Envestnet (NYSE: ENV), a leading provider of intelligent systems for wealth management and financial wellness, today reported financial results for the three and nine months ended September 30, 2023.
|
|
Three months ended |
|
|
|
Nine months ended |
|
|
||||||||||||||
|
Key Financial Metrics |
|
September 30, |
|
% |
|
September 30, |
|
% |
|||||||||||||
|
(in millions, except per share data) |
|
2023 |
|
2022 |
|
Change |
|
2023 |
|
2022 |
|
Change |
|||||||||
|
GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total revenue |
|
$ |
316.8 |
|
$ |
306.7 |
|
|
3 |
% |
|
$ |
928.0 |
|
|
$ |
946.9 |
|
|
(2 |
)% |
|
Net income (loss) attributable to Envestnet, Inc. |
|
$ |
7.1 |
|
$ |
(7.3 |
) |
|
* |
|
$ |
(55.6 |
) |
|
$ |
(44.4 |
) |
|
(25 |
)% |
|
|
Net income (loss) attributable to Envestnet, Inc. per |
|
$ |
0.13 |
|
$ |
(0.13 |
) |
|
* |
|
$ |
(1.02 |
) |
|
$ |
(0.81 |
) |
|
(26 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Adjusted revenue(1) |
|
$ |
316.8 |
|
$ |
306.7 |
|
|
3 |
% |
|
$ |
928.1 |
|
|
$ |
947.1 |
|
|
(2 |
)% |
|
Adjusted EBITDA(1) |
|
$ |
67.2 |
|
$ |
53.5 |
|
|
26 |
% |
|
$ |
180.5 |
|
|
$ |
166.3 |
|
|
8 |
% |
|
Adjusted net income(1) |
|
$ |
36.6 |
|
$ |
29.5 |
|
|
24 |
% |
|
$ |
97.2 |
|
|
$ |
92.6 |
|
|
5 |
% |
|
Adjusted net income per diluted share(1) |
|
$ |
0.56 |
|
$ |
0.45 |
|
|
24 |
% |
|
$ |
1.47 |
|
|
$ |
1.41 |
|
|
4 |
% |
*Not meaningful
“Envestnet delivers the modern, connected technology platform to lead the industry, making us more embedded and essential to the growth of our clients,” said Bill Crager, Chief Executive Officer. “Our investment cycle is complete. We are now a structurally higher margin company than we were before, have significantly extended our competitive position and our long-term growth thesis is intact.”
Financial Results for the Third Quarter of 2023
Asset-based recurring revenue increased 9% from the third quarter of 2022, and represented 61% of total revenue for the third quarter of 2023, compared to 58% for the third quarter of 2022. Subscription-based recurring revenue decreased 7% from the third quarter of 2022, and represented 36% of total revenue for the third quarter of 2023, compared to 40% for the third quarter of 2022. Professional services and other non-recurring revenue increased 38% from the prior year period. Total revenue increased 3% to $316.8 million for the third quarter of 2023 from $306.7 million for the third quarter of 2022.
Total operating expenses for the third quarter of 2023 increased 3% to $316.2 million from $307.7 million in the prior year period. Direct expense increased to $119.5 million for the third quarter of 2023 from $110.1 million for the prior year period. Employee compensation decreased 3% to $113.3 million for the third quarter of 2023 from $116.8 million for the prior year period. Employee compensation was 36% of total revenue for the third quarter of 2023, compared to 38% for the prior year period. General and administrative expenses increased 4% to $49.1 million for the third quarter of 2023 from $47.4 million for the prior year period. General and administrative expenses remained consistent at 15% of total revenue for both the third quarter of 2023 and the prior year period.
Income from operations was $0.6 million for the third quarter of 2023 compared to a loss of $1.0 million for the third quarter of 2022. Net income attributable to Envestnet, Inc. was $7.1 million for the third quarter of 2023 compared to a net loss attributable to Envestnet, Inc. of $7.3 million for the third quarter of 2022. Net income attributable to Envestnet, Inc. per diluted share was $0.13 for the third quarter of 2023 compared to a net loss attributable to Envestnet, Inc. per diluted share of $(0.13) for the third quarter of 2022.
Adjusted revenue(1) for the third quarter of 2023 increased 3% to $316.8 million from $306.7 million for the prior year period. Adjusted EBITDA(1) for the third quarter of 2023 increased to $67.2 million from $53.5 million for the prior year period. Adjusted net income(1) increased 24% for the third quarter of 2023 to $36.6 million from $29.5 million for the prior year period. Adjusted net income per diluted share(1) for the third quarter of 2023 increased 24% to $0.56 from $0.45 in the third quarter of 2022.
Balance Sheet and Liquidity
As of September 30, 2023, Envestnet had $43.2 million in cash and cash equivalents and $892.5 million in outstanding debt. Debt as of September 30, 2023 consists of $317.5 million in convertible notes maturing in 2025 and $575.0 million in convertible notes maturing in 2027. Envestnet’s $500.0 million revolving credit facility was undrawn as of September 30, 2023.
Outlook
Envestnet provided the following outlook for the fourth quarter and full year ending December 31, 2023. This outlook is based on the market value of assets under management or administration as of September 30, 2023. We caution that we cannot predict the market value of these assets on any future date. See “Cautionary Statement Regarding Forward-Looking Statements.”
|
In Millions, Except Adjusted EPS |
|
4Q 2023 |
|
FY 2023 |
||||||||||||
|
GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Asset-based |
|
$ |
183.5 |
|
– |
|
$ |
186.5 |
|
$ |
740.1 |
|
– |
|
$ |
743.1 |
|
Subscription-based |
|
|
115.5 |
|
– |
|
|
117.0 |
|
|
462.5 |
|
– |
|
|
464.0 |
|
Total recurring revenue |
|
|
299.0 |
|
– |
|
|
303.5 |
|
|
1,202.6 |
|
– |
|
|
1,207.1 |
|
Professional services and other revenue |
|
|
10.0 |
|
– |
|
|
10.5 |
|
|
34.4 |
|
– |
|
|
34.9 |
|
Total revenue |
|
$ |
309.0 |
|
– |
|
$ |
314.0 |
|
$ |
1,237.0 |
|
– |
|
$ |
1,242.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Asset-based direct expense |
|
$ |
109.0 |
|
– |
|
$ |
110.5 |
|
$ |
433.1 |
|
– |
|
$ |
434.6 |
|
Total direct expense |
|
$ |
117.5 |
|
– |
|
$ |
119.0 |
|
$ |
469.5 |
|
– |
|
$ |
471.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income |
|
|
|
(a) |
|
|
|
|
|
(a) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Diluted shares outstanding |
|
|
|
66.1 |
|
|
|
|
|
66.0 |
|
|
||||
|
Net income per diluted share |
|
|
|
(a) |
|
|
|
|
|
(a) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Adjusted revenue(1): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Asset-based |
|
$ |
183.5 |
|
– |
|
$ |
186.5 |
|
$ |
740.1 |
|
– |
|
$ |
743.1 |
|
Subscription-based |
|
|
115.5 |
|
– |
|
|
117.0 |
|
|
462.6 |
|
– |
|
|
464.1 |
|
Total recurring revenue |
|
|
299.0 |
|
– |
|
|
303.5 |
|
|
1,202.7 |
|
– |
|
|
1,207.2 |
|
Professional services and other revenue |
|
|
10.0 |
|
– |
|
|
10.5 |
|
|
34.4 |
|
– |
|
|
34.9 |
|
Total revenue |
|
$ |
309.0 |
|
– |
|
$ |
314.0 |
|
$ |
1,237.1 |
|
– |
|
$ |
1,242.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Adjusted EBITDA(1) |
|
$ |
64.5 |
|
– |
|
$ |
68.5 |
|
$ |
245.0 |
|
– |
|
$ |
249.0 |
|
Adjusted net income per diluted share(1) |
|
$ |
0.51 |
|
– |
|
$ |
0.54 |
|
$ |
1.98 |
|
– |
|
$ |
2.01 |
(a) Envestnet does not forecast net income and net income per diluted share due to the unpredictable nature of various items adjusted for non-GAAP disclosure purposes, including the periodic GAAP income tax provision.
Conference Call
Envestnet will host a conference call to discuss third quarter 2023 financial results today at 5:00 p.m. ET. The live webcast and accompanying presentation can be accessed from Envestnet’s investor relations website at http://investor.envestnet.com/. A replay of the webcast will be available on the investor relations website following the call.
About Envestnet
Envestnet, Inc. (NYSE: ENV) is transforming the way financial advice and wellness are delivered. Our mission is to empower advisors and financial service providers with innovative technology, solutions and intelligence to make financial wellness a reality for everyone. Approximately 107,000 advisors and approximately 6,900 companies including: 16 of the 20 largest U.S. banks, 48 of the 50 largest wealth management and brokerage firms, over 500 of the largest RIAs and hundreds of FinTech companies, leverage Envestnet technology and services that help drive better outcomes for enterprises, advisors and their clients.
For more information on Envestnet, please visit www.envestnet.com and follow us on Twitter @ENVintel.
(1) Non-GAAP Financial Measures
“Adjusted revenue” excludes the effect of purchase accounting on the fair value of acquired deferred revenue. On January 1, 2022, the Company adopted ASU 2021-08 whereby it now accounts for contract assets and contract liabilities obtained upon a business combination in accordance with ASC 606. Prior to the adoption of ASU 2021-08, we recorded at fair value the acquired deferred revenue for contracts in effect at the time the entities were acquired. Consequently, revenue related to acquired entities for periods subsequent to the acquisition did not reflect the full amount of revenue that would have been recorded by these entities had they remained stand-alone entities. Adjusted revenue has limitations as a financial measure, should be considered as supplemental in nature and is not meant as a substitute for revenue prepared in accordance with GAAP.
“Adjusted EBITDA” represents net income (loss) before deferred revenue fair value adjustment, interest income, interest expense, income tax provision (benefit), depreciation and amortization, non-cash compensation expense, restructuring charges and transaction costs, severance expense, litigation, regulatory and other governance related expenses, foreign currency, non-income tax expense adjustment, fair market value adjustment to investment in private company, dilution gain on equity method investee share issuance, loss allocations from equity method investments and (income) loss attributable to non-controlling interest.
“Adjusted net income” represents net income (loss) before income tax provision (benefit), deferred revenue fair value adjustment, non-cash interest expense, cash interest on our convertible notes, non-cash compensation expense, restructuring charges and transaction costs, severance expense, amortization of acquired intangibles, litigation, regulatory and other governance related expenses, foreign currency, non-income tax expense adjustment, fair market value adjustment to investment in private company, dilution gain on equity method investee share issuance, loss allocations from equity method investments and (income) loss attributable to non-controlling interest. Reconciling items are presented gross of tax, and a normalized tax rate is applied to the total of all reconciling items to arrive at adjusted net income. The normalized tax rate is based solely on the estimated blended statutory income tax rates in the jurisdictions in which we operate. We monitor the normalized tax rate based on events or trends that could materially impact the rate, including tax legislation changes and changes in the geographic mix of our operations.
“Adjusted net income per diluted share” represents adjusted net income attributable to common stockholders divided by the diluted number of weighted-average shares outstanding. For purposes of the adjusted net income per share calculation, we assume all potential shares to be issued in connection with our convertible notes are dilutive.
For further information see reconciliations of Non-GAAP Financial Measures on pages 9-14 of this press release, and the section entitled “Non-GAAP Financial Measures” in the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission (“SEC”) which are available on the SEC’s website at www.sec.gov or our Investor Relations website at http://investor.envestnet.com/. Reconciliations are not provided for guidance on such measures as the Company is unable to predict the amounts to be adjusted, such as the GAAP tax provision. The Company’s Non-GAAP Financial Measures should not be viewed as a substitute for revenue, net income (loss) or net income (loss) per share determined in accordance with GAAP.
Cautionary Statement Regarding Forward-Looking Statements
The forward-looking statements made in this press release and its attachments concerning, among other things, Envestnet, Inc.’s expected financial performance and outlook for the fourth quarter and full year of 2023, its strategic and operational plans and growth strategy, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties and our actual results could differ materially from the results expressed or implied by such forward-looking statements. Furthermore, reported results should not be considered as an indication of future performance. The potential risks, uncertainties and other factors that could cause actual results to differ from those expressed by the forward-looking statements in this press release include, but are not limited to, the concentration of our revenue from the delivery of our solutions and services to clients in the financial services industry; our reliance on a limited number of clients for a material portion of our revenue; the renegotiation of fees by our clients; changes in the estimates of fair value of reporting units or of long-lived assets; the amount of our debt and our ability to service our debt; limitations on our ability to access information from third parties or charges for accessing such information; the targeting of some of our sales efforts at large financial institutions and large financial technology (“FinTech”) companies which prolongs sales cycles, requires substantial upfront sales costs and results in less predictability in completing some of our sales; changes in investing patterns on the assets on which we derive revenue and the freedom of investors to redeem or withdraw investments generally at any time; the impact of fluctuations in market conditions and interest rates on the demand for our products and services and the value of assets under management or administration; our ability to keep up with rapid technological change, evolving industry standards or changing requirements of clients; risks associated with our international operations; the competitiveness of our solutions and services as compared to those of others; liabilities associated with potential, perceived or actual breaches of fiduciary duties and/or conflicts of interest; harm to our reputation; our ability to successfully identify potential acquisition candidates, complete acquisitions and successfully integrate acquired companies; our ability to successfully execute the conversion of clients’ assets from their technology platform to our technology platforms in a timely and accurate manner; the failure to protect our intellectual property rights; our ability to introduce new solutions and services and enhancements; our ability to maintain the security and integrity of our systems and facilities and to maintain the privacy of personal information and potential liabilities for data security breaches; the effect of privacy laws and regulations, industry standards and contractual obligations and changes to these laws, regulations, standards and obligations on how we operate our business and the negative effects of failure to comply with these requirements; regulatory compliance failures; failure by our customers to obtain proper permissions or waivers for our use of disclosure of information; adverse judicial or regulatory proceedings against us; failure of our solutions, services or systems, or those of third parties on which we rely, to work properly; potential liability for use of inaccurate information by third parties provided by us; the occurrence of a deemed “change of control”; the uncertainty of the application and interpretation of certain tax laws; issuances of additional shares of common stock or issuances of shares of preferred stock or convertible securities on our existing stockholders; changes in the level of inflation; general economic, political and regulatory conditions; changes in trade, monetary and fiscal policies and laws; global events, natural disasters, environmental disasters, terrorist attacks and pandemics or health crises, including their impact on the economy and trading markets; social, environmental and sustainability concerns that may arise, including from our business activities; and management’s response to these factors. More information regarding these and other risks, uncertainties and factors is contained in our filings with the SEC which are available on the SEC’s website at www.sec.gov or our Investor Relations website at http://investor.envestnet.com/. You are cautioned not to unduly rely on these forward-looking statements, which speak only as of the date of this press release. All information in this press release and its attachments is as of November 8, 2023 and, unless required by law, we undertake no obligation to publicly revise any forward-looking statement to reflect circumstances or events after the date of this press release or to report the occurrence of unanticipated events.
|
Envestnet, Inc. |
||||||
|
Condensed Consolidated Balance Sheets |
||||||
|
(in thousands) |
||||||
|
(unaudited) |
||||||
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2023 |
|
2022 |
||
|
Assets |
|
|
|
|
||
|
Current assets: |
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
43,211 |
|
$ |
162,173 |
|
Fees receivable, net |
|
|
110,643 |
|
|
101,696 |
|
Prepaid expenses and other current assets |
|
|
49,299 |
|
|
41,363 |
|
Total current assets |
|
|
203,153 |
|
|
305,232 |
|
Property and equipment, net |
|
|
65,785 |
|
|
62,443 |
|
Internally developed software, net |
|
|
217,411 |
|
|
184,558 |
|
Intangible assets, net |
|
|
346,211 |
|
|
379,995 |
|
Goodwill |
|
|
998,381 |
|
|
998,414 |
|
Operating lease right-of-use assets, net |
|
|
72,929 |
|
|
81,596 |
|
Other assets |
|
|
127,019 |
|
|
99,927 |
|
Total assets |
|
$ |
2,030,889 |
|
$ |
2,112,165 |
|
|
|
|
|
|
||
|
Liabilities and equity |
|
|
|
|
||
|
Current liabilities: |
|
|
|
|
||
|
Accounts payable, accrued expenses and other current liabilities |
|
$ |
224,385 |
|
$ |
233,866 |
|
Operating lease liabilities |
|
|
13,297 |
|
|
11,949 |
|
Deferred revenue |
|
|
32,563 |
|
|
36,363 |
|
Current portion of debt |
|
|
— |
|
|
44,886 |
|
Total current liabilities |
|
|
270,245 |
|
|
327,064 |
|
Debt |
|
|
875,390 |
|
|
871,769 |
|
Operating lease liabilities, net of current portion |
|
|
102,717 |
|
|
110,652 |
|
Deferred tax liabilities, net |
|
|
14,598 |
|
|
16,196 |
|
Other liabilities |
|
|
16,138 |
|
|
18,880 |
|
Total liabilities |
|
|
1,279,088 |
|
|
1,344,561 |
|
|
|
|
|
|
||
|
Equity: |
|
|
|
|
||
|
Total stockholders’ equity, attributable to Envestnet, Inc. |
|
|
743,796 |
|
|
754,567 |
|
Non-controlling interest |
|
|
8,005 |
|
|
13,037 |
|
Total liabilities and equity |
|
$ |
2,030,889 |
|
$ |
2,112,165 |
|
Envestnet, Inc. |
||||||||||||||||
|
Condensed Consolidated Statements of Operations |
||||||||||||||||
|
(in thousands, except share and per share information) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
Revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
193,901 |
|
|
$ |
177,131 |
|
|
$ |
556,595 |
|
|
$ |
571,820 |
|
|
Subscription-based |
|
|
114,939 |
|
|
|
123,747 |
|
|
|
346,977 |
|
|
|
356,601 |
|
|
Total recurring revenue |
|
|
308,840 |
|
|
|
300,878 |
|
|
|
903,572 |
|
|
|
928,421 |
|
|
Professional services and other revenue |
|
|
8,007 |
|
|
|
5,817 |
|
|
|
24,416 |
|
|
|
18,489 |
|
|
Total revenue |
|
|
316,847 |
|
|
|
306,695 |
|
|
|
927,988 |
|
|
|
946,910 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Direct expense |
|
|
119,538 |
|
|
|
110,108 |
|
|
|
352,024 |
|
|
|
361,872 |
|
|
Employee compensation |
|
|
113,334 |
|
|
|
116,837 |
|
|
|
344,646 |
|
|
|
369,453 |
|
|
General and administrative |
|
|
49,063 |
|
|
|
47,388 |
|
|
|
156,028 |
|
|
|
157,867 |
|
|
Depreciation and amortization |
|
|
34,311 |
|
|
|
33,408 |
|
|
|
101,058 |
|
|
|
97,208 |
|
|
Total operating expenses |
|
|
316,246 |
|
|
|
307,741 |
|
|
|
953,756 |
|
|
|
986,400 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from operations |
|
|
601 |
|
|
|
(1,046 |
) |
|
|
(25,768 |
) |
|
|
(39,490 |
) |
|
Other expense, net |
|
|
(4,369 |
) |
|
|
(5,346 |
) |
|
|
(19,706 |
) |
|
|
(9,691 |
) |
|
Loss before income tax provision (benefit) |
|
|
(3,768 |
) |
|
|
(6,392 |
) |
|
|
(45,474 |
) |
|
|
(49,181 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax provision (benefit) |
|
|
(8,824 |
) |
|
|
2,271 |
|
|
|
15,363 |
|
|
|
(1,542 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
|
|
5,056 |
|
|
|
(8,663 |
) |
|
|
(60,837 |
) |
|
|
(47,639 |
) |
|
Add: Net loss attributable to non-controlling interest |
|
|
2,035 |
|
|
|
1,373 |
|
|
|
5,284 |
|
|
|
3,205 |
|
|
Net income (loss) attributable to Envestnet, Inc. |
|
$ |
7,091 |
|
|
$ |
(7,290 |
) |
|
$ |
(55,553 |
) |
|
$ |
(44,434 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to Envestnet, Inc. per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
0.13 |
|
|
$ |
(0.13 |
) |
|
$ |
(1.02 |
) |
|
$ |
(0.81 |
) |
|
Diluted |
|
$ |
0.13 |
|
|
$ |
(0.13 |
) |
|
$ |
(1.02 |
) |
|
$ |
(0.81 |
) |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
54,562,270 |
|
|
|
55,226,777 |
|
|
|
54,380,231 |
|
|
|
55,109,387 |
|
|
Diluted |
|
|
54,970,616 |
|
|
|
55,226,777 |
|
|
|
54,380,231 |
|
|
|
55,109,387 |
|
|
Envestnet, Inc. |
||||||||
|
Condensed Consolidated Statements of Cash Flows |
||||||||
|
(in thousands) |
||||||||
|
(unaudited) |
||||||||
|
|
|
Nine Months Ended |
||||||
|
|
|
September 30, |
||||||
|
|
|
2023 |
|
2022 |
||||
|
Cash flows from operating activities: |
|
|
|
|
||||
|
Net loss |
|
$ |
(60,837 |
) |
|
$ |
(47,639 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||
|
Depreciation and amortization |
|
|
101,058 |
|
|
|
97,208 |
|
|
Deferred income taxes |
|
|
(1,458 |
) |
|
|
(4,380 |
) |
|
Release of uncertain tax positions |
|
|
— |
|
|
|
(3,095 |
) |
|
Non-cash compensation expense |
|
|
58,141 |
|
|
|
62,583 |
|
|
Non-cash interest expense |
|
|
6,822 |
|
|
|
5,436 |
|
|
Loss allocations from equity method investments |
|
|
8,240 |
|
|
|
5,332 |
|
|
Fair market value adjustment to investment in private company |
|
|
(2,804 |
) |
|
|
— |
|
|
Dilution gain on equity method investee share issuance |
|
|
(546 |
) |
|
|
(6,934 |
) |
|
Lease related impairments |
|
|
2,483 |
|
|
|
14,050 |
|
|
Loss on property and equipment disposals – office closures |
|
|
— |
|
|
|
3,710 |
|
|
Other |
|
|
1,155 |
|
|
|
(149 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
|
Fees receivable, net |
|
|
(9,621 |
) |
|
|
1,546 |
|
|
Prepaid expenses and other assets |
|
|
(17,534 |
) |
|
|
(12,524 |
) |
|
Accounts payable, accrued expenses and other liabilities |
|
|
(1,848 |
) |
|
|
(26,580 |
) |
|
Deferred revenue |
|
|
(3,974 |
) |
|
|
(2,329 |
) |
|
Net cash provided by operating activities |
|
|
79,277 |
|
|
|
86,235 |
|
|
Cash flows from investing activities: |
|
|
|
|
||||
|
Purchases of property and equipment |
|
|
(18,275 |
) |
|
|
(13,114 |
) |
|
Capitalization of internally developed software |
|
|
(71,117 |
) |
|
|
(67,755 |
) |
|
Acquisitions of businesses, net of cash acquired |
|
|
— |
|
|
|
(104,185 |
) |
|
Investments in private companies |
|
|
(4,175 |
) |
|
|
(16,351 |
) |
|
Acquisition of proprietary technology |
|
|
(12,000 |
) |
|
|
(19,000 |
) |
|
Issuance of loan receivable to private company |
|
|
(20,000 |
) |
|
|
— |
|
|
Issuance of note receivable to equity method investees |
|
|
— |
|
|
|
(6,350 |
) |
|
Other |
|
|
400 |
|
|
|
— |
|
|
Net cash used in investing activities |
|
|
(125,167 |
) |
|
|
(226,755 |
) |
|
Cash flows from financing activities: |
|
|
|
|
||||
|
Proceeds from borrowings on Revolving Credit Facility |
|
|
55,000 |
|
|
|
— |
|
|
Payments related to Revolving Credit Facility |
|
|
(55,000 |
) |
|
|
(1,872 |
) |
|
Payments related to Convertible Notes |
|
|
(45,000 |
) |
|
|
— |
|
|
Payments on finance lease obligations |
|
|
(5,511 |
) |
|
|
(14,544 |
) |
|
Proceeds from exercise of stock options |
|
|
839 |
|
|
|
2,559 |
|
|
Payments related to tax withholdings for stock-based compensation |
|
|
(17,004 |
) |
|
|
(20,613 |
) |
|
Payments related to share repurchases |
|
|
(9,289 |
) |
|
|
(9,235 |
) |
|
Purchase of non-controlling units from third-party shareholders |
|
|
(1,008 |
) |
|
|
— |
|
|
Payments of contingent consideration |
|
|
— |
|
|
|
(750 |
) |
|
Other |
|
|
4 |
|
|
|
5 |
|
|
Net cash used in financing activities |
|
|
(76,969 |
) |
|
|
(44,450 |
) |
|
Effect of exchange rate on changes on cash, cash equivalents and restricted cash |
|
|
3,897 |
|
|
|
(3,128 |
) |
|
Net change in cash, cash equivalents and restricted cash |
|
|
(118,962 |
) |
|
|
(188,098 |
) |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
162,173 |
|
|
|
429,428 |
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
43,211 |
|
|
$ |
241,330 |
|
|
Envestnet, Inc. |
||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
Total revenue |
|
$ |
316,847 |
|
|
$ |
306,695 |
|
|
$ |
927,988 |
|
|
$ |
946,910 |
|
|
Deferred revenue fair value adjustment (a) |
|
|
— |
|
|
|
54 |
|
|
|
69 |
|
|
|
162 |
|
|
Adjusted revenue |
|
$ |
316,847 |
|
|
$ |
306,749 |
|
|
$ |
928,057 |
|
|
$ |
947,072 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
|
$ |
5,056 |
|
|
$ |
(8,663 |
) |
|
$ |
(60,837 |
) |
|
$ |
(47,639 |
) |
|
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
|
Deferred revenue fair value adjustment (a) |
|
|
— |
|
|
|
54 |
|
|
|
69 |
|
|
|
162 |
|
|
Interest income (b) |
|
|
(1,553 |
) |
|
|
(1,239 |
) |
|
|
(4,567 |
) |
|
|
(2,273 |
) |
|
Interest expense (b) |
|
|
6,202 |
|
|
|
4,242 |
|
|
|
19,053 |
|
|
|
13,307 |
|
|
Income tax provision (benefit) |
|
|
(8,824 |
) |
|
|
2,271 |
|
|
|
15,363 |
|
|
|
(1,542 |
) |
|
Depreciation and amortization |
|
|
34,311 |
|
|
|
33,408 |
|
|
|
101,058 |
|
|
|
97,208 |
|
|
Non-cash compensation expense (d) |
|
|
17,298 |
|
|
|
17,265 |
|
|
|
58,141 |
|
|
|
62,583 |
|
|
Restructuring charges and transaction costs (e) |
|
|
1,695 |
|
|
|
3,895 |
|
|
|
12,366 |
|
|
|
27,267 |
|
|
Severance expense (d) |
|
|
11,482 |
|
|
|
1,125 |
|
|
|
25,904 |
|
|
|
11,379 |
|
|
Litigation, regulatory and other governance related expenses (c) |
|
|
604 |
|
|
|
(2,050 |
) |
|
|
5,823 |
|
|
|
5,333 |
|
|
Foreign currency (b) |
|
|
223 |
|
|
|
308 |
|
|
|
330 |
|
|
|
613 |
|
|
Non-income tax expense adjustment (c) |
|
|
(26 |
) |
|
|
(325 |
) |
|
|
(224 |
) |
|
|
(112 |
) |
|
Fair market value adjustment to investment in private company (b) |
|
|
(2,871 |
) |
|
|
— |
|
|
|
(2,804 |
) |
|
|
— |
|
|
Dilution gain on equity method investee share issuance (b) |
|
|
— |
|
|
|
— |
|
|
|
(546 |
) |
|
|
(6,934 |
) |
|
Loss allocations from equity method investments (b) |
|
|
2,368 |
|
|
|
2,387 |
|
|
|
8,240 |
|
|
|
5,332 |
|
|
Loss attributable to non-controlling interest |
|
|
1,277 |
|
|
|
820 |
|
|
|
3,082 |
|
|
|
1,637 |
|
|
Adjusted EBITDA |
|
$ |
67,242 |
|
|
$ |
53,498 |
|
|
$ |
180,451 |
|
|
$ |
166,321 |
|
- Included within subscription-based revenue in the condensed consolidated statements of operations.
- Included within other expense, net in the condensed consolidated statements of operations.
- Included within general and administrative expense in the condensed consolidated statements of operations.
- Included within employee compensation expense in the condensed consolidated statements of operations.
- For the three months ended September 30, 2023 and 2022, $1.2 million and $4.1 million were included within general and administrative expense, respectively, in the condensed consolidated statements of operations. For the three months ended September 30, 2023 and 2022, $0.5 million and $0.2 million were included within employee compensation expense, respectively, in the condensed consolidated statements of operations. For the three months ended September 30, 2023 and 2022, $0.0 million and $(0.4) million were included within other expense, net, respectively, in the condensed consolidated statements of operations. For the nine months ended September 30, 2023 and 2022, $10.2 million and $27.5 million were included within general and administrative expense, respectively, in the condensed consolidated statements of operations. For the nine months ended September 30, 2023 and 2022, $2.2 million and $0.2 million were included within employee compensation expense, respectively, in the condensed consolidated statements of operations. For the nine months ended September 30, 2023 and 2022, $0.0 million and $(0.4) million were included within other expense, net, respectively, in the condensed consolidated statements of operations.
|
Envestnet, Inc. |
||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||
|
(in thousands, except share and per share information) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
Net income (loss) |
|
$ |
5,056 |
|
|
$ |
(8,663 |
) |
|
$ |
(60,837 |
) |
|
$ |
(47,639 |
) |
|
Income tax provision (benefit) (a) |
|
|
(8,824 |
) |
|
|
2,271 |
|
|
|
15,363 |
|
|
|
(1,542 |
) |
|
Loss before income tax provision (benefit) |
|
|
(3,768 |
) |
|
|
(6,392 |
) |
|
|
(45,474 |
) |
|
|
(49,181 |
) |
|
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
|
Deferred revenue fair value adjustment (b) |
|
|
— |
|
|
|
54 |
|
|
|
69 |
|
|
|
162 |
|
|
Non-cash interest expense (d) |
|
|
1,389 |
|
|
|
1,443 |
|
|
|
4,258 |
|
|
|
4,917 |
|
|
Cash interest – Convertible Notes (d) |
|
|
4,368 |
|
|
|
2,479 |
|
|
|
13,476 |
|
|
|
7,439 |
|
|
Non-cash compensation expense (e) |
|
|
17,298 |
|
|
|
17,265 |
|
|
|
58,141 |
|
|
|
62,583 |
|
|
Restructuring charges and transaction costs (g) |
|
|
1,695 |
|
|
|
3,895 |
|
|
|
12,366 |
|
|
|
27,267 |
|
|
Severance expense (e) |
|
|
11,482 |
|
|
|
1,125 |
|
|
|
25,904 |
|
|
|
11,379 |
|
|
Amortization of acquired intangibles (f) |
|
|
15,124 |
|
|
|
18,649 |
|
|
|
47,784 |
|
|
|
53,814 |
|
|
Litigation, regulatory and other governance related expenses (c) |
|
|
604 |
|
|
|
(2,050 |
) |
|
|
5,823 |
|
|
|
5,333 |
|
|
Foreign currency (d) |
|
|
223 |
|
|
|
308 |
|
|
|
330 |
|
|
|
613 |
|
|
Non-income tax expense adjustment (c) |
|
|
(26 |
) |
|
|
(325 |
) |
|
|
(224 |
) |
|
|
(112 |
) |
|
Fair market value adjustment to investment in private company (d) |
|
|
(2,871 |
) |
|
|
— |
|
|
|
(2,804 |
) |
|
|
— |
|
|
Dilution gain on equity method investee share issuance (d) |
|
|
— |
|
|
|
— |
|
|
|
(546 |
) |
|
|
(6,934 |
) |
|
Loss allocations from equity method investments (d) |
|
|
2,368 |
|
|
|
2,387 |
|
|
|
8,240 |
|
|
|
5,332 |
|
|
Loss attributable to non-controlling interest |
|
|
1,277 |
|
|
|
820 |
|
|
|
3,082 |
|
|
|
1,637 |
|
|
Adjusted net income before income tax effect |
|
|
49,163 |
|
|
|
39,658 |
|
|
|
130,425 |
|
|
|
124,249 |
|
|
Income tax effect (h) |
|
|
(12,536 |
) |
|
|
(10,112 |
) |
|
|
(33,258 |
) |
|
|
(31,683 |
) |
|
Adjusted net income |
|
$ |
36,627 |
|
|
$ |
29,546 |
|
|
$ |
97,167 |
|
|
$ |
92,566 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic number of weighted-average shares outstanding |
|
|
54,562,270 |
|
|
|
55,226,777 |
|
|
|
54,380,231 |
|
|
|
55,109,387 |
|
|
Effect of dilutive shares: |
|
|
|
|
|
|
|
|
||||||||
|
Convertible Notes |
|
|
10,811,884 |
|
|
|
9,898,549 |
|
|
|
11,176,254 |
|
|
|
9,898,549 |
|
|
Non-vested RSUs and PSUs |
|
|
361,982 |
|
|
|
208,367 |
|
|
|
438,520 |
|
|
|
378,061 |
|
|
Options to purchase common stock |
|
|
46,364 |
|
|
|
74,559 |
|
|
|
64,507 |
|
|
|
123,267 |
|
|
Diluted number of weighted-average shares outstanding |
|
|
65,782,500 |
|
|
|
65,408,252 |
|
|
|
66,059,512 |
|
|
|
65,509,264 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted net income per diluted share |
|
$ |
0.56 |
|
|
$ |
0.45 |
|
|
$ |
1.47 |
|
|
$ |
1.41 |
|
- For the three months ended September 30, 2023 and 2022, the effective tax rate computed in accordance with GAAP equaled 234.2% and (35.5)%, respectively. For the nine months ended September 30, 2023 and 2022, the effective tax rate computed in accordance with GAAP equaled (33.8)% and 3.1%, respectively.
- Included within subscription-based revenue in the condensed consolidated statements of operations.
- Included within general and administrative expense in the condensed consolidated statements of operations.
- Included within other expense, net in the condensed consolidated statements of operations.
- Included within employee compensation expense in the condensed consolidated statements of operations.
- Included within depreciation and amortization expense in the condensed consolidated statements of operations.
- For the three months ended September 30, 2023 and 2022, $1.2 million and $4.1 million were included within general and administrative expense, respectively, in the condensed consolidated statements of operations. For the three months ended September 30, 2023 and 2022, $0.5 million and $0.2 million were included within employee compensation expense, respectively, in the condensed consolidated statements of operations. For the three months ended September 30, 2023 and 2022, $0.0 million and $(0.4) million were included within other expense, net, respectively, in the condensed consolidated statements of operations. For the nine months ended September 30, 2023 and 2022, $10.2 million and $27.5 million were included within general and administrative expense, respectively, in the condensed consolidated statements of operations. For the nine months ended September 30, 2023 and 2022, $2.2 million and $0.2 million were included within employee compensation expense, respectively, in the condensed consolidated statements of operations. For the nine months ended September 30, 2023 and 2022, $0.0 million and $(0.4) million were included within other expense, net, respectively, in the condensed consolidated statements of operations.
- An estimated normalized tax rate of 25.5% has been used to compute adjusted net income for the three and nine months ended September 30, 2023 and 2022.
|
Envestnet, Inc. |
||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||
|
Segment Information |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three Months Ended September 30, 2023 |
||||||||||||||
|
|
|
Envestnet |
|
Envestnet Data |
|
Nonsegment |
|
Total |
||||||||
|
Revenue |
|
$ |
275,027 |
|
|
$ |
41,820 |
|
|
$ |
— |
|
|
$ |
316,847 |
|
|
Deferred revenue fair value adjustment (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Adjusted revenue |
|
$ |
275,027 |
|
|
$ |
41,820 |
|
|
$ |
— |
|
|
$ |
316,847 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
193,901 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
193,901 |
|
|
Subscription-based |
|
|
76,813 |
|
|
|
38,126 |
|
|
|
— |
|
|
|
114,939 |
|
|
Total recurring revenue |
|
|
270,714 |
|
|
|
38,126 |
|
|
|
— |
|
|
|
308,840 |
|
|
Professional services and other revenue |
|
|
4,313 |
|
|
|
3,694 |
|
|
|
— |
|
|
|
8,007 |
|
|
Total revenue |
|
$ |
275,027 |
|
|
$ |
41,820 |
|
|
$ |
— |
|
|
$ |
316,847 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Direct expense |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
112,938 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
112,938 |
|
|
Subscription-based |
|
|
1,451 |
|
|
|
5,523 |
|
|
|
— |
|
|
|
6,974 |
|
|
Professional services and other |
|
|
(384 |
) |
|
|
10 |
|
|
|
— |
|
|
|
(374 |
) |
|
Total direct expense |
|
|
114,005 |
|
|
|
5,533 |
|
|
|
— |
|
|
|
119,538 |
|
|
Employee compensation |
|
|
76,449 |
|
|
|
22,819 |
|
|
|
14,066 |
|
|
|
113,334 |
|
|
General and administrative |
|
|
28,646 |
|
|
|
12,807 |
|
|
|
7,610 |
|
|
|
49,063 |
|
|
Depreciation and amortization |
|
|
24,535 |
|
|
|
9,776 |
|
|
|
— |
|
|
|
34,311 |
|
|
Total operating expenses |
|
$ |
243,635 |
|
|
$ |
50,935 |
|
|
$ |
21,676 |
|
|
$ |
316,246 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from operations |
|
$ |
31,392 |
|
|
$ |
(9,115 |
) |
|
$ |
(21,676 |
) |
|
$ |
601 |
|
|
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
|
Deferred revenue fair value adjustment (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Depreciation and amortization |
|
|
24,535 |
|
|
|
9,776 |
|
|
|
— |
|
|
|
34,311 |
|
|
Non-cash compensation expense (c) |
|
|
10,682 |
|
|
|
2,448 |
|
|
|
4,168 |
|
|
|
17,298 |
|
|
Restructuring charges and transaction costs (d) |
|
|
1,432 |
|
|
|
(98 |
) |
|
|
361 |
|
|
|
1,695 |
|
|
Severance expense (c) |
|
|
4,501 |
|
|
|
6,302 |
|
|
|
679 |
|
|
|
11,482 |
|
|
Litigation, regulatory and other governance |
|
|
— |
|
|
|
629 |
|
|
|
(25 |
) |
|
|
604 |
|
|
Non-income tax expense adjustment (b) |
|
|
(26 |
) |
|
|
— |
|
|
|
— |
|
|
|
(26 |
) |
|
Loss attributable to non-controlling interest |
|
|
1,277 |
|
|
|
— |
|
|
|
— |
|
|
|
1,277 |
|
|
Adjusted EBITDA |
|
$ |
73,793 |
|
|
$ |
9,942 |
|
|
$ |
(16,493 |
) |
|
$ |
67,242 |
|
- Included within subscription-based revenue in the condensed consolidated statements of operations.
- Included within general and administrative expense in the condensed consolidated statements of operations.
- Included within employee compensation expense in the condensed consolidated statements of operations.
- $1.2 million was included within general and administrative expense and $0.5 million was included within employee compensation expense in the condensed consolidated statements of operations.
|
Envestnet, Inc. |
||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||
|
Segment Information (continued) |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Nine Months Ended September 30, 2023 |
||||||||||||||
|
|
|
Envestnet |
|
Envestnet Data |
|
Nonsegment |
|
Total |
||||||||
|
Revenue |
|
$ |
803,268 |
|
|
$ |
124,720 |
|
|
$ |
— |
|
|
$ |
927,988 |
|
|
Deferred revenue fair value adjustment (a) |
|
|
69 |
|
|
|
— |
|
|
|
— |
|
|
|
69 |
|
|
Adjusted revenue |
|
$ |
803,337 |
|
|
$ |
124,720 |
|
|
$ |
— |
|
|
$ |
928,057 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
556,595 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
556,595 |
|
|
Subscription-based |
|
|
228,807 |
|
|
|
118,170 |
|
|
|
— |
|
|
|
346,977 |
|
|
Total recurring revenue |
|
|
785,402 |
|
|
|
118,170 |
|
|
|
— |
|
|
|
903,572 |
|
|
Professional services and other revenue |
|
|
17,866 |
|
|
|
6,550 |
|
|
|
— |
|
|
|
24,416 |
|
|
Total revenue |
|
$ |
803,268 |
|
|
$ |
124,720 |
|
|
$ |
— |
|
|
$ |
927,988 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Direct expense: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
324,093 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
324,093 |
|
|
Subscription-based |
|
|
4,328 |
|
|
|
15,941 |
|
|
|
— |
|
|
|
20,269 |
|
|
Professional services and other |
|
|
7,652 |
|
|
|
10 |
|
|
|
— |
|
|
|
7,662 |
|
|
Total direct expense |
|
|
336,073 |
|
|
|
15,951 |
|
|
|
— |
|
|
|
352,024 |
|
|
Employee compensation |
|
|
229,320 |
|
|
|
65,974 |
|
|
|
49,352 |
|
|
|
344,646 |
|
|
General and administrative |
|
|
86,438 |
|
|
|
42,808 |
|
|
|
26,782 |
|
|
|
156,028 |
|
|
Depreciation and amortization |
|
|
73,183 |
|
|
|
27,875 |
|
|
|
— |
|
|
|
101,058 |
|
|
Total operating expenses |
|
$ |
725,014 |
|
|
$ |
152,608 |
|
|
$ |
76,134 |
|
|
$ |
953,756 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from operations |
|
$ |
78,254 |
|
|
$ |
(27,888 |
) |
|
$ |
(76,134 |
) |
|
$ |
(25,768 |
) |
|
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
|
Deferred revenue fair value adjustment (a) |
|
|
69 |
|
|
|
— |
|
|
|
— |
|
|
|
69 |
|
|
Depreciation and amortization |
|
|
73,183 |
|
|
|
27,875 |
|
|
|
— |
|
|
|
101,058 |
|
|
Non-cash compensation expense (c) |
|
|
33,967 |
|
|
|
7,837 |
|
|
|
16,337 |
|
|
|
58,141 |
|
|
Restructuring charges and transaction costs (d) |
|
|
7,984 |
|
|
|
215 |
|
|
|
4,167 |
|
|
|
12,366 |
|
|
Severance expense (c) |
|
|
9,931 |
|
|
|
11,849 |
|
|
|
4,124 |
|
|
|
25,904 |
|
|
Litigation, regulatory and other governance |
|
|
— |
|
|
|
4,163 |
|
|
|
1,660 |
|
|
|
5,823 |
|
|
Non-income tax expense adjustment (b) |
|
|
(153 |
) |
|
|
(71 |
) |
|
|
— |
|
|
|
(224 |
) |
|
Loss attributable to non-controlling interest |
|
|
3,082 |
|
|
|
— |
|
|
|
— |
|
|
|
3,082 |
|
|
Adjusted EBITDA |
|
$ |
206,317 |
|
|
$ |
23,980 |
|
|
$ |
(49,846 |
) |
|
$ |
180,451 |
|
- Included within subscription-based revenue in the condensed consolidated statements of operations.
- Included within general and administrative expense in the condensed consolidated statements of operations.
- Included within employee compensation expense in the condensed consolidated statements of operations.
- $10.2 million was included within general and administrative expense and $2.2 million was included within employee compensation expense in the condensed consolidated statements of operations.
|
Envestnet, Inc. |
||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||
|
Segment Information (continued) |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three months ended September 30, 2022 |
||||||||||||||
|
|
|
Envestnet |
|
Envestnet Data |
|
Nonsegment |
|
Total |
||||||||
|
Revenue |
|
$ |
257,335 |
|
|
$ |
49,360 |
|
|
$ |
— |
|
|
$ |
306,695 |
|
|
Deferred revenue fair value adjustment (a) |
|
|
54 |
|
|
|
— |
|
|
|
— |
|
|
|
54 |
|
|
Adjusted revenue |
|
$ |
257,389 |
|
|
$ |
49,360 |
|
|
$ |
— |
|
|
$ |
306,749 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
177,131 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
177,131 |
|
|
Subscription-based |
|
|
75,975 |
|
|
|
47,772 |
|
|
|
— |
|
|
|
123,747 |
|
|
Total recurring revenue |
|
|
253,106 |
|
|
|
47,772 |
|
|
|
— |
|
|
|
300,878 |
|
|
Professional services and other revenue |
|
|
4,229 |
|
|
|
1,588 |
|
|
|
— |
|
|
|
5,817 |
|
|
Total revenue |
|
$ |
257,335 |
|
|
$ |
49,360 |
|
|
$ |
— |
|
|
$ |
306,695 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Direct expense: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
102,409 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
102,409 |
|
|
Subscription-based |
|
|
1,308 |
|
|
|
6,460 |
|
|
|
— |
|
|
|
7,768 |
|
|
Professional services and other |
|
|
(99 |
) |
|
|
30 |
|
|
|
— |
|
|
|
(69 |
) |
|
Total direct expense |
|
|
103,618 |
|
|
|
6,490 |
|
|
|
— |
|
|
|
110,108 |
|
|
Employee compensation |
|
|
77,010 |
|
|
|
26,174 |
|
|
|
13,653 |
|
|
|
116,837 |
|
|
General and administrative |
|
|
31,463 |
|
|
|
7,851 |
|
|
|
8,074 |
|
|
|
47,388 |
|
|
Depreciation and amortization |
|
|
24,637 |
|
|
|
8,771 |
|
|
|
— |
|
|
|
33,408 |
|
|
Total operating expenses |
|
$ |
236,728 |
|
|
$ |
49,286 |
|
|
$ |
21,727 |
|
|
$ |
307,741 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from operations |
|
$ |
20,607 |
|
|
$ |
74 |
|
|
$ |
(21,727 |
) |
|
$ |
(1,046 |
) |
|
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
|
Deferred revenue fair value adjustment (a) |
|
|
54 |
|
|
|
— |
|
|
|
— |
|
|
|
54 |
|
|
Depreciation and amortization |
|
|
24,637 |
|
|
|
8,771 |
|
|
|
— |
|
|
|
33,408 |
|
|
Non-cash compensation expense (c) |
|
|
11,235 |
|
|
|
2,991 |
|
|
|
3,039 |
|
|
|
17,265 |
|
|
Restructuring charges and transaction costs (d) |
|
|
928 |
|
|
|
1,264 |
|
|
|
1,703 |
|
|
|
3,895 |
|
|
Severance expense (c) |
|
|
686 |
|
|
|
281 |
|
|
|
158 |
|
|
|
1,125 |
|
|
Litigation, regulatory and other governance related expenses (b) |
|
|
— |
|
|
|
(2,050 |
) |
|
|
— |
|
|
|
(2,050 |
) |
|
Non-income tax expense adjustment (b) |
|
|
(343 |
) |
|
|
18 |
|
|
|
— |
|
|
|
(325 |
) |
|
Loss attributable to non-controlling interest |
|
|
820 |
|
|
|
— |
|
|
|
— |
|
|
|
820 |
|
|
Other (e) |
|
|
352 |
|
|
|
— |
|
|
|
— |
|
|
|
352 |
|
|
Adjusted EBITDA |
|
$ |
58,976 |
|
|
$ |
11,349 |
|
|
$ |
(16,827 |
) |
|
$ |
53,498 |
|
- Included within subscription-based revenue in the condensed consolidated statements of operations.
- Included within general and administrative expense in the condensed consolidated statements of operations.
- Included within employee compensation expense in the condensed consolidated statements of operations.
- $4.1 million was included within general and administrative expense, $0.2 million was included within employee compensation expense and $(0.4) million was included in other expense, net, in the condensed consolidated statements of operations.
- Included in other expense, net, in the condensed consolidated statements of operations.
|
Envestnet, Inc. |
||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
||||||||||||||||
|
Segment Information (continued) |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Nine months ended September 30, 2022 |
||||||||||||||
|
|
|
Envestnet |
|
Envestnet Data |
|
Nonsegment |
|
Total |
||||||||
|
Revenue |
|
$ |
802,903 |
|
|
$ |
144,007 |
|
|
$ |
— |
|
|
$ |
946,910 |
|
|
Deferred revenue fair value adjustment (a) |
|
|
162 |
|
|
|
— |
|
|
|
— |
|
|
|
162 |
|
|
Adjusted revenue |
|
$ |
803,065 |
|
|
$ |
144,007 |
|
|
$ |
— |
|
|
$ |
947,072 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
571,820 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
571,820 |
|
|
Subscription-based |
|
|
218,080 |
|
|
|
138,521 |
|
|
|
— |
|
|
|
356,601 |
|
|
Total recurring revenue |
|
|
789,900 |
|
|
|
138,521 |
|
|
|
— |
|
|
|
928,421 |
|
|
Professional services and other revenue |
|
|
13,003 |
|
|
|
5,486 |
|
|
|
— |
|
|
|
18,489 |
|
|
Total revenue |
|
$ |
802,903 |
|
|
$ |
144,007 |
|
|
$ |
— |
|
|
$ |
946,910 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Direct expense: |
|
|
|
|
|
|
|
|
||||||||
|
Asset-based |
|
$ |
332,138 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
332,138 |
|
|
Subscription-based |
|
|
4,177 |
|
|
|
18,643 |
|
|
|
— |
|
|
|
22,820 |
|
|
Professional services and other |
|
|
6,833 |
|
|
|
81 |
|
|
|
— |
|
|
|
6,914 |
|
|
Total direct expense |
|
|
343,148 |
|
|
|
18,724 |
|
|
|
— |
|
|
|
361,872 |
|
|
Employee compensation |
|
|
234,413 |
|
|
|
80,334 |
|
|
|
54,706 |
|
|
|
369,453 |
|
|
General and administrative |
|
|
103,824 |
|
|
|
28,633 |
|
|
|
25,410 |
|
|
|
157,867 |
|
|
Depreciation and amortization |
|
|
71,674 |
|
|
|
25,534 |
|
|
|
— |
|
|
|
97,208 |
|
|
Total operating expenses |
|
$ |
753,059 |
|
|
$ |
153,225 |
|
|
$ |
80,116 |
|
|
$ |
986,400 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from operations |
|
$ |
49,844 |
|
|
$ |
(9,218 |
) |
|
$ |
(80,116 |
) |
|
$ |
(39,490 |
) |
|
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
|
Deferred revenue fair value adjustment (a) |
|
|
162 |
|
|
|
— |
|
|
|
— |
|
|
|
162 |
|
|
Depreciation and amortization |
|
|
71,674 |
|
|
|
25,534 |
|
|
|
— |
|
|
|
97,208 |
|
|
Non-cash compensation expense (c) |
|
|
35,889 |
|
|
|
8,378 |
|
|
|
18,316 |
|
|
|
62,583 |
|
|
Restructuring charges and transaction costs (d) |
|
|
18,109 |
|
|
|
2,014 |
|
|
|
7,144 |
|
|
|
27,267 |
|
|
Severance expense (c) |
|
|
4,909 |
|
|
|
1,492 |
|
|
|
4,978 |
|
|
|
11,379 |
|
|
Litigation, regulatory and other governance |
|
|
— |
|
|
|
5,333 |
|
|
|
— |
|
|
|
5,333 |
|
|
Non-income tax expense adjustment (b) |
|
|
(52 |
) |
|
|
(60 |
) |
|
|
— |
|
|
|
(112 |
) |
|
Loss attributable to non-controlling interest |
|
|
1,637 |
|
|
|
— |
|
|
|
— |
|
|
|
1,637 |
|
|
Other (e) |
|
|
352 |
|
|
|
2 |
|
|
|
— |
|
|
|
354 |
|
|
Adjusted EBITDA |
|
$ |
182,524 |
|
|
$ |
33,475 |
|
|
$ |
(49,678 |
) |
|
$ |
166,321 |
|
- Included within subscription-based revenue in the condensed consolidated statements of operations.
- Included within general and administrative expense in the condensed consolidated statements of operations.
- Included within employee compensation expense in the condensed consolidated statements of operations.
- $27.5 million was included within general and administrative expense, $0.2 million was included within employee compensation expense and $(0.4) million was included in other expense, net, in the condensed consolidated statements of operations.
- Included in other expense, net, in the condensed consolidated statements of operations.
Envestnet, Inc.
Key Metrics
(in millions, except accounts and advisors data)
(unaudited)
Envestnet Wealth Solutions Segment
The following table provides information regarding the amount of assets utilizing our platforms, financial advisors and investor accounts in the periods indicated:
|
|
|
As of |
|||||||||||||
|
|
|
September 30, |
|
December 31, |
|
March 31, |
|
June 30, |
|
September 30, |
|||||
|
|
|
2022 |
|
2022 |
|
2023 |
|
2023 |
|
2023 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
(in millions, except accounts and advisors data) |
|||||||||||||
|
Platform Assets |
|
|
|
|
|
|
|
|
|
|
|||||
|
Assets under Management (“AUM”) |
|
$ |
315,883 |
|
$ |
341,144 |
|
$ |
363,244 |
|
$ |
384,773 |
|
$ |
375,408 |
|
Assets under Administration (“AUA”) |
|
|
350,576 |
|
|
367,412 |
|
|
379,843 |
|
|
394,078 |
|
|
398,082 |
|
Total AUM/A |
|
|
666,459 |
|
|
708,556 |
|
|
743,087 |
|
|
778,851 |
|
|
773,490 |
|
Subscription |
|
|
4,134,414 |
|
|
4,382,109 |
|
|
4,566,971 |
|
|
4,643,313 |
|
|
4,579,248 |
|
Total Platform Assets |
|
$ |
4,800,873 |
|
$ |
5,090,665 |
|
$ |
5,310,058 |
|
$ |
5,422,164 |
|
$ |
5,352,738 |
|
Platform Accounts |
|
|
|
|
|
|
|
|
|
|
|||||
|
AUM |
|
|
1,522,968 |
|
|
1,547,009 |
|
|
1,571,862 |
|
|
1,609,677 |
|
|
1,614,873 |
|
AUA |
|
|
1,135,302 |
|
|
1,135,026 |
|
|
1,142,166 |
|
|
1,144,375 |
|
|
1,257,094 |
|
Total AUM/A |
|
|
2,658,270 |
|
|
2,682,035 |
|
|
2,714,028 |
|
|
2,754,052 |
|
|
2,871,967 |
|
Subscription |
|
|
15,596,403 |
|
|
15,665,020 |
|
|
15,779,980 |
|
|
15,916,955 |
|
|
16,072,848 |
|
Total Platform Accounts |
|
|
18,254,673 |
|
|
18,347,055 |
|
|
18,494,008 |
|
|
18,671,007 |
|
|
18,944,815 |
|
Advisors |
|
|
|
|
|
|
|
|
|
|
|||||
|
AUM/A |
|
|
38,417 |
|
|
38,025 |
|
|
38,611 |
|
|
38,809 |
|
|
38,078 |
|
Subscription |
|
|
67,348 |
|
|
67,520 |
|
|
67,843 |
|
|
68,439 |
|
|
69,318 |
|
Total Advisors |
|
|
105,765 |
|
|
105,545 |
|
|
106,454 |
|
|
107,248 |
|
|
107,396 |
The following table summarizes the changes in AUM and AUA for the three months ended September 30, 2023:
|
|
|
Asset Rollforward – Three Months Ended September 30, 2023 |
||||||||||||||||||||||
|
|
|
As of June 30, |
|
Gross |
|
|
|
Net |
|
Market |
|
Reclass to |
|
As of September 30, |
||||||||||
|
|
|
2023 |
|
Sales |
|
Redemptions |
|
Flows |
|
Impact |
|
Subscription |
|
2023 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
(in millions, except account data) |
||||||||||||||||||||||
|
AUM |
|
$ |
384,773 |
|
$ |
24,754 |
|
$ |
(19,846 |
) |
|
$ |
4,908 |
|
$ |
(12,821 |
) |
|
$ |
(1,452 |
) |
|
$ |
375,408 |
|
AUA |
|
|
394,078 |
|
|
39,624 |
|
|
(23,889 |
) |
|
|
15,735 |
|
|
(11,731 |
) |
|
|
— |
|
|
|
398,082 |
|
Total AUM/A |
|
$ |
778,851 |
|
$ |
64,378 |
|
$ |
(43,735 |
) |
|
$ |
20,643 |
|
$ |
(24,552 |
) |
|
$ |
(1,452 |
) |
|
$ |
773,490 |
|
Fee-Based |
|
|
2,754,052 |
|
|
|
|
|
|
128,548 |
|
|
|
|
(10,633 |
) |
|
|
2,871,967 |
|||||
The above AUM/A gross sales figures for the three months ended September 30, 2023 include $25.8 billion in new client conversions. We onboarded an additional $28.5 billion in subscription conversions during the three months ended September 30, 2023 bringing total conversions for the three months ended September 30, 2023 to $54.3 billion.
Envestnet, Inc.
Key Metrics
(in millions, except accounts and advisors data)
(unaudited)
The following table summarizes the changes in AUM and AUA for the nine months ended September 30, 2023:
|
|
|
Asset Rollforward – Nine Months Ended September 30, 2023 |
|||||||||||||||||||||
|
|
|
As of December 31, |
|
Gross |
|
|
|
Net |
|
Market |
|
Reclass to |
|
As of September 30, |
|||||||||
|
|
|
2022 |
|
Sales |
|
Redemptions |
|
Flows |
|
Impact |
|
Subscription |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
(in millions, except account data) |
|||||||||||||||||||||
|
AUM |
|
$ |
341,144 |
|
$ |
74,693 |
|
$ |
(52,153 |
) |
|
$ |
22,540 |
|
$ |
14,315 |
|
$ |
(2,591 |
) |
|
$ |
375,408 |
|
AUA |
|
|
367,412 |
|
|
97,564 |
|
|
(69,449 |
) |
|
|
28,115 |
|
|
16,427 |
|
|
(13,872 |
) |
|
|
398,082 |
|
Total AUM/A |
|
$ |
708,556 |
|
$ |
172,257 |
|
$ |
(121,602 |
) |
|
$ |
50,655 |
|
$ |
30,742 |
|
$ |
(16,463 |
) |
|
$ |
773,490 |
|
Fee-Based |
|
|
2,682,035 |
|
|
|
|
|
|
289,041 |
|
|
|
|
(99,109 |
) |
|
|
2,871,967 |
||||
The above AUM/A gross sales figures for the nine months ended September 30, 2023 include $54.6 billion in new client conversions. We onboarded an additional $96.6 billion in subscription conversions during the nine months ended September 30, 2023 bringing total conversions for the nine months ended September 30, 2023 to $151.2 billion.
Asset and account figures in the “Reclass to Subscription” columns for the three and nine months ended September 30, 2023 represent enterprise customers whose billing arrangements in future periods are subscription-based, rather than asset-based. Such amounts are included in Subscription metrics at the end of the quarter in which the reclassification occurred, with no impact on total platform assets or accounts.
Envestnet Data & Analytics Segment
The following table provides information regarding the amount of paid-end users and firms using the Envestnet Data & Analytics platform in the periods indicated:
|
|
|
As of |
||||||||
|
|
|
September 30, |
|
December 31, |
|
March 31, |
|
June 30, |
|
September 30 |
|
|
|
2022 |
|
2022 |
|
2023 |
|
2023 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except number of firms data) |
||||||||
|
Number of paying users |
|
38.1 |
|
38.8 |
|
37.5 |
|
38.0 |
|
42.3 |
|
Number of firms |
|
1,815 |
|
1,827 |
|
1,851 |
|
1,873 |
|
1,855 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20231107301117/en/