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 2023 Financial Results

ENV

Envestnet (NYSE: ENV), a leading provider of intelligent systems for wealth management and financial wellness, today reported financial results for the quarter and year ended December 31, 2023.

Three Months Ended

Year Ended

Key Financial Metrics

December 31,

%

December 31,

%

(in millions, except per share data) (unaudited)

2023

2022

Change

2023

2022

Change

GAAP:

Total revenue

$

317.6

$

292.9

8%

$

1,245.6

$

1,239.8

—%

Net loss attributable to Envestnet, Inc.

$

(183.2

)

$

(36.5

)

*

$

(238.7

)

$

(80.9

)

*

Net loss attributable to Envestnet, Inc., per diluted share

$

(3.35

)

$

(0.85

)

*

$

(4.38

)

$

(1.59

)

*

Non-GAAP:

Adjusted revenue(1)

$

317.6

$

292.9

8%

$

1,245.7

$

1,240.0

—%

Adjusted EBITDA(1)

$

75.5

$

52.4

44%

$

250.9

$

215.4

16%

Adjusted net income(1)

$

43.0

$

29.9

44%

$

140.2

$

122.5

14%

Adjusted net income per diluted share(1)

$

0.65

$

0.45

44%

$

2.12

$

1.86

14%

__________________________________________________________

*Not meaningful

“For 25 years it has been a privilege to be a part of and lead the amazing journey that is Envestnet — how foundational it is to the industry, our clients and the advisors who grow, serve and enrich the lives of millions of families,” said Bill Crager, Chief Executive Officer.

“The foundation of the business is strong and Envestnet has the right strategy and people to continue delivering for clients and the industry.”

Financial Results for the Fourth Quarter 2023 Compared to the Fourth Quarter 2022:

Total revenue increased 8% to $317.6 million for the fourth quarter of 2023 from $292.9 million for the fourth quarter of 2022. Asset-based recurring revenue increased 13% and represented 59% of total revenue for the fourth quarter of 2023, compared to 57% of total revenue for the fourth quarter of 2022. Subscription-based recurring revenue decreased 3% and represented 37% of total revenue for the fourth quarter of 2023, compared to 41% of total revenue for the fourth quarter of 2022. Professional services and other non-recurring revenue increased 115% for the fourth quarter of 2023 from the fourth quarter of 2022.

Total operating expenses increased 55% to $496.3 million for the fourth quarter of 2023 from $319.4 million for the fourth quarter of 2022. Direct expense increased 11% to $118.7 million for the fourth quarter of 2023 from $107.2 million for the fourth quarter of 2022. Employee compensation decreased 17% to $100.2 million for the fourth quarter of 2023 from $121.3 million for the fourth quarter of 2022. Employee compensation was 32% of total revenue for the fourth quarter of 2023, compared to 41% of total revenue for the fourth quarter of 2022. General and administrative expense decreased 13% to $51.3 million for the fourth quarter of 2023 from $59.0 million for the fourth quarter of 2022. General and administrative expense was 16% of total revenue for the fourth quarter of 2023, compared to 20% of total revenue for the fourth quarter of 2022. A goodwill impairment charge of $191.8 million was recognized for the fourth quarter of 2023.

Loss from operations was $178.7 million for the fourth quarter of 2023 compared to $26.5 million for the fourth quarter of 2022. Net loss attributable to Envestnet, Inc. was $183.2 million, or $3.35 per diluted share, for the fourth quarter of 2023 compared to $36.5 million, or $0.85 per diluted share, for the fourth quarter of 2022.

Adjusted revenue(1) increased 8% to $317.6 million for the fourth quarter of 2023 from $292.9 million for the fourth quarter of 2022. Adjusted EBITDA(1) increased 44% to $75.5 million for the fourth quarter of 2023 from $52.4 million for the fourth quarter of 2022. Adjusted net income(1) increased 44% to $43.0 million, or $0.65 per diluted share, for the fourth quarter of 2023 from $29.9 million, or $0.45 per diluted share, for the fourth quarter of 2022.

Financial Results for the Full Year 2023 Compared to the Full Year 2022:

Total revenue remained consistent at $1.2 billion for the years ended December 31, 2023 and 2022. Asset-based recurring revenue increased 1% and represented 60% of total revenue for the years ended December 31, 2023 and 2022. Subscription-based recurring revenue decreased 3% and represented 37% of total revenue for the year ended December 31, 2023 compared to 39% of total revenue for the year ended December 31, 2022. Professional services and other non-recurring revenue increased 50% for the year ended December 31, 2023 from the year ended December 31, 2022.

Total operating expenses increased 11% to $1.5 billion for the year ended December 31, 2023 from $1.3 billion for the year ended December 31, 2022. Direct expense increased 1% to $473.0 million for the year ended December 31, 2023 from $470.4 million for the year ended December 31, 2022. Employee compensation decreased 9% to $444.8 million for the year ended December 31, 2023 from $490.7 million for the year ended December 31, 2022. Employee compensation was 36% of total revenue for the year ended December 31, 2023, compared to 40% of total revenue for the year ended December 31, 2022. General and administrative expense decreased 4% to $210.1 million for the year ended December 31, 2023 from $218.8 million for the year ended December 31, 2022. General and administrative expense was 17% of total revenue for the year ended December 31, 2023, compared to 18% for the year ended December 31, 2022. A goodwill impairment charge of $191.8 million was recognized for the year ended December 31, 2023.

Loss from operations was $204.5 million for the year ended December 31, 2023 compared to $66.0 million for the year ended December 31, 2022. Net loss attributable to Envestnet, Inc. was $238.7 million, or $4.38 per diluted share, for the year ended December 31, 2023 compared to $80.9 million, or $1.59 per diluted share, for the year ended December 31, 2022.

Adjusted revenue(1) remained consistent at $1.2 billion for the years ended December 31, 2023 and 2022. Adjusted EBITDA(1) increased 16% to $250.9 million for the year ended December 31, 2023 from $215.4 million for the year ended December 31, 2022. Adjusted net income(1) increased 14% to $140.2 million, or $2.12 per diluted share, for the year ended December 31, 2023 from $122.5 million, or $1.86 per diluted share, for the year ended December 31, 2022.

Balance Sheet and Liquidity

As of December 31, 2023, Envestnet had $91.4 million in cash and cash equivalents and $892.5 million in outstanding debt. Debt as of December 31, 2023 consisted 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 December 31, 2023.

Segment Reporting

On October 1, 2023, the Company changed the composition of its reportable segments to reflect the way that the Company's chief operating decision maker reviews the operating results, assesses performance and allocates resources. As a result, the advisor-focused Wealth Analytics business has been reclassified from the Envestnet Data & Analytics segment to the Envestnet Wealth Solutions segment. The segment change does not impact nonsegment results or the Company's consolidated balance sheets, consolidated statements of operations or consolidated statements of cash flows. All segment information presented within this Exhibit 99.1 for the quarter and full year ended December 31, 2023 is presented in conjunction with the current organizational structure, with prior periods adjusted accordingly.

Correction of Immaterial Error

During the fourth quarter of 2023, the Company identified that the arrangement with a third-party for the use of cloud hosted virtual servers which was previously accounted for as a finance lease transaction and included as a component of property and equipment, net in the consolidated balance sheets should have been recognized as a prepayment included within prepaid expenses and other current assets and other assets in the consolidated balance sheets. The Company concluded that the classification of these transactions was immaterial in prior period financial statements and that amendment of previously filed reports was not required. However, the Company corrected this immaterial error in the prior periods reported within this Exhibit 99.1.

Outlook

Envestnet provided the following outlook for the first quarter ending March 31, 2024. This outlook is based on the market value of assets under management or administration on December 31, 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

1Q 2024

GAAP:

Revenue:

Asset-based

$

200.0

-

$

203.0

Subscription-based

117.0

-

119.0

Total recurring revenue

317.0

-

322.0

Professional services and other revenue

3.0

-

4.0

Total revenue

$

320.0

-

$

326.0

Asset-based direct expense

$

117.5

-

$

119.0

Total direct expense

$

125.5

-

$

127.0

Net income (loss)

(a)

Diluted shares outstanding

66.3

Net income (loss) per diluted share

(a)

Non-GAAP:

Adjusted EBITDA(1)

$

64.0

-

$

69.0

Adjusted net income per diluted share(1)

$

0.52

-

$

0.57

__________________________________________________________
(a) Envestnet does not forecast net income (loss) and net income (loss) 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 and full year 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 insight are delivered. Our mission is to empower financial advisors and service providers with innovative technology, solutions and intelligence. Envestnet's clients include more than 108,000 advisors, 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, all of which 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, goodwill impairment, non-cash compensation expense, restructuring charges and transaction costs, severance expense, fair market value adjustment on investment in private company, litigation, regulatory and other governance related expenses, foreign currency, non-income tax expense adjustment, 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, goodwill impairment, non-cash compensation expense, restructuring charges and transaction costs, severance expense, amortization of acquired intangibles, fair market value adjustment to investment in private company, litigation, regulatory and other governance related expenses, foreign currency, non-income tax expense adjustment, 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 11-16 of this press release, and the section entitled "Non-GAAP Financial Measures" in the most recent Annual Report on Form 10-K 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 first quarter and full year of 2024, 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, our ability to recruit and retain senior executive leadership and other key employees and to successfully manage transitions, including the transition of our chief executive officer; adverse economic or global market conditions, including periods of rising inflation and market interest rates, and governmental responses to such conditions; the conflicts in the Middle East and between Russia and Ukraine, including related sanctions and their impact on the global economy and capital markets; 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, particularly goodwill and intangible assets; the amount of our debt, our ability to service our debt and risks associated with derivative transactions associated with 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 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; increased geopolitical unrest and other events outside of our control that could adversely affect the global economy or specific international, regional and domestic markets; 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; the failure to protect our intellectual property rights; our reliance on outsourcing arrangements; activist shareholders hindering the execution of our business strategy, diverting board and management attention and resources and causing us to incur substantial expenses; public health crises, pandemics or similar events; 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; our ability to introduce new solutions and services and enhancements; regulatory compliance failures; 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 cybersecurity 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; 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; general economic, political and regulatory conditions; global events, natural disasters, environmental disasters, terrorist attacks and pandemics, including their impact on the economy and trading markets; 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 February 22, 2024 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.

Consolidated Balance Sheets

(in thousands)

(unaudited)

December 31,

2023

2022

Assets

Current assets:

Cash and cash equivalents

$

91,378

$

162,173

Fees receivable, net

120,958

101,696

Prepaid expenses and other current assets

51,472

47,422

Total current assets

263,808

311,291

Property and equipment, net

48,223

48,481

Internally developed software, net

224,713

184,558

Intangible assets, net

338,068

379,995

Goodwill

806,563

998,414

Operating lease right-of-use assets, net

69,154

81,596

Other assets

126,723

107,830

Total assets

$

1,877,252

$

2,112,165

Liabilities and equity

Current liabilities:

Accounts payable, accrued expenses and other current liabilities

$

241,424

$

233,866

Operating lease liabilities

12,909

11,949

Deferred revenue

38,201

36,363

Current portion of debt

44,886

Total current liabilities

292,534

327,064

Debt

876,612

871,769

Operating lease liabilities, net of current portion

100,830

110,652

Deferred tax liabilities, net

16,568

16,196

Other liabilities

16,202

18,880

Total liabilities

1,302,746

1,344,561

Equity:

Total stockholders’ equity, attributable to Envestnet, Inc.

568,191

754,567

Non-controlling interest

6,315

13,037

Total liabilities and equity

$

1,877,252

$

2,112,165

Envestnet, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share information)

(unaudited)

Three Months Ended

Year Ended

December 31,

December 31,

2023

2022

2023

2022

Revenue:

Asset-based

$

188,643

$

166,408

$

745,238

$

738,228

Subscription-based

117,753

121,243

464,730

477,844

Total recurring revenue

306,396

287,651

1,209,968

1,216,072

Professional services and other revenue

11,236

5,223

35,652

23,712

Total revenue

317,632

292,874

1,245,620

1,239,784

Operating expenses:

Direct expense

118,729

107,179

473,038

470,424

Employee compensation

100,182

121,272

444,828

490,725

General and administrative

51,297

59,048

210,113

218,831

Depreciation and amortization

34,319

31,909

130,304

125,828

Goodwill impairment

191,818

191,818

Total operating expenses

496,345

319,408

1,450,101

1,305,808

Loss from operations

(178,713

)

(26,534

)

(204,481

)

(66,024

)

Other income (expense), net

(8,810

)

(2,704

)

(28,516

)

(12,395

)

Loss before income tax provision (benefit)

(187,523

)

(29,238

)

(232,997

)

(78,419

)

Income tax provision (benefit)

(2,586

)

8,603

12,777

7,061

Net loss

(184,937

)

(37,841

)

(245,774

)

(85,480

)

Add: Net loss attributable to non-controlling interest

1,766

1,336

7,050

4,541

Net loss attributable to Envestnet, Inc.

$

(183,171

)

$

(36,505

)

$

(238,724

)

$

(80,939

)

Net loss attributable to Envestnet, Inc., per share:

Basic

$

(3.35

)

$

(0.66

)

$

(4.38

)

$

(1.47

)

Diluted

$

(3.35

)

$

(0.85

)

$

(4.38

)

$

(1.59

)

Weighted average common shares outstanding:

Basic

54,689,559

55,119,075

54,457,365

55,199,482

Diluted

54,689,559

56,076,261

54,457,365

56,842,125

Envestnet, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

Year Ended December 31,

2023

2022

Cash flows from operating activities:

Net loss

$

(245,774

)

$

(85,480

)

Adjustments to reconcile net loss to net cash provided by operating activities:

Depreciation and amortization

130,304

125,828

Deferred income taxes

(1,479

)

(3,490

)

Goodwill impairment

191,818

Non-cash compensation expense

71,031

80,333

Non-cash interest expense

5,037

7,445

Fair market value adjustment to investment in private company

(804

)

(400

)

Dilution gain on equity method investee share issuance

(546

)

(9,517

)

Loss allocations from equity method investments

10,579

8,874

Lease related impairments

5,120

15,750

Loss on extinguishment of Convertible Notes due 2023

13,421

Gain on extinguishment of Convertible Notes due 2025

(15,089

)

Loss on property and equipment disposals

5,097

Other

1,781

1,266

Changes in operating assets and liabilities:

Fees receivable, net

(20,584

)

(5,031

)

Prepaid expenses and other assets

(11,573

)

(16,090

)

Accounts payable, accrued expenses and other liabilities

19,229

(24,257

)

Deferred revenue

729

(305

)

Net cash provided by operating activities

154,868

98,355

Cash flows from investing activities:

Purchases of property and equipment

(18,995

)

(16,172

)

Capitalization of internally developed software

(94,307

)

(89,153

)

Acquisitions of businesses, net of cash acquired

(104,100

)

Investments in private companies

(4,175

)

(16,351

)

Acquisition of proprietary technology

(17,000

)

(19,000

)

Issuance of loan receivable to private company

(20,000

)

Issuance of note receivable to equity method investees

(6,350

)

Other

414

Net cash used in investing activities

(154,063

)

(251,126

)

Envestnet, Inc.

Consolidated Statements of Cash Flows (continued)

(in thousands)

(unaudited)

Year Ended December 31,

2023

2022

Cash flows from financing activities:

Proceeds from borrowings on Revolving Credit Facility

55,000

Payments related to Revolving Credit Facility

(55,000

)

Settlement of Convertible Notes due 2023

(45,000

)

Proceeds from issuance of Convertible Notes due 2027

575,000

Convertible Notes due 2027 issuance costs

(16,323

)

Repurchase of Convertible Notes due 2023

(312,422

)

Repurchase of Convertible Notes due 2025

(181,772

)

Payments related to Capped Call Transactions

(79,585

)

Proceeds from exercise of stock options

1,608

2,620

Payments related to tax withholdings for stock-based compensation

(19,022

)

(23,516

)

Payments related to share repurchases

(9,289

)

(85,750

)

Purchase of non-controlling units from third-party shareholders

(1,008

)

Proceeds from capital contributions of non-controlling shareholders

16,037

Payments of contingent consideration

(743

)

Other

5

(1,866

)

Net cash used in financing activities

(72,706

)

(108,320

)

Effect of exchange rate on changes on cash, cash equivalents and restricted cash

1,106

(6,164

)

Net change in cash, cash equivalents and restricted cash

(70,795

)

(267,255

)

Cash, cash equivalents and restricted cash, beginning of period

162,173

429,428

Cash, cash equivalents and restricted cash, end of period

$

91,378

$

162,173

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

(in thousands)

(unaudited)

Three Months Ended

Year Ended

December 31,

December 31,

2023

2022

2023

2022

Total revenue

$

317,632

$

292,874

$

1,245,620

$

1,239,784

Deferred revenue fair value adjustment (a)

54

69

216

Adjusted revenue

$

317,632

$

292,928

$

1,245,689

$

1,240,000

Net loss

$

(184,937

)

$

(37,841

)

$

(245,774

)

$

(85,480

)

Add (deduct):

Deferred revenue fair value adjustment (a)

54

69

216

Interest income (b)

(1,721

)

(1,911

)

(6,288

)

(4,184

)

Interest expense (b)

6,085

3,536

25,138

16,843

Income tax provision (benefit)

(2,586

)

8,603

12,777

7,061

Depreciation and amortization

34,319

31,909

130,304

125,828

Goodwill impairment

191,818

191,818

Non-cash compensation expense (d)

12,890

17,750

71,031

80,333

Restructuring charges and transaction costs (e)

3,897

7,874

16,263

35,141

Severance expense (d)

9,495

18,738

35,399

30,117

Litigation, regulatory and other governance related expenses (c)

1,159

722

6,982

6,055

Foreign currency (b)

107

806

437

1,419

Non-income tax expense adjustment (c)

(168

)

914

(392

)

802

Fair market value adjustment to investment in private company (b)

2,000

(400

)

(804

)

(400

)

Dilution gain on equity method investee share issuance (b)

(2,583

)

(546

)

(9,517

)

Loss allocations from equity method investments (b)

2,339

3,542

10,579

8,874

Loss attributable to non-controlling interest

838

663

3,920

2,300

Adjusted EBITDA

$

75,535

$

52,376

$

250,913

$

215,408

__________________________________________________________

(a)

Included within subscription-based revenue in the consolidated statements of operations.

(b)

Included within other income (expense), net in the consolidated statements of operations.

(c)

Included within general and administrative expense in the consolidated statements of operations.

(d)

Included within employee compensation in the consolidated statements of operations.

(e)

For the three months ended December 31, 2023 and 2022, $3.3 million and $7.9 million, respectively, were included within general and administrative expense in the consolidated statements of operations. For the three months ended December 31, 2023 and 2022, $0.6 million and $0.0 million, respectively, were included within employee compensation in the consolidated statements of operations. For the years ended December 31, 2023 and 2022, $13.5 million and $35.1 million, respectively, were included within general and administrative expense in the consolidated statements of operations. For the years ended December 31, 2023 and 2022, $2.8 million and $0.0 million, respectively, were included within employee compensation in the consolidated statements of operations.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(in thousands, except share and per share information)

(unaudited)

Three Months Ended

Year Ended

December 31,

December 31,

2023

2022

2023

2022

Net loss

$

(184,937

)

$

(37,841

)

$

(245,774

)

$

(85,480

)

Income tax provision (benefit) (a)

(2,586

)

8,603

12,777

7,061

Loss before income tax provision (benefit)

(187,523

)

(29,238

)

(232,997

)

(78,419

)

Add (deduct):

Deferred revenue fair value adjustment (b)

54

69

216

Non-cash interest expense (c)

1,397

(239

)

5,655

4,678

Cash interest - Convertible Notes (c)

4,369

3,458

17,845

10,897

Amortization of acquired intangibles (g)

15,143

18,087

62,927

71,901

Goodwill impairment

191,818

191,818

Non-cash compensation expense (f)

12,890

17,750

71,031

80,333

Restructuring charges and transaction costs (e)

3,897

7,874

16,263

35,141

Severance expense (f)

9,495

18,738

35,399

30,117

Litigation, regulatory and other governance related expenses (d)

1,159

722

6,982

6,055

Foreign currency (c)

107

806

437

1,419

Non-income tax expense adjustment (d)

(168

)

914

(392

)

802

Fair market value adjustment to investment in private company (c)

2,000

(400

)

(804

)

(400

)

Dilution gain on equity method investee share issuance (c)

(2,583

)

(546

)

(9,517

)

Loss allocations from equity method investments (c)

2,339

3,542

10,579

8,874

Loss attributable to non-controlling interest

838

663

3,920

2,300

Adjusted net income before income tax effect

57,761

40,148

188,186

164,397

Income tax effect (h)

(14,729

)

(10,238

)

(47,987

)

(41,921

)

Adjusted net income

$

43,032

$

29,910

$

140,199

$

122,476

Basic number of weighted-average shares outstanding

54,689,559

55,119,075

54,457,365

55,199,482

Effect of dilutive shares:

Convertible Notes

10,811,884

10,667,509

11,084,413

10,092,369

Non-vested RSUs and PSUs

252,597

265,187

413,734

390,270

Options to purchase common stock

19,509

70,947

47,388

111,327

Diluted number of weighted-average shares outstanding

65,773,549

66,122,718

66,002,900

65,793,448

Adjusted net income per share - diluted

$

0.65

$

0.45

$

2.12

$

1.86

__________________________________________________________

(a)

For the three months ended December 31, 2023 and 2022, the effective tax rate computed in accordance with GAAP equaled 1.4% and (29.4)%, respectively. For the years ended December 31, 2023 and 2022, the effective tax rate computed in accordance with GAAP equaled (5.5)% and (9.0)%, respectively.

(b)

Included within subscription-based revenue in the consolidated statements of operations.

(c)

Included within other income (expense), net in the consolidated statements of operations.

(d)

Included within general and administrative expense in the consolidated statements of operations.

(e)

For the three months ended December 31, 2023 and 2022, $3.3 million and $7.9 million, respectively, were included within general and administrative expense in the consolidated statements of operations. For the three months ended December 31, 2023 and 2022, $0.6 million and $0.0 million, respectively, were included within employee compensation in the consolidated statements of operations. For the years ended December 31, 2023 and 2022, $13.5 million and $35.1 million, respectively, were included within general and administrative expense in the consolidated statements of operations. For the years ended December 31, 2023 and 2022, $2.8 million and $0.0 million, respectively, were included within employee compensation in the consolidated statements of operations.

(f)

Included within employee compensation in the consolidated statements of operations.

(g)

Included within depreciation and amortization in the consolidated statements of operations.

(h)

An estimated normalized effective tax rate of 25.5% has been used to compute adjusted net income for the three months and years ended December 31, 2023 and 2022.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information

(in thousands)

(unaudited)

Three Months Ended December 31, 2023

Envestnet Wealth Solutions

Envestnet Data
& Analytics

Nonsegment

Total

Revenue

$

278,988

$

38,644

$

$

317,632

Deferred revenue fair value adjustment (a)

Adjusted revenue

$

278,988

$

38,644

$

$

317,632

Revenue:

Asset-based

$

188,643

$

$

$

188,643

Subscription-based

84,184

33,569

117,753

Total recurring revenue

272,827

33,569

306,396

Professional services and other revenue

6,161

5,075

11,236

Total revenue

$

278,988

$

38,644

$

$

317,632

Operating expenses:

Direct expense:

Asset-based

$

110,030

$

$

$

110,030

Subscription-based

1,367

6,893

8,260

Professional services and other

439

439

Total direct expense

111,836

6,893

118,729

Employee compensation

77,520

9,938

12,724

100,182

General and administrative

29,822

13,641

7,834

51,297

Depreciation and amortization

26,631

7,688

34,319

Goodwill impairment

191,818

191,818

Total operating expenses

$

245,809

$

229,978

$

20,558

$

496,345

Income (loss) from operations

$

33,179

$

(191,334

)

$

(20,558

)

$

(178,713

)

Add:

Deferred revenue fair value adjustment (a)

Depreciation and amortization

26,631

7,688

34,319

Goodwill impairment

191,818

191,818

Non-cash compensation expense (c)

9,763

1,136

1,991

12,890

Restructuring charges and transaction costs (d)

2,883

1

1,013

3,897

Severance expense (c)

6,679

586

2,230

9,495

Litigation, regulatory and other governance related expenses (b)

1,159

1,159

Non-income tax expense adjustment (b)

(167

)

(1

)

(168

)

Loss attributable to non-controlling interest

838

838

Adjusted EBITDA

$

79,806

$

11,053

$

(15,324

)

$

75,535

__________________________________________________________

(a)

Included within subscription-based revenue in the consolidated statements of operations.

(b)

Included within general and administrative expense in the consolidated statements of operations.

(c)

Included within employee compensation in the consolidated statements of operations.

(d)

For the three months ended December 31, 2023, $3.3 million was included within general and administrative expense and $0.6 million was included within employee compensation in the consolidated statements of operations.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information (continued)

(in thousands)

(unaudited)

Three Months Ended December 31, 2022

Envestnet Wealth Solutions

Envestnet Data & Analytics

Nonsegment

Total

Revenue

$

251,101

$

41,773

$

$

292,874

Deferred revenue fair value adjustment (a)

54

54

Adjusted revenue

$

251,155

$

41,773

$

$

292,928

Revenue:

Asset-based

$

166,408

$

$

$

166,408

Subscription-based

81,026

40,217

121,243

Total recurring revenue

247,434

40,217

287,651

Professional services and other revenue

3,667

1,556

5,223

Total revenue

$

251,101

$

41,773

$

$

292,874

Operating expenses:

Direct expense:

Asset-based

$

98,207

$

$

$

98,207

Subscription-based

1,593

6,791

8,384

Professional services and other

588

588

Total direct expense

100,388

6,791

107,179

Employee compensation

80,796

27,034

13,442

121,272

General and administrative

37,693

13,787

7,568

59,048

Depreciation and amortization

25,511

6,398

31,909

Total operating expenses

$

244,388

$

54,010

$

21,010

$

319,408

Income (loss) from operations

$

6,713

$

(12,237

)

$

(21,010

)

$

(26,534

)

Add:

Deferred revenue fair value adjustment (a)

54

54

Depreciation and amortization

25,511

6,398

31,909

Non-cash compensation expense (c)

11,397

2,118

4,235

17,750

Restructuring charges and transaction costs (d)

4,762

1,717

1,395

7,874

Severance expense (c)

8,251

9,330

1,157

18,738

Litigation, regulatory and other governance related expenses (b)

722

722

Non-income tax expense adjustment (b)

930

(16

)

914

Loss attributable to non-controlling interest

663

663

Other

283

3

286

Adjusted EBITDA

$

58,564

$

8,035

$

(14,223

)

$

52,376

__________________________________________________________

(a)

Included within subscription-based revenue in the consolidated statements of operations.

(b)

Included within general and administrative expense in the consolidated statements of operations.

(c)

Included within employee compensation in the consolidated statements of operations.

(d)

For the three months ended December 31, 2022, $7.9 million was included within general and administrative expense and $0.0 million was included within employee compensation in the consolidated statements of operations.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information (continued)

(in thousands)

(unaudited)

Year Ended December 31, 2023

Envestnet Wealth Solutions

Envestnet Data
& Analytics

Nonsegment

Total

Revenue

$

1,094,704

$

150,916

$

$

1,245,620

Deferred revenue fair value adjustment (a)

69

69

Adjusted revenue

$

1,094,773

$

150,916

$

$

1,245,689

Revenue:

Asset-based

$

745,238

$

$

$

745,238

Subscription-based

325,398

139,332

464,730

Total recurring revenue

1,070,636

139,332

1,209,968

Professional services and other revenue

24,068

11,584

35,652

Total revenue

$

1,094,704

$

150,916

$

$

1,245,620

Operating expenses:

Direct expense:

Asset-based

$

434,123

$

$

$

434,123

Subscription-based

6,851

23,963

30,814

Professional services and other

8,091

10

8,101

Total direct expense

449,065

23,973

473,038

Employee compensation

313,338

69,414

62,076

444,828

General and administrative

120,247

55,250

34,616

210,113

Depreciation and amortization

103,301

27,003

130,304

Goodwill impairment

191,818

191,818

Total operating expenses

$

985,951

$

367,458

$

96,692

$

1,450,101

Income (loss) from operations

$

108,753

$

(216,542

)

$

(96,692

)

$

(204,481

)

Add (deduct):

Deferred revenue fair value adjustment (a)

69

69

Depreciation and amortization

103,301

27,003

130,304

Goodwill impairment

191,818

191,818

Non-cash compensation expense (c)

44,510

8,193

18,328

71,031

Restructuring charges and transaction costs (d)

10,868

215

5,180

16,263

Severance expense (c)

17,232

11,813

6,354

35,399

Litigation, regulatory and other governance related expenses (b)

5,322

1,660

6,982

Non-income tax expense adjustment (b)

(320

)

(72

)

(392

)

Loss attributable to non-controlling interest

3,920

3,920

Adjusted EBITDA

$

288,333

$

27,750

$

(65,170

)

$

250,913

__________________________________________________________

(a)

Included within subscription-based revenue in the consolidated statements of operations.

(b)

Included within general and administrative expense in the consolidated statements of operations.

(c)

Included within employee compensation in the consolidated statements of operations.

(d)

For the year ended December 31, 2023, $13.5 million was included within general and administrative expense and $2.8 million was included within employee compensation in the consolidated statements of operations.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information (continued)

(in thousands)

(unaudited)

Year Ended December 31, 2022

Envestnet Wealth Solutions

Envestnet Data & Analytics

Nonsegment

Total

Revenue

$

1,065,244

$

174,540

$

$

1,239,784

Deferred revenue fair value adjustment (a)

216

216

Adjusted revenue

$

1,065,460

$

174,540

$

$

1,240,000

Revenue:

Asset-based

$

738,228

$

$

$

738,228

Subscription-based

310,217

167,627

477,844

Total recurring revenue

1,048,445

167,627

1,216,072

Professional services and other revenue

16,799

6,913

23,712

Total revenue

$

1,065,244

$

174,540

$

$

1,239,784

Operating expenses:

Direct expense:

Asset-based

$

430,345

$

$

$

430,345

Subscription-based

6,681

25,896

32,577

Professional services and other

7,421

81

7,502

Total direct expense

444,447

25,977

470,424

Employee compensation

321,277

101,300

68,148

490,725

General and administrative

143,597

42,256

32,978

218,831

Depreciation and amortization

98,600

27,228

125,828

Total operating expenses

$

1,007,921

$

196,761

$

101,126

$

1,305,808

Income (loss) from operations

$

57,323

$

(22,221

)

$

(101,126

)

$

(66,024

)

Add (deduct):

Deferred revenue fair value adjustment (a)

216

216

Depreciation and amortization

98,600

27,228

125,828

Non-cash compensation expense (c)

47,891

9,891

22,551

80,333

Restructuring charges and transaction costs (d)

22,871

3,731

8,539

35,141

Severance expense (c)

13,237

10,745

6,135

30,117

Litigation, regulatory and other governance related expenses (b)

6,055

6,055

Non-income tax expense adjustment (b)

878

(76

)

802

Loss attributable to non-controlling interest

2,300

2,300

Other

635

5

640

Adjusted EBITDA

$

243,951

$

35,358

$

(63,901

)

$

215,408

__________________________________________________________

(a)

Included within subscription-based revenue in the consolidated statements of operations.

(b)

Included within general and administrative expense in the consolidated statements of operations.

(c)

Included within employee compensation in the consolidated statements of operations.

(d)

For the year ended December 31, 2022, $35.1 million was included within general and administrative expense and $0.0 million was included within employee compensation in the consolidated statements of operations.

Envestnet, Inc.

Historical Assets, Accounts and Advisors

(in millions, except accounts and advisors)

(unaudited)

Envestnet Wealth Solutions Segment

As of

December 31,

March 31,

June 30,

September 30,

December 31,

2022

2023

2023

2023

2023

(in millions, except accounts and advisors data)

Platform Assets

Assets under management ("AUM")

$

341,144

$

363,244

$

384,773

$

375,408

$

416,001

Assets under administration ("AUA")

367,412

379,843

394,078

398,082

430,846

Total AUM/A

708,556

743,087

778,851

773,490

846,847

Subscription

4,382,109

4,566,971

4,643,313

4,579,248

4,959,514

Total platform assets

$

5,090,665

$

5,310,058

$

5,422,164

$

5,352,738

$

5,806,361

Platform Accounts

AUM

1,547,009

1,571,862

1,609,677

1,614,873

1,640,879

AUA

1,135,026

1,142,166

1,144,375

1,257,094

1,254,962

Total AUM/A

2,682,035

2,714,028

2,754,052

2,871,967

2,895,841

Subscription

15,665,020

15,779,980

15,916,955

16,072,848

16,248,598

Total platform accounts

18,347,055

18,494,008

18,671,007

18,944,815

19,144,439

Advisors

AUM/A

38,025

38,611

38,809

38,078

38,697

Subscription

67,520

67,843

68,439

69,318

69,973

Total advisors

105,545

106,454

107,248

107,396

108,670

The following table summarizes the changes in AUM and AUA for the three months ended December 31, 2023:

Asset Rollforward - Three Months Ended December 31, 2023

As of

Gross Sales

Redemptions

Net Flows

Market Impact

As of

September 30,
2023

December 31,
2023

(in millions, except account data)

AUM

$

375,408

$

26,612

$

(19,064

)

$

7,548

$

33,045

$

416,001

AUA

398,082

30,342

(30,019

)

323

32,441

430,846

Total AUM/A

$

773,490

$

56,954

$

(49,083

)

$

7,871

$

65,486

$

846,847

Fee-Based Accounts

2,871,967

23,874

2,895,841

The above AUM/A gross sales figures include $17.7 billion in new client conversions. The Company onboarded an additional $73.1 billion in subscription conversions during the fourth quarter, bringing total conversions for the quarter to $90.8 billion.

The following table summarizes the changes in AUM and AUA for the year ended December 31, 2023:

Asset Rollforward - Year Ended December 31, 2023

As of
December 31,
2022

Gross Sales

Redemptions

Net Flows

Market Impact

Reclass to Subscription

As of
December 31,
2023

(in millions, except account data)

AUM

$

341,144

$

101,305

$

(71,217

)

$

30,088

$

47,360

$

(2,591

)

$

416,001

AUA

367,412

127,906

(99,468

)

28,438

48,868

(13,872

)

430,846

Total AUM/A

$

708,556

$

229,211

$

(170,685

)

$

58,526

$

96,228

$

(16,463

)

$

846,847

Fee-Based Accounts

2,682,035

312,915

(99,109

)

2,895,841

The above AUM/A gross sales figures include $72.3 billion in new client conversions. We onboarded an additional $169.7 billion in subscription conversions during 2023, bringing total conversions for the year to $242.0 billion.

Asset and account figures in the “Reclass to Subscription” columns for the three months and year ended December 31, 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 number of paid end-users and firms using the Envestnet Data & Analytics platform in the periods indicated:

As of

December 31,

March 31,

June 30,

September 30,

December 31,

2022

2023

2023

2023

2023

(in millions, except number of firms data)

Number of paid end-users

38.8

37.5

38.0

42.3

38.3

Number of firms

1,286

1,310

1,339

1,322

1,324