Evercore Partners Reports Third Quarter 2011 Results; Quarterly Dividend of $0.20 Per Share

Highlights

• Third Quarter Financial Summary
  -- Record Adjusted Pro Forma Net Revenues of $163.9 million, up 32% compared to Q3 2010
  -- Record Adjusted Pro Forma Net Income of $19.7 million, or $0.46 per share, up 35% compared to Q3 2010
  -- U.S. GAAP Net Revenues of $163.9 million, up 33% compared to Q3 2010
  -- U.S. GAAP Net Income of $1.8 million, or $0.06 per share

• Year-to-Date Financial Summary
  -- Adjusted Pro Forma Net Revenues of $411.0 million, up 50% compared to the same period in 2010
  -- Adjusted Pro Forma Net Income of $48.9 million, or $1.16 per share, up 81% compared to the same period in 2010
  -- U.S. GAAP Net Revenues of $413.8 million, up 50% compared to the same period in 2010
  -- U.S. GAAP Net Income of $7.6 million, or $0.26 per share

• Investment Banking
  -- Continued to advise on the largest and most prominent announced M&A transactions, including advising:
      • Kinder Morgan on its $39 billion acquisition of El Paso
      • Kraft Foods on the pending spinoff of its North American grocery business
      • McGraw-Hill on its planned split into separate Global Markets and Education businesses
      • The Bureau of National Affairs on its sale to Bloomberg

  -- Added talented senior bankers including Tim Carlson in Energy, Tim Main in Financial Services and Sean Murphy in Health Care
  -- Closed our acquisition of Lexicon Partners on August 19

• Investment Management
  -- Assets Under Management were $13.6 billion decreasing 19% from June 30, 2011

• Capital Management
  -- Quarterly dividend increased 11% to $0.20 per share effective the fourth quarter of 2011. Repurchased 733,000 shares in the quarter

NEW YORK--(BUSINESS WIRE)--Evercore Partners Inc. (NYSE: EVR) today announced that its Adjusted Pro Forma Net Revenues were a record $163.9 million for the three months ended September 30, 2011, compared to $123.7 million and $141.0 million for the three months ended September 30, 2010 and June 30, 2011, respectively. Adjusted Pro Forma Net Revenues were $411.0 million for the nine months ended September 30, 2011, compared to $273.6 million for the nine months ended September 30, 2010. Adjusted Pro Forma Net Income Attributable to Evercore Partners Inc. was a record $19.7 million, or $0.46 per share, for the three months ended September 30, 2011, compared to $14.6 million, or $0.38 per share, for the three months ended September 30, 2010 and $17.8 million, or $0.43 per share, for the three months ended June 30, 2011. Adjusted Pro Forma Net Income Attributable to Evercore Partners Inc. was $48.9 million, or $1.16 per share, for the nine months ended September 30, 2011, compared to $27.0 million, or $0.68 per share, for the nine months ended September 30, 2010.

U.S. GAAP Net Revenues were $163.9 million for the three months ended September 30, 2011, compared to $123.7 million and $142.0 million for the three months ended September 30, 2010 and June 30, 2011, respectively. U.S. GAAP Net Revenues were $413.8 million for the nine months ended September 30, 2011, compared to $276.7 million for the nine months ended September 30, 2010. U.S. GAAP Net Income Attributable to Evercore Partners Inc. was $1.8 million, or $0.06 per share, for the three months ended September 30, 2011, compared to $3.5 million, or $0.17 per share, for the three months ended September 30, 2010 and $2.3 million, or $0.08 per share, for the three months ended June 30, 2011. U.S. GAAP Net Income Attributable to Evercore Partners Inc. was $7.6 million, or $0.26 per share, for the nine months ended September 30, 2011, compared to $5.7 million, or $0.25 per share, for the nine months ended September 30, 2010.

The Adjusted Pro Forma compensation ratio for the three months ended September 30, 2011 was 62%, compared to 62% for the same period in 2010 and 59% for the three months ended June 30, 2011. The Adjusted Pro Forma compensation ratio for the trailing twelve months was 61%, up slightly from the same period in 2010 and consistent with the twelve months ended June 30, 2011. The U.S. GAAP compensation ratio for the three months ended September 30, 2011, September 30, 2010 and June 30, 2011 was 70%, 66% and 71%, respectively. The U.S. GAAP trailing twelve-month compensation ratio of 69% compares to 65% for the same period in 2010 and 68% for the twelve months ended June 30, 2011.

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.

“Our third quarter clearly demonstrates the potential of the Evercore franchise. We delivered record quarterly revenues and earnings for the second consecutive quarter, while continuing to invest in our core business. We closed on our acquisition of Lexicon Partners on August 19 and have substantially completed the operational integration of that business. While the market environment is clearly challenging, our team continues to work actively with clients to find the opportunities that these markets inevitably create,” said Ralph Schlosstein, President and Chief Executive Officer. “Operationally we remain focused on our core priorities: serving our clients with excellence and integrity, adding exceptional talent to our team, and making continued progress improving the financial performance of our early stage businesses.”

“This was a dynamic quarter for Evercore’s investment banking business. Our client base expanded again; we added key new banking personnel; and we again advised on the largest transactions. And, the Evercore brand has never been stronger,” said Roger Altman, Executive Chairman. “I am especially happy with the build-out and success of our energy banking platform in Houston. Advising on both the Kinder Morgan and Southern Union announced mergers was remarkable.”

Consolidated U.S. GAAP and Adjusted Pro Forma Selected Financial Data (Unaudited)
	U.S. GAAP
	Three Months Ended									% Change vs.				Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			June 30, 2011		September 30, 2010		September 30, 2011			September 30, 2010			% Change
	(dollars in thousands)
Net Revenues	$	163,943		$	141,991		$	123,718		15	%	33	%	$	413,779		$	276,709		50	%
Operating Income	$	11,724		$	11,167		$	17,696		5	%	(34	%)	$	34,066		$	25,383		34	%
Net Income Attributable to Evercore Partners Inc.	$	1,759		$	2,261		$	3,530		(22	%)	(50	%)	$	7,608		$	5,667		34	%
Diluted Earnings Per Share	$	0.06		$	0.08		$	0.17		(25	%)	(65	%)	$	0.26		$	0.25		4	%
Compensation Ratio		70	%		71	%		66	%						69	%		66	%
Operating Margin		7	%		8	%		14	%						8	%		9	%
	Adjusted Pro Forma
	Three Months Ended									% Change vs.				Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			June 30, 2011		September 30, 2010		September 30, 2011			September 30, 2010			% Change
	(dollars in thousands)
Net Revenues	$	163,856		$	140,951		$	123,706		16	%	32	%	$	411,024		$	273,578		50	%
Operating Income	$	32,672		$	31,079		$	25,036		5	%	31	%	$	84,556		$	48,137		76	%
Net Income Attributable to Evercore Partners Inc.	$	19,713		$	17,787		$	14,648		11	%	35	%	$	48,876		$	27,039		81	%
Diluted Earnings Per Share	$	0.46		$	0.43		$	0.38		7	%	21	%	$	1.16		$	0.68		71	%
Compensation Ratio		62	%		59	%		62	%						61	%		61	%
Operating Margin		20	%		22	%		20	%						21	%		18	%

Throughout the discussion of Evercore’s business segments, information is presented on an Adjusted Pro Forma basis, which is an unaudited non-generally accepted accounting principles (“non-GAAP”) measure. Adjusted Pro Forma 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 unvested Evercore LP Units into Class A shares. Evercore believes that the disclosed Adjusted Pro Forma 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. For more information about the Adjusted Pro Forma basis of reporting used by management to evaluate the performance of Evercore and each line of business, including reconciliations of U.S. GAAP results to an Adjusted Pro Forma basis, see pages A-2 through A-10 included in Annex I. These Adjusted Pro Forma amounts are allocated to the Company’s two business segments: Investment Banking and Investment Management.

Business Line Reporting

A discussion of Adjusted Pro Forma revenues and expenses is presented below for the Investment Banking and Investment Management segments. Unless otherwise stated, all of the financial measures presented in this discussion are Adjusted Pro Forma measures. For a reconciliation of the Adjusted Pro Forma segment data to U.S. GAAP results, see pages A-2 to A-10 in Annex I.

Investment Banking

Evercore’s Investment Banking segment reported record net revenues this quarter of $138.4 million, up 38% from Q3 2010 and 23% from last quarter. Operating Income of $31.1 million increased 20% and 16% when compared to Q3 2010 and Q2 2011, respectively.

	Adjusted Pro Forma
	Three Months Ended									Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010
	(dollars in thousands)
Net Revenues:
Investment Banking	$	138,121		$	111,847		$	99,563		$	330,169		$	216,348
Other Revenue, net		230			339			435			949			3,625
Net Revenues		138,351			112,186			99,998			331,118			219,973
Expenses:
Employee Compensation and Benefits		85,945			67,303			60,847			200,723			130,772
Non-compensation Costs		21,301			18,054			13,315			53,568			37,427
Total Expenses		107,246			85,357			74,162			254,291			168,199
Operating Income	$	31,105		$	26,829		$	25,836		$	76,827		$	51,774
Compensation Ratio		62	%		60	%		61	%		61	%		59	%
Operating Margin		22	%		24	%		26	%		23	%		24	%
	U.S. GAAP
	Three Months Ended									Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010
	(dollars in thousands)
Net Revenues:
Investment Banking	$	139,995		$	114,696		$	101,367		$	337,743		$	224,794
Other Revenue, net		(829	)		(720	)		(607	)		(2,222	)		506
Net Revenues		139,166			113,976			100,760			335,521			225,300
Expenses:
Employee Compensation and Benefits		98,059			81,345			64,948			232,766			143,922
Non-compensation Costs		25,660			21,506			15,588			65,481			47,280
Special Charges		2,626			-			-			2,626			-
Total Expenses		126,345			102,851			80,536			300,873			191,202
Operating Income	$	12,821		$	11,125		$	20,224		$	34,648		$	34,098
Compensation Ratio		70	%		71	%		64	%		69	%		64	%
Operating Margin		9	%		10	%		20	%		10	%		15	%

Revenues

Investment Banking revenues were a record and increased 39% in comparison with the prior year’s quarter and 23% in comparison with the prior quarter. Investment Banking earned advisory fees from 112 clients in the third quarter compared to 85 in Q3 2010, and fees in excess of $1 million from 26 clients during Q3 2011, compared to 15 in Q3 2010. During the quarter we advised on several of the most prominent announced strategic transactions including Kraft Foods’ spinoff of its North American grocery business, McGraw-Hill on its planned separation into Global Markets and Education businesses, SPX on its acquisition of Clyde Union and the Bureau of National Affairs’ sale to Bloomberg, and completed two underwriting assignments in the United States. The Institutional Equities business continued to gain traction with institutional clients, both in terms of research coverage and fee-paying clients and the Private Funds Group closed capital raises for three clients during the quarter.

Expenses

Compensation costs for the Investment Banking segment for the three months ended September 30, 2011 were $85.9 million, an increase of 41% and 28% from Q3 2010 and Q2 2011, respectively. For the three months ended September 30, 2011, Evercore’s Investment Banking compensation ratio was 62%, versus the compensation ratio reported for the three months ended September 30, 2010 and June 30, 2011 of 61% and 60%, respectively. The trailing twelve-month compensation ratio was 61%, up from 58% in Q3 2010 and equal to 61% in Q2 2011.

Non-compensation costs for the three months ended September 30, 2011 of $21.3 million increased from the same period last year and in comparison to last quarter. The ratio of non-compensation costs to revenue for both the quarter and year-to-date periods were 15% and 16%, respectively. The increase in costs was attributable to the inclusion of Lexicon in our consolidated results, the addition of experienced personnel and higher occupancy and travel costs reflecting our growth.

Operating margins were 22% and 23% for the three and nine month periods ended September 30, 2011.

New Business Update

The Institutional Equities business is now composed of 66 professionals. The Research team has expanded the number of companies under coverage to 200 and the sales force has now opened accounts with 209 clients. For the three months ended September 30, 2011 the business generated $4.4 million in revenues, as secondary revenues increased 27% from the second quarter and capital markets revenues were $0.5 million, a decline of 79% from the second quarter. Expenses were $9.3 million for the quarter, an increase of 19% in comparison to the prior quarter, driven by the addition of five professionals.

Investment Management

The Investment Management segment reported Operating Income of $1.6 million in the third quarter, up significantly from last year’s quarter due primarily to an increase in realized and unrealized gains from the private equity portfolio. Assets Under Management (AUM) decreased 19% from Q2 2011 to $13.6 billion on net outflows of $1.2 billion and $2.0 billion of market depreciation.

	Adjusted Pro Forma
	Three Months Ended									Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010
Net Revenues:	(dollars in thousands)
Investment Management Revenues	$	25,317		$	28,627		$	23,412		$	79,413		$	50,758
Other Revenue, net		188			138			296			493			2,847
Net Revenues		25,505			28,765			23,708			79,906			53,605
Expenses:
Employee Compensation and Benefits		16,005			16,369			16,456			48,242			37,291
Non-compensation Costs		7,933			8,146			8,052			23,935			19,951
Total Expenses		23,938			24,515			24,508			72,177			57,242
Operating Income (Loss)	$	1,567		$	4,250		$	(800	)	$	7,729		$	(3,637	)
Compensation Ratio		63	%		57	%		69	%		60	%		70	%
Operating Margin		6	%		15	%		(3	%)		10	%		(7	%)
	U.S. GAAP
	Three Months Ended									Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010
Net Revenues:	(dollars in thousands)
Investment Management Revenues	$	25,483		$	28,771		$	23,543		$	80,443		$	51,199
Other Revenue, net		(706	)		(756	)		(585	)		(2,185	)		210
Net Revenues		24,777			28,015			22,958			78,258			51,409
Expenses:
Employee Compensation and Benefits		16,746			19,633			17,319			53,063			39,828
Non-compensation Costs		8,153			8,340			8,167			24,802			20,296
Special Charges		975			-			-			975			-
Total Expenses		25,874			27,973			25,486			78,840			60,124
Operating Income (Loss)	$	(1,097	)	$	42		$	(2,528	)	$	(582	)	$	(8,715	)
Compensation Ratio		68	%		70	%		75	%		68	%		77	%
Operating Margin		(4	%)		0	%		(11	%)		(1	%)		(17	%)

Revenues
	Investment Management Revenue Components
		Adjusted Pro Forma
		Three Months Ended									Nine Months Ended
		September 30, 2011			June 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010
	Management Fees	(dollars in thousands)
	Wealth Management	$	3,927		$	3,764		$	2,573		$	11,159		$	6,932
	Institutional Asset Management (1)		16,776			18,346			17,035			53,681			33,473
	Private Equity		1,678			1,714			2,301			5,107			6,481
	Total Management Fees		22,381			23,824			21,909			69,947			46,886
	Realized and Unrealized Gains (Losses)
	Institutional Asset Management		1,269			990			1,092			3,426			3,876
	Private Equity		1,728			3,878			542			6,548			437
	Total Realized and Unrealized Gains (Losses)		2,997			4,868			1,634			9,974			4,313
	Equity in Affiliate Managers (2)		(61	)		(65	)		(131	)		(508	)		(441	)
	Investment Management Revenues	$	25,317		$	28,627		$	23,412		$	79,413		$	50,758

(1) Management fees from Institutional Asset Management were $16.9 million, $18.4 million and $54.2 million for the three months ended September 30, 2011, June 30, 2011 and nine months ended September 30, 2011, respectively, on a U.S. GAAP basis, excluding the reduction of revenues for client-related expenses.

(2) Equity in Pan and G5 on a U.S. GAAP basis are reclassified from Investment Management Revenue to Income (Loss) from Equity Method Investments.

Fees earned from the management of client portfolios and other investment advisory services of $22.4 million increased for the three months ended September 30, 2011 compared to the same period of 2010, as growth in AUM within Wealth Management was offset by lower management fees from Private Equity. Management fees earned in the third quarter declined in comparison to the fees earned in the second quarter of 2011 reflecting the decline in AUM reported at the end of the second quarter.

Expenses

Third quarter expenses declined modestly in comparison to last quarter. Non-compensation costs included $1.6 million related to the amortization of acquired intangible assets for the three months ended September 30, 2011.

Recent Developments

After careful consideration EAM, a 51% owned institutional asset manager, has decided to wind down its business. Over the coming three months the EAM team will be working closely with clients to assure that all assets are returned in an efficient and professional manner. At September 30, 2011 EAM managed approximately $430 million of assets for its clients.

The Company continues to evaluate new investment opportunities and invest in the growth of its Investment Management affiliates, including the recently announced launch of a Midwest office for Evercore Wealth Management.

Other U.S. GAAP Expenses

Evercore’s Adjusted Pro Forma Net Income Attributable to Evercore Partners Inc. for the three and nine months ended September 30, 2011 was higher than U.S. GAAP as a result of the exclusion of expenses associated with IPO equity awards and awards granted in conjunction with the Lexicon acquisition; certain business acquisition related costs, including certain Lexicon costs that are included for U.S. GAAP purposes because such costs were contingent upon the closing of the acquisition; and charges associated with the decision to wind down EAM. In addition, for Adjusted Pro Forma purposes, client related expenses and expenses associated with revenue-sharing engagements with third parties have been presented as a reduction from Revenues and Non-compensation costs. Further details of these expenses, as well as an explanation of similar expenses for the three and nine months ended September 30, 2010 and the three months ended June 30, 2011, are included in Annex I, pages A-2 to A-10.

Noncontrolling Interests

Noncontrolling Interests in certain subsidiaries are owned by the principals and strategic investors in these businesses. Evercore’s equity ownership percentages in these businesses range from 51% to 86%. For the periods ended September 30, 2011 and 2010 and June 30, 2011 the gain (loss) allocated to noncontrolling interests was as follows:

	Net Gain (Loss) Allocated to Noncontrolling Interests
	Three Months Ended									Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010
Segment	(dollars in thousands)
Investment Banking (1)	$	(1,754	)	$	(973	)	$	(1,282	)	$	(3,441	)	$	(1,926	)
Investment Management (1)		474			662			39			1,792			(532	)
Total	$	(1,280	)	$	(311	)	$	(1,243	)	$	(1,649	)	$	(2,458	)

(1) The difference between Adjusted Pro Forma and U.S. GAAP Noncontrolling Interests relates primarily to intangible amortization expense which is eliminated for ETC and EAM.

Income Taxes

For the three and nine months ended September 30, 2011, Evercore’s Adjusted Pro Forma effective tax rate was approximately 40%, compared to 42% for the three and nine months ended September 30, 2010.

For the three and nine months ended September 30, 2011, Evercore’s U.S. GAAP effective tax rate was approximately 89% and 60%, respectively, compared to 49% and 46% for the three and nine months ended September 30, 2010, respectively. The effective tax rate for U.S. GAAP purposes reflects significant adjustments relating to the tax treatment of certain compensation transactions, as well as the noncontrolling interest associated with Evercore LP Units.

Balance Sheet

The Company continues to maintain a strong balance sheet, holding cash, cash equivalents and marketable securities of $307.1 million at September 30, 2011. Current assets exceed current liabilities by $238.3 million at September 30, 2011. Amounts due related to the Long-Term Notes Payable were $99.3 million at September 30, 2011.

During the quarter the Company repurchased approximately 733,000 shares at an average cost of $25.04 per share.

Dividend

On October 25, 2011 the Board of Directors of Evercore declared a quarterly dividend of $0.20 per share to be paid on December 9, 2011 to common stockholders of record on November 25, 2011.

Conference Call

Investors and analysts may participate in the live conference call by dialing [phone] (toll-free domestic) or [phone] (international); passcode: 96479676. 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 [phone] (toll-free domestic) or [phone] (international); passcode: 34863079. 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 Partners

Evercore Partners is a leading independent investment banking advisory firm. Evercore’s Investment Banking business advises its clients on mergers, acquisitions, divestitures, restructurings, financings, public offerings, private placements and other strategic transactions and also provides institutional investors with high quality research, sales and trading execution that is free of the conflicts created by proprietary activities; Evercore’s Investment Management business comprises wealth management, institutional asset management and private equity investing. Evercore serves a diverse set of clients around the world from its offices in New York, Boston, Chicago, Houston, Los Angeles, Minneapolis, San Francisco, Washington D.C., London, Aberdeen, Scotland, Mexico City and Monterrey, Mexico, Hong Kong and Rio de Janeiro and São Paulo, Brazil. More information about Evercore can be found on the Company’s website at www.evercore.com.

Basis of Alternative Financial Statement Presentation

Adjusted Pro Forma results are a non-GAAP measure. Evercore believes that the disclosed Adjusted Pro Forma 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 U.S. GAAP results to Adjusted Pro Forma 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,” “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, 2010 and subsequent quarterly reports on Form 10-Q. 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 Nine Months Ended September 30, 2011 and 2010	A-1
Adjusted Pro Forma:
Adjusted Pro Forma Results	A-2
U.S. GAAP Reconciliation to Adjusted Pro Forma (Unaudited)	A-4
Adjusted Pro Forma Segment Reconciliation to U.S. GAAP for the Three and Nine Months ended September 30, 2011 (Unaudited)	A-6
Adjusted Pro Forma Segment Reconciliation to U.S. GAAP for the Three Months ended June 30, 2011 (Unaudited)	A-7
Adjusted Pro Forma Segment Reconciliation to U.S. GAAP for the Three and Nine Months ended September 30, 2010 (Unaudited)	A-8
Notes to Unaudited Condensed Consolidated Adjusted Pro Forma Financial Data	A-9

EVERCORE PARTNERS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2011 AND 2010
(dollars in thousands, except per share data)
(UNAUDITED)
	Three Months Ended September 30,						Nine Months Ended September 30,
	2011			2010			2011		2010
REVENUES
Investment Banking Revenue	$	139,995		$	101,367		$	337,743	$	224,794
Investment Management Revenue		25,483			23,543			80,443		51,199
Other Revenue		3,038			4,661			11,009		18,106
TOTAL REVENUES		168,516			129,571			429,195		294,099
Interest Expense (1)		4,573			5,853			15,416		17,390
NET REVENUES		163,943			123,718			413,779		276,709
EXPENSES
Employee Compensation and Benefits		114,805			82,267			285,829		183,750
Occupancy and Equipment Rental		6,039			5,129			16,956		13,087
Professional Fees		9,505			5,935			25,724		20,651
Travel and Related Expenses		5,871			4,441			15,884		11,790
Communications and Information Services		1,678			1,455			5,860		4,246
Depreciation and Amortization		4,918			3,379			10,980		6,677
Special Charges		3,601			-			3,601		-
Acquisition and Transition Costs		1,178			385			2,312		3,121
Other Operating Expenses		4,624			3,031			12,567		8,004
TOTAL EXPENSES		152,219			106,022			379,713		251,326
INCOME BEFORE INCOME (LOSS) FROM EQUITY METHOD INVESTMENTS AND INCOME TAXES		11,724			17,696			34,066		25,383
Income (Loss) from Equity Method Investments		195			(131	)		664		(441	)
INCOME BEFORE INCOME TAXES		11,919			17,565			34,730		24,942
Provision for Income Taxes		10,626			8,547			20,861		11,508
NET INCOME		1,293			9,018			13,869		13,434
Net Income (Loss) Attributable to Noncontrolling Interest		(466	)		5,488			6,261		7,767
NET INCOME ATTRIBUTABLE TO EVERCORE PARTNERS INC.	$	1,759		$	3,530		$	7,608	$	5,667
Net Income Attributable to Evercore Partners Inc. Common Shareholders	$	1,738		$	3,509		$	7,545	$	5,614
Weighted Average Shares of Class A Common Stock Outstanding:
Basic		28,967			18,973			25,146		18,901
Diluted		31,235			21,091			28,534		22,086
Net Income Per Share Attributable to Evercore Partners Inc. Common Shareholders:
Basic	$	0.06		$	0.18		$	0.30	$	0.30
Diluted	$	0.06		$	0.17		$	0.26	$	0.25

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

Adjusted Pro Forma Results

Throughout the discussion of Evercore’s business segments, information is presented on an Adjusted Pro Forma basis, which is a non-generally accepted accounting principles (“non-GAAP”) measure. Adjusted Pro Forma 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 unvested Evercore LP Units, and other IPO related restricted stock unit awards, into Class A shares. Evercore believes that the disclosed Adjusted Pro Forma 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 Pro Forma amounts are allocated to the Company’s two business segments: Investment Banking and Investment Management. The differences between Adjusted Pro Forma 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 modification of Evercore LP Units, which will vest over a five-year period. The Adjusted Pro Forma results assume these LP Units have vested and have been exchanged for Class A shares. Accordingly, any expense associated with these units and related awards is excluded from Adjusted Pro Forma results and the noncontrolling interest related to these units is converted to 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 but unvested equity, and thus the Adjusted Pro Forma results reflect the vesting of all unvested Evercore LP partnership units and IPO related restricted stock unit awards.
2.	Vesting of Contingently Vested Equity Awards. The Company incurred expenses in Employee Compensation and Benefits, resulting from the vesting of awards issued at the time of the IPO. These awards vest upon the occurrence of specified vesting events rather than merely the passage of time and continued service. In periods prior to the completion of the June 2011 offering, we concluded that it was not probable that the vesting conditions would be achieved. Accordingly, we had not been accruing compensation expense relating to these unvested stock-based awards. The completion of the June 2011 offering resulted in Messrs. Altman, Beutner and Aspe, and trusts benefiting their families and permitted transferees, collectively, ceasing to beneficially own at least 50% of the aggregate Evercore LP partnership units owned by them on the date of the internal reorganization, resulting in the vesting of these awards.
3.	Expenses Associated with Business Combinations. The following expenses resulting from business combinations have been excluded from Adjusted Pro Forma 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. Amortization of intangible assets related to the Protego acquisition, the Braveheart acquisition and the acquisitions of SFS, EAM and Lexicon.
	b. Compensation Charges. Expenses for deferred share-based and cash consideration and retention awards associated with the acquisition of Lexicon, as well as base salary adjustments for Lexicon employees for the period preceding the acquisition.
	c. Special Charges. Expenses related to the charge associated with lease commitments for exited office space in conjunction with the acquisition of Lexicon as well as for an introducing fee in connection with the Lexicon acquisition. The Company has also reflected the write-off of intangible assets associated with its planned exit of Evercore Asset Management.
4.	Client Related Expenses. The Company has reflected the reclassification of client related expenses, expenses associated with revenue sharing engagements with third parties and provisions for uncollected receivables, as a reduction of revenue. The Company’s Management believes that this adjustment results in more meaningful key operating ratios, such as compensation to net revenues and operating margin.
5.	Income Taxes. Evercore is organized as a series of Limited Liability Companies, Partnerships, a C-Corporation 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 Pro Forma 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, that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis and that adjustments for deferred tax assets related to the ultimate tax deductions for equity-based compensation awards are made directly to stockholders’ equity. This assumption is consistent with the assumption that all Evercore LP Units 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.
6.	Presentation of Interest Expense. The Adjusted Pro Forma 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 Pro Forma Investment Banking and Investment Management Operating Income is presented before interest expense on long-term debt, which is included in interest expense on a U.S. GAAP basis.
7.	Presentation of Income (Loss) from Equity Method Investments. The Adjusted Pro Forma results present Income (Loss) from Equity Method Investments within Revenue as the Company’s Management believes it is a more meaningful presentation.

EVERCORE PARTNERS INC.
U.S. GAAP RECONCILIATION TO ADJUSTED PRO FORMA
(dollars in thousands)
(UNAUDITED)
	Three Months Ended									Nine Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010			September 30, 2011			September 30, 2010
Net Revenues - U.S. GAAP	$	163,943		$	141,991		$	123,718		$	413,779		$	276,709
Client Related Expenses (1)		(2,235	)		(3,062	)		(1,804	)		(9,268	)		(8,446	)
Income (Loss) from Equity Method Investments (2)		195			69			(131	)		664			(441	)
Interest Expense on Long-term Debt (3)		1,953			1,953			1,923			5,849			5,756
Net Revenues - Adjusted Pro Forma	$	163,856		$	140,951		$	123,706		$	411,024		$	273,578
Compensation Expense - U.S. GAAP	$	114,805		$	100,978		$	82,267		$	285,829		$	183,750
Amortization of LP Units and Certain Other Awards (4)		(5,126	)		(5,917	)		(4,964	)		(17,746	)		(15,687	)
IPO Related Restricted Stock Unit Awards (5)		-			(11,389	)		-			(11,389	)		-
Acquisition Related Compensation Charges (6)		(7,729	)		-			-			(7,729	)		-
Compensation Expense - Adjusted Pro Forma	$	101,950		$	83,672		$	77,303		$	248,965		$	168,063
Operating Income (Loss) - U.S. GAAP	$	11,724		$	11,167		$	17,696		$	34,066		$	25,383
Income (Loss) from Equity Method Investments (2)		195			69			(131	)		664			(441	)
Pre-Tax Income (Loss) - U.S. GAAP		11,919			11,236			17,565			34,730			24,942
Amortization of LP Units and Certain Other Awards (4)		5,321			5,917			4,964			17,941			15,687
IPO Related Restricted Stock Unit Awards (5)		-			11,389			-			11,389			-
Acquisition Related Compensation Charges (6)		7,729			-			-			7,729			-
Special Charges (7)		3,601			-			-			3,601			-
Intangible Asset Amortization (8)		2,149			584			584			3,317			1,752
Pre-Tax Income - Adjusted Pro Forma		30,719			29,126			23,113			78,707			42,381
Interest Expense on Long-term Debt (3)		1,953			1,953			1,923			5,849			5,756
Operating Income - Adjusted Pro Forma	$	32,672		$	31,079		$	25,036		$	84,556		$	48,137
Provision (Benefit) for Income Taxes - U.S. GAAP	$	10,626		$	5,977		$	8,547		$	20,861		$	11,508
Income Taxes (9)		1,660			5,673			1,161			10,619			6,292
Provision for Income Taxes - Adjusted Pro Forma	$	12,286		$	11,650		$	9,708		$	31,480		$	17,800
Net Income Attributable to Evercore Partners Inc. - U.S. GAAP	$	1,759		$	2,261		$	3,530		$	7,608		$	5,667
Amortization of LP Units and Certain Other Awards (4)		5,321			5,917			4,964			17,941			15,687
IPO Related Restricted Stock Unit Awards (5)		-			11,389			-			11,389			-
Acquisition Related Compensation Charges (6)		7,729			-			-			7,729			-
Special Charges (7)		3,601			-			-			3,601			-
Intangible Asset Amortization (8)		2,149			584			584			3,317			1,752
Income Taxes (9)		(1,660	)		(5,673	)		(1,161	)		(10,619	)		(6,292	)
Noncontrolling Interest (10)		814			3,309			6,731			7,910			10,225
Net Income Attributable to Evercore Partners Inc. - Adjusted Pro Forma	$	19,713		$	17,787		$	14,648		$	48,876		$	27,039
Diluted Shares Outstanding - U.S. GAAP		31,235			27,364			21,091			28,534			22,086
Vested Partnership Units (11)		6,444			9,193			12,473			8,404			12,627
Unvested Partnership Units (11)		4,447			4,496			4,540			4,489			4,540
Unvested Restricted Stock Units - Event Based (11)		12			511			639			365			639
Acquisition Related Share Issuance (6)		815			-			-			243			-
Diluted Shares Outstanding - Adjusted Pro Forma		42,953			41,564			38,743			42,035			39,892
Key Metrics: (a)
Diluted Earnings Per Share - U.S. GAAP (b)	$	0.06		$	0.08		$	0.17		$	0.26		$	0.25
Diluted Earnings Per Share - Adjusted Pro Forma (b)	$	0.46		$	0.43		$	0.38		$	1.16		$	0.68
Compensation Ratio - U.S. GAAP		70	%		71	%		66	%		69	%		66	%
Compensation Ratio - Adjusted Pro Forma		62	%		59	%		62	%		61	%		61	%
Operating Margin - U.S. GAAP		7	%		8	%		14	%		8	%		9	%
Operating Margin - Adjusted Pro Forma		20	%		22	%		20	%		21	%		18	%
Effective Tax Rate - U.S. GAAP		89	%		53	%		49	%		60	%		46	%
Effective Tax Rate - Adjusted Pro Forma		40	%		40	%		42	%		40	%		42	%

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

(b) For Earnings Per Share purposes, Net Income Attributable to Evercore Partners Inc. is reduced by $21 of accretion for the three months ended September 30, 2011, June 30, 2011 and September 30, 2010, respectively, and $63 and $53 of accretion for the nine months ended September 30, 2011 and 2010, respectively, related to the Company's noncontrolling interest in Trilantic Capital Partners.

EVERCORE PARTNERS INC.
U.S. GAAP RECONCILIATION TO ADJUSTED PRO FORMA
TRAILING TWELVE MONTHS
(dollars in thousands)
(UNAUDITED)
	Consolidated
	Twelve Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010
Net Revenues - U.S. GAAP	$	515,967		$	475,742		$	386,711
Client Related Expenses (1)		(10,920	)		(10,489	)		(10,390	)
Income (Loss) from Equity Method Investments (2)		548			222			(1,269	)
Interest Expense on Long-term Debt (3)		7,787			7,757			7,666
Net Revenues - Adjusted Pro Forma	$	513,382		$	473,232		$	382,718
Compensation Expense - U.S. GAAP	$	353,996		$	321,458		$	251,751
Amortization of LP Units and Certain Other Awards (4)		(22,880	)		(22,718	)		(20,676	)
IPO Related Restricted Stock Unit Awards (5)		(11,389	)		(11,389	)		-
Acquisition Related Compensation Charges (6)		(7,729	)		-			-
Compensation Expense - Adjusted Pro Forma	$	311,998		$	287,351		$	231,075
Compensation Ratio - U.S. GAAP (a)		69	%		68	%		65	%
Compensation Ratio - Adjusted Pro Forma (a)		61	%		61	%		60	%
	Investment Banking
	Twelve Months Ended
	September 30, 2011			June 30, 2011			September 30, 2010
Net Revenues - U.S. GAAP	$	412,068		$	373,662		$	325,471
Client Related Expenses (1)		(10,246	)		(9,920	)		(10,145	)
Income from Equity Method Investments (2)		1,188			932			-
Interest Expense on Long-term Debt (3)		4,221			4,204			4,154
Net Revenues - Adjusted Pro Forma	$	407,231		$	368,878		$	319,480
Compensation Expense - U.S. GAAP	$	284,752		$	251,641		$	201,303
Amortization of LP Units and Certain Other Awards (4)		(19,790	)		(19,506	)		(17,275	)
IPO Related Restricted Stock Unit Awards (5)		(8,906	)		(8,906	)		-
Acquisition Related Compensation Charges (6)		(7,729	)		-			-
Compensation Expense - Adjusted Pro Forma	$	248,327		$	223,229		$	184,028
Compensation Ratio - U.S. GAAP (a)		69	%		67	%		62	%
Compensation Ratio - Adjusted Pro Forma (a)		61	%		61	%		58	%

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

EVERCORE PARTNERS INC.
ADJUSTED PRO FORMA SEGMENT RECONCILIATION TO U.S. GAAP
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2011
(dollars in thousands)
(UNAUDITED)
	Investment Banking Segment
	Three Months Ended September 30, 2011										Nine Months Ended September 30, 2011
	Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis			Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis
Net Revenues:
Investment Banking Revenue	$	138,121		$	1,874		(1)(2)	$	139,995		$	330,169		$	7,574		(1)(2)	$	337,743
Other Revenue, net		230			(1,059	)	(3)		(829	)		949			(3,171	)	(3)		(2,222	)
Net Revenues		138,351			815				139,166			331,118			4,403				335,521
Expenses:
Employee Compensation and Benefits		85,945			12,114		(4)(5)(6)		98,059			200,723			32,043		(4)(5)(6)		232,766
Non-compensation Costs		21,301			4,359		(4)(8)		25,660			53,568			11,913		(4)(8)		65,481
Special Charges		-			2,626		(7)		2,626			-			2,626		(7)		2,626
Total Expenses		107,246			19,099				126,345			254,291			46,582				300,873
Operating Income	$	31,105		$	(18,284	)		$	12,821		$	76,827		$	(42,179	)		$	34,648
Compensation Ratio (a)		62	%						70	%		61	%						69	%
Operating Margin (a)		22	%						9	%		23	%						10	%
	Investment Management Segment
	Three Months Ended September 30, 2011										Nine Months Ended September 30, 2011
	Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis			Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis
Net Revenues:
Investment Management Revenue	$	25,317		$	166		(1)(2)	$	25,483		$	79,413		$	1,030		(1)(2)	$	80,443
Other Revenue, net		188			(894	)	(3)		(706	)		493			(2,678	)	(3)		(2,185	)
Net Revenues		25,505			(728	)			24,777			79,906			(1,648	)			78,258
Expenses:
Employee Compensation and Benefits		16,005			741		(4)(5)		16,746			48,242			4,821		(4)(5)		53,063
Non-compensation Costs		7,933			220		(8)		8,153			23,935			867		(8)		24,802
Special Charges		-			975		(7)		975			-			975		(7)		975
Total Expenses		23,938			1,936				25,874			72,177			6,663				78,840
Operating Income	$	1,567		$	(2,664	)		$	(1,097	)	$	7,729		$	(8,311	)		$	(582	)
Compensation Ratio (a)		63	%						68	%		60	%						68	%
Operating Margin (a)		6	%						(4	%)		10	%						(1	%)

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

EVERCORE PARTNERS INC.
ADJUSTED PRO FORMA SEGMENT RECONCILIATION TO U.S. GAAP
FOR THE THREE MONTHS ENDED JUNE 30, 2011
(dollars in thousands)
(UNAUDITED)
	Investment Banking Segment
	Three Months Ended June 30, 2011
	Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis
Net Revenues:
Investment Banking Revenue	$	111,847		$	2,849		(1)(2)	$	114,696
Other Revenue, net		339			(1,059	)	(3)		(720	)
Net Revenues		112,186			1,790				113,976
Expenses:
Employee Compensation and Benefits		67,303			14,042		(4)(5)		81,345
Non-compensation Costs		18,054			3,452		(8)		21,506
Total Expenses		85,357			17,494				102,851
Operating Income	$	26,829		$	(15,704	)		$	11,125
Compensation Ratio (a)		60	%						71	%
Operating Margin (a)		24	%						10	%
	Investment Management Segment
	Three Months Ended June 30, 2011
	Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis
Net Revenues:
Investment Management Revenue	$	28,627		$	144		(1)(2)	$	28,771
Other Revenue, net		138			(894	)	(3)		(756	)
Net Revenues		28,765			(750	)			28,015
Expenses:
Employee Compensation and Benefits		16,369			3,264		(4)(5)		19,633
Non-compensation Costs		8,146			194		(8)		8,340
Total Expenses		24,515			3,458				27,973
Operating Income	$	4,250		$	(4,208	)		$	42
Compensation Ratio (a)		57	%						70	%
Operating Margin (a)		15	%						0	%

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

EVERCORE PARTNERS INC.
ADJUSTED PRO FORMA SEGMENT RECONCILIATION TO U.S. GAAP
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2010
(dollars in thousands)
(UNAUDITED)
	Investment Banking Segment
	Three Months Ended September 30, 2010										Nine Months Ended September 30, 2010
	Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis			Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis
Net Revenues:
Investment Banking Revenue	$	99,563		$	1,804		(1)	$	101,367		$	216,348		$	8,446		(1)	$	224,794
Other Revenue, net		435			(1,042	)	(3)		(607	)		3,625			(3,119	)	(3)		506
Net Revenues		99,998			762				100,760			219,973			5,327				225,300
Expenses:
Employee Compensation and Benefits		60,847			4,101		(4)		64,948			130,772			13,150		(4)		143,922
Non-compensation Costs		13,315			2,273		(8)		15,588			37,427			9,853		(8)		47,280
Total Expenses		74,162			6,374				80,536			168,199			23,003				191,202
Operating Income	$	25,836		$	(5,612	)		$	20,224		$	51,774		$	(17,676	)		$	34,098
Compensation Ratio (a)		61	%						64	%		59	%						64	%
Operating Margin (a)		26	%						20	%		24	%						15	%
	Investment Management Segment
	Three Months Ended September 30, 2010										Nine Months Ended September 30, 2010
	Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis			Non-GAAP Adjusted Pro Forma Basis			Adjustments				U.S. GAAP Basis
Net Revenues:
Investment Management Revenue	$	23,412		$	131		(1)(2)	$	23,543		$	50,758		$	441		(2)	$	51,199
Other Revenue, net		296			(881	)	(3)		(585	)		2,847			(2,637	)	(3)		210
Net Revenues		23,708			(750	)			22,958			53,605			(2,196	)			51,409
Expenses:
Employee Compensation and Benefits		16,456			863		(4)		17,319			37,291			2,537		(4)		39,828
Non-compensation Costs		8,052			115		(8)		8,167			19,951			345		(8)		20,296
Total Expenses		24,508			978				25,486			57,242			2,882				60,124
Operating Income (Loss)	$	(800	)	$	(1,728	)		$	(2,528	)	$	(3,637	)	$	(5,078	)		$	(8,715	)
Compensation Ratio (a)		69	%						75	%		70	%						77	%
Operating Margin (a)		(3	%)						(11	%)		(7	%)						(17	%)

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

Notes to Unaudited Condensed Consolidated Adjusted Pro Forma Financial Data
(1)	The Company has reflected the reclassification of client related expenses and expenses associated with revenue sharing engagements with third parties as a reduction of revenue.
(2)	Income (Loss) from Equity Method Investments is included within Revenue as the Company’s Management believes it is a more meaningful presentation.
(3)	Interest Expense on Long-term Debt is excluded from the Adjusted Pro Forma Investment Banking and Investment Management segment results and is included in Interest Expense in the segment results on a U.S. GAAP Basis.
(4)	The Company incurred expenses from the modification of Evercore LP Units and related awards, which primarily vest over a five-year period.
(5)	The Company incurred expenses from the vesting of IPO related restricted stock unit awards relating to the June 2011 offering.
(6)	Expenses for deferred share-based and cash consideration and retention awards associated with the acquisition of Lexicon, as well as base salary adjustments for Lexicon employees for the period preceding the acquisition.
(7)	Expenses related to the charge associated with lease commitments for exited office space in conjunction with the acquisition of Lexicon as well as for an introducing fee in connection with the Lexicon acquisition. The Company has also reflected a $1.0 million write-off of intangible assets associated with its planned exit of Evercore Asset Management.
(8)	Non-compensation Costs on an Adjusted Pro Forma basis reflect the following adjustments;

	Three Months Ended September 30, 2011
	Investment Banking		Investment Management		Total Segments		Adjustments			U.S. GAAP
Occupancy and Equipment Rental	$	4,331	$	1,708	$	6,039	$	-		$	6,039
Professional Fees		6,143		2,555		8,698		807	(1)		9,505
Travel and Related Expenses		4,309		540		4,849		1,022	(1)		5,871
Communications and Information Services		1,185		464		1,649		29	(1)		1,678
Depreciation and Amortization		1,120		1,649		2,769		2,149	(8a)		4,918
Acquisition and Transition Costs		1,053		125		1,178		-			1,178
Other Operating Expenses		3,160		892		4,052		572	(1)		4,624
Total Non-compensation Costs	$	21,301	$	7,933	$	29,234	$	4,579		$	33,813
	Three Months Ended June 30, 2011
	Investment Banking		Investment Management		Total Segments		Adjustments			U.S. GAAP
Occupancy and Equipment Rental	$	3,942	$	1,794	$	5,736	$	-		$	5,736
Professional Fees		4,920		2,248		7,168		961	(1)		8,129
Travel and Related Expenses		3,338		611		3,949		1,485	(1)		5,434
Communications and Information Services		1,432		570		2,002		32	(1)		2,034
Depreciation and Amortization		806		1,681		2,487		584	(8a)		3,071
Acquisition and Transition Costs		507		94		601		-			601
Other Operating Expenses		3,109		1,148		4,257		584	(1)		4,841
Total Non-compensation Costs	$	18,054	$	8,146	$	26,200	$	3,646		$	29,846
	Three Months Ended September 30, 2010
	Investment Banking		Investment Management		Total Segments		Adjustments			U.S. GAAP
Occupancy and Equipment Rental	$	3,494	$	1,635	$	5,129	$	-		$	5,129
Professional Fees		3,215		2,140		5,355		580	(1)		5,935
Travel and Related Expenses		2,806		525		3,331		1,110	(1)		4,441
Communications and Information Services		1,010		409		1,419		36	(1)		1,455
Depreciation and Amortization		1,105		1,690		2,795		584	(8a)		3,379
Acquisition and Transition Costs		284		101		385		-			385
Other Operating Expenses		1,401		1,552		2,953		78	(1)		3,031
Total Non-compensation Costs	$	13,315	$	8,052	$	21,367	$	2,388		$	23,755
	Nine Months Ended September 30, 2011
	Investment Banking		Investment Management		Total Segments		Adjustments			U.S. GAAP
Occupancy and Equipment Rental	$	11,746	$	5,210	$	16,956	$	-		$	16,956
Professional Fees		14,483		6,791		21,274		4,450	(1)		25,724
Travel and Related Expenses		10,539		1,731		12,270		3,614	(1)		15,884
Communications and Information Services		4,069		1,677		5,746		114	(1)		5,860
Depreciation and Amortization		2,656		5,007		7,663		3,317	(8a)		10,980
Acquisition and Transition Costs		1,967		345		2,312		-			2,312
Other Operating Expenses		8,108		3,174		11,282		1,285	(1)		12,567
Total Non-compensation Costs	$	53,568	$	23,935	$	77,503	$	12,780		$	90,283
	Nine Months Ended September 30, 2010
	Investment Banking		Investment Management		Total Segments		Adjustments			U.S. GAAP
Occupancy and Equipment Rental	$	9,127	$	3,960	$	13,087	$	-		$	13,087
Professional Fees		9,628		5,847		15,475		5,176	(1)		20,651
Travel and Related Expenses		7,650		1,152		8,802		2,988	(1)		11,790
Communications and Information Services		2,949		1,211		4,160		86	(1)		4,246
Depreciation and Amortization		2,320		2,605		4,925		1,752	(8a)		6,677
Acquisition and Transition Costs		1,183		1,938		3,121		-			3,121
Other Operating Expenses		4,570		3,238		7,808		196	(1)		8,004
Total Non-compensation Costs	$	37,427	$	19,951	$	57,378	$	10,198		$	67,576

(8a)	Reflects expenses associated with amortization of intangible assets acquired in the Protego, Braveheart, SFS, EAM and Lexicon acquisitions.
(9)	Evercore is organized as a series of Limited Liability Companies, Partnerships, a C-Corporation 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 decrease Evercore’s effective tax rate to approximately 40% for the three and nine months ended September 30, 2011. These adjustments 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, that all deferred tax assets relating to foreign operations are fully realizable within the structure on a consolidated basis and that, historically, adjustments for deferred tax assets related to the ultimate tax deductions for equity-based compensation awards are made directly to stockholders’ equity.
(10)	Reflects adjustment to eliminate noncontrolling interest related to all Evercore LP partnership units which are assumed to be converted to Class A common stock.
(11)	Assumes the vesting of all Evercore LP partnership units and IPO related restricted stock unit awards. In the computation of outstanding common stock equivalents for U.S. GAAP net income per share, the unvested Evercore LP partnership units are anti-dilutive and the IPO related restricted stock unit awards are excluded from the calculation prior to the June 2011 offering.