Envestnet, Inc.
Ratio of Earnings to Fixed Charges
and Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
(unaudited)
(dollars in thousands)
|
Years Ended December 31, | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||
Ratio of Earnings to Fixed Charges |
||||||||||||||||
Earnings: |
||||||||||||||||
Income before income taxes |
$ | 22,507 | $ | 5,712 | $ | 3,068 | $ | 10,580 | $ | 907 | ||||||
Add: Fixed charges |
4,594 | 2,989 | 1,336 | 1,763 | 1,387 | |||||||||||
| | | | | | | | | | | | | | | | |
Income before income taxes and fixed charges |
$ | 27,101 | $ | 8,701 | $ | 4,404 | $ | 12,343 | $ | 2,294 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed Charges: |
||||||||||||||||
Interest expensed and capitalized(1) |
$ | 1,772 | $ | 1,288 | $ | | $ | 786 | $ | 564 | ||||||
Amortized premiums, discounts and capitalized expenses related to indebtedness |
326 | | | | | |||||||||||
An estimate of the interest within rental expense(2) |
2,496 | 1,701 | 1,336 | 977 | 823 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges |
$ | 4,594 | $ | 2,989 | $ | 1,336 | $ | 1,763 | $ | 1,387 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to fixed charges |
5.90 | 2.91 | 3.30 | 7.00 | 1.65 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends |
||||||||||||||||
Earnings: |
||||||||||||||||
Income before income taxes |
$ | 22,507 | $ | 5,712 | $ | 3,068 | $ | 10,580 | $ | 907 | ||||||
Add: Fixed charges |
4,594 | 2,989 | 1,336 | 1,763 | 1,649 | |||||||||||
Subtract: Preferred stock dividends(3) |
| | | | (262 | ) | ||||||||||
| | | | | | | | | | | | | | | | |
Income before income taxes and fixed charges |
$ | 27,101 | $ | 8,701 | $ | 4,404 | $ | 12,343 | $ | 2,294 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed Charges: |
||||||||||||||||
Interest expensed and capitalized(1) |
$ | 1,772 | $ | 1,288 | $ | | $ | 786 | $ | 564 | ||||||
Amortized premiums, discounts and capitalized expenses related to indebtedness |
326 | | | | | |||||||||||
An estimate of the interest within rental expense(2) |
2,496 | 1,701 | 1,336 | 977 | 823 | |||||||||||
Preferred stock dividends(3) |
| | | | 262 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges and preferred stock dividends |
$ | 4,594 | $ | 2,989 | $ | 1,336 | $ | 1,763 | $ | 1,649 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings to combined fixed charges and preferred stock dividends |
5.90 | 2.91 | 3.30 | 7.00 | 1.39 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |