Exhibit 12.1

Envestnet, Inc.

Ratio of Earnings to Fixed Charges

 (unaudited)

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

2015

 

2014

 

2013

 

2012

 

2011

Ratio of Earnings to Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Income before income taxes

$

8,988

 

$

22,507

 

$

5,712

 

$

3,068

 

$

10,580

  Add: fixed charges

 

13,979

 

 

4,594

 

 

2,989

 

 

1,336

 

 

1,763

Income before income taxes and fixed charges

$

22,967

 

$

27,101

 

$

8,701

 

$

4,404

 

$

12,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest expensed and capitalized (1)

$

4,765

 

$

1,772

 

$

1,288

 

$

 -

 

$

786

  Amortized premiums, discounts and capitalized expenses related to indebtedness

 

6,394

 

 

326

 

 

 -

 

 

 -

 

 

 -

  An estimate of the interest within rent expense (2)

 

2,820

 

 

2,496

 

 

1,701

 

 

1,336

 

 

977

Total fixed charges

$

13,979

 

$

4,594

 

$

2,989

 

$

1,336

 

$

1,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

1.64

 

 

5.90

 

 

2.91

 

 

3.30

 

 

7.00

 

 


(1)

Amounts presented for the years ended December 31, 2015, 2014 and 2013 represent coupon interest, interest and fees related to the credit facility (as amended) and accretion on contingent consideration.

(2)

Interest is estimated by management to equal one‑third of minimum rent payments under operating leases.

Because we had no shares of preferred stock outstanding during any of the periods presented, we do not separately present the ratio of earnings to combined fixed charges and preferred stock dividends.