	%
Transaction Opinions		10,928		10,078		6,367		27,373		6,101		6,180		2,714		14,995		(3,653	)		-57.4	%		(12,378	)		-45.2	%
M&A Advisory		5,532		2,813		4,889		13,234		2,079		2,375		4,409		8,863		(480	)		-9.8	%		(4,371	)		-33.0	%
		19,294		16,938		16,081		52,313		13,758		17,169		18,161		49,088		2,080			12.9	%		(3,225	)		-6.2	%
Total revenues	$	93,153	$	97,801	$	96,314	$	287,268	$	89,265	$	90,053	$	93,240	$	272,558	$	(3,074	)		-3.2	%	$	(14,710	)		-5.1	%

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

SEQUENTIAL SUMMARY OF REVENUE BY SEGMENT

(In thousands)

(Unaudited)

	2008										2009
		Q1		Q2		Q3		Q4	Total			Q1		Q2		Q3	Total
Financial Advisory
Valuation Advisory	$	46,861	$	45,699	$	43,777	$	42,462	$	178,799	$	40,370	$	33,772	$	29,692	$	103,834
Tax Services		8,889		11,852		12,700		11,524		44,965		10,878		11,972		15,045		37,895
Dispute & Legal Management Consulting		5,687		7,909		8,545		7,264		29,405		9,643		12,162		12,897		34,702
		61,437		65,460		65,022		61,250		253,169		60,891		57,906		57,634		176,431
Corporate Finance Consulting
Portfolio Valuation		2,382		4,240		5,010		3,592		15,224		6,295		4,338		5,858		16,491
Financial Engineering		3,318		4,271		3,068		3,838		14,495		4,148		5,159		5,201		14,508
Strategic Value Advisory		2,262		3,302		3,315		3,130		12,009		2,620		3,588		4,034		10,242
Due Diligence		4,460		3,590		3,818		2,898		14,766		1,553		1,893		2,352		5,798
		12,422		15,403		15,211		13,458		56,494		14,616		14,978		17,445		47,039
Investment Banking
Global Restructuring Advisory		2,834		4,047		4,825		5,947		17,653		5,578		8,614		11,038		25,230
Transaction Opinions		10,928		10,078		6,367		8,812		36,185		6,101		6,180		2,714		14,995
M&A Advisory		5,532		2,813		4,889		4,741		17,975		2,079		2,375		4,409		8,863
		19,294		16,938		16,081		19,500		71,813		13,758		17,169		18,161		49,088
Total revenues	$	93,153	$	97,801	$	96,314	$	94,208	$	381,476	$	89,265	$	90,053	$	93,240	$	272,558

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

SEQUENTIAL SUMMARY OF REVENUE AND OPERATING INCOME BY SEGMENT

(In thousands)

(Unaudited)

	2008															2009
		Q1			Q2			Q3			Q4		Total				Q1			Q2			Q3		Total
Segment Revenues
Financial Advisory	$	61,437		$	65,460		$	65,022		$	61,250		$	253,169		$	60,891		$	57,906		$	57,634		$	176,431
Corporate Finance Consulting		12,422			15,403			15,211			13,458			56,494			14,616			14,978			17,445			47,039
Investment Banking		19,294			16,938			16,081			19,500			71,813			13,758			17,169			18,161			49,088
	$	93,153		$	97,801		$	96,314		$	94,208		$	381,476		$	89,265		$	90,053		$	93,240		$	272,558
Segment Operating Income
Financial Advisory	$	9,455		$	11,455		$	8,717		$	13,189		$	42,816		$	10,349		$	10,339		$	8,855		$	29,543
Corporate Finance Consulting		2,901			3,760			3,080			3,479			13,220			3,252			3,178			5,389			11,819
Investment Banking		6,377			3,145			3,994			4,157			17,673			1,543			3,288			2,364			7,195
	$	18,733		$	18,360		$	15,791		$	20,825		$	73,709		$	15,144		$	16,805		$	16,608		$	48,557
Reconciliation
Segment Operating Income	$	18,733		$	18,360		$	15,791		$	20,825		$	73,709		$	15,144		$	16,805		$	16,608		$	48,557
Net client reimbursable expenses		59			(7	)		(32	)		(97	)		(77	)		22			(11	)		(74	)		(63	)
Equity-based compensation associated with Legacy Units and IPO Options		(6,269	)		(6,047	)		(8,705	)		(3,885	)		(24,906	)		(3,253	)		(4,481	)		(3,229	)		(10,963	)
Depreciation and amortization		(2,176	)		(2,281	)		(2,446	)		(2,913	)		(9,816	)		(2,562	)		(2,556	)		(2,594	)		(7,712	)
Acquisition retention expense		(310	)		(266	)		(206	)		(11	)		(793	)		-			-			-			-
Operating Income	$	10,037		$	9,759		$	4,402		$	13,919		$	38,117		$	9,351		$	9,757		$	10,711		$	29,819

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

OTHER QUARTERLY OPERATING DATA BY SEGMENT

(In thousands)

(Unaudited)

	2008							2009
		Q1	Q2	Q3	Q4	YTD			Q1	Q2	Q3	YTD
Average Client Service Professionals
Financial Advisory		665	671	701	715		688		700	658	642		668
Corporate Finance Consulting		112	126	137	135		127		131	134	133		133
Investment Banking		102	118	125	131		119		136	135	130		134
		879	915	963	981		934		967	927	905		935
End of Period Client Service Professionals
Financial Advisory		681	663	722	710				681	640	641
Corporate Finance Consulting		124	125	142	131				130	136	131
Investment Banking		109	121	129	134				137	131	130
		914	909	993	975				948	907	902

	2008							2009
		Q1	Q2	Q3	Q4	YTD			Q1	Q2	Q3	YTD
Average Managing Directors
Financial Advisory		84	94	103	104		96		101	99	95		98
Corporate Finance Consulting		19	25	28	29		25		30	30	31		30
Investment Banking		30	32	33	34		32		36	39	40		38
		133	151	164	167		153		167	168	166		166
End of Period Managing Directors
Financial Advisory		84	98	105	105				101	96	93
Corporate Finance Consulting		21	26	29	28				30	31	29
Investment Banking		30	33	34	35				38	38	40
		135	157	168	168				169	165	162

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

RESULTS OF OPERATIONS BY SEGMENT

(In thousands, except headcount data)

(Unaudited)

	Three Months Ended						Nine Months Ended
	September 30,			September 30,			September 30,			September 30,
	2009			2008			2009			2008
Financial Advisory
Revenues (excluding reimbursables)	$	57,634		$	65,022		$	176,431		$	191,919
Segment operating income	$	8,855		$	8,717		$	29,543		$	29,627
Segment operating income margin		15.4	%		13.4	%		16.7	%		15.4	%
Corporate Finance Consulting
Revenues (excluding reimbursables)	$	17,445		$	15,211		$	47,039		$	43,036
Segment operating income	$	5,389		$	3,080		$	11,819		$	9,741
Segment operating income margin		30.9	%		20.2	%		25.1	%		22.6	%
Investment Banking
Revenues (excluding reimbursables)	$	18,161		$	16,081		$	49,088		$	52,313
Segment operating income	$	2,364		$	3,994		$	7,195		$	13,516
Segment operating income margin		13.0	%		24.8	%		14.7	%		25.8	%
Total
Revenues (excluding reimbursables)	$	93,240		$	96,314		$	272,558		$	287,268
Segment operating income	$	16,608		$	15,791		$	48,557		$	52,884
Net client reimbursable expenses		(74	)		(32	)		(63	)		20
Equity-based compensation from Legacy Units and IPO Options		(3,229	)		(8,705	)		(10,963	)		(21,021	)
Depreciation and amortization		(2,594	)		(2,446	)		(7,712	)		(6,903	)
Acquisition retention expenses		-			(206	)		-			(782	)
Operating income	$	10,711		$	4,402		$	29,819		$	24,198
Average Client Service Professionals
Financial Advisory		642			701			668			680
Corporate Finance Consulting		133			137			133			125
Investment Banking		130			125			134			115
Total		905			963			935			920
End of Period Client Service Professionals
Financial Advisory		641			722			641			722
Corporate Finance Consulting		131			142			131			142
Investment Banking		130			129			130			129
Total		902			993			902			993
Revenue per Client Service Professional
Financial Advisory	$	90		$	93		$	264		$	282
Corporate Finance Consulting	$	131		$	111		$	354		$	344
Investment Banking	$	140		$	129		$	366		$	455
Total	$	103		$	100		$	292		$	312

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

RESULTS OF OPERATIONS BY SEGMENT – CONTINUED

(In thousands, except rate-per-hour and headcount data)

(Unaudited)

	Three Months Ended						Nine Months Ended
	September 30,			September 30,			September 30,			September 30,
	2009			2008			2009			2008
Utilization(1)
Financial Advisory		62.4	%		62.7	%		64.0	%		63.2	%
Corporate Finance Consulting		70.0	%		54.6	%		62.0	%		59.0	%
Rate-Per-Hour(2)
Financial Advisory	$	336		$	334		$	322		$	341
Corporate Finance Consulting	$	402		$	431		$	407		$	395
Revenues (excluding reimbursables)
Financial Advisory	$	57,634		$	65,022		$	176,431		$	191,919
Corporate Finance Consulting		17,445			15,211			47,039			43,036
Investment Banking		18,161			16,081			49,088			52,313
Total	$	93,240		$	96,314		$	272,558		$	287,268
Average Number of Managing Directors
Financial Advisory		95			103			98			94
Corporate Finance Consulting		31			28			30			24
Investment Banking		40			33			38			32
Total		166			164			166			150
End of Period Managing Directors
Financial Advisory		93			105			93			105
Corporate Finance Consulting		29			29			29			29
Investment Banking		40			34			40			34
Total		162			168			162			168
Revenue per Managing Director
Financial Advisory	$	607		$	631		$	1,800		$	2,042
Corporate Finance Consulting	$	563		$	543		$	1,568		$	1,793
Investment Banking	$	454		$	487		$	1,292		$	1,635
Total	$	562		$	587		$	1,642		$	1,915

 (1) The utilization rate for any given period is calculated by dividing the number of hours incurred by client service professionals who worked on client assignments (including internal projects for the Company) during the period by the total available working hours for all of such client service professionals during the same period, assuming a 40 hour work week, less paid holidays and vacation days. Financial Advisory utilization excludes approximately 60 client service professionals associated with Rash & Associates, L.P. (“Rash”), a wholly-owned subsidiary of the Company, due to the nature of the work performed.

(2) Average billing rate-per-hour is calculated by dividing applicable revenues for the period by the number of hours worked on client assignments (including internal projects for the Company) during the same period. Financial Advisory revenues used to calculate rate-per-hour exclude approximately $2,743 and $2,975 of revenues associated with Rash in the three months ended September 30, 2009 and 2008, respectively, and $7,065 and $6,914 of revenues associated with Rash in the nine months ended September 30, 2009 and 2008, respectively.

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except per share amounts)

	September 30,		December 31,
	2009		2008
	(Unaudited)
ASSETS
Current assets
Cash and cash equivalents	$	84,196	$	81,381
Restricted cash		689		-
Accounts receivable, net		62,340		55,876
Unbilled services		26,949		17,938
Prepaid expenses and other current assets		5,996		6,599
Net deferred income taxes, current		3,191		4,304
Total current assets		183,361		166,098
Property and equipment, net		28,266		28,350
Goodwill		117,012		116,456
Intangible assets, net		28,812		32,197
Other assets		2,758		3,541
Investments related to deferred compensation plan (Note 10)		16,368		7,946
Net deferred income taxes, non-current		91,633		61,609
Total non-current assets		284,849		250,099
Total assets	$	468,210	$	416,197
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable	$	4,250	$	3,692
Accrued expenses		7,944		4,424
Accrued compensation and benefits		21,315		39,282
Accrued benefits related to deferred compensation plan (Note 10)		17,167		8,479
Deferred revenue		4,499		3,280
Equity-based compensation liability		441		1,115
Current portion of long-term debt (Note 8)		-		794
Current portion due to non-controlling unitholders		3,148		3,148
Total current liabilities		58,764		64,214
Long-term debt, less current portion (Note 8)		-		42,178
Other long-term liabilities		15,916		16,715
Due to non-controlling unitholders, less current portion		88,879		55,331
Total non-current liabilities		104,795		114,224
Total liabilities		163,559		178,438
Commitments and contingencies (Note 11)
Stockholders' equity
Preferred stock (50,000 shares authorized; zero issued and outstanding)		-		-
Class A common stock, par value $0.01 per share (100,000 shares authorized; 23,984 and 14,719shares issued and outstanding at September 30, 2009 and December 31, 2008, respectively)		240		147
Class B common stock, par value $0.0001 per share (50,000 shares authorized; 16,244 and 20,889shares issued and outstanding at September 30, 2009 and December 31, 2008, respectively)		2		2
Additional paid-in capital		176,904		100,985
Accumulated other comprehensive income		1,048		122
Retained earnings/(accumulated deficit)		3,446		(1,127	)
Total stockholders' equity of Duff & Phelps Corporation		181,640		100,129
Noncontrolling interest		123,011		137,630
Total stockholders' equity		304,651		237,759
Total liabilities and stockholders' equity	$	468,210	$	416,197

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands) (Unaudited)

	Nine Months Ended
	September 30,			September 30,
	2009			2008
Cash flows from operating activities:
Net income	$	19,368		$	16,032
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		7,712			6,903
Equity-based compensation		19,205			25,345
Bad debt expense		1,698			1,251
Net deferred income taxes		4,637			8,575
Loss on early extinguishment of debt		1,674			-
Other		(582	)		1,163
Changes in assets and liabilities providing/(using) cash:
Accounts receivable		(8,065	)		(12,168	)
Unbilled services		(9,012	)		(2,216	)
Prepaid expenses and other current assets		973			63
Other assets		(2,396	)		1,542
Accounts payable and accrued expenses		4,668			(2,070	)
Accrued compensation and benefits		(10,019	)		(29,998	)
Deferred revenues		1,219			(3,004	)
Other liabilities		(1,399	)		690
Due to noncontrolling unitholders		-			(3,092	)
Net cash provided by operating activities		29,681			9,016
Cash flows from investing activities:
Purchase of property and equipment		(4,744	)		(8,093	)
Business acquisitions, net of cash acquired		(61	)		(16,427	)
Purchase of investments for deferred compensation plan		(6,409	)		(9,991	)
Proceeds from sale of investments in deferred compensation plan		-			1,692
Net cash used in investing activities		(11,214	)		(32,819	)
Cash flows from financing activities:
Net proceeds from sale of Class A common stock		111,808			-
Proceeds from exercises of IPO Options		456			-
Redemption of noncontrolling unitholders		(67,112	)		-
Repayments of debt		(42,763	)		(595	)
Distributions and other payments to noncontrolling unitholders		(15,510	)		(7,888	)
Increase in restricted cash		(689	)		-
Dividends		(2,394	)		-
Repurchases of Class A common stock		(821	)		-
Fees associated with early extinguishment of debt		(63	)		-
Net cash used in financing activities		(17,088	)		(8,483	)
Effect of exchange rate on cash and cash equivalents		1,436			(853	)
Net increase/(decrease) in cash and cash equivalents		2,815			(33,139	)
Cash and cash equivalents at beginning of period		81,381			90,243
Cash and cash equivalents at end of period	$	84,196		$	57,104

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

ADJUSTED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

	Quarter Ended September 30, 2009
	As						Adjusted
	Reported			Adjustments			Pro Forma
Revenues	$	93,240		$	-		$	93,240
Reimbursable expenses		3,394			-			3,394
Total revenues		96,634			-			96,634
Direct client service costs
Compensation and benefits		52,287			(2,124	)(a)		50,163
Other direct client service costs		2,954			-			2,954
Reimbursable expenses		3,468			-			3,468
		58,709			(2,124	)		56,585
Operating expenses
Selling, general and administrative		24,620			(1,105	)(a)		23,515
Depreciation and amortization		2,594			-			2,594
		27,214			(1,105	)		26,109
Operating income		10,711			3,229			13,940
Other expense/(income)
Interest income		(17	)		-			(17	)
Interest expense		91			-			91
Other expense		50			-			50
		124			-			124
Income before income taxes		10,587			3,229			13,816
Provision for income taxes		2,999			2,458	(b)		5,457
Net income		7,588			771			8,359
Less:  Net income attributable to the noncontrolling interest		4,136			(4,136	)(c)		-
Net income attributable to Duff & Phelps Corporation	$	3,452		$	4,907		$	8,359
Pro forma fully exchanged, fully diluted shares outstanding						(d)		38,694
Adjusted pro forma net income per fully exchanged, fully diluted shares outstanding							$	0.22

(a) Represents elimination of equity-based compensation associated with Legacy Units and IPO Options.

(b) Represents an adjustment to reflect an assumed effective corporate tax rate of approximately 40.8% for the full year, which includes a provision for U.S. federal income taxes and assumes the highest statutory rates apportioned to each state, local and/or foreign jurisdiction.  For the quarter ended September 30, 2009, the pro forma tax rate of 39.5% reflects a true-up adjustment relating to the six months ended June 30, 2009.  Assumes full exchange of existing unitholders' partnership units and Class B common stock of the Company into Class A common stock of the Company.

(c) Represents elimination of the noncontrolling interest associated with the ownership by existing unitholders of D&P Acquisitions (excluding D&P Corporation), as if such unitholders had fully exchanged their partnership units and Class B common stock of the Company for shares of Class A common stock of the Company.

 (d) Based on the weighted-average number of aggregated Class A and Class B shares of common stock outstanding, excluding Ongoing RSAs, and dilutive effect of Ongoing RSAs for the quarter ended September 30, 2009. The Company believes that IPO Options would not be considered dilutive when applying the treasury method.

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

ADJUSTED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

	Quarter Ended September 30, 2008
	As						Adjusted
	Reported			Adjustments			Pro Forma
Revenues	$	96,314		$	-		$	96,314
Reimbursable expenses		2,781			-			2,781
Total revenues		99,095			-			99,095
Direct client service costs
Compensation and benefits		57,280			(6,585	)(a)		50,695
Other direct client service costs		2,410			-			2,410
Acquisition retention expenses		206			(206	)(b)		-
Reimbursable expenses		2,813			-			2,813
		62,709			(6,791	)		55,918
Operating expenses
Selling, general and administrative		29,538			(2,120	)(a)		27,418
Depreciation and amortization		2,446			-			2,446
		31,984			(2,120	)		29,864
Operating income		4,402			8,911			13,313
Other expense/(income)
Interest income		(90	)		-			(90	)
Interest expense		847			-			847
Other expense		(21	)		-			(21	)
		736			-			736
Income before income taxes		3,666			8,911			12,577
Provision for income taxes		1,348			3,809	(c)		5,157
Net income		2,318			5,102			7,420
Less:  Net income attributable to the noncontrolling interest		2,165			(2,165	)(d)		-
Net income attributable to Duff & Phelps Corporation	$	153		$	7,267		$	7,420
Pro forma fully exchanged, fully diluted shares outstanding						(e)		34,357
Adjusted pro forma net income per fully exchanged, fully diluted shares outstanding							$	0.22

(a) Represents elimination of equity-based compensation associated with Legacy Units and IPO Options.

(b) Represents elimination of expense associated with deferred payments made in connection with the acquisition of Standard & Poor’s Corporate Value Consulting business in September 2005.

(c) Represents an adjustment to reflect an assumed effective corporate tax rate of approximately 41.0% for the full year, which includes a provision for U.S. federal income taxes and assumes the highest statutory rates apportioned to each state, local and/or foreign jurisdiction. Assumes full exchange of existing unitholders' partnership units and Class B common stock of the Company into Class A common stock of the Company.

(d) Represents elimination of the noncontrolling interest associated with the ownership by existing unitholders of D&P Acquisitions (excluding D&P Corporation), as if such unitholders had fully exchanged their partnership units and Class B common stock of the Company for shares of Class A common stock of the Company.

 (e) Based on the weighted-average number of aggregated Class A and Class B shares of common stock outstanding, excluding Ongoing RSAs, and dilutive effect of Ongoing RSAs for the quarter ended September 30, 2008.  The Company believes that IPO Options would not be considered dilutive when applying the treasury method.

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

ADJUSTED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

	Nine Months Ended September 30, 2009
	As						Adjusted
	Reported			Adjustments			Pro Forma
Revenues	$	272,558		$	-		$	272,558
Reimbursable expenses		8,057			-			8,057
Total revenues		280,615			-			280,615
Direct client service costs
Compensation and benefits		155,115			(8,004	)(a)		147,111
Other direct client service costs		5,801			-			5,801
Reimbursable expenses		8,120			-			8,120
		169,036			(8,004	)		161,032
Operating expenses
Selling, general and administrative		74,048			(2,959	)(a)		71,089
Depreciation and amortization		7,712			-			7,712
		81,760			(2,959	)		78,801
Operating income		29,819			10,963			40,782
Other expense/(income)
Interest income		(34	)		-			(34	)
Interest expense		1,079			-			1,079
Loss on early extinguishment of debt		1,737			(1,737	)(b)		-
Other expense		137			-			137
		2,919			(1,737	)		1,182
Income before income taxes		26,900			12,700			39,600
Provision for income taxes		7,532			8,625	(c)		16,157
Net income		19,368			4,075			23,443
Less:  Net income attributable to the noncontrolling interest		12,417			(12,417	)(d)		-
Net income attributable to Duff & Phelps Corporation	$	6,951		$	16,492		$	23,443
Pro forma fully exchanged, fully diluted shares outstanding						(e)		36,781
Adjusted pro forma net income per fully exchanged, fully diluted shares outstanding							$	0.64

(a) Represents elimination of equity-based compensation associated with Legacy Units and IPO Options.

(b) Represents a non-recurring charge from the repayment and subsequent termination of our credit agreement.

(c) Represents an adjustment to reflect an assumed effective corporate tax rate of approximately 40.8% for the full year, which includes a provision for U.S. federal income taxes and assumes the highest statutory rates apportioned to each state, local and/or foreign jurisdiction.  The pro forma tax rate has declined from prior levels as a result of true-up adjustments.  Assumes full exchange of existing unitholders' partnership units and Class B common stock of the Company into Class A common stock of the Company.

(d) Represents elimination of the noncontrolling interest associated with the ownership by existing unitholders of D&P Acquisitions (excluding D&P Corporation), as if such unitholders had fully exchanged their partnership units and Class B common stock of the Company for shares of Class A common stock of the Company.

 (e) Based on the weighted-average number of aggregated Class A and Class B shares of common stock outstanding, excluding Ongoing RSAs, and dilutive effect of Ongoing RSAs for the nine months ended September 30, 2009. The Company believes that IPO Options would not be considered dilutive when applying the treasury method.

DUFF & PHELPS CORPORATION AND SUBSIDIARIES

ADJUSTED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

	Nine Months Ended September 30, 2008
	As						Adjusted
	Reported			Adjustments			Pro Forma
Revenues	$	287,268		$	-		$	287,268
Reimbursable expenses		7,946			-			7,946
Total revenues		295,214			-			295,214
Direct client service costs
Compensation and benefits		166,276			(15,091	)(a)		151,185
Other direct client service costs		5,828			-			5,828
Acquisition retention expenses		782			(782	)(b)		-
Reimbursable expenses		7,926			-			7,926
		180,812			(15,873	)		164,939
Operating expenses
Selling, general and administrative		83,301			(5,930	)(a)		77,371
Depreciation and amortization		6,903			-			6,903
		90,204			(5,930	)		84,274
Operating income		24,198			21,803			46,001
Other expense/(income)
Interest income		(654	)		-			(654	)
Interest expense		2,569			-			2,569
Other expense		(92	)		-			(92	)
		1,823			-			1,823
Income before income taxes		22,375			21,803			44,178
Provision for income taxes		6,343			11,770	(c)		18,113
Net income		16,032			10,033			26,065
Less:  Net income attributable to the noncontrolling interest		13,204			(13,204	)(d)		-
Net income attributable to Duff & Phelps Corporation	$	2,828		$	23,237		$	26,065
Pro forma fully exchanged, fully diluted shares outstanding						(e)		34,090
Adjusted pro forma net income per fully exchanged, fully diluted shares outstanding							$	0.76

(a) Represents elimination of equity-based compensation associated with Legacy Units and IPO Options.

(b) Represents elimination of expense associated with deferred payments made in connection with the acquisition of Standard & Poor’s Corporate Value Consulting business in September 2005.

(c) Represents an adjustment to reflect an assumed effective corporate tax rate of approximately 41.0% for the full year, which includes a provision for U.S. federal income taxes and assumes the highest statutory rates apportioned to each state, local and/or foreign jurisdiction. Assumes full exchange of existing unitholders' partnership units and Class B common stock of the Company into Class A common stock of the Company.

(d) Represents elimination of the noncontrolling interest associated with the ownership by existing unitholders of D&P Acquisitions (excluding D&P Corporation), as if such unitholders had fully exchanged their partnership units and Class B common stock of the Company for shares of Class A common stock of the Company.

 (e) Based on the weighted-average number of aggregated Class A and Class B shares of common stock outstanding, excluding Ongoing RSAs, and dilutive effect of Ongoing RSAs for the nine months ended September 30, 2008. The Company believes that IPO Options would not be considered dilutive when applying the treasury method.

###