Exhibit 99.1
Envestnet Reports First Quarter 2016 Financial Results
Chicago, IL — May 5, 2016 — Envestnet (NYSE: ENV), a leading provider of unified wealth management technology and services to financial advisors, today reported financial results for its first quarter ended March 31, 2016.
|
Key Financial Metrics |
|
Three Months Ended |
|
% |
| ||||
|
(in millions except per share data) |
|
2016 |
|
2015 |
|
Change |
| ||
|
|
|
|
|
|
|
|
| ||
|
Adjusted Revenues(1) |
|
$ |
132.0 |
|
$ |
96.5 |
|
37 |
% |
|
Adjusted EBITDA(1) |
|
$ |
19.2 |
|
$ |
16.8 |
|
14 |
% |
|
Adjusted Net Income per Share(1) |
|
$ |
0.18 |
|
$ |
0.22 |
|
(18 |
%) |
Financial Results for the First Quarter of 2016 Compared to the First Quarter of 2015:
· Adjusted Revenues(1) increased 37% to $132.0 million for the first quarter of 2016 from $96.5 million for the first quarter of 2015. Total revenues also increased 37% to $131.8 million for the first quarter of 2016 from $96.5 million for the first quarter of 2015.
· Operating expenses increased 61% to $144.6 million in the first quarter of 2016 from $89.8 million in the first quarter of 2015. Cost of revenues increased 4% to $40.2 million in the first quarter of 2016 from $38.7 million in the first quarter of 2015.
· Adjusted EBITDA(1) increased 14% to $19.2 million for the first quarter of 2016, compared to $16.8 million for the first quarter of 2015.
· Adjusted Net Income(1) was $7.8 million, or $0.18 per diluted share, for the first quarter of 2016, compared to $8.4 million, or $0.22 per diluted share, for the first quarter of 2015.
· Net income (loss) attributable to Envestnet, Inc. was ($11.0) million, or ($0.26) per diluted share, for the first quarter of 2016, compared to $2.5 million, or $0.07 per diluted share, for the first quarter of 2015.
· Recurring revenue was 96% of total revenue for the first quarter of 2016, compared to 99% for the first quarter of 2015. Recurring revenue mix was 66% in AUM/A revenue and 34% in subscription and licensing revenue for the first quarter of 2016, compared to 85% in AUM/A revenue and 15% in subscription and licensing revenue for the first quarter of 2015.
“First quarter results reflect ongoing support and growth among our advisors and financial institutions, adding over 2,000 advisors to the platform and increasing subscription and licensing revenue to over $43 million,” said Jud Bergman, Chairman and CEO.
“Our product development teams have been fully engaged on the integration of data aggregation and financial planning capabilities into the Envestnet platform portals, delivering the preeminent enabling technology in wealth management, empowering the essential advisor of the future with a deeply integrated end-to-end platform and enabling advisors and financial institutions to deliver better financial outcomes for their clients,” concluded Mr. Bergman.
SEGMENT RESULTS
Envestnet
Financial Results for the First Quarter of 2016
· Adjusted revenues(1) increased 7% to $103.2 million for the first quarter of 2016 from $96.5 million for the first quarter of 2015.
· Adjusted EBITDA(1) was $19.6 million for the first quarter of 2016, consistent with the first quarter of 2015.
Key Operating Metrics (AUM/A Only) as of and for the Quarter Ended March 31, 2016:
· Assets: $303.0 billion, up 18% from March 31, 2015
· Accounts: 1,402,822, up 40% from March 31, 2015
· Advisors: 35,718, up 23% from March 31, 2015
· Gross sales: $26.5 billion, resulting in net flows of $10.6 billion
The following table summarizes the changes in AUM and AUA for the quarter ended March 31, 2016:
|
In Millions Except Accounts |
|
12/31/2015 |
|
Gross |
|
Redemp-tions |
|
Net |
|
Market |
|
3/31/2016 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Assets under Management (AUM) |
|
$ |
92,559 |
|
$ |
7,274 |
|
$ |
(5,279 |
) |
$ |
1,995 |
|
$ |
935 |
|
$ |
95,489 |
|
|
Assets under Administration (AUA) |
|
197,177 |
|
19,237 |
|
(10,659 |
) |
8,578 |
|
1,782 |
|
207,537 |
| ||||||
|
Total AUM/A |
|
$ |
289,736 |
|
$ |
26,511 |
|
$ |
(15,938 |
) |
$ |
10,573 |
|
$ |
2,717 |
|
$ |
303,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Fee-Based Accounts |
|
1,298,179 |
|
|
|
|
|
104,643 |
|
|
|
1,402,822 |
| ||||||
The above AUM/A gross sales figures include $2.1 billion in new client conversions. The Company onboarded an additional $8.1 billion in licensing conversions during the first quarter, bringing total conversions for the quarter to $10.2 billion.
Envestnet | Yodlee
Financial Results for the First Quarter of 2016
· Adjusted revenues(1) were $28.9 million for the period.
· Adjusted EBITDA(1) was $3.0 million for the period.
Non-Segment
Non-segment expenses totaled $8.3 million for the first quarter of 2016, up from $3.1 million for the first quarter of 2015. Non-segment expenses were 6% of consolidated operating expenses for the first quarter of 2016, compared to 3% of consolidated operating expenses for the first quarter of 2015. The increase in expense was primarily due to an increase in non-cash compensation expense, an increase in restructuring and transaction related costs, and a decrease in fair market value adjustments to contingent consideration.
Cash Flow and Financial Position
At March 31, 2016, Envestnet had $36.6 million in cash and cash equivalents, compared to $51.7 million at December 31, 2015.
Total debt was $292.8 million at March 31, 2016 including $2 million drawn on our $100 million revolving credit facility, compared to $290.8 million at December 31, 2015.
Outlook
The Company’s financial outlook for the second quarter ended June 30, 2016, and full year 2016 is summarized below:
|
In Millions Except Adjusted EPS |
|
Q2 2016 |
|
FY 2016 |
|
|
AUM/A revenue |
|
$ 84.0 - 85.0 |
|
- |
|
|
Subcription and licensing revenue |
|
47.0 - 48.5 |
|
- |
|
|
Professional Services and other revenue |
|
6.5 - 7.0 |
|
- |
|
|
Adjusted Revenues(1) |
|
137.5 - 140.5 |
|
$580 - 592 |
|
|
Cost of revenues |
|
44.0 - 45.0 |
|
- |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(1) |
|
$ 20.0 - 21.0 |
|
$ 95 - 105 |
|
|
Diluted shares outstanding |
|
44.0 |
|
- |
|
|
Adjusted Net Income per Share(1) |
|
$ 0.20 - 0.21 |
|
- |
|
Conference Call
Envestnet will host a conference call to discuss first quarter 2016 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) 466-4462, or for international callers (719) 325-2458. 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 4782611. 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 | Tamarac’s web-based platform for independent RIAs, Advisor® Xi, deeply unifies portfolio management, modeling, rebalancing, trading, billing, and reporting with a client portal and enterprise-level client relationship management (CRM) system.
Envestnet | Yodlee is a leading data aggregation and data analytics platform powering dynamic, cloud-based innovation for digital financial services. More than 1,000 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 transform the speed and delivery of financial innovation, improve digital customer experiences, and drive better outcomes for our clients and their customers.
(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, foreign currency and related hedging activity, other 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, foreign currency and related hedging activity, other loss and net 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 reconciling items, and resulting adjusted net income, are presented on a different basis than historically shown to eliminate the impact of quarterly volatility of the GAAP tax provision (benefit) on the Company’s adjusted earnings figures.
“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. Reconciliations are not provided for guidance on such measures as the Company is unable to predict the amounts to be adjusted. The Company’s Non-GAAP Financial 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 for the second quarter and full year of 2016, 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 May 5, 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.
|
Contacts |
|
|
|
Investor Relations |
|
Media Relations |
|
investor.relations@envestnet.com |
|
mediarelations@envestnet.com |
|
(312) 827-3940 |
|
|
Envestnet, Inc.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
|
March 31, |
|
December 31, |
| ||
|
|
|
2016 |
|
2015 |
| ||
|
Assets |
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
36,550 |
|
$ |
51,718 |
|
|
Fees and other receivables, net |
|
35,455 |
|
46,756 |
| ||
|
Prepaid expenses and other current assets |
|
22,880 |
|
13,239 |
| ||
|
Total current assets |
|
94,885 |
|
111,713 |
| ||
|
|
|
|
|
|
| ||
|
Property and equipment, net |
|
27,122 |
|
28,681 |
| ||
|
Internally developed software, net |
|
10,490 |
|
9,897 |
| ||
|
Intangible assets, net |
|
286,174 |
|
292,675 |
| ||
|
Goodwill |
|
426,695 |
|
421,273 |
| ||
|
Deferred tax assets, net |
|
— |
|
2,688 |
| ||
|
Other non-current assets |
|
10,878 |
|
9,322 |
| ||
|
Total assets |
|
$ |
856,244 |
|
$ |
876,249 |
|
|
|
|
|
|
|
| ||
|
Liabilities and Equity |
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
| ||
|
Accrued expenses and other liabilities |
|
$ |
61,360 |
|
$ |
83,411 |
|
|
Accounts payable |
|
10,441 |
|
10,420 |
| ||
|
Current portion of debt |
|
8,064 |
|
6,064 |
| ||
|
Contingent consideration |
|
5,190 |
|
2,537 |
| ||
|
Deferred revenue |
|
17,576 |
|
15,089 |
| ||
|
Total current liabilities |
|
102,631 |
|
117,521 |
| ||
|
|
|
|
|
|
| ||
|
Convertible notes |
|
147,939 |
|
146,418 |
| ||
|
Term notes |
|
136,819 |
|
138,335 |
| ||
|
Contingent consideration |
|
894 |
|
1,506 |
| ||
|
Deferred revenue |
|
14,628 |
|
14,378 |
| ||
|
Deferred rent and lease incentive |
|
10,805 |
|
10,976 |
| ||
|
Deferred tax liabilities, net |
|
911 |
|
— |
| ||
|
Other non-current liabilities |
|
6,706 |
|
6,288 |
| ||
|
Total liabilities |
|
421,333 |
|
435,422 |
| ||
|
|
|
|
|
|
| ||
|
Redeemable units in ERS |
|
900 |
|
900 |
| ||
|
|
|
|
|
|
| ||
|
Equity: |
|
|
|
|
| ||
|
Stockholders’ equity |
|
433,613 |
|
439,529 |
| ||
|
Non-controlling interest |
|
398 |
|
398 |
| ||
|
Total liabilities and equity |
|
$ |
856,244 |
|
$ |
876,249 |
|
Envestnet, Inc.
Condensed Consolidated Statements of Operations
(in thousands, except share and per share information)
(unaudited)
|
|
|
Three Months Ended |
| ||||
|
|
|
March 31, |
| ||||
|
|
|
2016 |
|
2015 |
| ||
|
|
|
|
|
|
| ||
|
Revenues: |
|
|
|
|
| ||
|
Assets under management or administration |
|
$ |
82,871 |
|
$ |
81,077 |
|
|
Subscription and licensing |
|
43,620 |
|
14,082 |
| ||
|
Professional services and other |
|
5,330 |
|
1,295 |
| ||
|
Total revenues |
|
131,821 |
|
96,454 |
| ||
|
|
|
|
|
|
| ||
|
Operating expenses: |
|
|
|
|
| ||
|
Cost of revenues |
|
40,158 |
|
38,695 |
| ||
|
Compensation and benefits |
|
62,616 |
|
31,535 |
| ||
|
General and administration |
|
25,727 |
|
14,209 |
| ||
|
Depreciation and amortization |
|
16,080 |
|
5,333 |
| ||
|
Total operating expenses |
|
144,581 |
|
89,772 |
| ||
|
Income (loss) from operations |
|
(12,760 |
) |
6,682 |
| ||
|
Other income (expense) |
|
(3,949 |
) |
(2,203 |
) | ||
|
Income (loss) before income tax provision (benefit) |
|
(16,709 |
) |
4,479 |
| ||
|
Income tax provision (benefit) |
|
(5,716 |
) |
1,968 |
| ||
|
Net income (loss) |
|
(10,993 |
) |
2,511 |
| ||
|
Add: Net loss attributable to non-controlling interest |
|
— |
|
— |
| ||
|
Net income (loss) attributable to Envestnet, Inc. |
|
$ |
(10,993 |
) |
$ |
2,511 |
|
|
|
|
|
|
|
| ||
|
Net income (loss) per share attributable to Envestnet, Inc.: |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
Basic |
|
$ |
(0.26 |
) |
$ |
0.07 |
|
|
|
|
|
|
|
| ||
|
Diluted |
|
$ |
(0.26 |
) |
$ |
0.07 |
|
|
|
|
|
|
|
| ||
|
Weighted average common shares outstanding: |
|
|
|
|
| ||
|
Basic |
|
42,506,557 |
|
35,147,043 |
| ||
|
|
|
|
|
|
| ||
|
Diluted |
|
42,506,557 |
|
37,316,934 |
| ||
Envestnet, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
|
Three Months Ended |
| ||||
|
|
|
March 31, |
| ||||
|
|
|
2016 |
|
2015 |
| ||
|
OPERATING ACTIVITIES: |
|
|
|
|
| ||
|
Net income (loss) |
|
$ |
(10,993 |
) |
$ |
2,511 |
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
| ||
|
Depreciation and amortization |
|
16,080 |
|
5,333 |
| ||
|
Deferred rent and lease incentive |
|
(171 |
) |
168 |
| ||
|
Provision for doubtful accounts |
|
23 |
|
— |
| ||
|
Deferred income taxes |
|
3,599 |
|
1,888 |
| ||
|
Stock-based compensation expense |
|
11,615 |
|
3,419 |
| ||
|
Shortfall (excess tax benefits) from stock-based compensation expense |
|
275 |
|
(11,468 |
) | ||
|
Non-cash interest expense |
|
2,013 |
|
2,356 |
| ||
|
Accretion on contingent consideration |
|
62 |
|
342 |
| ||
|
Fair market value adjustment on contingent consideration |
|
50 |
|
(1,446 |
) | ||
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
| ||
|
Fees and other receivables, net |
|
11,278 |
|
(5,853 |
) | ||
|
Prepaid expenses and other current assets |
|
(9,780 |
) |
(1,175 |
) | ||
|
Other non-current assets |
|
(1,556 |
) |
(214 |
) | ||
|
Accrued expenses and other liabilities |
|
(11,335 |
) |
(2,827 |
) | ||
|
Accounts payable |
|
32 |
|
188 |
| ||
|
Deferred revenue |
|
2,181 |
|
4,088 |
| ||
|
Other non-current liabilities |
|
418 |
|
(58 |
) | ||
|
Net cash provided by (used in) operating activities |
|
13,791 |
|
(2,748 |
) | ||
|
|
|
|
|
|
| ||
|
INVESTING ACTIVITIES: |
|
|
|
|
| ||
|
Purchase of property and equipment |
|
(1,811 |
) |
(2,058 |
) | ||
|
Capitalization of internally developed software |
|
(1,388 |
) |
(1,132 |
) | ||
|
Purchase of ERS units |
|
(1,500 |
) |
— |
| ||
|
Acquisition of businesses, net of cash acquired |
|
(18,125 |
) |
(2,641 |
) | ||
|
Net cash used in investing activities |
|
(22,824 |
) |
(5,831 |
) | ||
|
|
|
|
|
|
| ||
|
FINANCING ACTIVITIES: |
|
|
|
|
| ||
|
Proceeds from borrowings on revolving credit facility |
|
15,000 |
|
— |
| ||
|
Payments on revolving credit facility |
|
(13,000 |
) |
— |
| ||
|
Repayment of term notes |
|
(2,000 |
) |
— |
| ||
|
Proceeds from exercise of stock options |
|
1,207 |
|
3,710 |
| ||
|
Excess tax benefits (shortfall) from stock-based compensation expense |
|
(275 |
) |
11,468 |
| ||
|
Purchase of treasury stock for stock-based minimum tax withholdings |
|
(7,071 |
) |
(6,441 |
) | ||
|
Issuance of restricted stock |
|
4 |
|
2 |
| ||
|
Net cash provided by (used in) financing activities |
|
(6,135 |
) |
8,739 |
| ||
|
|
|
|
|
|
| ||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
(15,168 |
) |
160 |
| ||
|
|
|
|
|
|
| ||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
51,718 |
|
209,754 |
| ||
|
|
|
|
|
|
| ||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD |
|
$ |
36,550 |
|
$ |
209,914 |
|
Envestnet, Inc.
Reconciliation of Non-GAAP Financial Measures
(in thousands, except share and per share information)
(unaudited)
|
|
|
Three Months Ended |
| ||||
|
|
|
March 31, |
| ||||
|
|
|
2016 |
|
2015 |
| ||
|
|
|
|
|
|
| ||
|
Revenues |
|
$ |
131,821 |
|
$ |
96,454 |
|
|
Deferred revenue fair value adjustment |
|
211 |
|
— |
| ||
|
Adjusted revenues |
|
$ |
132,032 |
|
$ |
96,454 |
|
|
|
|
|
|
|
| ||
|
Net income (loss) |
|
$ |
(10,993 |
) |
$ |
2,511 |
|
|
Add (deduct): |
|
|
|
|
| ||
|
Deferred revenue fair value adjustment |
|
211 |
|
— |
| ||
|
Interest income |
|
(14 |
) |
(122 |
) | ||
|
Interest expense |
|
4,092 |
|
2,356 |
| ||
|
Accretion on contingent consideration |
|
62 |
|
342 |
| ||
|
Income tax provision (benefit) |
|
(5,716 |
) |
1,968 |
| ||
|
Depreciation and amortization |
|
16,080 |
|
5,333 |
| ||
|
Non-cash compensation expense |
|
11,491 |
|
3,419 |
| ||
|
Restructuring charges and transaction costs |
|
2,329 |
|
1,430 |
| ||
|
Severance |
|
627 |
|
593 |
| ||
|
Fair market value adjustment on contingent consideration |
|
50 |
|
(1,446 |
) | ||
|
Litigation related expense |
|
499 |
|
— |
| ||
|
Foreign currency and related hedging activity |
|
(162 |
) |
— |
| ||
|
Other loss |
|
43 |
|
— |
| ||
|
Pre-tax loss attributable to non-controlling interest |
|
594 |
|
430 |
| ||
|
Adjusted EBITDA |
|
$ |
19,193 |
|
$ |
16,814 |
|
|
|
|
|
|
|
| ||
|
Net income (loss) |
|
$ |
(10,993 |
) |
$ |
2,511 |
|
|
Income tax provision (benefit) (1) |
|
(5,716 |
) |
1,968 |
| ||
|
Income (loss) before income tax provision (benefit) |
|
(16,709 |
) |
4,479 |
| ||
|
Add (deduct): |
|
|
|
|
| ||
|
Deferred revenue fair value adjustment |
|
211 |
|
— |
| ||
|
Accretion on contingent consideration |
|
62 |
|
342 |
| ||
|
Non-cash interest expense |
|
2,013 |
|
1,539 |
| ||
|
Non-cash compensation expense |
|
11,491 |
|
3,419 |
| ||
|
Restructuring charges and transaction costs |
|
2,329 |
|
1,430 |
| ||
|
Severance |
|
627 |
|
593 |
| ||
|
Amortization of acquired intangibles |
|
11,926 |
|
3,138 |
| ||
|
Fair market value adjustment on contingent consideration |
|
50 |
|
(1,446 |
) | ||
|
Litigation related expense |
|
499 |
|
— |
| ||
|
Foreign currency and related hedging activity |
|
(162 |
) |
— |
| ||
|
Other loss |
|
43 |
|
— |
| ||
|
Net loss attributable to non-controlling interest |
|
594 |
|
430 |
| ||
|
Adjusted income before income tax effect |
|
12,974 |
|
13,924 |
| ||
|
Income tax effect (2) |
|
(5,190 |
) |
(5,570 |
) | ||
|
Adjusted net income |
|
$ |
7,784 |
|
$ |
8,354 |
|
|
|
|
|
|
|
| ||
|
Basic number of weighted-average shares outstanding |
|
42,506,557 |
|
35,147,043 |
| ||
|
Effect of dilutive shares: |
|
|
|
|
| ||
|
Options to purchase common stock |
|
1,209,397 |
|
1,988,124 |
| ||
|
Unvested restricted stock units |
|
76,357 |
|
181,767 |
| ||
|
Diluted number of weighted-average shares outstanding |
|
43,792,311 |
|
37,316,934 |
| ||
|
|
|
|
|
|
| ||
|
Adjusted net income per share - diluted |
|
$ |
0.18 |
|
$ |
0.22 |
|
(1) For the three months ended March 31, 2016 and March 31, 2015, the effective tax (benefit) rate computed in accordance with US GAAP equaled (34.2%) and 43.9%, respectively.
(2) For both periods shown, an estimated normalized effective tax rate of 40% has been used to compute adjusted net income.
Note on Income Taxes: As of December 31, 2015, the Company had NOL carryforwards of $272,804 and $149,893 for federal and state income tax purposes, respectively, available to reduce future income subject to income taxes. As a result, the amount of actual cash taxes the Company pays for federal, state and foreign income taxes differs from the effective income tax rate computed in accordance with US GAAP, and from the normalized rate shown above. For the three months ended March 31, 2016, the Company received refunds, net of estimated taxes paid, of ($1,513). For the three months ended March 31, 2015, the Company paid estimated cash income taxes of $475.
Envestnet, Inc.
Reconciliation of Non-GAAP Financial Measures
Segment Information
(in thousands)
(unaudited)
|
|
|
For the Three Months Ended March 31, 2016 |
| ||||||||||
|
|
|
Envestnet |
|
Envestnet | Yodlee |
|
Non-Segment |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Revenues |
|
$ |
103,190 |
|
$ |
28,631 |
|
$ |
— |
|
$ |
131,821 |
|
|
Deferred revenue fair value adjustment |
|
(11 |
) |
222 |
|
— |
|
211 |
| ||||
|
Adjusted revenues |
|
$ |
103,179 |
|
$ |
28,853 |
|
$ |
— |
|
$ |
132,032 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income (loss) from operations |
|
$ |
9,574 |
|
$ |
(14,041 |
) |
$ |
(8,293 |
) |
$ |
(12,760 |
) |
|
Add (deduct): |
|
|
|
|
|
|
|
|
| ||||
|
Deferred revenue fair value adjustment |
|
(11 |
) |
222 |
|
— |
|
211 |
| ||||
|
Accretion on contingent consideration |
|
62 |
|
— |
|
— |
|
62 |
| ||||
|
Depreciation and amortization |
|
6,065 |
|
10,015 |
|
— |
|
16,080 |
| ||||
|
Non-cash compensation expense |
|
3,215 |
|
6,025 |
|
2,251 |
|
11,491 |
| ||||
|
Restructuring charges and transaction costs |
|
87 |
|
4 |
|
2,238 |
|
2,329 |
| ||||
|
Severance |
|
— |
|
309 |
|
318 |
|
627 |
| ||||
|
Fair market value adjustment on contingent consideration |
|
— |
|
— |
|
50 |
|
50 |
| ||||
|
Litigation related expense |
|
— |
|
499 |
|
— |
|
499 |
| ||||
|
Other (income) loss |
|
— |
|
— |
|
10 |
|
10 |
| ||||
|
Pre-tax loss attributable to non-controlling interest |
|
594 |
|
— |
|
— |
|
594 |
| ||||
|
Adjusted EBITDA |
|
$ |
19,586 |
|
$ |
3,033 |
|
$ |
(3,426 |
) |
$ |
19,193 |
|
|
|
|
For the Three Months Ended March 31, 2015 |
| ||||||||||
|
|
|
Envestnet |
|
Envestnet | Yodlee |
|
Non-Segment |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Revenues |
|
$ |
96,454 |
|
$ |
— |
|
$ |
— |
|
$ |
96,454 |
|
|
Deferred revenue fair value adjustment |
|
— |
|
— |
|
— |
|
— |
| ||||
|
Adjusted revenues |
|
$ |
96,454 |
|
$ |
— |
|
$ |
— |
|
$ |
96,454 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income (loss) from operations |
|
$ |
9,735 |
|
$ |
— |
|
$ |
(3,053 |
) |
$ |
6,682 |
|
|
Add (deduct): |
|
— |
|
— |
|
— |
|
— |
| ||||
|
Deferred revenue fair value adjustment |
|
— |
|
— |
|
— |
|
— |
| ||||
|
Accretion on contingent consideration |
|
342 |
|
— |
|
— |
|
342 |
| ||||
|
Depreciation and amortization |
|
5,333 |
|
— |
|
— |
|
5,333 |
| ||||
|
Non-cash compensation expense |
|
3,121 |
|
— |
|
298 |
|
3,419 |
| ||||
|
Restructuring charges and transaction costs |
|
— |
|
— |
|
1,430 |
|
1,430 |
| ||||
|
Severance |
|
593 |
|
— |
|
— |
|
593 |
| ||||
|
Fair market value adjustment on contingent consideration |
|
— |
|
— |
|
(1,446 |
) |
(1,446 |
) | ||||
|
Litigation related expense |
|
— |
|
— |
|
— |
|
— |
| ||||
|
Other (income) loss |
|
— |
|
— |
|
31 |
|
31 |
| ||||
|
Other |
|
— |
|
— |
|
— |
|
— |
| ||||
|
Pre-tax loss attributable to non-controlling interest |
|
430 |
|
— |
|
— |
|
430 |
| ||||
|
Adjusted EBITDA |
|
$ |
19,554 |
|
$ |
— |
|
$ |
(2,740 |
) |
$ |
16,814 |
|
Envestnet, Inc.
Historical Assets, Accounts and Advisors
(in millions, except accounts and advisors)
(unaudited)
|
|
|
As of |
| |||||||||||||
|
|
|
March 31, |
|
June 30, |
|
September 30, |
|
December 31, |
|
March 31, |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Platform Assets |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Assets Under Management (AUM) |
|
$ |
74,643 |
|
$ |
75,922 |
|
$ |
73,164 |
|
$ |
92,559 |
|
$ |
95,489 |
|
|
Assets Under Administration (AUA) |
|
181,239 |
|
181,922 |
|
177,121 |
|
197,177 |
|
207,537 |
| |||||
|
Subtotal AUM/A |
|
255,882 |
|
257,844 |
|
250,285 |
|
289,736 |
|
303,026 |
| |||||
|
Licensing |
|
493,284 |
|
534,674 |
|
538,271 |
|
561,699 |
|
576,988 |
| |||||
|
Total Platform Assets |
|
$ |
749,166 |
|
$ |
792,518 |
|
$ |
788,556 |
|
$ |
851,435 |
|
$ |
880,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Platform Accounts |
|
|
|
|
|
|
|
|
|
|
| |||||
|
AUM |
|
319,896 |
|
332,738 |
|
344,321 |
|
490,471 |
|
498,449 |
| |||||
|
AUA |
|
679,753 |
|
695,463 |
|
718,637 |
|
807,708 |
|
904,373 |
| |||||
|
Subtotal AUM/A |
|
999,649 |
|
1,028,201 |
|
1,062,958 |
|
1,298,179 |
|
1,402,822 |
| |||||
|
Licensing |
|
1,982,773 |
|
2,044,355 |
|
2,140,672 |
|
2,176,068 |
|
2,237,427 |
| |||||
|
Total Platform Accounts |
|
2,982,422 |
|
3,072,556 |
|
3,203,630 |
|
3,474,247 |
|
3,640,249 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Advisors |
|
|
|
|
|
|
|
|
|
|
| |||||
|
AUM/A |
|
29,023 |
|
29,541 |
|
30,177 |
|
33,775 |
|
35,718 |
| |||||
|
Licensing |
|
12,306 |
|
12,870 |
|
13,409 |
|
13,553 |
|
13,675 |
| |||||
|
Total Advisors |
|
41,329 |
|
42,411 |
|
43,586 |
|
47,328 |
|
49,393 |
| |||||