Westwood Holdings Group, Inc. Reports Third Quarter 2024 Results
| Three Months Ended | |||||||||||
| September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||
| REVENUES: | |||||||||||
| Advisory fees: | |||||||||||
| Asset-based | $ | 17,774 | $ | 17,139 | $ | 16,902 | |||||
| Trust fees | 5,447 | 5,227 | 5,063 | ||||||||
| Other, net | 498 | 322 | (85 | ) | |||||||
| Total revenues | 23,719 | 22,688 | 21,880 | ||||||||
| EXPENSES: | |||||||||||
| Employee compensation and benefits | 13,572 | 13,638 | 12,661 | ||||||||
| Sales and marketing | 644 | 755 | 676 | ||||||||
| Westwood mutual funds | 798 | 855 | 872 | ||||||||
| Information technology | 2,572 | 2,350 | 2,334 | ||||||||
| Professional services | 1,812 | 1,450 | 1,009 | ||||||||
| General and administrative | 2,991 | 3,011 | 3,298 | ||||||||
| (Gain) loss from change in fair value of contingent consideration | 1,824 | 4,807 | 2,483 | ||||||||
| Total expenses | 24,213 | 26,866 | 23,333 | ||||||||
| Net operating income (loss) | (494 | ) | (4,178 | ) | (1,453 | ) | |||||
| Net investment income | 587 | 548 | 247 | ||||||||
| Other income | 374 | 224 | 5,265 | ||||||||
| Income (loss) before income taxes | 467 | (3,406 | ) | 4,059 | |||||||
| Income tax provision | 308 | (1,193 | ) | (316 | ) | ||||||
| Net income (loss) | $ | 159 | $ | (2,213 | ) | $ | 4,375 | ||||
| Total comprehensive income (loss) | $ | 159 | $ | (2,213 | ) | $ | 4,375 | ||||
| Less: Comprehensive income (loss) attributable to noncontrolling interest | 54 | 30 | 1,019 | ||||||||
| Comprehensive income (loss) attributable to Westwood Holdings Group, Inc. | $ | 105 | $ | (2,243 | ) | $ | 3,356 | ||||
| Earnings (loss) per Westwood Holdings Group, Inc. share: | |||||||||||
| Basic | $ | 0.01 | $ | (0.27 | ) | $ | 0.42 | ||||
| Diluted | $ | 0.01 | $ | (0.27 | ) | $ | 0.41 | ||||
| Weighted average shares outstanding: | |||||||||||
| Basic | 8,123,714 | 8,218,596 | 8,002,537 | ||||||||
| Diluted | 8,488,372 | 8,218,596 | 8,116,747 | ||||||||
| Economic Earnings (Loss) | $ | 1,084 | $ | (508 | ) | $ | 6,480 | ||||
| Economic EPS | $ | 0.13 | $ | (0.06 | ) | $ | 0.80 | ||||
| Dividends declared per share | $ | 0.15 | $ | 0.15 | $ | 0.15 |
WESTWOOD HOLDINGS GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(in thousands, except per share and share amounts)
(unaudited)
| Nine Months Ended | |||||||
| September 30, 2024 | September 30, 2023 | ||||||
| REVENUES: | |||||||
| Advisory fees: | |||||||
| Asset-based | $ | 51,730 | $ | 50,734 | |||
| Performance-based | - | 555 | |||||
| Trust fees | 15,787 | 15,118 | |||||
| Other, net | 1,622 | 145 | |||||
| Total revenues | 69,139 | 66,552 | |||||
| EXPENSES: | |||||||
| Employee compensation and benefits | 41,921 | 40,551 | |||||
| Sales and marketing | 2,027 | 2,180 | |||||
| Westwood mutual funds | 2,374 | 2,350 | |||||
| Information technology | 7,212 | 7,283 | |||||
| Professional services | 4,751 | 3,893 | |||||
| General and administrative | 8,903 | 9,579 | |||||
| (Gain) loss from change in fair value of contingent consideration | 3,682 | (2,655 | ) | ||||
| Acquisition expenses | - | 209 | |||||
| Total expenses | 70,870 | 63,390 | |||||
| Net operating income (loss) | (1,731 | ) | 3,162 | ||||
| Net change in unrealized appreciation (depreciation) on private investments | - | 24 | |||||
| Net investment income | 1,590 | 630 | |||||
| Other income | 783 | 5,876 | |||||
| Income before income taxes | 642 | 9,692 | |||||
| Income tax provision | 530 | 1,704 | |||||
| Net income | $ | 112 | $ | 7,988 | |||
| Total comprehensive income | $ | 112 | $ | 7,988 | |||
| Less: Comprehensive income (loss) attributable to noncontrolling interest | (46 | ) | 1,044 | ||||
| Comprehensive income attributable to Westwood Holdings Group, Inc. | $ | 158 | $ | 6,944 | |||
| Earnings per share: | |||||||
| Basic | $ | 0.02 | $ | 0.87 | |||
| Diluted | $ | 0.02 | $ | 0.86 | |||
| Weighted average shares outstanding: | |||||||
| Basic | 8,140,664 | 7,949,773 | |||||
| Diluted | 8,448,629 | 8,072,739 | |||||
| Economic Earnings | $ | 3,588 | $ | 12,178 | |||
| Economic EPS | $ | 0.42 | $ | 1.51 | |||
| Dividends declared per share | $ | 0.45 | $ | 0.45 |
WESTWOOD HOLDINGS GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except par value and share amounts)
(unaudited)
| September 30, 2024 | December 31, 2023 | ||||||
| ASSETS | |||||||
| Current Assets: | |||||||
| Cash and cash equivalents | $ | 22,790 | $ | 20,422 | |||
| Accounts receivable | 14,596 | 14,394 | |||||
| Investments, at fair value | 25,522 | 32,674 | |||||
| Prepaid income taxes | 639 | 205 | |||||
| Other current assets | 5,075 | 4,543 | |||||
| Total current assets | 68,622 | 72,238 | |||||
| Investments | 8,944 | 7,247 | |||||
| Equity method investments | 4,211 | 4,284 | |||||
| Noncurrent investments at fair value | 1,919 | 241 | |||||
| Goodwill | 39,501 | 39,501 | |||||
| Deferred income taxes | 1,590 | 726 | |||||
| Operating lease right-of-use assets | 2,842 | 3,673 | |||||
| Intangible assets, net | 21,718 | 24,803 | |||||
| Property and equipment, net of accumulated depreciation of $8,326 and $10,078 | 1,014 | 1,444 | |||||
| Other long-term assets | 1,140 | 1,010 | |||||
| Total long-term assets | 82,879 | 82,929 | |||||
| Total assets | $ | 151,501 | $ | 155,167 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current Liabilities: | |||||||
| Accounts payable and accrued liabilities | $ | 4,934 | $ | 6,130 | |||
| Dividends payable | 1,431 | 1,692 | |||||
| Compensation and benefits payable | 8,283 | 9,539 | |||||
| Operating lease liabilities | 1,523 | 1,286 | |||||
| Total current liabilities | 16,171 | 18,647 | |||||
| Accrued dividends | 905 | 675 | |||||
| Contingent consideration | 12,000 | 10,133 | |||||
| Noncurrent operating lease liabilities | 2,041 | 3,266 | |||||
| Total long-term liabilities | 14,946 | 14,074 | |||||
| Total liabilities | 31,117 | 32,721 | |||||
| Stockholders' Equity: | |||||||
| Common stock, $0.01 par value, authorized 25,000,000 shares, issued 12,174,073 and 11,856,737, respectively and outstanding 9,271,568 and 9,140,760, respectively | 123 | 119 | |||||
| Additional paid-in capital | 202,247 | 201,622 | |||||
| Treasury stock, at cost – 2,902,505 and 2,715,977, respectively | (88,278 | ) | (85,990 | ) | |||
| Retained earnings | 4,293 | 4,650 | |||||
| Total Westwood Holdings Group, Inc. stockholders' equity | 118,385 | 120,401 | |||||
| Noncontrolling interest in consolidated subsidiary | 1,999 | 2,045 | |||||
| Total liabilities and stockholders' equity | $ | 151,501 | $ | 155,167 |
WESTWOOD HOLDINGS GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| Nine Months Ended September 30, | |||||||
| 2024 | 2023 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
| Net income | $ | 112 | $ | 7,988 | |||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||
| Depreciation | 464 | 511 | |||||
| Amortization of intangible assets | 3,085 | 3,106 | |||||
| Net change in unrealized (appreciation) depreciation on investments | (917 | ) | (499 | ) | |||
| Stock-based compensation expense | 4,321 | 5,111 | |||||
| Deferred income taxes | (864 | ) | 652 | ||||
| Non-cash lease expense | 831 | 844 | |||||
| Loss on asset disposition | - | 69 | |||||
| Gain on remeasurement of lease liabilities | - | (119 | ) | ||||
| Fair value change of contingent consideration | 3,682 | (2,655 | ) | ||||
| Gain on insurance settlement | - | (5,000 | ) | ||||
| Changes in operating assets and liabilities: | |||||||
| Net (purchases) sales of trading securities | 6,267 | (15,626 | ) | ||||
| Accounts receivable | (202 | ) | 1,355 | ||||
| Other current assets | (644 | ) | 1,101 | ||||
| Accounts payable and accrued liabilities | (1,192 | ) | (55 | ) | |||
| Compensation and benefits payable | (1,254 | ) | (1,428 | ) | |||
| Income taxes payable | (434 | ) | 25 | ||||
| Other liabilities | (1,041 | ) | (1,064 | ) | |||
| Net cash provided by (used in) operating activities | 12,214 | (5,684 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
| Acquisition, net of cash acquired | - | (741 | ) | ||||
| Purchases of property and equipment | (34 | ) | (119 | ) | |||
| Purchases of investments | (1,500 | ) | - | ||||
| Insurance settlement proceeds | - | 5,000 | |||||
| Net cash provided by (used in) investing activities | (1,534 | ) | 4,140 | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
| Purchases of treasury stock | (1,348 | ) | - | ||||
| Restricted stock returned for payment of taxes | (940 | ) | (863 | ) | |||
| Payment of contingent consideration in acquisition | (1,815 | ) | - | ||||
| Cash dividends | (4,209 | ) | (4,274 | ) | |||
| Net cash used in financing activities | (8,312 | ) | (5,137 | ) | |||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 2,368 | (6,681 | ) | ||||
| Cash and cash equivalents, beginning of period | 20,422 | 23,859 | |||||
| Cash and cash equivalents, end of period | $ | 22,790 | $ | 17,178 | |||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||||||
| Cash paid during the period for income taxes | $ | 1,817 | $ | 1,024 | |||
| Accrued dividends | $ | 2,336 | $ | 2,220 |
WESTWOOD HOLDINGS GROUP, INC. AND SUBSIDIARIES
Reconciliation of Comprehensive Income (Loss) Attributable to Westwood Holdings Group, Inc. to Economic Earnings (Loss)
(in thousands, except per share and share amounts)
(unaudited)
As supplemental information, we are providing non-GAAP performance measures that we refer to as Economic Earnings (Loss) and Economic EPS. We provide these measures in addition to, not as a substitute for, Comprehensive income (loss) attributable to Westwood Holdings Group, Inc. and earnings (loss) per share, which are reported on a GAAP basis. Our management and Board of Directors review Economic Earnings (Loss) and Economic EPS to evaluate our ongoing performance, allocate resources, and review our dividend policy. We believe that these non-GAAP performance measures, while not substitutes for GAAP Comprehensive income (loss) attributable to Westwood Holdings Group, Inc. or earnings (loss) per share, are useful for management and investors when evaluating our underlying operating and financial performance and our available resources. We do not advocate that investors consider these non-GAAP measures without also considering financial information prepared in accordance with GAAP.
We define Economic Earnings (Loss) as Comprehensive income (loss) attributable to Westwood Holdings Group, Inc. plus non-cash equity-based compensation expense, amortization of intangible assets and deferred taxes related to goodwill. Although depreciation on fixed assets is a non-cash expense, we do not add it back when calculating Economic Earnings (Loss) because depreciation charges represent an allocation of the decline in the value of the related assets that will ultimately require replacement. Although gains and losses from changes in the fair value of contingent consideration are non-cash, we do not add or subtract those back when calculating Economic Earnings (Loss) because gains and losses on changes in the fair value of contingent consideration are considered regular following an acquisition. In addition, we do not adjust Economic Earnings (Loss) for tax deductions related to restricted stock expense or amortization of intangible assets. Economic EPS represents Economic Earnings (Loss) divided by diluted weighted average shares outstanding.
| Three Months Ended | |||||||||||
| September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||
| Comprehensive income (loss) attributable to Westwood Holdings Group, Inc. | $ | 105 | $ | (2,243 | ) | $ | 3,356 | ||||
| Stock-based compensation expense | 1,409 | 1,397 | 1,739 | ||||||||
| Intangible amortization | 1,011 | 1,032 | 1,043 | ||||||||
| Tax benefit from goodwill amortization | 156 | 156 | 125 | ||||||||
| Tax impact of adjustments to GAAP comprehensive income (loss) | (1,597 | ) | (850 | ) | 217 | ||||||
| Economic Earnings (Loss) | $ | 1,084 | $ | (508 | ) | $ | 6,480 | ||||
| Earnings (loss) per share | $ | 0.01 | $ | (0.27 | ) | $ | 0.41 | ||||
| Stock-based compensation expense | 0.17 | 0.17 | 0.21 | ||||||||
| Intangible amortization | 0.12 | 0.12 | 0.13 | ||||||||
| Tax benefit from goodwill amortization | 0.02 | 0.02 | 0.02 | ||||||||
| Tax impact of adjustments to GAAP comprehensive income (loss) | (0.19 | ) | (0.10 | ) | 0.03 | ||||||
| Economic EPS | $ | 0.13 | $ | (0.06 | ) | $ | 0.80 | ||||
| Diluted weighted average shares | 8,488,372 | 8,218,596 | 8,116,747 | ||||||||
| Nine Months Ended | |||||||||||
| September 30, 2024 | September 30, 2023 | ||||||||||
| Comprehensive income attributable to Westwood Holdings Group, Inc. | $ | 158 | $ | 6,944 | |||||||
| Stock-based compensation expense | 4,321 | 5,111 | |||||||||
| Intangible amortization | 3,085 | 3,106 | |||||||||
| Tax benefit from goodwill amortization | 437 | 375 | |||||||||
| Tax impact of adjustments to GAAP comprehensive income | (4,413 | ) | (3,358 | ) | |||||||
| Economic Earnings | $ | 3,588 | $ | 12,178 | |||||||
| Earnings per share | $ | 0.02 | $ | 0.86 | |||||||
| Stock-based compensation expense | 0.50 | 0.63 | |||||||||
| Intangible amortization | 0.37 | 0.38 | |||||||||
| Tax benefit from goodwill amortization | 0.05 | 0.05 | |||||||||
| Tax impact of adjustments to GAAP comprehensive income | (0.52 | ) | (0.41 | ) | |||||||
| Economic EPS | $ | 0.42 | $ | 1.51 | |||||||
| Diluted weighted average shares | 8,448,629 | 8,072,739 |

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment