Berwyn, PA — February 23, 2023 — 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, 2022.
Three Months Ended
Year Ended
Key Financial Metrics
December 31,
%
December 31,
%
(in millions, except per share data)
2022
2021
Change
2022
2021
Change
GAAP:
Total revenues
$
292.9
$
319.6
(8)%
$
1,239.8
$
1,186.5
4%
Net income (loss)
$
(37.8)
$
(5.3)
n/m
$
(85.5)
$
12.7
n/m
Net income (loss) per diluted share attributable to Envestnet, Inc.
(1)Envestnet 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.
n/m - not meaningful
“Envestnet finished the year on a strong note and has turned the corner. The company delivered solid financial results, including margin expansion beginning in the fourth quarter despite the challenging environment,” said Bill Crager, Chief Executive Officer.
“We’ve invested in the business delivering new connected capabilities powered by our data, and have created operating leverage positioning Envestnet to drive both sustainable long term revenue growth and increased profitability,” remarked Mr. Crager.
Financial Results for the Fourth Quarter of 2022 Compared to the Fourth Quarter of 2021:
Total revenues decreased 8% to $292.9 million for the fourth quarter of 2022 from $319.6 million for the fourth quarter of 2021. Asset-based recurring revenues decreased 15% from the prior year period, and represented 57% of total revenues for the fourth quarter of 2022, compared to 61% of total revenues for the same period in 2021. Subscription-based recurring revenues increased 3% from the prior year period, and represented 41% of total revenues for the fourth quarter of 2022, compared to 37% of total revenues for the same period in 2021. Professional services and other non-recurring revenues decreased 7% from the prior year period.
Total operating expenses for the fourth quarter of 2022 decreased to $319.4 million compared to $321.0 million in the prior year period. Cost of revenues decreased 12% to $106.6 million for the fourth quarter of 2022 from $120.5 million for the fourth quarter of 2021. Compensation and benefits increased 4% to $121.3 million for the fourth quarter of 2022 from $116.7 million for the prior year period. Compensation and benefits were 41% of total
revenues for the fourth quarter of 2022, compared to 37% for the prior year period. General and administration expenses increased 7% to $58.2 million for the fourth quarter of 2022 from $54.2 million for the prior year period. General and administration expenses were 20% of total revenues for the fourth quarter of 2022, compared to 17% in the prior year period.
Loss from operations was $26.5 million for the fourth quarter of 2022 compared to loss from operations of $1.3 million for the fourth quarter of 2021. Net loss attributable to Envestnet, Inc. was $36.5 million, or $0.85 per diluted share, for the fourth quarter of 2022 compared to net loss of $5.1 million, or $0.09 per diluted share, for the fourth quarter of 2021.
Adjusted revenues(1) for the fourth quarter of 2022 decreased 8% to $292.9 million from $319.6 million for the prior year period. Adjusted EBITDA(1) for the fourth quarter of 2022 decreased 4% to $53.8 million from $56.2 million for the prior year period. Adjusted Net Income(1) for the fourth quarter of 2022 decreased 8% to $29.9 million from $32.7 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the fourth quarter of 2022 was $0.45, compared to $0.50 in the fourth quarter of 2021.
Financial Results for the Full Year of 2022 Compared to the Full Year of 2021:
Total revenues increased 4% to $1.2 billion for the year ended December 31, 2022 from $1.2 billion for the year ended December 31, 2021. Asset-based recurring revenues increased 4% from the prior year period, and represented 60% of total revenues for the years ended December 31, 2022 and 2021. Subscription-based revenues increased 5% from the prior year period, and represented 39% of total revenues for the year ended December 31, 2022 compared to 38% of total revenues for the same period in 2021. Professional services and other non-recurring revenues increased 2% from the prior year period.
Total operating expenses for the year ended December 31, 2022 increased 14% to $1.3 billion from $1.1 billion in the prior year period. Cost of revenues increased 11% to $468.5 million for the year ended December 31, 2022 from $423.7 million for the year ended December 31, 2021. Compensation and benefits increased 13% to $490.7 million for the year ended December 31, 2022 from $432.8 million for the prior year period. Compensation and benefits were 40% of total revenues for the year ended December 31, 2022, compared to 36% in the prior year period. General and administration expenses increased 26% to $216.1 million for the year ended December 31, 2022 from $171.7 million for the prior year period. General and administration expenses were 17% of total revenues for the year ended December 31, 2022, compared to 14% in the prior year period.
Loss from operations was $66.0 million for the year ended December 31, 2022 compared to income from operations of $40.5 million for the year ended December 31, 2021. Net loss attributable to Envestnet, Inc. was $80.9 million, or $1.59 per diluted share, for the year ended December 31, 2022 compared to net income of $13.3 million, or $0.24 per diluted share, for the year ended December 31, 2021.
Adjusted revenues(1) for the year ended December 31, 2022 increased 4% to $1.24 billion from $1.19 billion for the prior year period. Adjusted EBITDA(1) for the year ended December 31, 2022 decreased 16% to $220.1 million from $261.7 million for the prior year period. Adjusted Net Income(1) decreased 22% for the year ended December 31, 2022 to $122.5 million from $158.0 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the year ended December 31, 2022 decreased 23% to $1.86 from $2.42 in the year ended December 31, 2021.
2
Outlook
Envestnet provided the following outlook for the first quarter ending March 31, 2023 and full year ending December 31, 2023. This outlook is based on the market value of assets under management or administration on December 31, 2022. We caution that we cannot predict the market value of these assets on any future date. See “Cautionary Statement Regarding Forward-Looking Statements.”
Highlights:
•Envestnet reported full-year adjusted revenues of $1.2 billion, a 4% year-over-year increase from 2021.
•Adjusted EBITDA decreased by 16% in 2022 to $220.1 million and Adjusted Net Income per Diluted Share was $1.86.
(1) Envestnet 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 2022 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.
3
About Envestnet
Envestnet, Inc. (NYSE: ENV) is transforming the way financial advice and wellness are delivered. Our mission is to empower advisors and financial service providers with innovative technology, solutions, and intelligence to make financial wellness a reality for everyone. Approximately 106,000 advisors and approximately 6,900 companies including: 16 of the 20 largest U.S. banks, 47 of the 50 largest wealth management and brokerage firms, over 500 of the largest RIAs and hundreds of FinTech companies, 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 revenues” 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 revenues 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, non-cash compensation expense, restructuring charges and transaction costs, severance, accretion on contingent consideration and purchase liability, fair market value adjustment on contingent consideration liability, fair market value adjustment on investment in private company, litigation and regulatory related expenses, foreign currency, gain on settlement of liability, gain on insurance reimbursement, dilution gain on equity method investee share issuance, non-income tax expense adjustment, loss allocations from equity method investments and (income) loss attributable to non-controlling interest.
“Adjusted net income” represents net income before deferred revenue fair value adjustment, non-cash interest expense, cash interest on our Convertible Notes (subsequent to the adoption of ASU 2020-06 on January 1, 2021), non-cash compensation expense, restructuring charges and transaction costs, severance, accretion on contingent consideration and purchase liability, fair market value adjustment to contingent consideration liability, fair market value adjustment to investment in private company, amortization of acquired intangibles, litigation and regulatory related expenses, foreign currency, gain on settlement of liability, gain on insurance reimbursement, 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.
4
“Adjusted net income per diluted share” represents adjusted net income attributable to common stockholders divided by the diluted number of weighted-average shares outstanding. Beginning January 1, 2021, the dilutive effect of our Convertible Notes are calculated using the if-converted method in accordance with the adoption of ASU 2020-06 (See “Note 2—Summary of Significant Accounting Policies”). As a result, 9.9 million potential shares to be issued in connection with our Convertible Notes are assumed to be dilutive for purposes of the adjusted net income per share calculation beginning January 1, 2021.
See reconciliations of Non-GAAP Financial Measures on pages 11-17 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.
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 2022, 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 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 concentration 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 revenue; the renegotiation of fees by our clients; changes in the estimates of fair value of reporting units or of long-lived assets; the amount of our debt and our ability to service 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 ("FinTech") 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; 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; 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; the failure to protect our intellectual property rights; our ability to introduce new solutions and services and enhancements; 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 data security 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; regulatory compliance failures; 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
5
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; changes in the level of inflation; general economic, political and regulatory conditions; changes in trade, monetary and fiscal policies and laws;
global events, natural disasters, environmental disasters, terrorist attacks and pandemics or health crises, including their impact on the economy and trading markets; social, environmental and sustainability concerns that may arise, including from our business activities; and management’s response to these factors. More information regarding these and other risks, uncertainties and factors is contained in our filings 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/. 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 23, 2023 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.
6
Envestnet, Inc.
Consolidated Balance Sheets
(in thousands)
(unaudited)
December 31,
December 31,
2022
2021
Assets
Current assets:
Cash and cash equivalents
$
162,173
$
429,279
Fees receivable, net
101,696
95,291
Prepaid expenses and other current assets
41,363
42,706
Total current assets
305,232
567,276
Property and equipment, net
62,443
50,215
Internally developed software, net
184,558
133,659
Intangible assets, net
379,995
400,396
Goodwill
998,414
925,154
Operating lease right-of-use assets, net
81,596
90,714
Other non-current assets
99,927
73,768
Total assets
$
2,112,165
$
2,241,182
Liabilities and Equity
Current liabilities:
Accrued expenses and other liabilities
$
216,532
$
225,159
Accounts payable
17,334
19,092
Operating lease liabilities
11,949
10,999
Deferred revenue
36,363
33,473
Current portion of long-term debt
44,886
—
Total current liabilities
327,064
288,723
Long-term debt
871,769
848,862
Non-current operating lease liabilities
110,652
105,920
Deferred tax liabilities, net
16,196
21,021
Other non-current liabilities
18,880
17,114
Total liabilities
1,344,561
1,281,640
Equity:
Total stockholders’ equity
754,567
957,089
Non-controlling interest
13,037
2,453
Total liabilities and equity
$
2,112,165
$
2,241,182
7
Envestnet, Inc.
Consolidated Statements of Operations
(in thousands, except share and per share information)
(unaudited)
Three Months Ended
Year Ended
December 31,
December 31,
2022
2021
2022
2021
Revenues:
Asset-based
$
166,408
$
195,918
$
738,228
$
709,376
Subscription-based
121,243
118,084
477,844
453,989
Total recurring revenues
287,651
314,002
1,216,072
1,163,365
Professional services and other revenues
5,223
5,619
23,712
23,152
Total revenues
292,874
319,621
1,239,784
1,186,517
Operating expenses:
Cost of revenues
106,588
120,524
468,460
423,723
Compensation and benefits
121,272
116,728
490,725
432,829
General and administration
58,208
54,194
216,075
171,657
Depreciation and amortization
33,340
29,515
130,548
117,767
Total operating expenses
319,408
320,961
1,305,808
1,145,976
Income (loss) from operations
(26,534)
(1,340)
(66,024)
40,541
Other expense, net
(2,704)
(5,377)
(12,395)
(20,180)
Income (loss) before income tax provision (benefit)
(29,238)
(6,717)
(78,419)
20,361
Income tax provision (benefit)
8,603
(1,407)
7,061
7,667
Net income (loss)
(37,841)
(5,310)
(85,480)
12,694
Add: Net (income) loss attributable to non-controlling interest
1,336
201
4,541
602
Net income (loss) attributable to Envestnet, Inc.
$
(36,505)
$
(5,109)
$
(80,939)
$
13,296
Net income (loss) per share attributable to Envestnet, Inc.:
*Net loss per share for 2022 periods were diluted primarily due to the inclusion of interest and gain on settlement of repurchased convertible notes due 2025 in net loss attributable to Envestnet, Inc. in accordance with the if-converted method.
8
Envestnet, Inc.
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
Year Ended
December 31,
2022
2021
OPERATING ACTIVITIES:
Net income (loss)
$
(85,480)
$
12,694
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization
130,548
117,767
Provision for doubtful accounts
511
1,598
Deferred income taxes
(3,490)
(320)
Non-cash compensation expense
80,333
68,020
Non-cash interest expense
7,445
5,799
Accretion on contingent consideration and purchase liability
—
730
Loss on extinguishment of Convertible Notes due 2023
13,421
—
Gain on extinguishment of Convertible Notes due 2025
(15,089)
—
Payments of contingent consideration
—
(2,360)
Fair market value adjustment to contingent consideration liability
—
(1,067)
Gain on settlement of liability
—
(1,206)
Loss allocations from equity method investments
8,874
7,093
Gain on equity method investments
(9,517)
—
Loss on property and equipment disposals
5,097
—
Lease related impairments, including right-of-use assets
15,750
1,537
Other
355
(293)
Changes in operating assets and liabilities, net of acquisitions:
Fees receivable, net
(5,031)
(16,731)
Prepaid expenses and other current assets
2,864
399
Other non-current assets
(4,992)
2,741
Accrued expenses and other liabilities
(24,711)
53,265
Accounts payable
(3,724)
1,290
Deferred revenue
(305)
(2,080)
Other non-current liabilities
4,178
1,701
Net cash provided by operating activities
117,037
250,577
INVESTING ACTIVITIES:
Purchases of property and equipment
(16,172)
(23,731)
Capitalization of internally developed software
(89,153)
(65,170)
Investments in private companies
(16,351)
(25,926)
Acquisition of proprietary technology
(15,000)
(25,517)
Acquisitions of businesses, net of cash acquired
(104,100)
(32,794)
Advance for technology solutions
(4,000)
(3,000)
Issuance of notes receivable to equity method investees
(6,350)
—
Net cash used in investing activities
(251,126)
(176,138)
-continued-
9
Envestnet, Inc.
Consolidated Statements of Cash Flows (continued)
(in thousands)
(unaudited)
Year Ended
December 31,
2022
2021
FINANCING ACTIVITIES:
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)
—
Capital contributions - non-controlling shareholders
16,037
3,201
Payments of contingent consideration
(743)
(9,276)
Purchase of capped calls
(79,585)
—
Proceeds from exercise of stock options
2,620
2,090
Taxes paid in lieu of shares issued for stock-based compensation
(23,516)
(20,529)
Share repurchases
(85,750)
(4,001)
Finance lease payments
(18,682)
—
Other
(1,866)
(655)
Net cash used in financing activities
(127,002)
(29,170)
EFFECT OF EXCHANGE RATE CHANGES ON CASH
(6,164)
(555)
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
(267,255)
44,714
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD
429,428
384,714
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD
$
162,173
$
429,428
The following table provides a reconciliation of cash, cash equivalents and restricted cash to amounts reported within the Consolidated Balance Sheets:
December 31,
2022
2021
Cash and cash equivalents
$
162,173
$
429,279
Restricted cash included in prepaid expenses and other current assets
—
149
Total cash, cash equivalents and restricted cash
$
162,173
$
429,428
10
Envestnet, Inc.
Reconciliation of Non-GAAP Financial Measures
(in thousands)
(unaudited)
Three Months Ended
Year Ended
December 31,
December 31,
2022
2021
2022
2021
Total revenues
$
292,874
$
319,621
$
1,239,784
$
1,186,517
Deferred revenue fair value adjustment (a)
54
57
216
284
Adjusted revenues
$
292,928
$
319,678
$
1,240,000
$
1,186,801
Net income (loss)
$
(37,841)
$
(5,310)
$
(85,480)
$
12,694
Add (deduct):
Deferred revenue fair value adjustment (a)
54
57
216
284
Interest income (b)
(1,911)
(258)
(4,184)
(827)
Interest expense (b)
3,536
4,249
16,843
16,931
Income tax provision (benefit)
8,603
(1,407)
7,061
7,667
Depreciation and amortization
33,340
29,515
130,548
117,767
Non-cash compensation expense (d)
17,750
17,713
80,333
68,020
Restructuring charges and transaction costs (e)
7,874
7,275
35,141
18,490
Severance (d)
18,738
849
30,117
11,347
Accretion on contingent consideration and purchase
liability (c)
—
74
—
730
Fair market value adjustment to contingent consideration liability (c)
—
—
—
(1,067)
Fair market value adjustment on investment in private company (b)
(400)
—
(400)
(758)
Litigation and regulatory related expenses (c)
722
2,432
6,055
7,591
Foreign currency (b)
806
(117)
1,419
(7)
Gain on settlement of liability (b)
—
—
—
(1,206)
Gain on insurance reimbursement (b)
—
—
—
(968)
Dilution gain on equity method investee share issuance (b)
(2,583)
—
(9,517)
—
Non-income tax expense adjustment (c)
914
(245)
802
(1,347)
Loss allocations from equity method investments (b)
3,542
1,540
8,874
7,093
(Income) loss attributable to non-controlling interest
(a)Included within subscription-based revenues in the consolidated statements of operations.
(b)Included within other expense, net in the consolidated statements of operations.
(c)Included within general and administration expenses in the consolidated statements of operations.
(d)Included within compensation and benefits in the consolidated statements of operations.
(e)For the three months ended December 31, 2022 and 2021, $7.9 million and $1.7 million, respectively, were included within general and administration expenses in the consolidated statements of operations. For the three months ended December 31, 2022 and 2021, $0 and $5.6 million, respectively, were included within compensation and benefits in the consolidated statements of operations. For the year ended December 31, 2022 and 2021, $35.1 million and $7.7 million, respectively, were included within general and administration expenses in the consolidated statements of operations. For the year ended December 31, 2022 and 2021, $0 and $10.7 million, respectively, were included within compensation and benefits in the consolidated statements of operations. .
11
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,
2022
2021
2022
2021
Net income (loss)
$
(37,841)
$
(5,310)
$
(85,480)
$
12,694
Income tax provision (benefit) (a)
8,603
(1,407)
7,061
7,667
Income (loss) before income tax provision (benefit)
(29,238)
(6,717)
(78,419)
20,361
Add (deduct):
Deferred revenue fair value adjustment (b)
54
57
216
284
Non-cash interest expense (c)
(239)
1,450
4,678
5,745
Cash interest - Convertible Notes (c)
3,458
2,480
10,897
9,919
Non-cash compensation expense (f)
17,750
17,713
80,333
68,020
Restructuring charges and transaction costs (e)
7,874
7,275
35,141
18,490
Severance (f)
18,738
849
30,117
11,347
Accretion on contingent consideration and purchase
liability (d)
—
74
—
730
Fair market value adjustment to contingent consideration liability (d)
—
—
—
(1,067)
Fair market value adjustment to investment in private company (c)
(400)
—
(400)
(758)
Amortization of acquired intangibles (g)
18,087
17,217
71,901
68,587
Litigation and regulatory related expenses (d)
722
2,432
6,055
7,591
Foreign currency (c)
806
(117)
1,419
(7)
Gain on settlement of liability (c)
—
—
—
(1,206)
Gain on insurance reimbursement (c)
—
—
—
(968)
Non-income tax expense adjustment (d)
914
(245)
802
(1,347)
Dilution gain on equity method investee share issuance (c)
(2,583)
—
(9,517)
—
Loss allocations from equity method investments (c)
3,542
1,540
8,874
7,093
(Income) loss attributable to non-controlling interest
663
(150)
2,300
(704)
Adjusted net income before income tax effect
40,148
43,858
164,397
212,110
Income tax effect (h)
(10,238)
(11,184)
(41,921)
(54,088)
Adjusted net income
$
29,910
$
32,674
$
122,476
$
158,022
Basic number of weighted-average shares outstanding
55,119,075
54,678,195
55,199,482
54,470,975
Effect of dilutive shares:
Options to purchase common stock
70,947
201,300
111,327
206,022
Unvested restricted stock units
265,187
665,222
390,270
633,384
Convertible Notes
10,667,509
9,898,549
10,092,369
9,898,549
Warrants
—
93,947
—
73,715
Diluted number of weighted-average shares outstanding
(a)For the three months ended December 31, 2022 and 2021, the effective tax rate computed in accordance with GAAP equaled (29.4)% and 20.9%, respectively. For the years ended December 31, 2022 and 2021, the effective tax rate computed in accordance with GAAP equaled (9.0)% and 37.7%, respectively.
(b)Included within subscription-based revenues in the consolidated statements of operations.
(c)Included within other expense, net in the consolidated statements of operations.
(d)Included within general and administration expenses in the consolidated statements of operations.
(e)For the three months ended December 31, 2022 and 2021, $7.9 million and $1.7 million, respectively, were included within general and administration expenses in the consolidated statements of operations. For the three months ended December 31, 2022 and 2021, $0 and $5.6 million, respectively, were included within compensation and benefits in the consolidated statements of operations. For the years ended December 31, 2022 and 2021, $35.1 million and $7.7 million, respectively, were included within general and
12
administration expenses in the consolidated statements of operations. For the years ended December 31, 2022 and 2021, $0 and $10.7 million, respectively, were included within compensation and benefits in the consolidated statements of operations.
(f)Included within compensation and benefits 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 year ended December 31, 2022 and 2021.
(a)Included within subscription-based revenues in the consolidated statements of operations.
(b)Included within general and administration expenses in the consolidated statements of operations.
(c)Included within compensation and benefits in the consolidated statements of operations.
(d)For the three months ended December 31, 2022, $7.9 million was included within general and administration expenses and $0 was included within compensation and benefits in the consolidated statements of operations.
14
Envestnet, Inc.
Reconciliation of Non-GAAP Financial Measures
Segment Information (continued)
(in thousands)
(unaudited)
Three Months Ended December 31, 2021
Envestnet Wealth Solutions
Envestnet Data & Analytics
Nonsegment
Total
Revenues
$
269,725
$
49,896
$
—
$
319,621
Deferred revenue fair value adjustment (a)
57
—
—
57
Adjusted revenues
$
269,782
$
49,896
$
—
$
319,678
Revenues:
Asset-based
$
195,918
$
—
$
—
$
195,918
Subscription-based
70,057
48,027
—
118,084
Total recurring revenues
265,975
48,027
—
314,002
Professional services and other revenues
3,750
1,869
—
5,619
Total revenues
269,725
49,896
—
319,621
Operating expenses:
Cost of revenues:
Asset-based
111,888
—
—
111,888
Subscription-based
1,376
7,083
—
8,459
Professional services and other
162
15
—
177
Total cost of revenues
113,426
7,098
—
120,524
Compensation and benefits
73,593
27,651
15,484
116,728
General and administration
36,307
10,285
7,602
54,194
Depreciation and amortization
22,790
6,725
—
29,515
Total operating expenses
$
246,116
$
51,759
$
23,086
$
320,961
Income (loss) from operations
$
23,609
$
(1,863)
$
(23,086)
$
(1,340)
Add:
Deferred revenue fair value adjustment (a)
57
—
—
57
Depreciation and amortization
22,790
6,725
—
29,515
Non-cash compensation expense (c)
9,707
2,943
5,063
17,713
Restructuring charges and transaction costs (d)
5,746
123
1,406
7,275
Severance (c)
480
382
(13)
849
Accretion on contingent consideration and purchase liability (b)
(a)Included within subscription-based revenues in the consolidated statements of operations.
(b)Included within general and administration expenses in the consolidated statements of operations.
(c)Included within compensation and benefits in the consolidated statements of operations.
(d)For the three months ended December 31, 2021, $1.7 million was included within general and administration expenses and $5.6 million was included within compensation and benefits in the consolidated statements of operations.
(a)Included within subscription-based revenues in the consolidated statements of operations.
(b)Included within general and administration expenses in the consolidated statements of operations.
(c)Included within compensation and benefits in the consolidated statements of operations.
(d)For the year ended December 31, 2022, $35.1 million was included within general and administration expenses in the consolidated statements of operations.
16
Envestnet, Inc.
Reconciliation of Non-GAAP Financial Measures
Segment Information (continued)
(in thousands)
(unaudited)
Year Ended December 31, 2021
Envestnet Wealth Solutions
Envestnet Data & Analytics
Nonsegment
Total
Revenues
$
991,166
$
195,351
$
—
$
1,186,517
Deferred revenue fair value adjustment (a)
284
—
—
284
Adjusted revenues
$
991,450
$
195,351
$
—
$
1,186,801
Revenues:
Asset-based
$
709,376
$
—
$
—
$
709,376
Subscription-based
267,720
186,269
—
453,989
Total recurring revenues
977,096
186,269
—
1,163,365
Professional services and other revenues
14,070
9,082
—
23,152
Total revenues
$
991,166
195,351
—
1,186,517
Operating expenses:
Cost of revenues:
Asset-based
393,717
—
—
393,717
Subscription-based
5,154
24,291
—
29,445
Professional services and other
442
119
—
561
Total cost of revenues
399,313
24,410
—
423,723
Compensation and benefits
269,153
105,416
58,260
432,829
General and administration
107,976
35,798
27,883
171,657
Depreciation and amortization
90,073
27,694
—
117,767
Total operating expenses
$
866,515
$
193,318
$
86,143
$
1,145,976
Income (loss) from operations
$
124,651
$
2,033
$
(86,143)
$
40,541
Add (deduct):
Deferred revenue fair value adjustment (a)
284
—
—
284
Accretion on contingent consideration and purchase liability (b)
632
98
—
730
Depreciation and amortization
90,073
27,694
—
117,767
Non-cash compensation expense (c)
36,787
12,634
18,599
68,020
Restructuring charges and transaction costs (d)
13,795
242
4,453
18,490
Non-income tax expense adjustment (b)
(1,507)
160
—
(1,347)
Severance (c)
4,614
4,016
2,717
11,347
Fair market value adjustment to contingent consideration liability (b)
(a)Included within subscription-based revenues in the consolidated statements of operations.
(b)Included within general and administration expenses in the consolidated statements of operations.
(c)Included within compensation and benefits in the consolidated statements of operations.
(d)For the year ended December 31, 2021, $7.7 million was included within general and administration expenses and $10.7 million was included within compensation and benefits in the consolidated statements of operations.
(1) Certain assets and accounts have been reclassified from AUA to AUM to better reflect the nature of the services provided to certain customers.
The following table summarizes the changes in AUM and AUA for the three months ended December 31, 2022:
As of
Gross
Net
Market
Reclass to
As of
9/30/2022
Sales
Redemptions
Flows
Impact
Subscription
12/31/2022
(in millions, except account data)
AUM
$
315,883
$
21,658
$
(17,281)
$
4,377
$
20,963
$
(79)
$
341,144
AUA
350,576
26,865
(27,456)
(591)
18,077
(650)
367,412
Total AUM/A
$
666,459
$
48,523
$
(44,737)
$
3,786
$
39,040
$
(729)
$
708,556
Fee-Based Accounts
2,658,270
26,756
(2,991)
2,682,035
The above AUM/A gross sales figures include $11.0 billion in new client conversions. The Company onboarded an additional $37.8 billion in subscription conversions during the fourth quarter, bringing total conversions for the quarter to $48.8 billion.
18
The following table summarizes the changes in AUM and AUA for the year ended December 31, 2022:
(1) Certain assets and accounts have been reclassified from AUA to AUM to better reflect the nature of the services provided to certain customers.
The above AUM/A gross sales figures include $52.9 billion in new client conversions. We onboarded an additional $132.3 billion in subscription conversions during 2022, bringing total conversions for the year to $185.2 billion.
Asset and account figures in the “Reclass to Subscription” columns for the three months and year ended December 31, 2022 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.