Envestnet (NYSE:ENV), a leading provider of unified wealth management
technology and services to financial advisors and enterprises, today
reported financial results for its fourth quarter and full year ended
December 31, 2015.
Fourth Quarter Highlights:
-
Adjusted Revenues(1) increased 23% to $118.6 million for
the fourth quarter of 2015 from $96.8 million for the fourth quarter
of 2014.
-
Operating expenses increased 35% to $120.9 million in the fourth
quarter of 2015 from $89.7 million in the fourth quarter of 2014. Cost
of revenues increased 1% to $39.1 million in the fourth quarter of
2015 from $38.6 million in the fourth quarter of 2014.
-
Adjusted EBITDA(1) increased 35% to $22.4 million for the
fourth quarter of 2015 compared to $16.6 million for the fourth
quarter of 2014.
-
Adjusted Net Income(1) was $11.3 million, or $0.28 per
diluted share, for the fourth quarter of 2015 compared to $8.6
million, or $0.23 per diluted share, for the fourth quarter of 2014.
-
Net income (loss) attributable to Envestnet, Inc. was ($3.9) million,
or ($0.10) per diluted share, for the fourth quarter of 2015 compared
to $3.7 million, or $0.10 per diluted share, for the fourth quarter of
2014.
-
Recurring revenue for the fourth quarter of 2015 was 96% of total
revenue. Recurring revenue mix for the fourth quarter of 2015 was 73%
in AUM/A revenue and 27% in subscription and licensing revenue.
Full Year 2015 Highlights:
-
Adjusted Revenues(1) increased 21% to $421.2 million for
2015 from $348.7 million for 2014.
-
Operating expenses increased 23% to $401.9 million for 2015 from
$327.5 million for 2014. Cost of revenues increased 7% to $161.3
million for 2015 from $150.1 million for 2014.
-
Adjusted EBITDA(1) increased 36% to $76.1 million for 2015
compared to $55.9 million for 2014.
-
Adjusted Net Income(1) was $37.7 million, or $0.98 per
diluted share, for 2015 compared to $29.5 million, or $0.80 per
diluted share, for 2014.
-
Net income attributable to Envestnet, Inc. was $4.4 million, or $0.12
per diluted share, for 2015 compared to $14.2 million, or $0.38 per
diluted share, for 2014.
-
Recurring revenue for 2015 was 97% of total revenue. Recurring revenue
mix for 2015 was 82% in AUM/A revenue and 18% in subscription and
licensing revenue.
“2015 was a transformational year for Envestnet. We are well-positioned
to be the preeminent enabling technology in wealth management,
empowering the advisor of the future with a deeply integrated end-to-end
platform and enabling advisors and enterprises to deliver better
financial outcomes for their clients,” said Jud Bergman, Chairman and
CEO.
“Perhaps even more important, the merger with Yodlee broadens our
business opportunity beyond wealth management to include financial
technology and data analytics, significantly expanding our addressable
market and providing additional sources for growth,” concluded Mr.
Bergman.
SEGMENT RESULTS
Envestnet
Financial Results for the Fourth Quarter of 2015
-
Adjusted revenues(1), increased 8% to $104.3 million for
the fourth quarter of 2015 from $96.8 million for the fourth quarter
of 2014.
-
Adjusted EBITDA(1) increased 14% to $21.8 million for the
fourth quarter of 2015 compared to $19.0 million for the fourth
quarter of 2014.
Financial Results for the Full Year of 2015
-
Adjusted revenues(1) increased 17% to $407.0 million for
2015 from $348.7 million for 2014.
-
Adjusted EBITDA(1) increased 27% to $83.1 million for 2015
compared to $65.5 million for 2014.
Key Operating Metrics (AUM/A Only) as of and for the Quarter and Year
Ended December 31, 2015:
-
Assets: $289.7 billion, up 18% from December 31, 2014
-
Accounts: 1,298,179, up 33% from December 31, 2014
-
Advisors: 33,775, up 18% from December 31, 2014
-
Gross sales – fourth quarter 2015: $49.9 billion, resulting in net
flows of $34.1 billion
-
Gross sales – full year 2015: $114.9 billion, resulting in net flows
of $55.4 billion
The following table summarizes the changes in AUM and AUA for the
quarter ended December 31, 2015:
|
|
|
|
|
|
Gross
|
|
|
Redemp-
|
|
|
|
|
|
Market
|
|
|
|
|
|
|
In Millions Except Accounts
|
|
|
9/30/2015
|
|
|
Sales
|
|
|
tions
|
|
|
Net Flows
|
|
|
Impact
|
|
|
Reclass
|
|
|
12/31/2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets under Management (AUM)
|
|
|
$
|
73,164
|
|
|
$
|
16,586
|
|
|
$
|
(4,968
|
)
|
|
|
$
|
11,618
|
|
|
$
|
823
|
|
|
$
|
6,954
|
|
|
|
$
|
92,559
|
Assets under Administration (AUA)
|
|
|
|
177,121
|
|
|
|
33,353
|
|
|
|
(10,860
|
)
|
|
|
|
22,493
|
|
|
|
4,517
|
|
|
|
(6,954
|
)
|
|
|
|
197,177
|
Total AUM/A
|
|
|
$
|
250,285
|
|
|
$
|
49,939
|
|
|
$
|
(15,828
|
)
|
|
|
$
|
34,111
|
|
|
$
|
5,340
|
|
|
$
|
-
|
|
|
|
$
|
289,736
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee-Based Accounts
|
|
|
|
1,062,958
|
|
|
|
|
|
|
|
|
|
235,221
|
|
|
|
|
|
|
|
|
|
1,298,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above AUM/A gross sales figures include $27.6 billion in new client
conversions. The Company onboarded an additional $13.5 billion in
licensing conversions during the fourth quarter, bringing total
conversions for the quarter to $41.1 billion.
The following table summarizes the changes in AUM and AUA for the year
ended December 31, 2015:
|
|
|
|
|
|
Gross
|
|
|
Redemp-
|
|
|
|
|
|
Market
|
|
|
|
|
|
|
In Millions Except Accounts
|
|
|
12/31/2014
|
|
|
Sales
|
|
|
tions
|
|
|
Net Flows
|
|
|
Impact
|
|
|
Reclass
|
|
|
12/31/2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets under Management (AUM)
|
|
|
$
|
72,120
|
|
|
$
|
35,995
|
|
|
$
|
(18,170
|
)
|
|
|
$
|
17,825
|
|
|
$
|
(4,340
|
)
|
|
|
$
|
6,954
|
|
|
|
$
|
92,559
|
Assets under Administration (AUA)
|
|
|
|
174,249
|
|
|
|
78,944
|
|
|
|
(41,347
|
)
|
|
|
|
37,597
|
|
|
|
(4,577
|
)
|
|
|
|
(10,092
|
)
|
|
|
|
197,177
|
Total AUM/A
|
|
|
$
|
246,369
|
|
|
$
|
114,939
|
|
|
$
|
(59,517
|
)
|
|
|
$
|
55,422
|
|
|
$
|
(8,917
|
)
|
|
|
$
|
(3,138
|
)
|
|
|
$
|
289,736
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee-Based Accounts
|
|
|
|
977,625
|
|
|
|
|
|
|
|
|
|
330,361
|
|
|
|
|
|
|
(9,807
|
)
|
|
|
|
1,298,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above AUM/A gross sales figures include $31.9 billion in new client
conversions. The Company onboarded an additional $98.5 billion in
licensing conversions during 2015, bringing total conversions for the
year to $130.4 billion.
Envestnet | Yodlee
Financial Results for the period from November 19, 2015 (date of
acquisition) to December 31, 2015
-
Adjusted revenues were $14.3 million for the period.
-
Adjusted EBITDA(1) was $3.4 million for the period.
Nonsegment
-
Nonsegment expenses totaled $10.7 million for the fourth quarter of
2015 from $2.4 million for the fourth quarter of 2014. Nonsegment
expenses were 9% of consolidated operating expenses for the fourth
quarter of 2015 compared to 3% of consolidated operating expenses for
the fourth quarter of 2014. The increase is due primarily to
transaction costs associated with the acquisition of Yodlee.
-
Nonsegment expenses totaled $21.3 million for the full year of 2015
from $11.6 million for the full year of 2014. Nonsegment expenses were
5% of consolidated operating expenses for the full year of 2015
compared to 4% of consolidated operating expenses for the full year of
2014. The increase is due primarily to transaction costs associated
with the acquisition of Yodlee as well as other 2015 acquisitions.
Cash Flow and Financial Position
At December 31, 2015, Envestnet had $51.7 million in cash and cash
equivalents compared to $209.8 million at December 31, 2014.
Total debt was $300.1 million at December 31, 2015, compared to $145.2
million at December 31, 2014. The increase in debt is due to the
acquisition of Yodlee. Our revolving credit facility was undrawn with
$100 million available as of December 31, 2015.
Share Repurchase Authorization
Envestnet also announced that its Board of Directors has authorized a
share repurchase program under which the company may repurchase up to
2,000,000 shares of its common stock. The timing and volume of share
repurchases will be determined by the company's management based on its
ongoing assessments of the capital needs of the business, the market
price of its common stock and general market conditions. No time limit
has been set for the completion of the repurchase program, and the
program may be suspended or discontinued at any time. The repurchase
program authorizes the company to purchase its common stock from time to
time in the open market (including pursuant to a “Rule 10b5-1 plan”), in
block transactions, in privately negotiated transactions, through
accelerated stock repurchase programs, through option or other forward
transactions or otherwise, all in compliance with applicable laws and
other restrictions.
Conference Call
Envestnet will host a conference call to discuss fourth quarter 2015
financial results today at 5:00 p.m. ET. The live webcast can be
accessed from Envestnet’s investor relations website at http://ir.envestnet.com/.
The call can also be accessed live over the phone by dialing (888)
437-9445, or for international callers (719) 457-2645. A replay will be
available one hour after the call and can be accessed by dialing (877)
870-5176 or (858) 384-5517 for international callers; the conference ID
is 4472117. The dial-in replay will be available for one week and the
webcast replay will be available for one month following the date of the
conference call.
About Envestnet
Envestnet, Inc. (NYSE: ENV) is a leading provider of unified wealth
management technology and services to investment advisors. Our
open-architecture platforms unify and fortify the wealth management
process, delivering unparalleled flexibility, accuracy, performance, and
value. Envestnet solutions enable the transformation of wealth
management into a transparent, independent, objective, and fully-aligned
standard of care, and empower advisors to deliver better outcomes.
Envestnet's Advisor Suite® software empowers financial advisors to
better manage client outcomes and strengthen their practices. Envestnet
provides institutional-quality research and advanced portfolio solutions
through our Portfolio Management Consultants group, Envestnet | PMC®.
Envestnet | Tamarac provides leading rebalancing, reporting, and
practice management software.
Envestnet | Yodlee is a leading data aggregation and data analytics
platform powering dynamic, cloud-based innovation for digital financial
services. More than 950 companies, including 12 of the 20 largest U.S.
banks and hundreds of Internet services companies, subscribe to the
Envestnet | Yodlee platform to power personalized financial apps and
services for millions of consumers. Envestnet | Yodlee solutions help
improve the speed and delivery of financial innovation, improve digital
customer experiences, and drive better outcomes for our clients and
their customers.
For more information on Envestnet, please visit www.envestnet.com
and follow @ENVintel (https://twitter.com/envintel).
(1) Non-GAAP Financial Measures
“Adjusted revenues” exclude the effect of purchase accounting on the
fair value of acquired deferred revenue. Under United States generally
accepted accounting principles (GAAP), we record 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 does not reflect the
full amount of revenue that would have been recorded by these entities
had they remained stand-alone entities.
“Adjusted EBITDA” represents net income before deferred revenue fair
value adjustment, interest income, interest expense, accretion on
contingent consideration, income tax provision (benefit), depreciation
and amortization, non-cash compensation expense, restructuring charges
and transaction costs, severance, fair market value adjustment on
contingent consideration, litigation related expense, other (income)
loss and pre-tax loss attributable to non-controlling interest.
“Adjusted net income” represents net income before deferred revenue fair
value adjustment, accretion on contingent consideration, non-cash
interest expense, non-cash compensation expense, restructuring charges
and transaction costs, severance, amortization of acquired intangibles,
fair market value adjustment on contingent consideration, litigation
related expense, other (income) loss and net loss attributable to
non-controlling interest. Reconciling items are tax effected using the
income tax rates noted in the reconciliation table found in this release.
“Adjusted net income per share” represents adjusted net income divided
by the diluted number of weighted-average shares outstanding.
See reconciliation of Non-GAAP Financial Measures at the end of this
press release. These measures should not be viewed as a substitute for
revenues, net income or net income 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 (the
“Company”) expected financial performance and outlook, its strategic
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 the Company’s
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,
difficulty in sustaining rapid revenue growth, which may place
significant demands on the Company’s administrative, operational and
financial resources, fluctuations in the Company’s revenue, the
concentration of nearly all of the Company’s revenues from the delivery
of investment solutions and services to clients in the financial
advisory industry, the Company’s reliance on a limited number of clients
for a material portion of its revenue, the renegotiation of fee
percentages or termination of the Company’s services by its clients, the
Company’s ability to identify potential acquisition candidates, complete
acquisitions and successfully integrate acquired companies, the impact
of market and economic conditions on the Company’s revenues, compliance
failures, regulatory actions against the Company, the failure to protect
the Company’s intellectual property rights, the Company’s inability to
successfully execute the conversion of its clients’ assets from their
technology platform to the Company’s technology platform in a timely and
accurate manner, general economic conditions, changes to the Company’s
previously reported financial information as a result of political and
regulatory conditions, as well as management’s response to these
factors. More information regarding these and other risks, uncertainties
and factors is contained in the Company’s filings with the Securities
and Exchange Commission (“SEC”) which are available on the SEC’s website
at www.sec.gov
or the Company’s Investor Relations website at http://ir.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 February
25, 2016 and, unless required by law, the Company undertakes 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)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
51,718
|
|
|
$
|
209,754
|
Fees and other receivables, net
|
|
|
|
46,756
|
|
|
|
20,345
|
Prepaid expenses and other current assets
|
|
|
|
15,175
|
|
|
|
7,242
|
Total current assets
|
|
|
|
113,649
|
|
|
|
237,341
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
28,681
|
|
|
|
16,629
|
Internally developed software, net
|
|
|
|
9,897
|
|
|
|
7,023
|
Intangible assets, net
|
|
|
|
292,675
|
|
|
|
58,654
|
Goodwill
|
|
|
|
421,273
|
|
|
|
104,976
|
Deferred tax assets, net
|
|
|
|
2,688
|
|
|
|
5,219
|
Other non-current assets
|
|
|
|
16,702
|
|
|
|
9,516
|
Total assets
|
|
|
$
|
885,565
|
|
|
$
|
439,358
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accrued expenses and other liabilities
|
|
|
$
|
83,411
|
|
|
$
|
48,247
|
Accounts payable
|
|
|
|
10,420
|
|
|
|
4,869
|
Contingent consideration
|
|
|
|
2,537
|
|
|
|
6,405
|
Deferred revenue
|
|
|
|
15,089
|
|
|
|
5,159
|
Total current liabilities
|
|
|
|
111,457
|
|
|
|
64,680
|
|
|
|
|
|
|
|
Convertible notes
|
|
|
|
150,133
|
|
|
|
145,203
|
Term notes
|
|
|
|
150,000
|
|
|
|
-
|
Contingent consideration
|
|
|
|
1,506
|
|
|
|
7,462
|
Deferred revenue
|
|
|
|
14,378
|
|
|
|
6,954
|
Deferred rent
|
|
|
|
5,548
|
|
|
|
3,588
|
Lease incentive
|
|
|
|
5,428
|
|
|
|
5,550
|
Other non-current liabilities
|
|
|
|
6,288
|
|
|
|
2,430
|
Total liabilities
|
|
|
|
444,738
|
|
|
|
235,867
|
|
|
|
|
|
|
|
Redeemable units in ERS
|
|
|
|
900
|
|
|
|
1,500
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
439,529
|
|
|
|
201,435
|
Non-controlling interest
|
|
|
|
398
|
|
|
|
556
|
Total liabilities and equity
|
|
|
$
|
885,565
|
|
|
$
|
439,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envestnet, Inc.
|
Condensed Consolidated Statements of Operations
|
(in thousands, except share and per share information)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets under management or administration
|
|
|
$
|
83,212
|
|
|
|
$
|
81,516
|
|
|
|
$
|
333,684
|
|
|
|
$
|
294,223
|
Subscription and licensing
|
|
|
|
30,094
|
|
|
|
|
13,868
|
|
|
|
|
75,280
|
|
|
|
|
48,787
|
Professional services and other
|
|
|
|
5,129
|
|
|
|
|
1,419
|
|
|
|
|
11,955
|
|
|
|
|
5,738
|
Total revenues
|
|
|
|
118,435
|
|
|
|
|
96,803
|
|
|
|
|
420,919
|
|
|
|
|
348,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
39,101
|
|
|
|
|
38,564
|
|
|
|
|
161,309
|
|
|
|
|
150,067
|
Compensation and benefits
|
|
|
|
43,594
|
|
|
|
|
30,008
|
|
|
|
|
139,756
|
|
|
|
|
104,457
|
General and administration
|
|
|
|
27,322
|
|
|
|
|
15,807
|
|
|
|
|
72,227
|
|
|
|
|
54,321
|
Depreciation and amortization
|
|
|
|
10,747
|
|
|
|
|
5,361
|
|
|
|
|
27,962
|
|
|
|
|
18,651
|
Restructuring charges
|
|
|
|
155
|
|
|
|
|
-
|
|
|
|
|
673
|
|
|
|
|
-
|
Total operating expenses
|
|
|
|
120,919
|
|
|
|
|
89,740
|
|
|
|
|
401,927
|
|
|
|
|
327,496
|
Income (loss) from operations
|
|
|
|
(2,484
|
)
|
|
|
|
7,063
|
|
|
|
|
18,992
|
|
|
|
|
21,252
|
Other income (expense)
|
|
|
|
(3,204
|
)
|
|
|
|
(654
|
)
|
|
|
|
(10,004
|
)
|
|
|
|
1,255
|
Income (loss) before income tax provision (benefit)
|
|
|
|
(5,688
|
)
|
|
|
|
6,409
|
|
|
|
|
8,988
|
|
|
|
|
22,507
|
Income tax provision (benefit)
|
|
|
|
(1,775
|
)
|
|
|
|
2,716
|
|
|
|
|
4,552
|
|
|
|
|
8,528
|
Net income (loss)
|
|
|
|
(3,913
|
)
|
|
|
|
3,693
|
|
|
|
|
4,436
|
|
|
|
|
13,979
|
Add: Net loss attributable to non-controlling interest
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
195
|
Net income (loss) attributable to Envestnet, Inc.
|
|
|
$
|
(3,913
|
)
|
|
|
$
|
3,693
|
|
|
|
$
|
4,436
|
|
|
|
$
|
14,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share attributable to Envestnet, Inc.:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.10
|
)
|
|
|
$
|
0.11
|
|
|
|
$
|
0.12
|
|
|
|
$
|
0.41
|
Diluted
|
|
|
$
|
(0.10
|
)
|
|
|
$
|
0.10
|
|
|
|
$
|
0.12
|
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
39,019,123
|
|
|
|
|
34,890,566
|
|
|
|
|
36,500,843
|
|
|
|
|
34,559,558
|
Diluted
|
|
|
|
39,019,123
|
|
|
|
|
37,242,598
|
|
|
|
|
38,386,873
|
|
|
|
|
36,877,599
|
|
|
|
|
|
|
|
|
Envestnet, Inc.
|
Condensed Consolidated Statements of Cash Flows
|
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net income
|
|
|
$
|
4,436
|
|
|
|
$
|
13,979
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
Depreciation and amortization
|
|
|
|
27,962
|
|
|
|
|
18,651
|
|
Deferred rent and lease incentive
|
|
|
|
1,819
|
|
|
|
|
275
|
|
Provision for doubtful accounts
|
|
|
|
176
|
|
|
|
|
15
|
|
Deferred income taxes
|
|
|
|
(11,918
|
)
|
|
|
|
(4,640
|
)
|
Stock-based compensation expense
|
|
|
|
15,161
|
|
|
|
|
11,423
|
|
Excess tax benefits from stock-based compensation expense
|
|
|
|
(17,607
|
)
|
|
|
|
(8,848
|
)
|
Interest expense
|
|
|
|
10,271
|
|
|
|
|
626
|
|
Accretion on contingent consideration
|
|
|
|
888
|
|
|
|
|
1,472
|
|
Fair market value adjustment on contingent consideration
|
|
|
|
(4,153
|
)
|
|
|
|
(1,432
|
)
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
Fees and other receivables, net
|
|
|
|
(9,297
|
)
|
|
|
|
1,788
|
|
Prepaid expenses and other current assets
|
|
|
|
15,965
|
|
|
|
|
9,733
|
|
Other non-current assets
|
|
|
|
(6,025
|
)
|
|
|
|
(873
|
)
|
Accrued expenses and other liabilities
|
|
|
|
(13,654
|
)
|
|
|
|
9,784
|
|
Accounts payable
|
|
|
|
3,128
|
|
|
|
|
(659
|
)
|
Deferred revenue
|
|
|
|
10,906
|
|
|
|
|
4,677
|
|
Other non-current liabilities
|
|
|
|
(3,630
|
)
|
|
|
|
26
|
|
Net cash provided by operating activities
|
|
|
|
24,428
|
|
|
|
|
55,997
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
(9,184
|
)
|
|
|
|
(6,177
|
)
|
Capitalization of internally developed software
|
|
|
|
(5,532
|
)
|
|
|
|
(3,382
|
)
|
Investment in private company
|
|
|
|
(1,500
|
)
|
|
|
|
-
|
|
Purchase of ERS units
|
|
|
|
(100
|
)
|
|
|
|
-
|
|
Acquisition of businesses, net of cash acquired
|
|
|
|
(328,305
|
)
|
|
|
|
(59,570
|
)
|
Net cash used in investing activities
|
|
|
|
(344,621
|
)
|
|
|
|
(69,129
|
)
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Proceeds from issuance of convertible notes
|
|
|
|
-
|
|
|
|
|
172,500
|
|
Convertible notes issuance costs
|
|
|
|
-
|
|
|
|
|
(5,533
|
)
|
Proceeds from borrowings of term notes
|
|
|
|
160,000
|
|
|
|
|
-
|
|
Repayment of term notes
|
|
|
|
(10,000
|
)
|
|
|
|
Proceeds from borrowings on revolving credit facility
|
|
|
|
10,000
|
|
|
|
|
30,000
|
|
Payment on revolving credit facility
|
|
|
|
(10,000
|
)
|
|
|
|
(30,000
|
)
|
Payments of contingent consideration
|
|
|
|
(7,219
|
)
|
|
|
|
(6,000
|
)
|
Issuance of ERS redeemable units
|
|
|
|
900
|
|
|
|
|
1,500
|
|
Payment of promissory note
|
|
|
|
-
|
|
|
|
|
(1,500
|
)
|
Proceeds from exercise of stock options
|
|
|
|
8,279
|
|
|
|
|
5,190
|
|
Issuance of restricted stock
|
|
|
|
2
|
|
|
|
|
1
|
|
Purchase of treasury stock for stock-based minimum tax withholdings
|
|
|
|
(7,412
|
)
|
|
|
|
(2,062
|
)
|
Excess tax benefits from stock-based compensation expense
|
|
|
|
17,607
|
|
|
|
|
8,848
|
|
Net cash provided by financing activities
|
|
|
|
162,157
|
|
|
|
|
172,944
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
|
|
(158,036
|
)
|
|
|
|
159,812
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
|
|
209,754
|
|
|
|
|
49,942
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
|
$
|
51,718
|
|
|
|
$
|
209,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envestnet, Inc.
|
Reconciliation of Non-GAAP Financial Measures
|
(in thousands, except share and per share information)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
118,435
|
|
|
|
$
|
96,803
|
|
|
|
$
|
420,919
|
|
|
|
$
|
348,748
|
|
Deferred revenue fair value adjustment
|
|
|
|
188
|
|
|
|
|
-
|
|
|
|
|
322
|
|
|
|
|
-
|
|
Adjusted revenues
|
|
|
$
|
118,623
|
|
|
|
$
|
96,803
|
|
|
|
$
|
421,241
|
|
|
|
$
|
348,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
(3,913
|
)
|
|
|
$
|
3,693
|
|
|
|
$
|
4,436
|
|
|
|
$
|
13,979
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue fair value adjustment
|
|
|
|
188
|
|
|
|
|
-
|
|
|
|
|
322
|
|
|
|
|
-
|
|
Interest income
|
|
|
|
(50
|
)
|
|
|
|
(38
|
)
|
|
|
|
(338
|
)
|
|
|
|
(139
|
)
|
Interest expense
|
|
|
|
3,190
|
|
|
|
|
604
|
|
|
|
|
10,271
|
|
|
|
|
626
|
|
Accretion on contingent consideration
|
|
|
|
94
|
|
|
|
|
363
|
|
|
|
|
888
|
|
|
|
|
1,472
|
|
Income tax provision (benefit)
|
|
|
|
(1,775
|
)
|
|
|
|
2,716
|
|
|
|
|
4,552
|
|
|
|
|
8,528
|
|
Depreciation and amortization
|
|
|
|
10,746
|
|
|
|
|
5,361
|
|
|
|
|
27,962
|
|
|
|
|
18,651
|
|
Non-cash compensation expense
|
|
|
|
5,004
|
|
|
|
|
2,980
|
|
|
|
|
15,160
|
|
|
|
|
11,423
|
|
Restructuring charges and transaction costs
|
|
|
|
8,054
|
|
|
|
|
1,008
|
|
|
|
|
13,495
|
|
|
|
|
2,672
|
|
Severance
|
|
|
|
818
|
|
|
|
|
717
|
|
|
|
|
1,695
|
|
|
|
|
735
|
|
Fair market value adjustment on contingent consideration
|
|
|
|
(361
|
)
|
|
|
|
(1,090
|
)
|
|
|
|
(4,153
|
)
|
|
|
|
(1,432
|
)
|
Litigation related expense
|
|
|
|
65
|
|
|
|
|
-
|
|
|
|
|
65
|
|
|
|
|
18
|
|
Other (income) loss
|
|
|
|
64
|
|
|
|
|
-
|
|
|
|
|
72
|
|
|
|
|
(1,825
|
)
|
Pre-tax loss attributable to non-controlling interest
|
|
|
|
338
|
|
|
|
|
295
|
|
|
|
|
1,643
|
|
|
|
|
1,230
|
|
Adjusted EBITDA
|
|
|
$
|
22,462
|
|
|
|
$
|
16,609
|
|
|
|
$
|
76,070
|
|
|
|
$
|
55,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
(3,913
|
)
|
|
|
$
|
3,693
|
|
|
|
$
|
4,436
|
|
|
|
$
|
13,979
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue fair value adjustment
|
|
|
|
113
|
|
|
|
|
-
|
|
|
|
|
193
|
|
|
|
|
-
|
|
Accretion on contingent consideration
|
|
|
|
57
|
|
|
|
|
218
|
|
|
|
|
533
|
|
|
|
|
883
|
|
Non-cash interest expense
|
|
|
|
1,061
|
|
|
|
|
195
|
|
|
|
|
3,837
|
|
|
|
|
195
|
|
Non-cash compensation expense
|
|
|
|
3,003
|
|
|
|
|
1,788
|
|
|
|
|
9,097
|
|
|
|
|
6,854
|
|
Restructuring charges and transaction costs
|
|
|
|
6,011
|
|
|
|
|
777
|
|
|
|
|
9,428
|
|
|
|
|
2,025
|
|
Severance
|
|
|
|
491
|
|
|
|
|
430
|
|
|
|
|
1,017
|
|
|
|
|
440
|
|
Amortization of acquired intangibles
|
|
|
|
4,460
|
|
|
|
|
2,013
|
|
|
|
|
10,581
|
|
|
|
|
6,385
|
|
Fair market value adjustment on contingent consideration
|
|
|
|
(218
|
)
|
|
|
|
(655
|
)
|
|
|
|
(2,492
|
)
|
|
|
|
(859
|
)
|
Litigation related expense
|
|
|
|
39
|
|
|
|
|
-
|
|
|
|
|
39
|
|
|
|
|
11
|
|
Other (income) loss
|
|
|
|
16
|
|
|
|
|
-
|
|
|
|
|
40
|
|
|
|
|
(1,095
|
)
|
Net loss attributable to non-controlling interest
|
|
|
|
203
|
|
|
|
|
177
|
|
|
|
|
986
|
|
|
|
|
719
|
|
Adjusted net income
|
|
|
$
|
11,323
|
|
|
|
$
|
8,636
|
|
|
|
$
|
37,695
|
|
|
|
$
|
29,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of weighted-average shares outstanding
|
|
|
|
39,019,123
|
|
|
|
|
34,890,566
|
|
|
|
|
36,500,843
|
|
|
|
|
34,559,558
|
|
Effect of dilutive shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
Options to purchase common stock
|
|
|
|
1,396,145
|
|
|
|
|
2,101,240
|
|
|
|
|
1,700,248
|
|
|
|
|
2,165,808
|
|
Unvested restricted stock units
|
|
|
|
39,518
|
|
|
|
|
250,792
|
|
|
|
|
185,782
|
|
|
|
|
152,233
|
|
Diluted number of weighted-average shares outstanding
|
|
|
|
40,454,786
|
|
|
|
|
37,242,598
|
|
|
|
|
38,386,873
|
|
|
|
|
36,877,599
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per share - diluted
|
|
|
$
|
0.28
|
|
|
|
$
|
0.23
|
|
|
|
$
|
0.98
|
|
|
|
$
|
0.80
|
|
Note:
|
|
Adjustments, excluding non-deductible transaction costs, are tax
effected using an income tax rate of 40.0% for 2015 and 2014,
respectively. Pre-tax loss attributable to non-controlling
interest assumes losses are allocated to Envestnet Retirement
Solutions, LLC members pro-rata based on ownership percentage.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envestnet, Inc.
|
Reconciliation of Non-GAAP Financial Measures
|
Segment Information
|
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31, 2015
|
|
|
|
Envestnet
|
|
|
Envestnet | Yodlee
|
|
|
Non-Segment
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
104,354
|
|
|
|
$
|
14,081
|
|
|
|
$
|
-
|
|
|
|
$
|
118,435
|
|
Deferred revenue fair value adjustment
|
|
|
|
(17
|
)
|
|
|
|
205
|
|
|
|
|
-
|
|
|
|
|
188
|
|
Adjusted revenues
|
|
|
$
|
104,337
|
|
|
|
$
|
14,286
|
|
|
|
$
|
-
|
|
|
|
$
|
118,623
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
$
|
11,175
|
|
|
|
$
|
(2,963
|
)
|
|
|
$
|
(10,696
|
)
|
|
|
$
|
(2,484
|
)
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue fair value adjustment
|
|
|
|
(17
|
)
|
|
|
|
205
|
|
|
|
|
-
|
|
|
|
|
188
|
|
Accretion on contingent consideration
|
|
|
|
94
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
94
|
|
Depreciation and amortization
|
|
|
|
6,154
|
|
|
|
|
4,592
|
|
|
|
|
-
|
|
|
|
|
10,746
|
|
Non-cash compensation expense
|
|
|
|
3,047
|
|
|
|
|
1,569
|
|
|
|
|
388
|
|
|
|
|
5,004
|
|
Restructuring charges and transaction costs
|
|
|
|
155
|
|
|
|
|
-
|
|
|
|
|
7,899
|
|
|
|
|
8,054
|
|
Severance
|
|
|
|
804
|
|
|
|
|
14
|
|
|
|
|
-
|
|
|
|
|
818
|
|
Fair market value adjustment on contingent consideration
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(361
|
)
|
|
|
|
(361
|
)
|
Litigation related expense
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
65
|
|
|
|
|
65
|
|
Pre-tax loss attributable to non-controlling interest
|
|
|
|
338
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
338
|
|
Adjusted EBITDA
|
|
|
$
|
21,750
|
|
|
|
$
|
3,417
|
|
|
|
$
|
(2,705
|
)
|
|
|
$
|
22,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31, 2014
|
|
|
|
Envestnet
|
|
|
Envestnet | Yodlee
|
|
|
Non-Segment
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
96,803
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
96,803
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Adjusted revenues
|
|
|
$
|
96,803
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
96,803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
$
|
9,497
|
|
|
|
$
|
-
|
|
|
|
$
|
(2,434
|
)
|
|
|
$
|
7,063
|
|
Add (deduct):
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Accretion on contingent consideration
|
|
|
|
363
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
363
|
|
Depreciation and amortization
|
|
|
|
5,361
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
5,361
|
|
Non-cash compensation expense
|
|
|
|
2,767
|
|
|
|
|
-
|
|
|
|
|
213
|
|
|
|
|
2,980
|
|
Restructuring charges and transaction costs
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,008
|
|
|
|
|
1,008
|
|
Severance
|
|
|
|
717
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
717
|
|
Fair market value adjustment on contingent consideration
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(1,090
|
)
|
|
|
|
(1,090
|
)
|
Other income
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(88
|
)
|
|
|
|
(88
|
)
|
Pre-tax loss attributable to non-controlling interest
|
|
|
|
295
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
295
|
|
Adjusted EBITDA
|
|
|
$
|
19,000
|
|
|
|
$
|
-
|
|
|
|
$
|
(2,391
|
)
|
|
|
$
|
16,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envestnet, Inc.
|
Reconciliation of Non-GAAP Financial Measures
|
Segment Information
|
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2015
|
|
|
|
Envestnet
|
|
|
Envestnet | Yodlee
|
|
|
Non-Segment
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
406,838
|
|
|
$
|
14,081
|
|
|
|
$
|
-
|
|
|
|
$
|
420,919
|
|
Deferred revenue fair value adjustment
|
|
|
|
117
|
|
|
|
205
|
|
|
|
|
-
|
|
|
|
|
322
|
|
Adjusted revenues
|
|
|
$
|
406,955
|
|
|
$
|
14,286
|
|
|
|
$
|
-
|
|
|
|
$
|
421,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
$
|
43,255
|
|
|
$
|
(2,963
|
)
|
|
|
$
|
(21,300
|
)
|
|
|
$
|
18,992
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue fair value adjustment
|
|
|
|
117
|
|
|
|
205
|
|
|
|
|
-
|
|
|
|
|
322
|
|
Accretion on contingent consideration
|
|
|
|
888
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
888
|
|
Depreciation and amortization
|
|
|
|
23,369
|
|
|
|
4,592
|
|
|
|
|
-
|
|
|
|
|
27,961
|
|
Non-cash compensation expense
|
|
|
|
12,141
|
|
|
|
1,569
|
|
|
|
|
1,451
|
|
|
|
|
15,161
|
|
Restructuring charges and transaction costs
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
13,430
|
|
|
|
|
13,430
|
|
Severance
|
|
|
|
1,681
|
|
|
|
14
|
|
|
|
|
-
|
|
|
|
|
1,695
|
|
Fair market value adjustment on contingent consideration
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(4,152
|
)
|
|
|
|
(4,152
|
)
|
Litigation related expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
65
|
|
|
|
|
65
|
|
Other loss
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
65
|
|
|
|
|
65
|
|
Pre-tax loss attributable to non-controlling interest
|
|
|
|
1,643
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,643
|
|
Adjusted EBITDA
|
|
|
$
|
83,094
|
|
|
$
|
3,417
|
|
|
|
$
|
(10,441
|
)
|
|
|
$
|
76,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, 2014
|
|
|
|
Envestnet
|
|
|
Envestnet | Yodlee
|
|
|
Non-Segment
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
348,748
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
348,748
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Adjusted revenues
|
|
|
$
|
348,748
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
348,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
$
|
32,854
|
|
|
$
|
-
|
|
|
|
$
|
(11,602
|
)
|
|
|
$
|
21,252
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Accretion on contingent consideration
|
|
|
|
1,472
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,472
|
|
Depreciation and amortization
|
|
|
|
18,651
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
18,651
|
|
Non-cash compensation expense
|
|
|
|
10,572
|
|
|
|
-
|
|
|
|
|
851
|
|
|
|
|
11,423
|
|
Restructuring charges and transaction costs
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
2,672
|
|
|
|
|
2,672
|
|
Severance
|
|
|
|
735
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
735
|
|
Fair market value adjustment on contingent consideration
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(1,432
|
)
|
|
|
|
(1,432
|
)
|
Litigation related expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
18
|
|
|
|
|
18
|
|
Other income
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(83
|
)
|
|
|
|
(83
|
)
|
Pre-tax loss attributable to non-controlling interest
|
|
|
|
1,230
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,230
|
|
Adjusted EBITDA
|
|
|
$
|
65,514
|
|
|
$
|
-
|
|
|
|
$
|
(9,576
|
)
|
|
|
$
|
55,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Envestnet, Inc.
|
Historical Assets, Accounts and Advisors
|
(in millions, except accounts and advisors)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
December 31, 2014
|
|
|
March 31, 2015
|
|
|
June 30, 2015
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Platform Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets Under Management (AUM)
|
|
|
$
|
72,120
|
|
|
$
|
74,643
|
|
|
$
|
75,922
|
|
|
$
|
73,164
|
|
|
$
|
92,559
|
Assets Under Administration (AUA)
|
|
|
|
174,249
|
|
|
|
181,239
|
|
|
|
181,922
|
|
|
|
177,121
|
|
|
|
197,177
|
Subtotal AUM/A
|
|
|
|
246,369
|
|
|
|
255,882
|
|
|
|
257,844
|
|
|
|
250,285
|
|
|
|
289,736
|
Licensing
|
|
|
|
466,982
|
|
|
|
493,284
|
|
|
|
534,674
|
|
|
|
538,271
|
|
|
|
561,699
|
Total Platform Assets
|
|
|
$
|
713,351
|
|
|
$
|
749,166
|
|
|
$
|
792,518
|
|
|
$
|
788,556
|
|
|
$
|
851,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Platform Accounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AUM
|
|
|
|
310,351
|
|
|
|
319,896
|
|
|
|
332,738
|
|
|
|
344,321
|
|
|
|
490,471
|
AUA
|
|
|
|
667,274
|
|
|
|
679,753
|
|
|
|
695,463
|
|
|
|
718,637
|
|
|
|
807,708
|
Subtotal AUM/A
|
|
|
|
977,625
|
|
|
|
999,649
|
|
|
|
1,028,201
|
|
|
|
1,062,958
|
|
|
|
1,298,179
|
Licensing
|
|
|
|
1,881,352
|
|
|
|
1,982,773
|
|
|
|
2,044,355
|
|
|
|
2,140,672
|
|
|
|
2,176,068
|
Total Platform Accounts
|
|
|
|
2,858,977
|
|
|
|
2,982,422
|
|
|
|
3,072,556
|
|
|
|
3,203,630
|
|
|
|
3,474,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advisors
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AUM/A
|
|
|
|
28,605
|
|
|
|
29,023
|
|
|
|
29,541
|
|
|
|
30,177
|
|
|
|
33,775
|
Licensing
|
|
|
|
11,632
|
|
|
|
12,306
|
|
|
|
12,870
|
|
|
|
13,409
|
|
|
|
13,553
|
Total Advisors
|
|
|
|
40,237
|
|
|
|
41,329
|
|
|
|
42,411
|
|
|
|
43,586
|
|
|
|
47,328
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160225006698/en/
Copyright Business Wire 2016