image
Financial Services - Financial - Capital Markets - NYSE - US
$ 74.69
-2.15 %
$ 5.27 B
Market Cap
140.92
P/E
EARNINGS CALL TRANSCRIPT
EARNINGS CALL TRANSCRIPT 2018 - Q4
image
Operator

Good day, and welcome to the Moelis & Company Fourth Quarter 2018 Earnings Conference Call and Webcast. All participants will be in a listen-only mode. [Operator Instructions] Please note, this event is being recorded. I would now like to turn the conference over to Ms. Michele Miyakawa. Please go ahead..

Michele Miyakawa Co-Founder & MD of Los Angeles

Great, thank you and good afternoon everyone. Thank you for joining us for Moelis & Company’s fourth quarter and full-year 2018 financial results conference call. On the phone today are Ken Moelis, Chairman and CEO; and Joe Simon, Chief Financial Officer.

Before we begin, I'd like to note that the remarks made on this call may contain certain forward-looking statements, which are subject to various risks and uncertainties, including those identified from time-to-time in the Risk Factors section of Moelis & Company's filings with the SEC.

Actual results could differ materially from those currently anticipated. The firm undertakes no obligation to update any forward-looking statements. Our comments today include references to certain adjusted financial measures.

We believe these measures, when presented together with comparable GAAP measures, are useful to investors to compare our results across several periods and to better understand our operating results.

The reconciliation of these adjusted financial measures with the relevant GAAP financial information and other information required by Reg G is provided in the firm's earnings release, which can be found on our Investor Relations website at investors.moelis.com. I'll now turn the call over to Ken..

Ken Moelis Founder, Chief Executive Officer & Chairman

Thanks, Michele, and good afternoon, everyone. 2018 was a tremendous year for the firm. We achieved record fourth quarter revenues of $238 million, up 41% from the prior year period and record full-year revenues of $886 million, up 29% from the prior period.

Our full-year revenue growth was driven by a greater number of transaction completions with higher average fees across all products and record revenues in M&A, restructuring and private funds advisory. Our elite M&A franchise provided high quality and discrete advice on complex transactions throughout the world.

Having a full suite of expert capabilities, including debt capital markets advisory and shareholder defense allows us to increase our dialogue with clients creating additional fee opportunities for the firm.

Additionally, we earned greater average M&A fees across deals greater than $5 billion with a meaningful increase in fees earned on deals with values over $10 billion. Our restructuring franchise achieved record revenues, despite a low default rate environment surpassing the level that we experienced in the height of the financial crisis.

We continued to gain market share and ended the year as the number one advisor in the U.S. for completed and announced transaction volumes according to Thompson Reuters. We had worked on seven of the year’s ten top global completed restricting deals with key assignments in Asia and India.

In return to record amount of capital in 2018 as well, which Joe will touch on shortly as we continue to stay focused on cash flow generation for the benefit of our shareholders, we increased our regular dividend, we’ve announced another special dividend, we bought shares in the open market and authorized $100 million share repurchase program.

I would like to turn the call over to Joe who will take you further through our financial results and then I’ll come on to discuss our managing director hires and the current market environment.

Joe?.

Joe Simon

Thanks Ken. Since Ken’s already taken you through our strong revenue results, I’ll take you through expenses, including taxes, as well as some more details on capital allocation. Starting with expenses. Our adjusted compensation expense ratio of 57.5% for the quarter and a year is in line with the target.

Our non-compensation ratio decreased to 16.4% for the full-year of 2018 from 17.4% in the prior year, but the impact of the new accounting masked the true impact of the improvement. If 2017 had not applied expense reimbursements as a contra expense like 2018 does, the 2017 ratio would have been approximately 19.2%.

So, we had a year-over-year improvement of about 280 basis points. We operate the business with strong financial discipline resulting in a full-year pre-tax margin of 27%. On taxes, our 2018 corporate effective rate of 16.4% compares with 33.8% in 2017.

The 2018 rate includes the impact of the federal corporate rate decrease, plus the positive impact of excess tax benefits related to vesting events, which were largely concentrated in the first half of the year. The underlying normalized corporate tax rate for the year approximated 25.3%.

As a reminder, our adjusted net income presentation reflects all of the firm’s income tax that are calculated effective corporate tax rate. Going forward on the same adjusted basis, we expect our underlying corporate effective tax rate to remain at approximately 25% to 26%, assuming a geographical mix of revenue similar to 2018.

The normalized rate excludes the tax impact of share price changes related to vested equity. Our primary annual vest occurs towards the end of this month. For purposes of quantifying the excess tax benefit in quarter one, the breakeven share price for this vest is approximately $30 a share.

For each $2 change in share price at vesting, we expect the impact to be approximately $0.01 of EPS. During 2018, we returned over $300 million of capital to shareholders. A record level and confirmation of our commitment to return all of our excess capital in the form of dividends and buybacks.

We bought back over 700,000 shares in 2018, including 185,000 shares purchased in the open market, starting in late November through year-end at an average price of $36.35. We purchased another 95,000 shares in January. On a go-forward basis, the board approved $100 million for share repurchases.

In addition, our board declared an increase in our regular quarterly dividend from $0.47 to $0.50, as well as $1.25 special dividend, the second related to the year. We’ve increased our regular quarterly dividend and have declared at least one special dividend annually since becoming a public company.

The $1.75 in dividends will be paid on March 29 to stock holders of record as of February 2019. And I’ll now hand the call back to Ken..

Ken Moelis Founder, Chief Executive Officer & Chairman

Thanks Joe. The quality and unique connectivity of our global platform drove these tremendous results. Additionally, we are proud of our focus on internal talent development and the investment we have made in our talent is critical to our success. Earlier this year, we promoted our first analyst hired 11 years ago to a managing director.

Currently, 30% of our managing directors have been internally promoted and as they have grown their respective franchises have become some of our most productive MDs at the firm. During 2018, we grew our talent base by 14% on top of the 15% growth we achieved in 2017.

And for the year, we promoted five and hired five managing directors and also added two advisory partners. Most exciting, we believe that we have rapidly become the Number 1 destination for the best talent on college campuses around the world and that is our future.

We increased our focus on diversity with a hiring of a senior advisor focused on diversity and inclusion and we look forward to holding our third annual young leader’s diversity program this coming March. As we look further into 2019, our activity across all our products remain strong.

We expect to see a continued need for company’s financial sponsors and governments around the world to transact to stay competitive in the fast-changing global economy. We have a strong track record of growth in varying economic climates and unique and differentiated model. And with that, I’ll open it up for questions..

Operator

[Operator Instructions] Our first question comes from Devin Ryan at JMP Securities. Please go ahead..

Devin Ryan

Hi, good afternoon Ken, hi Joe..

Ken Moelis Founder, Chief Executive Officer & Chairman

Hi, Devin..

Joe Simon

Hi, Devin..

Devin Ryan

I guess, first question just on the share repurchases, is the intention moving forward to think about kind of through a 10b5-1 plan? Or are you guys kind of just do it optimistically, based on just where the shares are trading and obviously the stock came off quite a bit in the fourth quarter, and we’ve recovered back a bit? But just trying to think about – is there a price range? What parameters you guys are looking at for the buyback?.

Ken Moelis Founder, Chief Executive Officer & Chairman

So, the answer to that is. In the fourth quarter, we did start buying, but it was – we were limited because we are in a blackout period. So, as it got lower, we had a plan in place.

And as Joe said, we were limited by our imagination, we just didn't see the stock gone as low as it would have – or we would have set up some formula that would have been more aggressive. And we couldn't change it midstream we are on a 10b-5.

So, the way I think about share repurchase is, we've always said this, at first, we did not want to destroy a limited flow that was growing. But we said, as we had a flow, we would then allocate capital back to shareholders. Number one, we're going to return all our capital to shareholders.

Number two, we're going to do it either through dividends or stock repurchases. We will not have an autopilot plan though. I think, maybe I'm just off to Super Bowl, but I'll use the analogy that when we get into the red zone, where it's obvious, when we're on the 20-yard line, we'll buy the stock aggressively.

The other 80 yards of the playing field we're kind of like – we're not smart enough to know and we might use that part of the field to pay dividends. And you should probably think of it like that. And we thought we were in the red zone last quarter.

And you're going to ask when that is? And I'm going to say to you also that'll be dependent on market conditions and lots of things and we'll make that decision at that time. But that is the way we're going to think about stock repurchases..

Devin Ryan

Okay. Great. Appreciate the color, Ken. Just a follow-up. So, the fourth quarter, pretty extreme market volatility, obviously in the public markets.

And I'm curious if there's been any kind of change in appetite, if you look at your client list between public companies that just went through a pretty extreme kind of whipsaw here and kind of private companies that obviously didn't see the volatility and maybe just still feel good about their business and this business as usual.

So, do you expect as you look out over the next few quarters, there to be any kind of differentiation and themes between what's going on in the public company world versus private? Or maybe even companies are looking at acquiring certain public companies that were sold off in the market that maybe it was overdone? I'm just curious kind of that dynamic and how that played into your outlook for business between the two markets?.

Ken Moelis Founder, Chief Executive Officer & Chairman

We saw almost no difference. And by the way, we almost saw no discussion of the volatility. I mean obviously, in the height of the volatility, people are talking about the markets a little bit. But it was also around Christmas time, so it's kind of quiet.

But I will say that I don't believe the volatility diverted one conversation both public or private and I don't see any difference to cut to the [quick – your question]. I continue to believe that companies have strategic imperatives.

And they’re thinking three to five years down the road in many industries that revolves around technology and your position in the world to compete. And again, the build versus buy decision, it has become dangerous to build because the speed with which industries are changing their competitive environment, and I think that's triggering a lot of M&A.

And I did not see one conversation change because of the volatility. And so, I didn't see any change in the level of discussion, it was still – people were on their front foot and we're trying to implement their strategy..

Devin Ryan

Okay, great. I'll hop back in the queue. Appreciate it..

Ken Moelis Founder, Chief Executive Officer & Chairman

Thanks..

Operator

Our next question comes from Michael Needham with Bank of America. Please go ahead..

Michael Needham

Hi. Good afternoon, guys. So, just first cleanup.

Does that $100 million authorization, does that include the tax settlement shares?.

Ken Moelis Founder, Chief Executive Officer & Chairman

Joe?.

Joe Simon

No. That's excluded from the authorization. That's just open market purchases..

Michael Needham

Okay, got you. Alright. And then just in terms of the deal pipeline. You put up a really strong fourth quarter, really strong year. So far, we've heard sort of mixed things from the other advisory firms in terms of how the pipelines are trending, how the first half of the year, it looks like it's going to shape up.

Just wondering what you're seeing at your firm..

Ken Moelis Founder, Chief Executive Officer & Chairman

We've not seen any slowdown in M&A activity. And the recent volatility hasn't hurt it, the government slowdown hasn't hurt the ability of – the desire for corporates to have conversations, we're very busy.

There is one element that I thought the government shutdown had the possibility of – they just weren’t approving deals during that time, things were slowing down. They are attempting to get back pretty quick. And we’re watching that because there was – the SEC wasn't half speed during that time.

And it's too early to tell – approve everything at the same level of time. But they are trying to catch up, and that was the only thing we saw that was affecting closings..

Michael Needham

Okay. Got it. And last one for me on the restructuring business. Can you talk about how that business is doing? Obviously, there is meaningful potential in your business. It seems like it could be near or low and the things should be picking up from here.

Has the trend changed at all? I think in the past you've said 20%, 25% of revenues, where they kind of still in that band? Thanks..

Ken Moelis Founder, Chief Executive Officer & Chairman

First of all, we did a record revenue this year in restructuring. So, we’ve had a great year in restructuring. It is still a low default rate environment, there’s just a lot of companies out there and there’s a lot of debt out there. So, the same percentage band is probably about right. It’s just that we had a big year, they had a big year.

Now, we are seeing elements of this, there is big difference between 2.5% interest rates and 0%. It is a big difference and we are seeing elements of Europe show up. I think we're – I think the European economy is slower. And so, we're starting to see some restructuring pop up there.

But we don't see a general recession, around the world United States is strong. But I think restructuring could have as good or better a year depending on how the economy unfolds. There is a lot of leverage in the system and I can't now, 2.5% is different than 0%..

Michael Needham

Makes sense. Thank you..

Operator

Our next question comes from Richard Ramsden from Goldman Sachs. Please go ahead..

Richard Ramsden

Hi, good afternoon, everyone.

Can I just ask a follow-up on the restructuring business? Can you talk a little bit about how the cadence of that business evolved over the course of the year? Did you see an acceleration in the fourth quarter? And, are there any industries or geographies that really stand out as a specific opportunity? I know you talked about Europe, but perhaps you could talk a little bit about industries, where you think there would be a big opportunity though..

Ken Moelis Founder, Chief Executive Officer & Chairman

I can't go through the cadence, because I think it started when energy has gone through another cycle. I think when – off the top of my head, I can't remember when energy prices cracked exactly, but that started to bring that industry back in the U.S.

at least retail, which isn't giant, but has a pocket of problems and they showed up and we participated in some of those. I think, in Europe it's different.

Europe we're not seeing it in any single industry, and that to me is usually a sign of kind of a general weakness in the economy, where you don't see a particular commodity or industry get hit, but you just see deals that were slightly over leveraged get hit by a slowing economy and I think the Continent is slowing.

So, in the U.S., I still think it's a round, the commodity sector, the energy sector things like that, and in Europe, it's more general economy..

Richard Ramsden

And then my second question is on financing conditions for M&A. There was obviously a lot of concerns in December about deterioration in both private and public funding markets.

If you were to take a kind of a pulse of where we got to now, have we round-tripped? Or do you think that could be a headwind to get in certain types of deals done?.

Ken Moelis Founder, Chief Executive Officer & Chairman

Let me give you two answer to that. We have – I'd say we do not round trip on rates. So, leverage finance rates have come back about half way. I mean they plummeted, they then iterated about halfway back, but that's okay. The thing that came round-trip is availability. So, the market capital is available.

In the middle of December, I think there was a worry that capital wasn't going to be available, there was a real structural liquidity concern between some of the leverage finance, closed-end funds, ETFs and what was going on in the liquidity of the market. And I think that I'd call 100% round-tripped and rates are probably halfway back.

But that's okay. People can price rates if they can get the capital. That might take a smidge off of a price and leverage transaction, but it won't stop it..

Richard Ramsden

Okay. That's really helpful. Thank you..

Operator

[Operator Instructions] Our next question comes from Michael Brown with KBW. Please go ahead..

Michael Brown

Hi, good afternoon..

Ken Moelis Founder, Chief Executive Officer & Chairman

Hi, Michael..

Michael Brown

So, it sounds like characterized M&A environment is strong. So, I was just interested to hear a little bit more about what you're seeing in Europe, given some of the geopolitical uncertainty that we’re still seeing there.

And then what are your thoughts on some of the cross-border activity, particularly with China?.

Ken Moelis Founder, Chief Executive Officer & Chairman

Well, it's strong and then you picked the two weakest elements of the market. So, 2018, sorry was not a great year for us in Europe, I don't think Europe had a big M&A year in general. And I'm not expecting 2019 to be a big year in Europe either.

I think that you have two things, more than two things, you have Brexit, you have a slowing economy on the Continent and multiple elections coming through the year that I think are going to cause havoc throughout the political system.

So, we're not depending on that and we're kind of assuming that's where it was in 2018 pretty much, as an environment. We hope to do better in our microcosm as a firm, but macro-wise we're not looking for it to be much better.

And then China, look cross-border out of China, we're kind of assuming, if we go back three years ago to 2016, two years ago, we have – maybe the largest market share, since we did 16 deals from China into the U.S. and Europe. I think last year we did none.

And we're kind of depending – we're not thinking of China as a big cross-border market, we are not pulling out. I think it's a big economy and we want to be there and you can't go in and out. So, we're going to stay there, but don't look for a lot of deals from China cross-border. And I'd say the same thing for cross-border on the world.

Look, I do think larger cross-border transactions are the one spot in M&A, where you have to be concerned about regulatory, political, there is a whole bunch of reasons you'd have to look twice at those. And, but I think that's been the market for six months now..

Michael Brown

I appreciate the color there. And then just to kind of tease out your commentary on how the M&A environment is currently strong.

So, how would you kind of characterize this environment? And kind of what the pipeline looks like for you now and may be compared to prior periods? Would you say it's stronger than what you saw this time last year?.

Ken Moelis Founder, Chief Executive Officer & Chairman

I think we're bigger. It feels like we're at the same level and we're a bigger firm. So, I guess, the answer is, but the activity is probably going proportional to the firm.

And look, things like when I say China is having a tough, let's say it's having a tough M&A market, we have established a pretty good restructuring business in Asia, some of our best transactions were done in Asia, and that might continue. And our restructuring business in Europe might pick up.

And so, there is a lot of offset around the world to take up some of that as well. So, I'd say it feels about – it feels the same to me, which is busy and strong and probably in proportion to the size of our business.

So, I'd say yes, as measured against 12 months ago, I would guess that the absolute size of our business is bigger in concert with the size of our firm..

Michael Brown

Great. Thank you for taking my questions..

Operator

Our next question is a follow-up from Devin Ryan with JMP Securities. Please go ahead..

Devin Ryan

Hi, great. Thanks for humoring me here. I guess just the follow-up is for Joe just on the model and thinking about kind of the operating margin from here. So, to the extent we do have another good year of revenue growth and obviously understanding you're still adding talent.

Is there any more room on the comp ratio? Is there any flexibility there below this kind of 57.5% level? And I guess that's part one. The other part of it is, I think the fourth quarter is a good reminder planning for potential downturns.

So, just trying to think about, just the broader flex in the operating model here to the extent, the revenue environment accurately does deteriorate and kind of how you're thinking about maybe the lower end of where margins could go?.

Joe Simon

Sure. So, I think on the comp ratio, I think 57.5% continues to be adequate. I think the way to think about that is, we continue to make new investments and increased headcount and we think that's important for the business. We remain in growth mode and I think therefore, thinking about 57.5% is probably still – will remain appropriate.

As it relates to a downturn, there is obviously – there is flexibility in comp, obviously, there is a large amount that's discretionary each year and obviously that will flex as revenue opportunities come. And on the non-comp side, I'd say in terms of the distribution, it's probably two-thirds fixed and one-third variable.

So, there is some flexibility there as well..

Ken Moelis Founder, Chief Executive Officer & Chairman

And let me just add to that. We had a long conversation about – was our results good enough this year to go below 57.5%. And we thought the best economic decision for the firm was to let our 130 Managing Directors and our 800 employees on the front lines, no. That it's a fair deal and if they exceed, that's their part of the transaction.

They get – and on the downside by the way, we expect to hold them to that as well and we will. If you look through our last five years, we've been pretty consistent in holding the comp level.

But I felt the fair thing to do in the best interest of everybody on this phone call was to also let them know that if they exceed, they shouldn't retire in November because they've maxed out. That everybody should run through the finish line at full sprint. And I think we succeeded in that by the way.

It was a great year for – I hope for our shareholders in terms of the returns and it was a great year for the participants in the bonus pool. I think that's what's going to make a great firm going forward.

And it will also make it fair in a tough environment to hold that line as well and we will hold that line, we know how to operate in all environments and we will hold the comp line in the downturn as well..

Devin Ryan

Perfect. That was the color I was looking for. Thanks guys..

Operator

Our next question comes from Brennan Hawken with UBS. Please go ahead..

Brent Dilts

Hi, good afternoon. This is Brent Dilts on for Brennan.

Just given you characterized the hiring pipeline as robust, should we expect above average hiring in 2019? And how should we think about productivity, given the pipeline and the MDs from 2018?.

Ken Moelis Founder, Chief Executive Officer & Chairman

The pipeline is good. And look, we want to be aggressive, I can't tell you, it'll depend on market conditions in terms, but we have a great opportunity. There’s a lot of the midsize large financial institutions, especially in Europe that we think are facing extremely difficult conditions. And we think several of them are going into retreat.

So, I think there might be an opportunity for more hiring than normal, but look, you got to come to an agreement with people and you got to do it economically. So, I can't commit to that, but we're going to – I think this year it's fair to say that we will probably try to be more aggressive and try to get there, but we're going to do it disciplined.

What’s the second part of the question?.

Brent Dilts

It was just potential for productivity expansion given, you've hired a decent amount of people recently and just if you add more through the pipeline, just kind of where you think productivity…?.

Ken Moelis Founder, Chief Executive Officer & Chairman

Our productivity is up dramatically. And I think the real story behind that is these young Managing Directors, who have been promoted from within and have not been paid to crossover.

And lastly, let me say the most important part, why is our company I think doing this consistency? Our turnover, and I'll be careful with saying this, our turnover that we don't wish for or provoke, if that's a good word, is almost zero for the last couple of years, especially at the Managing Director level.

I'm talking at the Managing Director level. Our clients are seeing consistent faces and teams and we are – and so the productivity is going up dramatically from that point of view and I think it will continue.

We have about 30% that are internal promoted, are young and their franchises are growing, and you could see the power of what happens as they become more consistent and they deliver the firm consistently to clients, and I think that's the productivity – I know we don't break it out, but you could probably do the math and it's up pretty significantly..

Brent Dilts

Okay. Thanks for that, Ken..

Operator

Our next question comes from Jeff Harte with Sandler O'Neill. Please go ahead..

Jeff Harte

Good afternoon, guys. Nice quarter..

Ken Moelis Founder, Chief Executive Officer & Chairman

Thank you..

Jeff Harte

A couple, it's kind of clean-up, I guess. From a share count perspective.

How much did the price decline in the quarter reduce the share account? And I suppose more importantly, as we look forward assuming the third share count kind of starts appreciating again, is the 500,000 a quarter and then kind of the 100,000 per dollar is still the right way to think about increasing share count going forward?.

Joe Simon

So, I'll have to look at the historical, but overall, the future dilution is about 700,000 shares a quarter before any buybacks or changes in average share price. And I think the average price or the sensitivity of dilution is about or a little less than 100,000 shares per dollar of price change.

And the starting point, the average price for quarter four was I think between $42 and $43, so that would be kind of your reference point. The Impact of the fourth quarter, we can come back to you with that..

Jeff Harte

Okay.

And what was the MD count at year-end?.

Ken Moelis Founder, Chief Executive Officer & Chairman

130, maybe it's 125, that's a 130 now, it was 125 at year-end..

Joe Simon

That's right..

Jeff Harte

Okay. And when it comes to growing the MD count, I mean you can hire, you can promote obviously, you guys promote as much, if not, more than hiring.

How does that impact the timelines for revenue generation? I guess, I'm thinking when you hire between garden leaves and reestablishing client relationship, it takes a while for hired MDs to generate revenues.

How quick a process is there for promotes?.

Ken Moelis Founder, Chief Executive Officer & Chairman

It should be fairly immediate. It's just the – if you cross hire a 25-year veteran, you probably get a backlog of what they've been working on.

So, we use to model the first year, including garden leave and ramp up, you know you get like 10% of their revenue, within the next year you get two-thirds and then you are back to full stream, that just the rough thing because garden leave eats up a lot of part of the year.

But you then go to a different number, right? A 30-year veteran has an existing client base and can go to a higher number. The best part of the promotes is, they've been with you seven, eight like the one I just talked about analysts has been with us 11 years, we know who they are, they worked with us, the consistency, and they’ll ramp up slower.

Most of them will ramp up slower, but they're younger, you have a long duration on their life as a banker. There is no crossover pickups. I think it's a tremendously higher return on investment capital. I would just say that, that's the key to us. The risk on the return on invested capital is so much higher on a promote, that's why we do it.

It's culture, it's consistency, it motivates your junior people. And ultimately over the life of the higher, the returns are dramatically higher. And that's why I always fought against revenue per MD as any kind of measurement.

I could jack that up anytime you want, but I don't know what the cost associate would be, I don't know what the lifetime expectancy of that banker would be. So, we just feel like, this program we have of hiring, training and promoting from within is – as you look out 10 to 20 years is by far the highest return on invested capital..

Jeff Harte

Okay. Thank you..

Operator

This now concludes our question-and-answer session. I would now like to turn the conference back over to Mr. Ken Moelis for any closing remarks..

Ken Moelis Founder, Chief Executive Officer & Chairman

Well, again, thank you. If you have any other questions call Michele, myself or Joe and appreciate it. Thanks..

Operator

The conference has now concluded. Thank you for attending today's presentation, and you may now disconnect..

ALL TRANSCRIPTS
2024 Q-3 Q-2 Q-1
2023 Q-4 Q-3 Q-2 Q-1
2022 Q-4 Q-3 Q-2 Q-1
2021 Q-4 Q-3 Q-2 Q-1
2020 Q-4 Q-3 Q-2 Q-1
2019 Q-4 Q-3 Q-2 Q-1
2018 Q-4 Q-3 Q-2 Q-1
2017 Q-4 Q-3 Q-2 Q-1
2016 Q-4 Q-3 Q-2 Q-1
2015 Q-4 Q-2 Q-1
2014 Q-4 Q-3 Q-2