Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Envestnet Reports Fourth Quarter 2019 Financial Results

ENV

CHICAGO

Envestnet (NYSE: ENV), a leading provider of intelligent systems for wealth management and financial wellness, today reported financial results for its quarter and year ended December 31, 2019.

Three Months Ended

Year Ended

Key Financial Metrics

December 31,

%

December 31,

%

(in millions except per share data)

2019

2018

Change

2019

2018

Change

GAAP:

Total revenues

$

239.9

$

210.1

14%

$

900.1

$

812.4

11%

Net income (loss)

$

3.4

$

(0.5

)

n/m

$

(17.2

)

$

4.0

n/m

Net income (loss) per diluted share attributable to Envestnet, Inc.

$

0.07

$

0.00

n/m

$

(0.33

)

$

0.12

n/m

Non-GAAP:

Adjusted revenues(1)

$

242.5

$

210.1

15%

$

909.4

$

812.5

12%

Adjusted net revenues(1)

$

177.1

$

150.2

18%

$

665.5

$

580.3

15%

Adjusted EBITDA(1)

$

61.5

$

47.5

30%

$

193.3

$

157.5

23%

Adjusted net income(1)

$

37.1

$

28.9

28%

$

113.4

$

91.1

24%

Adjusted net income per diluted share(1)

$

0.69

$

0.61

13%

$

2.15

$

1.92

12%

n/m - Not meaningful

“Envestnet had an unprecedented year in 2019. We experienced a great tragedy. We stood up, moved forward and remained committed to the vision of building the operating system for financial wellness powered by our data infrastructure which enables financial advisors and their firms to help millions of American households achieve their financial goals and aspirations. In the fourth quarter, we grew revenue 14%, adjusted EBITDA 30%, and adjusted earnings per share 13% compared to the prior year,” said Bill Crager, Interim Chief Executive Officer.

“We are moving forward very purposefully with our vision and mission in mind. We are focused on expanding the definition of unified advice and continuing to launch services and tools that help advisors grow their businesses and serve more clients efficiently,” concluded Mr. Crager.

Financial Results for the Fourth Quarter of 2019 Compared to the Fourth Quarter of 2018:

Total revenues increased 14% to $239.9 million for the fourth quarter of 2019 from $210.1 million for the fourth quarter of 2018. The PortfolioCenter and PIEtech acquisitions contributed revenues of $2.3 million and $12.2 million, respectively, for the fourth quarter of 2019. Excluding these items, total revenues grew 7% for the fourth quarter of 2019 compared to the prior year period. Asset-based recurring revenues increased 5% from the prior year period, and represented 54% of total revenues for the fourth quarter of 2019, compared to 58% of total revenues for the same period in 2018. Subscription-based recurring revenues increased 32% from the prior year period, and represented 43% of total revenues for the fourth quarter of 2019, compared to 37% of total revenues for the same period in 2018. Professional services and other non-recurring revenues decreased 11% from the prior year period.

Total operating expenses for the fourth quarter of 2019 increased 14% to $226.9 million from $198.6 million in the prior year period. Cost of revenues increased 8% to $73.2 million for the fourth quarter of 2019 from $67.9 million for the fourth quarter of 2018. Compensation and benefits increased 34% to $98.0 million for the fourth quarter of 2019 from $73.0 million for the prior year period. Compensation and benefits were 41% of total revenues for the fourth quarter of 2019, compared to 35% in the prior year period. General and administration expenses decreased 28% to $27.6 million for the fourth quarter of 2019 from $38.4 million for the prior year period. General and administrative expenses were 12% of total revenues for the fourth quarter of 2019, compared to 18% in the prior year period. The acquisitions of PortfolioCenter and PIEtech were significant contributors to compensation and benefits, as well as general and administrative expenses for the fourth quarter of 2019. Excluding PortfolioCenter and PIEtech, operating expenses for the fourth quarter of 2019 increased 4% compared to the prior year period to $205.6 million.

Income from operations was $13.0 million for the fourth quarter of 2019 compared to income from operations of $11.5 million for the fourth quarter of 2018. Net income attributable to Envestnet, Inc. was $3.6 million, or $0.07 per diluted share, for the fourth quarter of 2019 compared to $0.2 million, or $0.00 per diluted share, for the fourth quarter of 2018.

Adjusted revenues(1) for the fourth quarter of 2019 increased 15% to $242.5 million from $210.1 million for the prior year period. Adjusted net revenues(1) for the fourth quarter of 2019 increased 18% to $177.1 million from $150.2 million for the prior year period. Adjusted EBITDA(1) for the fourth quarter of 2019 increased 30% to $61.5 million from $47.5 million for the prior year period. Adjusted Net Income(1) increased 28% for the fourth quarter of 2019 to $37.1 million from $28.9 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the fourth quarter of 2019 increased 13% to $0.69 from $0.61 in the fourth quarter of 2018.

Financial Results for the Full Year of 2019 Compared to the Full Year of 2018:

Total revenues increased 11% to $900.1 million for the year ended December 31, 2019 from $812.4 million for the year ended December 31, 2018. The PortfolioCenter and PIEtech acquisition contributed revenues of $6.7 million and $30.3 million, respectively, for the year ended December 31, 2019. Excluding these items, total revenues grew 6% for the year ended December 31, 2019 compared to the prior year period. Asset-based recurring revenues increased 1% from the prior year period, and represented 54% of total revenues for the year ended December 31, 2019 compared to 59% of total revenues for the same period in 2018. Subscription-based revenues increased 28% from the prior year period, and represented 42% of total revenues for the year ended December 31, 2019 compared to 36% of total revenues for the same period in 2018. Professional services and other non-recurring revenues increased 4% from the prior year period.

Total operating expenses for the year ended December 31, 2019 increased 15% to $916.2 million from $798.2 million in the prior year period. Cost of revenues increased 6% to $278.8 million for the year ended December 31, 2019 from $263.4 million for the year ended December 31, 2018. Compensation and benefits increased 21% to $383.6 million for the year ended December 31, 2019 from $317.2 million for the prior year period. Compensation and benefits were 43% of total revenues for the year ended December 31, 2019, compared to 39% in the prior year period. General and administration expenses increased 9% to $152.6 million for the year ended December 31, 2019 from $140.0 million for the prior year period. General and administrative expenses were 17% of total revenues for the year ended December 31, 2019, consistent with the prior year period. The acquisitions of PortfolioCenter and PIEtech were significant contributors to the year-over-year increases in compensation and benefits, as well as general and administrative expenses for the year ended December 31, 2019. Excluding PortfolioCenter and PIEtech, operating expenses for the year ended December 31, 2019 increased 7% compared to the prior year period to $857.5 million.

Loss from operations was $16.1 million for the year ended December 31, 2019 compared to income from operations of $14.2 million or the year ended December 31, 2018. Net loss attributable to Envestnet, Inc. was $16.8 million, or $0.33 per diluted share, for the year ended December 31, 2019 compared to net income of $5.8 million, or $0.12 per diluted share, for the year ended December 31, 2018.

Adjusted revenues(1) for the year ended December 31, 2019 increased 12% to $909.4 million from $812.5 million for the prior year period. Adjusted net revenues (1) for the year ended December 31, 2019 increased 15% to $665.5 million from $580.3 million for the prior year period. Adjusted EBITDA(1) for the year ended December 31, 2019 increased 23% to $193.3 million from $157.5 million for the prior year period. Adjusted Net Income(1) increased 24% for the year ended December 31, 2019 to $113.4 million from $91.1 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the year ended December 31, 2019 increased 12% to $2.15 from $1.92 in the year ended December 31, 2018.

Outlook

The Company provided the following outlook for the first quarter ending March 31, 2020 and full year ending December 31, 2020. This outlook is based on the market value of assets on December 31, 2019.

In Millions Except Adjusted EPS

1Q 2020

FY 2020

GAAP:

Revenues:

Asset-based

$134.0

-

$135.0

Subscription-based

$101.7

-

$102.2

Total recurring revenues

$235.7

-

$237.2

Professional services and other revenues

$6.0

-

$6.5

Total revenues

$241.7

-

$243.7

$1,017.5

-

$1,027.5

Asset-based cost of revenues

$69.5

-

$70.0

$292.0

-

$294.0

Total cost of revenues

$76.5

-

$77.0

Net income

(a)

-

(a)

(a)

-

(a)

Diluted shares outstanding

55.6

Net Income per diluted share

(a)

-

(a)

(a)

-

(a)

Non-GAAP:

Adjusted revenues(1):

Asset-based

$134.0

-

$135.0

Subscription-based

$102.0

-

$102.5

Total recurring revenues

$236.0

-

$237.5

Professional services and other revenues

$6.0

-

$6.5

Total revenues

$242.0

-

$244.0

$1,018.0

-

$1,028.0

Adjusted net revenues(1)

$172.0

-

$174.5

$724.0

-

$736.0

Adjusted EBITDA(1)

$46.0

-

$47.0

$220.0

-

$224.0

Adjusted net income per diluted share(1)

$0.45

$2.22

-

$2.27

(a) The Company 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 fourth quarter 2019 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 (866) 548-4713, or for international callers (323) 794-2093. A replay will be available two hours after the call and can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers; the conference ID is 7137531. The replay will be available until Thursday, February 27, 2020.

About Envestnet

Envestnet, Inc. (NYSE: ENV) is a leading provider of intelligent systems for wealth management and financial wellness. Envestnet's unified technology empowers enterprises and advisors to more fully understand their clients and deliver actionable intelligence that drives better outcomes and improves lives.

Envestnet Wealth Solutions enables enterprises and advisors to better manage client outcomes and strengthen their practices through its leading Wealth Management Operating System and advanced portfolio solutions. Envestnet | Tamarac provides portfolio management, reporting, trading, rebalancing and client portal solutions for registered investment advisors (“RIAs”). Envestnet | MoneyGuide provides goals-based financial planning applications. Envestnet Data & Analytics enables innovation and insights through its Envestnet | Yodlee data aggregation platform.

More than 100,000 advisors and more than 4,700 companies including: 16 of the 20 largest U.S. banks, 43 of the 50 largest wealth management and brokerage firms, over 500 of the largest RIAs and hundreds of internet services companies leverage Envestnet technology and services. Envestnet solutions enhance knowledge of the client, accelerate client on-boarding, improve client digital experiences and 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 revenues” excludes the effect of purchase accounting on the fair value of acquired deferred revenue. Under 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 net revenues” represents adjusted revenues less asset-based cost of revenues. Under GAAP, we are required to recognize as revenue certain fees paid to investment managers and other third parties needed for implementation of investment solutions included in our assets under management. Those fees also are required to be recorded as cost of revenues. This non-GAAP metric presents adjusted revenues without such fees included, as they have no impact on our profitability.

Adjusted revenues and Adjusted net revenues have limitations as financial measures, should be considered as supplemental in nature and are 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, accretion on contingent consideration and purchase liability, income tax provision (benefit), depreciation and amortization, non‑cash compensation expense, restructuring charges and transaction costs, severance, fair market value adjustment on contingent consideration liability, litigation related expense, foreign currency, non-income tax expense adjustment, loss allocation from equity method investment and loss attributable to non‑controlling interest.

“Adjusted net income” represents net income (loss) before deferred revenue fair value adjustment, accretion on contingent consideration and purchase liability, non‑cash interest expense, non‑cash compensation expense, restructuring charges and transaction costs, severance, amortization of acquired intangibles and fair value adjustment to property and equipment, net, fair market value adjustment on contingent consideration liability, litigation related expense, foreign currency, non-income tax expense adjustment, loss allocation from equity method investment and 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 share” represents adjusted net income attributable to common stockholders divided by the diluted number of weighted‑average shares outstanding.

See reconciliation of Non-GAAP Financial Measures on pages 12-15 of this press release. 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 revenues, 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 first quarter and full year of 2020, 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, the possibility that the anticipated benefits of the Company’s acquisitions of FolioDynamix, PortfolioCenter and PIEtech will not be realized to the extent or when expected, difficulty in sustaining rapid revenue growth, which may place significant demands on the Company’s administrative, operational and financial resources, the concentration of nearly all of our revenues 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 revenues, the renegotiation of fee percentages or termination of our services by our clients, our ability to identify potential acquisition candidates, complete acquisitions and successfully integrate acquired companies, the impact of market and economic conditions on revenues, our inability to successfully execute the conversion of clients’ assets from their technology platform to our technology platforms in a timely and accurate manner, our ability to expand our relationships with existing customers, grow the number of customers and derive revenue from new offerings such as our data analytics solutions and market research services and premium financial applications, compliance failures, adverse judicial or regulatory proceedings against us, liabilities associated with potential, perceived or actual breaches of fiduciary duties and/or conflicts of interest, changes in laws and regulations, including tax laws and regulations, general economic conditions, political and regulatory conditions, the impact of fluctuations in market condition and interest rates on the demand for our products and services and the value of assets under management or administration, the impact of market conditions on our ability to issue debt and equity, the impact of fluctuations in interest rates on our cost of borrowing, our financial performance, the results of our investments in research and development, our data center and other infrastructure, our ability to maintain the security and integrity of our systems and facilities and to maintain the privacy of personal information, failure of our systems to work properly, our ability to realize operating efficiencies, the advantages of our solutions as compared to those of others, the failure to protect our intellectual property rights, our ability to establish and maintain intellectual property rights, our ability to retain and hire necessary employees and appropriately staff our operations and 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 20, 2020 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,

December 31,

2019

2018

Assets

Current assets:

Cash and cash equivalents

$

82,505

$

289,345

Fees receivable, net

67,815

68,004

Prepaid expenses and other current assets

32,183

23,557

Total current assets

182,503

380,906

Property and equipment, net

53,756

44,991

Internally developed software, net

60,263

38,209

Intangible assets, net

505,589

305,241

Goodwill

879,850

519,102

Operating lease right-of-use assets, net

82,796

Other non-current assets

37,127

25,298

Total assets

$

1,801,884

$

1,313,747

Liabilities and Equity

Current liabilities:

Accrued expenses and other liabilities

$

137,944

$

133,298

Accounts payable

17,277

19,567

Operating lease liabilities

13,816

Convertible Notes due 2019

165,711

Contingent consideration

732

Deferred revenue

34,753

23,988

Total current liabilities

203,790

343,296

Convertible Notes due 2023

305,513

294,725

Revolving credit facility

260,000

Contingent consideration

9,045

Deferred revenue

5,754

6,910

Non-current operating lease liabilities

88,365

Deferred rent and lease incentive

17,569

Deferred tax liabilities, net

29,481

640

Other non-current liabilities

32,360

18,005

Total liabilities

934,308

681,145

Equity:

Total stockholders’ equity

869,094

633,700

Non-controlling interest

(1,518

)

(1,098

)

Total liabilities and equity

$

1,801,884

$

1,313,747

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,

2019

2018

2019

2018

Revenues:

Asset-based

$

128,717

$

122,872

$

484,312

$

481,233

Subscription-based

102,885

77,799

378,813

295,467

Total recurring revenues

231,602

200,671

863,125

776,700

Professional services and other revenues

8,334

9,409

37,002

35,663

Total revenues

239,936

210,080

900,127

812,363

Operating expenses:

Cost of revenues

73,216

67,875

278,811

263,400

Compensation and benefits

97,964

73,014

383,554

317,188

General and administration

27,603

38,356

152,564

139,984

Depreciation and amortization

28,104

19,332

101,271

77,626

Total operating expenses

226,887

198,577

916,200

798,198

Income (loss) from operations

13,049

11,503

(16,073

)

14,165

Other expense, net

(8,934

)

(6,525

)

(32,022

)

(23,327

)

Income (loss) before income tax provision (benefit)

4,115

4,978

(48,095

)

(9,162

)

Income tax provision (benefit)

698

5,490

(30,893

)

(13,172

)

Net income (loss)

3,417

(512

)

(17,202

)

4,010

Add: Net loss attributable to non-controlling interest

173

735

420

1,745

Net income (loss) attributable to Envestnet, Inc.

$

3,590

$

223

$

(16,782

)

$

5,755

Net income (loss) per share attributable to Envestnet, Inc.:

Basic

$

0.07

$

$

(0.33

)

$

0.13

Diluted

$

0.07

$

$

(0.33

)

$

0.12

Weighted average common shares outstanding:

Basic

52,574,128

45,985,791

50,937,919

45,268,002

Diluted

54,034,972

47,752,500

50,937,919

47,384,085

Envestnet, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

Year Ended

December 31,

2019

2018

OPERATING ACTIVITIES:

Net income (loss)

$

(17,202

)

$

4,010

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization

101,271

77,626

Deferred rent and lease incentive amortization

671

Provision for doubtful accounts

2,855

1,618

Deferred income taxes

(39,630

)

(23,629

)

Non-cash compensation expense

60,444

40,245

Non-cash interest expense

19,246

14,534

Accretion on contingent consideration and purchase liability

1,772

222

Payments of contingent consideration

(578

)

Fair market value adjustment to contingent consideration liability

(8,126

)

Loss allocation from equity method investment

2,361

1,146

Gain on life insurance proceeds

(5,000

)

Changes in operating assets and liabilities, net of acquisitions:

Fees receivable, net

1,139

(12,890

)

Prepaid expenses and other current assets

(6,440

)

(887

)

Other non-current assets

(5,234

)

(3,336

)

Accrued expenses and other liabilities

(811

)

12,939

Accounts payable

(2,863

)

1,743

Deferred revenue

727

345

Other non-current liabilities

4,795

3,028

Net cash provided by operating activities

108,726

117,385

INVESTING ACTIVITIES:

Purchases of property and equipment

(19,847

)

(20,524

)

Capitalization of internally developed software

(34,096

)

(24,068

)

Investment in private companies

(5,250

)

(1,200

)

Acquisitions of businesses, net of cash acquired

(320,915

)

(194,617

)

Proceeds from life insurance policy

5,000

Other

(600

)

(1,270

)

Net cash used in investing activities

(375,708

)

(241,679

)

FINANCING ACTIVITIES:

Proceeds from issuance of Convertible Notes due 2023

$

$

345,000

Convertible Notes due 2023 issuance costs

(9,982

)

Payment of Convertible Notes due 2019

(184,751

)

Proceeds from borrowings on revolving credit facility

345,000

195,000

Payments on revolving credit facility

(85,000

)

(276,168

)

Revolving credit facility issuance costs

(2,103

)

Payments of contingent consideration

(171

)

(2,193

)

Issuance of common stock and warrants - private placement, net of offering costs

122,704

Proceeds from exercise of stock options

10,592

5,305

Purchase of treasury stock for stock-based tax withholdings

(23,107

)

(20,816

)

Purchase of ERS units

(6,560

)

Issuance of restricted stock units

5

4

Net cash provided by financing activities

60,465

352,294

EFFECT OF EXCHANGE RATE CHANGES ON CASH

(399

)

(592

)

INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

(206,916

)

227,408

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD

289,671

62,263

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

$

82,755

$

289,671

(a) The following table reconciles cash, cash equivalents and restricted cash from the consolidated balance sheets to amounts reported in the consolidated statements of cash flows:

December 31,

2019

2018

Cash and cash equivalents

$

82,505

$

289,345

Restricted cash included in prepaid expenses and other current assets

82

158

Restricted cash included in other non-current assets

168

168

Total cash, cash equivalents and restricted cash

$

82,755

$

289,671

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,

2019

2018

2019

2018

Total revenues

$

239,936

$

210,080

$

900,127

$

812,363

Deferred revenue fair value adjustment

2,601

26

9,271

118

Adjusted revenues

242,537

210,106

909,398

812,481

Less: Asset-based cost of revenues

(65,439

)

(59,893

)

$

(243,913

)

$

(232,145

)

Adjusted net revenues

$

177,098

$

150,213

$

665,485

$

580,336

Net income (loss)

$

3,417

$

(512

)

$

(17,202

)

$

4,010

Add (deduct):

Deferred revenue fair value adjustment

2,601

26

9,271

118

Interest income

(488

)

(960

)

(3,347

)

(2,363

)

Interest expense

8,175

7,055

32,520

25,203

Accretion on contingent consideration and purchase liability

532

13

1,772

222

Income tax provision (benefit)

698

5,490

(30,893

)

(13,172

)

Depreciation and amortization

28,104

19,332

101,271

77,626

Non-cash compensation expense

17,203

10,671

60,444

40,245

Restructuring charges and transaction costs

1,833

5,547

26,558

15,580

Severance

7,220

49

15,367

8,318

Fair market value adjustment on contingent consideration liability

(8,126

)

(8,126

)

Litigation related expense

814

2,879

Foreign currency

(280

)

413

(72

)

(589

)

Non-income tax expense adjustment

(1,106

)

(466

)

374

(590

)

Loss allocation from equity method investment

854

77

2,361

1,146

Loss attributable to non-controlling interest

79

719

110

1,791

Adjusted EBITDA

$

61,530

$

47,454

$

193,287

$

157,545

Net income (loss)

$

3,417

$

(512

)

$

(17,202

)

$

4,010

Income tax provision (benefit) (1)

698

5,490

(30,893

)

(13,172

)

Loss before income tax provision (benefit)

4,115

4,978

(48,095

)

(9,162

)

Add (deduct):

Deferred revenue fair value adjustment

2,601

26

9,271

118

Accretion on contingent consideration and purchase liability

532

13

1,772

222

Non-cash interest expense

4,475

4,570

18,743

13,905

Non-cash compensation expense

17,203

10,671

60,444

40,245

Restructuring charges and transaction costs

1,833

5,547

26,558

15,580

Severance

7,220

49

15,367

8,318

Amortization of acquired intangibles and fair value adjustment to property and equipment, net

19,629

13,025

70,677

53,856

Fair market value adjustment on contingent consideration liability

(8,126

)

(8,126

)

Litigation related expense

814

2,879

Foreign currency

(280

)

413

(72

)

(589

)

Non-income tax expense adjustment

(1,106

)

(466

)

374

(590

)

Loss allocation from equity method investment

854

77

2,361

1,146

Loss attributable to non-controlling interest

79

719

110

1,791

Adjusted net income before income tax effect

49,843

39,622

152,263

124,840

Income tax effect (2)

(12,710

)

(10,697

)

(38,827

)

(33,705

)

Adjusted net income

$

37,133

$

28,925

$

113,436

$

91,135

Basic number of weighted-average shares outstanding

52,574,128

45,985,791

50,937,919

45,268,002

Effect of dilutive shares:

Options to purchase common stock

784,361

1,173,064

1,015,164

1,304,493

Unvested restricted stock units

591,657

593,645

691,740

811,590

Convertible Notes

84,826

33,388

Warrants

951

Diluted number of weighted-average shares outstanding

54,035,923

47,752,500

52,678,211

47,384,085

Adjusted net income per share - diluted

$

0.69

$

0.61

$

2.15

$

1.92

(1) For the three months ended December 31, 2019 and 2018, the effective tax rate computed in accordance with GAAP equaled 17.0% and 110.3%, respectively. For the year ended December 31, 2019 and 2018, the effective tax rate computed in accordance with GAAP equaled 64.2% and 143.8%, respectively.

(2) For 2019, an estimated normalized effective tax rate of 25.5% has been used to compute adjusted net income. For 2018, an estimated normalized effective tax rate of 27% has been used to compute adjusted net income.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information

(in thousands)

(unaudited)

Three Months Ended December 31, 2019

Envestnet Wealth
Solutions

Envestnet Data &
Analytics

Nonsegment

Total

Revenues

$

191,639

$

48,297

$

$

239,936

Deferred revenue fair value adjustment

2,601

2,601

Adjusted revenues

194,240

48,297

242,537

Less: Asset-based cost of revenues

(65,439

)

(65,439

)

Adjusted net revenues

128,801

48,297

177,098

Income (loss) from operations

$

20,744

$

(1,262

)

$

(6,433

)

$

13,049

Add:

Deferred revenue fair value adjustment

2,601

2,601

Accretion on contingent consideration and purchase liability

532

532

Depreciation and amortization

19,689

8,415

28,104

Non-cash compensation expense

10,382

3,164

3,657

17,203

Restructuring charges and transaction costs

702

(758

)

1,090

1,034

Severance

4,071

1,498

1,651

7,220

Fair market value adjustment on contingent consideration liability

(8,126

)

(8,126

)

Litigation related expense

814

814

Other

128

(2

)

126

Non-income tax expense adjustment

(907

)

(199

)

(1,106

)

Loss attributable to non-controlling interest

79

79

Adjusted EBITDA

$

58,021

$

11,672

$

(8,163

)

$

61,530

Three Months Ended December 31, 2018

Envestnet Wealth
Solutions

Envestnet Data &
Analytics

Nonsegment

Total

Revenues

$

162,222

$

47,858

$

$

210,080

Deferred revenue fair value adjustment

26

26

Adjusted revenues

162,248

47,858

210,106

Less: Asset-based cost of revenues

(59,893

)

(59,893

)

Adjusted net revenues

102,355

47,858

150,213

Income (loss) from operations

$

26,722

$

(1,205

)

$

(14,014

)

$

11,503

Add:

Deferred revenue fair value adjustment

26

26

Accretion on contingent consideration and purchase liability

13

13

Depreciation and amortization

11,218

8,114

19,332

Non-cash compensation expense

5,198

2,987

2,486

10,671

Restructuring charges and transaction costs

720

822

4,005

5,547

Severance

(49

)

97

1

49

Other

67

4

(11

)

60

Non-income tax expense adjustment

(1,053

)

587

(466

)

Loss attributable to non-controlling interest

719

719

Adjusted EBITDA

$

43,581

$

11,406

$

(7,533

)

$

47,454

Year Ended December 31, 2019

Envestnet Wealth
Solutions

Envestnet Data &
Analytics

Nonsegment

Total

Revenues

$

709,458

$

190,669

$

$

900,127

Deferred revenue fair value adjustment

9,271

9,271

Adjusted revenues

718,729

190,669

909,398

Less: Asset-based cost of revenues

(243,913

)

(243,913

)

Adjusted net revenues

474,816

190,669

665,485

Income (loss) from operations

$

67,713

$

(25,262

)

$

(58,524

)

$

(16,073

)

Add (deduct):

Deferred revenue fair value adjustment

9,271

9,271

Accretion on contingent consideration and purchase liability

1,772

1,772

Depreciation and amortization

65,746

35,525

101,271

Non-cash compensation expense

33,968

14,963

11,513

60,444

Restructuring charges and transaction costs

2,491

635

22,633

25,759

Severance

6,315

7,212

1,840

15,367

Fair market value adjustment on contingent consideration liability

(8,126

)

(8,126

)

Litigation related expense

2,879

2,879

Other

239

239

Non-income tax expense adjustment

500

(126

)

374

Loss attributable to non-controlling interest

110

110

Adjusted EBITDA

$

188,125

$

35,826

$

(30,664

)

$

193,287

Year Ended December 31, 2018

Envestnet Wealth
Solutions

Envestnet Data &
Analytics

Nonsegment

Total

Revenues

$

632,605

$

179,758

$

$

812,363

Deferred revenue fair value adjustment

110

8

118

Adjusted revenues

632,715

179,766

812,481

Less: Asset-based cost of revenues

(232,145

)

(232,145

)

Adjusted net revenues

400,570

179,766

580,336

Income (loss) from operations

$

75,491

$

(10,013

)

$

(51,313

)

$

14,165

Add:

Deferred revenue fair value adjustment

110

8

118

Accretion on contingent consideration and purchase liability

222

222

Depreciation and amortization

45,139

32,487

77,626

Non-cash compensation expense

19,342

11,552

9,351

40,245

Restructuring charges and transaction costs

3,143

1,735

10,702

15,580

Severance

7,810

480

28

8,318

Other

66

4

70

Non-income tax expense adjustment

(1,177

)

587

(590

)

Loss attributable to non-controlling interest

1,791

1,791

Adjusted EBITDA

$

151,937

$

36,840

$

(31,232

)

$

157,545

Envestnet, Inc.

Historical Assets, Accounts and Advisors

(in millions, except accounts and advisors)

(unaudited)

As of

December 31,

March 31,

June 30,

September 30,

December 31,

2018

2019

2019

2019

2019

(in millions except accounts and advisors data)

Platform Assets

Assets under Management ("AUM")

$

150,591

$

176,144

$

182,143

$

188,739

$

207,083

Assets under Administration ("AUA")

291,934

319,129

330,226

316,742

343,505

Total AUM/A

442,525

495,273

512,369

505,481

550,588

Subscription

2,314,253

2,546,483

2,835,780

2,947,582

3,205,281

Total Platform Assets

$

2,756,778

$

3,041,756

$

3,348,149

$

3,453,063

$

3,755,869

Platform Accounts

AUM

816,354

874,574

907,034

934,811

935,039

AUA

1,182,764

1,187,589

1,196,114

1,136,430

1,193,882

Total AUM/A

1,999,118

2,062,163

2,103,148

2,071,241

2,128,921

Subscription

8,865,435

8,909,581

9,492,653

9,692,714

9,793,175

Total Platform Accounts

10,864,553

10,971,744

11,595,801

11,763,955

11,922,096

Advisors

AUM/A

40,103

39,035

39,727

39,735

40,563

Subscription

56,237

57,594

59,292

60,319

61,180

Total Advisors

96,340

96,629

99,019

100,054

101,743

The following table summarizes the changes in AUM and AUA for the three months ended December 31, 2019:

As of

Gross

Net

Market

As of

9/30/2019

Sales

Redemptions

Flows

Impact

12/31/2019

(in millions except account data)

AUM

$

188,739

$

17,267

$

(8,584

)

$

8,683

$

9,661

$

207,083

AUA

316,742

25,377

(14,654

)

10,723

16,040

343,505

Total AUM/A

$

505,481

$

42,644

$

(23,238

)

$

19,406

$

25,701

$

550,588

Fee-Based Accounts

2,071,241

57,680

2,128,921

The above AUM/A gross sales figures include $8.3 billion in new client conversions. We onboarded an additional $32.0 billion in subscription conversions during the fourth quarter, bringing total conversions for the quarter to $40.3 billion.

The following table summarizes the changes in AUM and AUA for the year ended December 31, 2019:

As of

Gross

Net

Market

Reclass to

As of

12/31/2018

Sales

Redemptions

Flows

Impact

Subscription

12/31/2019

(in millions, except account data)

AUM

$

150,591

$

68,652

$

(33,980

)

$

34,672

$

28,382

$

(6,562

)

$

207,083

AUA

291,934

93,901

(68,534

)

25,367

48,899

(22,695

)

343,505

Total AUM/A

$

442,525

$

162,553

$

(102,514

)

$

60,039

$

77,281

$

(29,257

)

$

550,588

Fee-Based Accounts

1,999,118

228,759

(98,956

)

2,128,921

The above AUM/A gross sales figures include $31.5 billion in new client conversions. We onboarded an additional $297.9 billion in subscription conversions during 2019, bringing total conversions for the year to $329.4 billion.

Asset and account figures in the “Reclass to Subscription” column for the year ended December 31, 2019 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.

Investor Relations
investor.relations@envestnet.com
312 827-3940

Media Relations
mediarelations@envestnet.com



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today