Upgrade to SI Premium - Free Trial

Envestnet Reports Fourth Quarter 2021 Financial Results

February 24, 2022 4:05 PM

CHICAGO--(BUSINESS WIRE)-- 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, 2021.

Three Months Ended

Year Ended

Key Financial Metrics

December 31,

%

December 31,

%

(in millions, except per share data)

2021

2020

Change

2021

2020

Change

GAAP:

Total revenues

$

319.6

$

263.8

21

%

$

1,186.5

$

998.2

19

%

Net income (loss)

$

(5.3

)

$

7.7

n/m

$

12.7

$

(2.6

)

n/m

Net income (loss) per diluted share attributable to Envestnet, Inc.

$

(0.09

)

$

0.13

n/m

$

0.24

$

(0.06

)

n/m

Non-GAAP:

Adjusted revenues(1)

$

319.7

$

263.9

21

%

$

1,186.8

$

998.9

19

%

Adjusted EBITDA(1)

$

56.2

$

65.0

(14

)%

$

261.7

$

242.9

8

%

Adjusted net income(1)

$

32.7

$

38.3

(15

)%

$

158.0

$

141.5

12

%

Adjusted net income per diluted share(1)

$

0.50

$

0.69

(28

)%

$

2.42

$

2.57

(6

)%

n/m - not meaningful

“Envestnet delivered strong financial results during the fourth quarter and full year of 2021, building significant momentum for the year ahead,” said Bill Crager, Chief Executive Officer.

“Envestnet continues to invest and innovate the capabilities that enable our clients to help more and more people achieve a connected, intelligent financial life. We are executing on our roadmap and focused on driving accelerated financial results for shareholders,” remarked Mr. Crager.

Financial Results for the Fourth Quarter of 2021 Compared to the Fourth Quarter of 2020:

Total revenues increased 21% to $319.6 million for the fourth quarter of 2021 from $263.8 million for the fourth quarter of 2020. Asset-based recurring revenues increased 34% from the prior year period, and represented 61% of total revenues for the fourth quarter of 2021, compared to 55% of total revenues for the same period in 2020. Subscription-based recurring revenues increased 8% from the prior year period, and represented 37% of total revenues for the fourth quarter of 2021, compared to 41% of total revenues for the same period in 2020. Professional services and other non-recurring revenues decreased 35% from the prior year period.

Total operating expenses for the fourth quarter of 2021 increased 27% to $321.0 million from $252.4 million in the prior year period. Cost of revenues increased 44% to $120.5 million for the fourth quarter of 2021 from $83.6 million for the fourth quarter of 2020. Compensation and benefits increased 18% to $116.7 million for the fourth quarter of 2021 from $98.5 million for the prior year period. Compensation and benefits were 37% of total revenues for the fourth quarter of 2021, consistent with the fourth quarter of 2020. General and administration expenses increased 30% to $54.2 million for the fourth quarter of 2021 from $41.7 million for the prior year period. General and administration expenses were 17% of total revenues for the fourth quarter of 2021, compared to 16% in the prior year period.

Loss from operations was $1.3 million for the fourth quarter of 2021 compared to income from operations of $11.4 million for the fourth quarter of 2020. Net loss attributable to Envestnet, Inc. was $5.1 million, or $0.09 per diluted share, for the fourth quarter of 2021 compared to net income of $7.2 million, or $0.13 per diluted share, for the fourth quarter of 2020.

Adjusted revenues(1) for the fourth quarter of 2021 increased 21% to $319.7 million from $263.9 million for the prior year period. Adjusted EBITDA(1) for the fourth quarter of 2021 decreased 14% to $56.2 million from $65.0 million for the prior year period. Adjusted Net Income(1) for the fourth quarter of 2021 decreased 15% to $32.7 million from $38.3 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the fourth quarter of 2021 was $0.50, compared to $0.69 in the fourth quarter of 2020.

Financial Results for the Full Year of 2021 Compared to the Full Year of 2020:

Total revenues increased 19% to $1.2 billion for the year ended December 31, 2021 from $998.2 million for the year ended December 31, 2020. Asset-based recurring revenues increased 31% from the prior year period, and represented 60% of total revenues for the year ended December 31, 2021 compared to 54% for the year ended December 31, 2020. Subscription-based revenues increased 6% from the prior year period, and represented 38% of total revenues for the year ended December 31, 2021 compared to 43% of total revenues for the same period in 2020. Professional services and other non-recurring revenues decreased 25% from the prior year period.

Total operating expenses for the year ended December 31, 2021 increased 17% to $1.1 billion from $978.8 million in the prior year period. Cost of revenues increased 39% to $423.7 million for the year ended December 31, 2021 from $305.9 million for the year ended December 31, 2020. Compensation and benefits increased 8% to $432.8 million for the year ended December 31, 2021 from $399.0 million for the prior year period. Compensation and benefits were 36% of total revenues for the year ended December 31, 2021, compared to 40% in the prior year period. General and administration expenses increased 7% to $171.7 million for the year ended December 31, 2021 from $160.2 million for the prior year period. General and administration expenses were 14% of total revenues for the year ended December 31, 2021, compared to 16% in the prior year period.

Income from operations was $40.5 million for the year ended December 31, 2021 compared to income from operations of $19.4 million for the year ended December 31, 2020. Net income attributable to Envestnet, Inc. was $13.3 million, or $0.24 per diluted share, for the year ended December 31, 2021 compared to net loss of $3.1 million, or $0.06 per diluted share, for the year ended December 31, 2020.

Adjusted revenues(1) for the year ended December 31, 2021 increased 19% to $1.2 billion from $998.9 million for the prior year period. Adjusted EBITDA(1) for the year ended December 31, 2021 increased 8% to $261.7 million from $242.9 million for the prior year period. Adjusted Net Income(1) increased 12% for the year ended December 31, 2021 to $158.0 million from $141.5 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the year ended December 31, 2021 decreased 6% to $2.42 from $2.57 in the year ended December 31, 2020.

Outlook

Envestnet provided the following outlook for the first quarter ending March 31, 2022 and full year ending December 31, 2022. This outlook is based on the market value of assets on December 31, 2021. We caution that we cannot predict the market value of our assets on any future date. See “Cautionary Statement Regarding Forward-Looking Statements.”

Highlights:

In Millions Except Adjusted EPS

1Q 2022

FY 2022

GAAP:

Revenues:

Asset-based

$204.5

-

$206.0

Subscription-based

$114.0

-

$115.0

Total recurring revenues

$318.5

-

$321.0

Professional services and other revenues

$3.5

-

$4.0

Total revenues

$322.0

-

$325.0

$1,360.0

-

$1,385.0

Asset-based cost of revenues

$116.0

-

$117.0

Total cost of revenues

$124.5

-

$125.5

Net income

(a)

-

(a)

(a)

-

(a)

Diluted shares outstanding

65.9

66.5

Net Income per diluted share

(a)

-

(a)

(a)

-

(a)

Non-GAAP:

Adjusted revenues(1):

Asset-based

$204.5

-

$206.0

Subscription-based

$114.0

-

$115.0

Total recurring revenues

$318.5

-

$321.0

Professional services and other revenues

$3.5

-

$4.0

Total revenues

$322.0

-

$325.0

$1,360.0

-

$1,385.0

Adjusted EBITDA(1)

$52.5

-

$54.5

$270.0

-

$280.0

Adjusted net income per diluted share(1)

$0.44

$0.45

$2.30

-

$2.40

(a) The Company 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 2021 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 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. Over 108,000 advisors and more than 6,000 companies including: 18 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. Under 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 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, accretion on contingent consideration and purchase liability, income tax provision (benefit), depreciation and amortization, non-cash compensation expense, restructuring charges and transaction costs, severance, 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, non-income tax expense adjustment, gain on acquisition of equity method investment, gain on sale of interest in private company, income or 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, accretion on contingent consideration and purchase liability, 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, amortization of acquired intangibles and fair value adjustment to property and equipment, net, fair market value adjustment on contingent consideration liability, fair market value adjustment to investment in private company, litigation and regulatory related expenses, foreign currency, gain on settlement of liability, gain on insurance reimbursement, non-income tax expense adjustment, gain on acquisition of equity method investment, gain on sale of interest in private company, income or 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. 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 Part I, “Note 2—Basis of Presentation”). As a result, 9.9 million potential shares to be issued in connection with our Convertible Notes are considered to be dilutive for purposes of the adjusted net income per share calculation beginning January 1, 2021.

See reconciliation 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.

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 2022, 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, a pandemic or health crisis, including the COVID-19 pandemic, and its impact on financial institutions, the global economy or capital markets, as well as our products, clients, vendors and employees, and our results of operations, the full extent of which may be unknown; 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 condition 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 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 conditions, political and regulatory conditions; global events, natural disasters, environmental disasters, terrorist attacks and pandemics, including their impact on the economy and trading markets; 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 24, 2022 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.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

December 31,

December 31,

2021

2020

Assets

Current assets:

Cash and cash equivalents

$

429,279

$

384,565

Fees receivable, net

95,291

80,064

Prepaid expenses and other current assets

42,706

40,570

Total current assets

567,276

505,199

Property and equipment, net

50,215

47,969

Internally developed software, net

133,659

96,501

Intangible assets, net

400,396

435,041

Goodwill

925,154

906,773

Operating lease right-of-use assets, net

90,714

105,249

Other non-current assets

73,768

47,558

Total assets

$

2,241,182

$

2,144,290

Liabilities and Equity

Current liabilities:

Accrued expenses and other liabilities

$

224,416

$

158,548

Accounts payable

19,092

18,003

Operating lease liabilities

10,999

13,649

Contingent consideration

743

11,251

Deferred revenue

33,473

34,918

Total current liabilities

288,723

236,369

Long-term debt

848,862

756,503

Non-current operating lease liabilities

105,920

112,182

Deferred tax liabilities, net

21,021

34,740

Other non-current liabilities

17,114

28,678

Total liabilities

1,281,640

1,168,472

Equity:

Total stockholders’ equity

957,089

976,337

Non-controlling interest

2,453

(519

)

Total liabilities and equity

$

2,241,182

$

2,144,290

Envestnet, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except share and per share information)

(unaudited)

Three Months Ended

Year Ended

December 31,

December 31,

2021

2020

2021

2020

Revenues:

Asset-based

$

195,918

$

146,146

$

709,376

$

540,947

Subscription-based

118,084

109,080

453,989

426,507

Total recurring revenues

314,002

255,226

1,163,365

967,454

Professional services and other revenues

5,619

8,593

23,152

30,776

Total revenues

319,621

263,819

1,186,517

998,230

Operating expenses:

Cost of revenues

120,524

83,602

423,723

305,929

Compensation and benefits

116,728

98,547

432,829

398,970

General and administration

54,194

41,692

171,657

160,229

Depreciation and amortization

29,515

28,584

117,767

113,661

Total operating expenses

320,961

252,425

1,145,976

978,789

Income (loss) from operations

(1,340

)

11,394

40,541

19,441

Other expense, net

(5,377

)

(8,940

)

(20,180

)

(27,486

)

Income (loss) before income tax provision (benefit)

(6,717

)

2,454

20,361

(8,045

)

Income tax provision (benefit)

(1,407

)

(5,240

)

7,667

(5,401

)

Net income (loss)

(5,310

)

7,694

12,694

(2,644

)

Add: Net (income) loss attributable to non-controlling interest

201

(454

)

602

(466

)

Net income (loss) attributable to Envestnet, Inc.

$

(5,109

)

$

7,240

$

13,296

$

(3,110

)

Net income (loss) per share attributable to Envestnet, Inc.:

Basic

$

(0.09

)

$

0.13

$

0.24

$

(0.06

)

Diluted

$

(0.09

)

$

0.13

$

0.24

$

(0.06

)

Weighted average common shares outstanding:

Basic

54,678,195

53,960,769

54,470,975

53,589,232

Diluted

54,678,195

55,733,419

55,384,096

53,589,232

Envestnet, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

Year Ended

December 31,

2021

2020

OPERATING ACTIVITIES:

Net income (loss)

$

12,694

$

(2,644

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization

117,767

113,661

Provision for doubtful accounts

1,598

2,817

Deferred income taxes

(320

)

(1,884

)

Release of uncertain tax positions

(7,101

)

Non-cash compensation expense

68,020

59,637

Non-cash interest expense

5,799

18,515

Accretion on contingent consideration and purchase liability

730

1,688

Payments of contingent consideration

(2,360

)

Fair market value adjustment to contingent consideration liability

(1,067

)

(3,105

)

Fair market value adjustment to investment in private company

(758

)

Gain on settlement of liability

(1,206

)

Gain on acquisition of equity method investment

(4,230

)

Loss allocation from equity method investments

7,093

5,399

Impairment of right of use assets

1,537

2,661

Other

465

(729

)

Changes in operating assets and liabilities, net of acquisitions:

Fees receivable, net

(16,731

)

(15,055

)

Prepaid expenses and other current assets

399

(9,666

)

Other non-current assets

2,741

(1,963

)

Accrued expenses and other liabilities

53,265

22,109

Accounts payable

1,290

(187

)

Deferred revenue

(2,080

)

(4,125

)

Other non-current liabilities

1,701

(5,962

)

Net cash provided by operating activities

250,577

169,836

INVESTING ACTIVITIES:

Purchases of property and equipment

(23,731

)

(12,088

)

Capitalization of internally developed software

(65,170

)

(54,908

)

Investments in private companies

(25,926

)

(15,640

)

Acquisitions of businesses, net of cash acquired

(32,794

)

(20,257

)

Acquisition of proprietary technology

(25,517

)

Advance for technology solutions

(3,000

)

Other

2,897

Net cash used in investing activities

(176,138

)

(99,996

)

Envestnet, Inc.

Condensed Consolidated Statements of Cash Flows (continued)

(in thousands)

(unaudited)

Year Ended

December 31,

2021

2020

FINANCING ACTIVITIES:

Proceeds from issuance of Convertible Notes due 2025

517,500

Convertible Notes due 2025 issuance costs

(14,540

)

Proceeds from borrowings on revolving credit facility

45,000

Payments on revolving credit facility

(305,000

)

Capital contribution - non-controlling interest

3,201

606

Payments of deferred consideration on prior acquisitions

(1,879

)

Payments of contingent consideration

(9,276

)

Proceeds from exercise of stock options

2,090

10,760

Taxes paid in lieu of shares issued for stock-based compensation

(20,529

)

(19,501

)

Share repurchases

(4,001

)

Other

(655

)

4

Net cash provided by (used in) financing activities

(29,170

)

232,950

EFFECT OF EXCHANGE RATE CHANGES ON CASH

(555

)

(831

)

INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

44,714

301,959

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD

384,714

82,755

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

$

429,428

$

384,714

The following table provides a reconciliation of cash, cash equivalents and restricted cash to amounts reported within the Consolidated Balance Sheets:

December 31,

2021

2020

Cash and cash equivalents

$

429,279

$

384,565

Restricted cash included in prepaid expenses and other current assets

149

Restricted cash included in other non-current assets

149

Total cash, cash equivalents and restricted cash

$

429,428

$

384,714

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

(in thousands)

(unaudited)

Three Months Ended

Year Ended

December 31,

December 31,

2021

2020

2021

2020

Total revenues

$

319,621

$

263,819

$

1,186,517

$

998,230

Deferred revenue fair value adjustment (a)

57

85

284

692

Adjusted revenues

$

319,678

$

263,904

$

1,186,801

$

998,922

Net income (loss)

$

(5,310

)

$

7,694

$

12,694

$

(2,644

)

Add (deduct):

Deferred revenue fair value adjustment (a)

57

85

284

692

Interest income (b)

(258

)

(262

)

(827

)

(1,112

)

Interest expense (b)

4,249

9,597

16,931

31,504

Income tax provision (benefit)

(1,407

)

(5,240

)

7,667

(5,401

)

Depreciation and amortization

29,515

28,584

117,767

113,661

Non-cash compensation expense (d)

17,713

13,916

68,020

57,113

Restructuring charges and transaction costs (e)

7,275

4,922

18,490

19,383

Severance (f)

849

6,544

11,347

25,110

Accretion on contingent consideration and purchase

liability (c)

74

380

730

1,688

Fair market value adjustment on contingent consideration liability (c)

(1,049

)

(1,067

)

(3,105

)

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

(758

)

Non-recurring litigation and regulatory related expenses (c)

2,432

1,796

7,591

7,825

Foreign currency (b)

(117

)

184

(7

)

116

Non-recurring gains (b)

(1,647

)

(5,877

)

Gain on settlement of liability (b)

(1,206

)

Gain on insurance reimbursement (b)

(968

)

Non-income tax expense adjustment (c)

(245

)

(920

)

(1,347

)

421

Loss allocations from equity method investments (b)

1,540

1,119

7,093

5,399

Income attributable to non-controlling interest

(150

)

(727

)

(704

)

(1,830

)

Adjusted EBITDA

$

56,217

$

64,976

$

261,730

$

242,943

(a)

For the three months ended December 31, 2021 and 2020, $57 and $85, respectively, were included within subscription-based revenues in the condensed consolidated statements of operations. For the years ended December 31, 2021 and 2020, $284 and $690, respectively, were included within subscription-based revenues in the condensed consolidated statements of operations. The remaining amounts for all periods were included within professional services and other revenues in the condensed consolidated statements of operations.

(b)

Included within other expense, net in the condensed consolidated statements of operations.

(c)

Included within general and administration expenses in the condensed consolidated statements of operations.

(d)

For the three months and year ended December 31, 2021, the entire amount was included in compensation and benefits in the condensed consolidated statements of operations. For the three months ended December 31, 2020, the entire amount was included in compensation and benefits in the condensed consolidated statements of operations. For the year ended December 31, 2020, $59,637 was included in compensation and benefits and a fair value adjustment of $(2,524) was included in other expense, net in the condensed consolidated statements of operations.

(e)

For the three months ended December 31, 2021 and 2020, $1,711 and $4,121, respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the three months ended December 31, 2021 and 2020, $5,564 and $833, respectively, were included within compensation and benefits in the condensed consolidated statements of operations. For the year ended December 31, 2021 and 2020, $7,748 and $15,606, respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the year ended December 31, 2021 and 2020, $10,742 and $3,597, respectively, were included within compensation and benefits in the condensed consolidated statements of operations. The remaining amounts for the 2020 periods were included within other expense, net in the condensed consolidated statements of operations.

(f)

Included within compensation and benefits in the condensed 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,

2021

2020

2021

2020

Net income (loss)

$

(5,310

)

$

7,694

$

12,694

$

(2,644

)

Income tax provision (benefit) (a)

(1,407

)

(5,240

)

7,667

(5,401

)

Loss before income tax provision (benefit)

(6,717

)

2,454

20,361

(8,045

)

Add (deduct):

Deferred revenue fair value adjustment (b)

57

85

284

692

Non-cash interest expense (c)

1,450

6,798

5,745

17,480

Cash interest - Convertible Notes (c)

2,480

9,919

Non-cash compensation expense (f)

17,713

13,916

68,020

57,113

Restructuring charges and transaction costs (e)

7,275

4,922

18,490

19,383

Severance (g)

849

6,544

11,347

25,110

Accretion on contingent consideration and purchase

liability (d)

74

380

730

1,688

Fair market value adjustment on contingent consideration liability (d)

(1,049

)

(1,067

)

(3,105

)

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

(758

)

Amortization of acquired intangibles (h)

17,217

17,545

68,587

73,559

Non-recurring litigation and regulatory related expenses (d)

2,432

1,796

7,591

7,825

Foreign currency (c)

(117

)

184

(7

)

116

Non-recurring gains (c)

(1,647

)

(5,877

)

Gain on settlement of liability (c)

(1,206

)

Gain on insurance reimbursement (c)

(968

)

Non-income tax expense adjustment (d)

(245

)

(920

)

(1,347

)

421

Loss allocations from equity method investments (c)

1,540

1,119

7,093

5,399

Income attributable to non-controlling interest

(150

)

(727

)

(704

)

(1,830

)

Adjusted net income before income tax effect

43,858

51,400

212,110

189,929

Income tax effect (i)

(11,184

)

(13,107

)

(54,088

)

(48,432

)

Adjusted net income

$

32,674

$

38,293

$

158,022

$

141,497

Basic number of weighted-average shares outstanding

54,678,195

53,960,769

54,470,975

53,589,232

Effect of dilutive shares:

Options to purchase common stock

201,300

290,366

206,022

416,593

Unvested restricted stock units

665,222

622,702

633,384

592,033

Convertible Notes

9,898,549

769,593

9,898,549

414,398

Warrants

93,947

89,989

73,715

58,459

Diluted number of weighted-average shares outstanding

65,537,213

55,733,419

65,282,645

55,070,715

Adjusted net income per share - diluted

$

0.50

$

0.69

$

2.42

$

2.57

(a)

For the three months ended December 31, 2021 and 2020, the effective tax rate computed in accordance with GAAP equaled 20.9% and (213.5)%, respectively. For the year ended December 31, 2021 and 2020, the effective tax rate computed in accordance with GAAP equaled 37.7% and 67.1%, respectively.

(b)

For the three months ended December 31, 2021 and 2020, $57 and $85, respectively, were included within subscription-based revenues, in the condensed consolidated statements of operations. For the year ended December 31, 2021 and 2020, $284 and $690, respectively, were included within subscription-based revenues in the condensed consolidated statements of operations. The remaining amounts for all periods were included within professional services and other revenues in the condensed consolidated statements of operations.

(c)

Included within other expense, net in the condensed consolidated statements of operations.

(d)

Included within general and administration expenses in the condensed consolidated statements of operations.

(e)

For the three months ended December 31, 2021 and 2020, $1,711 and $4,121, respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the three months ended December 31, 2021 and 2020, $5,564 and $833, respectively, were included within compensation and benefits in the condensed consolidated statements of operations. For the year ended December 31, 2021 and 2020, $7,748 and $15,606, respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the year ended December 31, 2021 and 2020, $10,742 and $3,597, respectively, were included within compensation and benefits in the condensed consolidated statements of operations. The remaining amounts for the 2020 periods were included within other expense, net in the condensed consolidated statements of operations.

(f)

For the three months and year ended December 31, 2021, the entire amount was included in compensation and benefits in the condensed consolidated statements of operations. For the three months ended December 31, 2020, the entire amount was included in compensation and benefits in the condensed consolidated statements of operations. For the year ended December 31, 2020, $59,637 was included in compensation and benefits and a fair value adjustment of $(2,524) was included in other expense, net in the condensed consolidated statements of operations.

(g)

Included within compensation and benefits in the condensed consolidated statements of operations.

(h)

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

(i)

An estimated normalized effective tax rate of 25.5% have been used to compute adjusted net income for the three months and year ended December 31, 2021 and 2020.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information

(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)

60

14

74

Fair market value adjustment on contingent consideration liability (b)

Non-recurring litigation and regulatory related expenses (b)

2,432

2,432

Non-income tax expense adjustment (b)

(172

)

(73

)

(245

)

Income attributable to non-controlling interest

(150

)

(150

)

Other

37

37

Adjusted EBITDA

$

62,164

$

10,683

$

(16,630

)

$

56,217

(a)

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

(b)

Included within general and administration expenses in the condensed consolidated statements of operations.

(c)

Included within compensation and benefits in the condensed consolidated statements of operations.

(d)

$1,711 included within general and administration expenses and $5,564 included within compensation and benefits in the condensed consolidated statements of operations.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information (continued)

(in thousands)

(unaudited)

Three Months Ended December 31, 2020

Envestnet

Wealth Solutions

Envestnet Data

& Analytics

Nonsegment

Total

Revenues

$

215,691

$

48,128

$

$

263,819

Deferred revenue fair value adjustment (a)

85

85

Adjusted revenues

$

215,776

$

48,128

$

$

263,904

Revenues:

Asset-based

$

146,146

$

$

$

146,146

Subscription-based

64,294

44,786

109,080

Total recurring revenues

210,440

44,786

255,226

Professional services and other revenues

5,251

3,342

8,593

Total revenues

215,691

48,128

263,819

Operating expenses:

Cost of revenues:

Asset-based

76,969

76,969

Subscription-based

1,162

5,398

6,560

Professional services and other

28

45

73

Total cost of revenues

78,159

5,443

83,602

Compensation and benefits

62,792

27,981

7,774

98,547

General and administration

23,322

10,106

8,264

41,692

Depreciation and amortization

20,807

7,777

28,584

Total operating expenses

$

185,080

$

51,307

$

16,038

$

252,425

Income (loss) from operations

$

30,611

$

(3,179

)

$

(16,038

)

$

11,394

Add:

Deferred revenue fair value adjustment (a)

85

85

Depreciation and amortization

20,807

7,777

28,584

Non-cash compensation expense (c)

8,360

3,267

2,289

13,916

Restructuring charges and transaction costs (d)

1,014

1,815

2,093

4,922

Severance (c)

4,024

2,041

479

6,544

Accretion on contingent consideration and purchase liability (b)

343

37

380

Fair market value adjustment on contingent consideration liability (b)

(1,049

)

(1,049

)

Non-recurring litigation and regulatory related expenses (b)

1,796

1,796

Non-income tax expense adjustment (b)

(1,018

)

98

(920

)

Income attributable to non-controlling interest

(727

)

(727

)

Other

46

5

51

Adjusted EBITDA

$

63,545

$

12,608

$

(11,177

)

$

64,976

(a)

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

(b)

Included within general and administration expenses in the condensed consolidated statements of operations.

(c)

Included within compensation and benefits in the condensed consolidated statements of operations.

(d)

$4,121 included within general and administration expenses, $833 included within compensation and benefits and $(32) included within other expense, net in the condensed consolidated statements of operations.

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

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

Severance (c)

4,614

4,016

2,717

11,347

Accretion on contingent consideration and purchase liability (b)

632

98

730

Fair market value adjustment on contingent consideration liability (b)

(1,067

)

(1,067

)

Non-recurring litigation and regulatory related expenses (b)

7,591

7,591

Non-income tax expense adjustment (b)

(1,507

)

160

(1,347

)

Loss attributable to non-controlling interest

(704

)

(704

)

Other

78

78

Adjusted EBITDA

$

268,703

$

53,401

$

(60,374

)

$

261,730

(a)

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

(b)

Included within general and administration expenses in the condensed consolidated statements of operations.

(c)

Included within compensation and benefits in the condensed consolidated statements of operations.

(d)

$7,748 included within general and administration expenses and $10,742 included within compensation and benefits in the condensed consolidated statements of operations.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information (continued)

(in thousands)

(unaudited)

Year Ended December 31, 2020

Envestnet

Wealth Solutions

Envestnet Data

& Analytics

Nonsegment

Total

Revenues

$

806,090

$

192,140

$

$

998,230

Deferred revenue fair value adjustment (a)

692

692

Adjusted revenues

$

806,782

$

192,140

$

$

998,922

Revenues:

Asset-based

$

540,947

$

$

$

540,947

Subscription-based

248,810

177,697

426,507

Total recurring revenues

789,757

177,697

967,454

Professional services and other revenues

16,333

14,443

30,776

Total revenues

806,090

192,140

998,230

Operating expenses:

Cost of revenues:

Asset-based

278,569

278,569

Subscription-based

4,853

22,081

26,934

Professional services and other

75

351

426

Total cost of revenues

283,497

22,432

305,929

Compensation and benefits

257,698

110,436

30,836

398,970

General and administration

92,680

36,268

31,281

160,229

Depreciation and amortization

80,714

32,947

113,661

Total operating expenses

$

714,589

$

202,083

$

62,117

$

978,789

Income (loss) from operations

$

91,501

$

(9,943

)

$

(62,117

)

$

19,441

Add (deduct):

Deferred revenue fair value adjustment (a)

692

692

Accretion on contingent consideration and purchase liability (b)

1,430

258

1,688

Depreciation and amortization

80,714

32,947

113,661

Non-cash compensation expense (c)

35,797

14,932

8,908

59,637

Restructuring charges and transaction costs (d)

6,878

2,304

10,201

19,383

Non-income tax expense adjustment (b)

514

(93

)

421

Severance (c)

18,617

4,628

1,865

25,110

Fair market value adjustment on contingent consideration liability (b)

(3,105

)

(3,105

)

Non-recurring litigation and regulatory related expenses (b)

7,825

7,825

Loss attributable to non-controlling interest

(1,830

)

(1,830

)

Other

15

5

20

Adjusted EBITDA

$

234,328

$

49,758

$

(41,143

)

$

242,943

(a)

$690 included within subscription-based revenues and $2 included within professional services and other revenues in the condensed consolidated statements of operations.

(b)

Included within general and administration expenses in the condensed consolidated statements of operations.

(c)

Included within compensation and benefits in the condensed consolidated statements of operations.

(d)

$15,606 included within general and administration expenses, $3,597 included within compensation and benefits and $180 included within other expense, net in the condensed consolidated statements of operations.

Envestnet, Inc.

Historical Assets, Accounts and Advisors

(in millions, except accounts and advisors)

(unaudited)

As of

December 31,

March 31,

June 30,

September 30,

December 31,

2020

2021

2021

2021

2021

(in millions, except accounts and advisors data)

Platform Assets

Assets under Management ("AUM")

$

263,043

$

286,039

$

315,422

$

327,279

$

362,038

Assets under Administration ("AUA")

405,365

408,858

426,416

431,040

456,316

Total AUM/A

668,408

694,897

741,838

758,319

818,354

Subscription

3,892,814

4,132,917

4,447,733

4,670,827

4,901,662

Total Platform Assets

$

4,561,222

$

4,827,814

$

5,189,571

$

5,429,146

$

5,720,016

Platform Accounts

AUM

1,073,122

1,138,183

1,209,761

1,276,066

1,345,274

AUA

1,276,975

1,192,668

1,163,991

1,193,069

1,217,076

Total AUM/A

2,350,097

2,330,851

2,373,752

2,469,135

2,562,350

Subscription

11,079,048

11,453,434

11,712,573

14,810,664

14,986,531

Total Platform Accounts

13,429,145

13,784,285

14,086,325

17,279,799

17,548,881

Advisors

AUM/A

41,206

41,177

41,259

41,696

39,735

Subscription

65,104

65,724

66,597

66,489

68,808

Total Advisors

106,310

106,901

107,856

108,185

108,543

The following table summarizes the changes in AUM and AUA for the three months ended December 31, 2021:

As of

Gross

Net

Market

Reclass to

As of

9/30/2021

Sales

Redemptions

Flows

Impact

Subscription

12/31/2021

(in millions, except account data)

AUM

$

327,279

$

34,114

$

(14,315

)

$

19,799

$

14,960

$

$

362,038

AUA

431,040

30,877

(23,305

)

7,572

18,587

(883

)

456,316

Total AUM/A

$

758,319

$

64,991

$

(37,620

)

$

27,371

$

33,547

$

(883

)

$

818,354

Fee-Based Accounts

2,469,135

95,120

(1,905

)

2,562,350

The above AUM/A gross sales figures include $11.2 billion in new client conversions. We onboarded an additional $45.6 billion in subscription conversions during the fourth quarter, bringing total conversions for the quarter to $56.8 billion.

The following table summarizes the changes in AUM and AUA for the year ended December 31, 2021:

As of

Gross

Net

Market

Reclass to

As of

12/31/2020

Sales

Redemptions

Flows

Impact

Subscription

12/31/2021

(in millions, except account data)

AUM

$

263,043

$

117,066

$

(52,668

)

$

64,398

$

34,597

$

$

362,038

AUA

405,365

116,675

(92,299

)

24,376

40,787

(14,212

)

456,316

Total AUM/A

$

668,408

$

233,741

$

(144,967

)

$

88,774

$

75,384

$

(14,212

)

$

818,354

Fee-Based Accounts

2,350,097

322,138

(109,885

)

2,562,350

The above AUM/A gross sales figures include $34.9 billion in new client conversions. We onboarded an additional $312.4 billion in subscription conversions during 2021, bringing total conversions for the year to $347.3 billion.

Asset and account figures in the “Reclass to Subscription” column for the three months and year ended December 31, 2021 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.

Investors

[email protected]

(312) 827-3940

Media

[email protected]

Source: Envestnet, Inc.

Categories

Business Wire Press Releases

Next Articles