Envestnet Reports Fourth Quarter 2020 Financial Results

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, 2020.

Three Months Ended

Year Ended

Key Financial Metrics

December 31,

%

December 31,

%

(in millions except per share data)

2020

2019

Change

2020

2019

Change

GAAP:

Total revenues

$

263.8

$

239.9

10

%

$

998.2

$

900.1

11

%

Net income (loss)

$

7.7

$

3.4

126

%

$

(2.6

)

$

(17.2

)

(85

)%

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

$

0.13

$

0.07

86

%

$

(0.06

)

$

(0.33

)

(82

)%

Non-GAAP:

Adjusted revenues(1)

$

263.9

$

242.5

9

%

$

998.9

$

909.4

10

%

Adjusted EBITDA(1)

$

65.0

$

61.5

6

%

$

242.9

$

193.3

26

%

Adjusted net income(1)

$

38.3

$

37.1

3

%

$

141.5

$

113.4

25

%

Adjusted net income per diluted share(1)

$

0.69

$

0.69

0

%

$

2.57

$

2.15

20

%

“Fourth quarter results were strong, with revenue, adjusted EBITDA and adjusted earnings per share exceeding our expectations,” said Bill Crager, Chief Executive Officer.

“We enter 2021 with an expanded strategic purpose, and a bold investment plan to capture the sizable opportunity before us, as we work to make financial wellness a reality for everyone.” concluded Mr. Crager.

Financial Results for the Fourth Quarter of 2020 Compared to the Fourth Quarter of 2019:

Total revenues increased 10% to $263.8 million for the fourth quarter of 2020 from $239.9 million for the fourth quarter of 2019. Asset-based recurring revenues increased 14% from the prior year period, and represented 55% of total revenues for the fourth quarter of 2020, compared to 54% of total revenues for the same period in 2019. Subscription-based recurring revenues increased 6% from the prior year period, and represented 41% of total revenues for the fourth quarter of 2020, compared to 43% of total revenues for the same period in 2019. Professional services and other non-recurring revenues increased 3% from the prior year period.

Total operating expenses for the fourth quarter of 2020 increased 11% to $252.4 million from $226.9 million in the prior year period. Cost of revenues increased 14% to $83.6 million for the fourth quarter of 2020 from $73.2 million for the fourth quarter of 2019. Compensation and benefits increased 1% to $98.5 million for the fourth quarter of 2020 from $98.0 million for the prior year period. Compensation and benefits were 37% of total revenues for the fourth quarter of 2020, compared to 41% in the prior year period. General and administration expenses increased 51% to $41.7 million for the fourth quarter of 2020 from $27.6 million for the prior year period. General and administration expenses were 16% of total revenues for the fourth quarter of 2020, compared to 12% in the prior year period.

Income from operations was $11.4 million for the fourth quarter of 2020 compared to income from operations of $13.0 million for the fourth quarter of 2019. Net income attributable to Envestnet, Inc. was $7.2 million, or $0.13 per diluted share, for the fourth quarter of 2020 compared to net income of $3.6 million, or $0.07 per diluted share, for the fourth quarter of 2019.

Adjusted revenues(1) for the fourth quarter of 2020 increased 9% to $263.9 million from $242.5 million for the prior year period. Adjusted EBITDA(1) for the fourth quarter of 2020 increased 6% to $65.0 million from $61.5 million for the prior year period. Adjusted Net Income(1) for the fourth quarter of 2020 increased 3% to $38.3 million from $37.1 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the fourth quarter of 2020 was $0.69, consistent with the fourth quarter of 2019.

Financial Results for the Full Year of 2020 Compared to the Full Year of 2019:

Total revenues increased 11% to $998.2 million for the year ended December 31, 2020 from $900.1 million for the year ended December 31, 2019. Asset-based recurring revenues increased 12% from the prior year period, and represented 54% of total revenues for the year ended December 31, 2020 consistent with the fourth quarter of 2019. Subscription-based revenues increased 13% from the prior year period, and represented 43% of total revenues for the year ended December 31, 2020 compared to 42% of total revenues for the same period in 2019. Professional services and other non-recurring revenues decreased 17% from the prior year period.

Total operating expenses for the year ended December 31, 2020 increased 7% to $978.8 million from $916.2 million in the prior year period. Cost of revenues increased 10% to $305.9 million for the year ended December 31, 2020 from $278.8 million for the year ended December 31, 2019. Compensation and benefits increased 4% to $399.0 million for the year ended December 31, 2020 from $383.6 million for the prior year period. Compensation and benefits were 40% of total revenues for the year ended December 31, 2020, compared to 43% in the prior year period. General and administration expenses increased 5% to $160.2 million for the year ended December 31, 2020 from $152.6 million for the prior year period. General and administration expenses were 16% of total revenues for the year ended December 31, 2020, compared to 17% in the prior year period.

Income from operations was $19.4 million for the year ended December 31, 2020 compared to loss from operations of $16.1 million for the year ended December 31, 2019. Net loss attributable to Envestnet, Inc. was $3.1 million, or $0.06 per diluted share, for the year ended December 31, 2020 compared to net loss of $16.8 million, or $0.33 per diluted share, for the year ended December 31, 2019.

Adjusted revenues(1) for the year ended December 31, 2020 increased 10% to $998.9 million from $909.4 million for the prior year period. Adjusted EBITDA(1) for the year ended December 31, 2020 increased 26% to $242.9 million from $193.3 million for the prior year period. Adjusted Net Income(1) increased 25% for the year ended December 31, 2020 to $141.5 million from $113.4 million for the prior year period. Adjusted Net Income per Diluted Share(1) for the year ended December 31, 2020 increased 20% to $2.57 from $2.15 in the year ended December 31, 2019.

Outlook

Envestnet provided the following outlook for the first quarter ending March 31, 2021 and full year ending December 31, 2021. This outlook is based on the market value of assets on December 31, 2020. We caution that we cannot predict the market value of our assets on any future date. See “Cautionary Statement Regarding Forward-Looking Statements.”

Highlights:

  • Envestnet to surpass $1 billion in revenue for the first time, expecting to grow 10.5% to 12% compared to 2020.
  • Accelerated investments in Financial Wellness ecosystem to drive higher long-term growth, resulting in expected Adjusted EBITDA to be slightly down from 2020.
  • Adjusted earnings per share negatively impacted by $0.20 in 2021 due to early adoption of new convertible debt accounting standard.

In Millions Except Adjusted EPS

1Q 2021

FY 2021

GAAP:

Revenues:

Asset-based

$

158.5

-

$

159.5

Subscription-based

$

106.5

-

$

107.5

Total recurring revenues

$

265.0

-

$

267.0

Professional services and other revenues

$

5.0

-

$

6.0

Total revenues

$

270.0

-

$

273.0

$

1,104.7

-

$

1,119.7

Asset-based cost of revenues

$

85.0

-

$

85.5

Total cost of revenues

$

91.5

-

$

92.5

Net income

(a)

-

(a)

(a)

-

(a)

Diluted shares outstanding

65.4

65.9

Net Income per diluted share

(a)

-

(a)

(a)

-

(a)

Non-GAAP:

Adjusted revenues(1):

Asset-based

$

158.5

-

$

159.5

Subscription-based

$

106.5

-

$

107.5

Total recurring revenues

$

265.0

-

$

267.0

Professional services and other revenues

$

5.0

-

$

6.0

Total revenues

$

270.0

-

$

273.0

$

1,105.0

-

$

1,120.0

Adjusted EBITDA(1)

$

63.0

-

$

65.0

$

225.0

-

$

235.0

Adjusted net income per diluted share(1)

$

0.61

$

1.95

-

$

2.08

(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 2020 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://ir.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 106,000 advisors and more than 5,100 companies including: 17 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 are not meant as a substitute for revenues 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, litigation and regulatory related expenses, foreign currency, non-income tax expense adjustment, non-recurring gains, loss allocation 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, non‑cash compensation expense, restructuring charges and transaction costs, severance, fair market value adjustment on contingent consideration liability, amortization of acquired intangibles, litigation and regulatory related expenses, foreign currency, non-income tax expense adjustment, non-recurring gains, loss allocation 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 share” represents adjusted net income attributable to common stockholders divided by the diluted number of weighted‑average shares outstanding.

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 2021, 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 the global economy and 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 internet services 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://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 February 25, 2021 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,

2020

2019

Assets

Current assets:

Cash and cash equivalents

$

384,565

$

82,505

Fees receivable, net

80,064

67,815

Prepaid expenses and other current assets

40,570

32,183

Total current assets

505,199

182,503

Property and equipment, net

47,969

53,756

Internally developed software, net

96,501

60,263

Intangible assets, net

435,041

505,589

Goodwill

906,773

879,850

Operating lease right-of-use assets, net

105,249

82,796

Other non-current assets

47,558

37,127

Total assets

$

2,144,290

$

1,801,884

Liabilities and Equity

Current liabilities:

Accrued expenses and other liabilities

$

158,548

$

137,944

Accounts payable

18,003

17,277

Operating lease liabilities

13,649

13,816

Contingent consideration

11,251

Deferred revenue

34,918

34,753

Total current liabilities

236,369

203,790

Convertible Notes

756,503

305,513

Revolving credit facility

260,000

Contingent consideration

1,308

9,045

Deferred revenue

1,813

5,754

Non-current operating lease liabilities

112,182

88,365

Deferred tax liabilities, net

34,740

29,481

Other non-current liabilities

25,557

32,360

Total liabilities

1,168,472

934,308

Equity:

Total stockholders’ equity

976,337

869,094

Non-controlling interest

(519

)

(1,518

)

Total liabilities and equity

$

2,144,290

$

1,801,884

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,

2020

2019

2020

2019

Revenues:

Asset-based

$

146,146

$

128,717

$

540,947

$

484,312

Subscription-based

109,080

102,885

426,507

378,813

Total recurring revenues

255,226

231,602

967,454

863,125

Professional services and other revenues

8,593

8,334

30,776

37,002

Total revenues

263,819

239,936

998,230

900,127

Operating expenses:

Cost of revenues

83,602

73,216

305,929

278,811

Compensation and benefits

98,547

97,964

398,970

383,554

General and administration

41,692

27,603

160,229

152,564

Depreciation and amortization

28,584

28,104

113,661

101,271

Total operating expenses

252,425

226,887

978,789

916,200

Income (loss) from operations

11,394

13,049

19,441

(16,073

)

Other expense, net

(8,940

)

(8,934

)

(27,486

)

(32,022

)

Income (loss) before income tax provision (benefit)

2,454

4,115

(8,045

)

(48,095

)

Income tax provision (benefit)

(5,240

)

698

(5,401

)

(30,893

)

Net income (loss)

7,694

3,417

(2,644

)

(17,202

)

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

(454

)

173

(466

)

420

Net income (loss) attributable to Envestnet, Inc.

$

7,240

$

3,590

$

(3,110

)

$

(16,782

)

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

Basic

$

0.13

$

0.07

$

(0.06

)

$

(0.33

)

Diluted

$

0.13

$

0.07

$

(0.06

)

$

(0.33

)

Weighted average common shares outstanding:

Basic

53,960,769

52,574,128

53,589,232

50,937,919

Diluted

55,733,419

54,034,972

53,589,232

50,937,919

Envestnet, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

Year Ended

December 31,

2020

2019

OPERATING ACTIVITIES:

Net loss

$

(2,644

)

$

(17,202

)

Adjustments to reconcile net loss to net cash provided by operating activities:

Depreciation and amortization

113,661

101,271

Deferred rent and lease incentive amortization

Provision for doubtful accounts

2,817

2,855

Deferred income taxes

(1,884

)

(39,630

)

Release of uncertain tax positions

(7,101

)

Non-cash compensation expense

59,637

60,444

Non-cash interest expense

18,515

19,246

Accretion on contingent consideration and purchase liability

1,688

1,772

Payments of contingent consideration

(578

)

Fair market value adjustment to contingent consideration liability

(3,105

)

(8,126

)

Gain on acquisition of equity method investment

(4,230

)

Loss allocation from equity method investments

5,399

2,361

Gain on life insurance proceeds

(5,000

)

Impairment of right of use assets

2,661

Other

(729

)

Changes in operating assets and liabilities, net of acquisitions:

Fees receivable, net

(15,055

)

1,139

Prepaid expenses and other current assets

(9,666

)

(6,440

)

Other non-current assets

(1,963

)

(5,234

)

Accrued expenses and other liabilities

22,109

(811

)

Accounts payable

(187

)

(2,863

)

Deferred revenue

(4,125

)

727

Other non-current liabilities

(5,962

)

4,795

Net cash provided by operating activities

169,836

108,726

INVESTING ACTIVITIES:

Purchases of property and equipment

(12,088

)

(19,847

)

Capitalization of internally developed software

(54,908

)

(34,096

)

Investments in private companies

(15,640

)

(5,250

)

Acquisitions of businesses, net of cash acquired

(20,257

)

(320,915

)

Proceeds from life insurance policy

5,000

Other

2,897

(600

)

Net cash used in investing activities

(99,996

)

(375,708

)

Envestnet, Inc.

Condensed Consolidated Statements of Cash Flows (continued)

(in thousands)

(unaudited)

Year Ended

December 31,

2020

2019

FINANCING ACTIVITIES:

Proceeds from issuance of Convertible Notes due 2025

517,500

Convertible Notes due 2025 issuance costs

(14,540

)

Payment of Convertible Notes due 2019

(184,751

)

Proceeds from borrowings on revolving credit facility

45,000

345,000

Payments on revolving credit facility

(305,000

)

(85,000

)

Revolving credit facility issuance costs

(2,103

)

Capital contribution - non-controlling interest

606

Payments of deferred consideration on prior acquisitions

(1,879

)

Payments of contingent consideration

(171

)

Proceeds from exercise of stock options

10,760

10,592

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

(19,501

)

(23,107

)

Issuance of restricted stock units

4

5

Net cash provided by financing activities

232,950

60,465

EFFECT OF EXCHANGE RATE CHANGES ON CASH

(831

)

(399

)

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

301,959

(206,916

)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD

82,755

289,671

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

$

384,714

$

82,755

The following table reconciles cash, cash equivalents and restricted cash from the consolidated balance sheets to amounts reported in the consolidated statements of cash flows:

December 31,

2020

2019

Cash and cash equivalents

$

384,565

$

82,505

Restricted cash included in prepaid expenses and other current assets

82

Restricted cash included in other non-current assets

149

168

Total cash, cash equivalents and restricted cash

$

384,714

$

82,755

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

(in thousands)

(unaudited)

Three Months Ended

Year Ended

December 31,

December 31,

2020

2019

2020

2019

Total revenues

$

263,819

$

239,936

$

998,230

$

900,127

Deferred revenue fair value adjustment (a)

85

2,601

692

9,271

Adjusted revenues

$

263,904

$

242,537

$

998,922

$

909,398

Net income (loss)

$

7,694

$

3,417

$

(2,644

)

$

(17,202

)

Add (deduct):

Deferred revenue fair value adjustment (a)

85

2,601

692

9,271

Interest income (b)

(262

)

(488

)

(1,112

)

(3,347

)

Interest expense (b)

9,597

8,175

31,504

32,520

Accretion on contingent consideration and purchase

liability (c)

380

532

1,688

1,772

Income tax provision (benefit)

(5,240

)

698

(5,401

)

(30,893

)

Depreciation and amortization

28,584

28,104

113,661

101,271

Non-cash compensation expense (d)

13,916

17,203

57,113

60,444

Restructuring charges and transaction costs (e)

4,922

1,833

19,383

26,558

Severance (f)

6,544

7,220

25,110

15,367

Fair market value adjustment on contingent consideration liability (c)

(1,049

)

(8,126

)

(3,105

)

(8,126

)

Non-recurring litigation and regulatory related expenses (c)

1,796

814

7,825

2,879

Foreign currency (b)

184

(280

)

116

(72

)

Non-income tax expense adjustment (c)

(920

)

(1,106

)

421

374

Non-recurring gains (b)

(1,647

)

(5,877

)

Loss allocation from equity method investments (b)

1,119

854

5,399

2,361

(Income) loss attributable to non-controlling interest

(727

)

79

(1,830

)

110

Adjusted EBITDA

$

64,976

$

61,530

$

242,943

$

193,287

(a) For the three months ended December 31, 2020 and 2019, $85 and $2,599, respectively, were included within subscription-based revenues in the condensed consolidated statements of operations. For the years ended December 31, 2020 and 2019, $690 and $9,263, 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 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. For the three months and year ended December 31, 2019, the entire amount was included in compensation and benefits in the condensed consolidated statements of operations.

(e) For the three months ended December 31, 2020 and 2019, $4,121 and $(1,334), respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the three months ended December 31, 2020 and 2019, $833 and $689, respectively, were included within compensation and benefits in the condensed consolidated statements of operations. For the year ended December 31, 2020 and 2019, $15,606 and $14,415, respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the year ended December 31, 2020 and 2019, $3,597 and $11,343, 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,

2020

2019

2020

2019

Net income (loss)

$

7,694

$

3,417

$

(2,644

)

$

(17,202

)

Income tax provision (benefit) (a)

(5,240

)

698

(5,401

)

(30,893

)

Loss before income tax provision (benefit)

2,454

4,115

(8,045

)

(48,095

)

Add (deduct):

Deferred revenue fair value adjustment (b)

85

2,601

692

9,271

Accretion on contingent consideration and purchase

liability (d)

380

532

1,688

1,772

Non-cash interest expense (c)

6,798

4,475

17,480

18,743

Non-cash compensation expense (f)

13,916

17,203

57,113

60,444

Restructuring charges and transaction costs (e)

4,922

1,833

19,383

26,558

Severance (g)

6,544

7,220

25,110

15,367

Amortization of acquired intangibles and fair value adjustment to property and equipment, net (h)

17,545

19,629

73,559

70,677

Fair market value adjustment on contingent consideration liability (d)

(1,049

)

(8,126

)

(3,105

)

(8,126

)

Non-recurring litigation and regulatory related expenses (d)

1,796

814

7,825

2,879

Foreign currency (c)

184

(280

)

116

(72

)

Non-income tax expense adjustment (d)

(920

)

(1,106

)

421

374

Non-recurring gains (c)

(1,647

)

(5,877

)

Loss allocation from equity method investments (c)

1,119

854

5,399

2,361

(Income) loss attributable to non-controlling interest

(727

)

79

(1,830

)

110

Adjusted net income before income tax effect

51,400

49,843

189,929

152,263

Income tax effect (i)

(13,107

)

(12,710

)

(48,432

)

(38,827

)

Adjusted net income

$

38,293

$

37,133

$

141,497

$

113,436

Basic number of weighted-average shares outstanding

53,960,769

52,574,128

53,589,232

50,937,919

Effect of dilutive shares:

Options to purchase common stock

290,366

784,361

416,593

1,015,164

Unvested restricted stock units

622,702

591,657

592,033

691,740

Convertible Notes

769,593

84,826

414,398

33,388

Warrants

89,989

951

58,459

Diluted number of weighted-average shares outstanding

55,733,419

54,035,923

55,070,715

52,678,211

Adjusted net income per share - diluted

$

0.69

$

0.69

$

2.57

$

2.15

(a) For the three months ended December 31, 2020 and 2019, the effective tax rate computed in accordance with GAAP equaled (213.5)% and 17.0%, respectively. For the year ended December 31, 2020 and 2019, the effective tax rate computed in accordance with GAAP equaled 67.1% and 64.2%, respectively.

(b) For the three months ended December 31, 2020 and 2019, $85 and $2,599, respectively, were included within subscription-based revenues, in the condensed consolidated statements of operations. For the year ended December 31, 2020 and 2019, $690 and $9,263, 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, 2020 and 2019, $4,121 and $345, respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the three months ended December 31, 2020 and 2019, $833 and $689, respectively, were included within compensation and benefits in the condensed consolidated statements of operations. For the year ended December 31, 2020 and 2019, $15,606 and $14,416, respectively, were included within general and administration expenses in the condensed consolidated statements of operations. For the year ended December 31, 2020 and 2019, $3,597 and $11,343, 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 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 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. For the three months and year ended December 31, 2019, the entire amount was included in compensation and benefits 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, 2020 and 2019.

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information

(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

Accretion on contingent consideration and purchase liability (b)

343

37

380

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

Non-income tax expense adjustment (b)

(1,018

)

98

(920

)

Severance (c)

4,024

2,041

479

6,544

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

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)

Three Months Ended December 31, 2019

Envestnet
Wealth Solutions

Envestnet Data
& Analytics

Nonsegment

Total

Revenues

$

191,639

$

48,297

$

$

239,936

Deferred revenue fair value adjustment (a)

2,601

2,601

Adjusted revenues

$

194,240

$

48,297

$

$

242,537

Revenues:

Asset-based

$

128,717

$

$

$

128,717

Subscription-based

59,149

43,736

102,885

Total recurring revenues

187,866

43,736

231,602

Professional services and other revenues

3,773

4,561

8,334

Total revenues

191,639

48,297

239,936

Operating expenses:

Cost of revenues:

Asset-based

65,439

65,439

Subscription-based

1,361

5,891

7,252

Professional services and other

451

74

525

Total cost of revenues

67,251

5,965

73,216

Compensation and benefits

61,960

26,149

9,855

97,964

General and administration

21,995

9,030

(3,422)

27,603

Depreciation and amortization

19,689

8,415

28,104

Total operating expenses

$

170,895

$

49,559

$

6,433

$

226,887

Income (loss) from operations

$

20,744

$

(1,262)

$

(6,433)

$

13,049

Add:

Deferred revenue fair value adjustment (a)

2,601

2,601

Accretion on contingent consideration and purchase liability (b)

532

532

Depreciation and amortization

19,689

8,415

28,104

Non-cash compensation expense (c)

10,382

3,164

3,657

17,203

Restructuring charges and transaction costs (d)

702

(758)

1,090

1,034

Non-income tax expense adjustment (b)

(907)

(199)

(1,106)

Severance (c)

4,071

1,498

1,651

7,220

Fair market value adjustment on contingent consideration liability (b)

(8,126)

(8,126)

Non-recurring litigation and regulatory related expenses (b)

814

814

Loss attributable to non-controlling interest

79

79

Other

128

(2)

126

Adjusted EBITDA

$

58,021

$

11,672

$

(8,163)

$

61,530

(a) $2,599 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) $345 included within general and administration expenses and $689 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) 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.

Reconciliation of Non-GAAP Financial Measures

Segment Information (continued)

(in thousands)

(unaudited)

Year Ended December 31, 2019

Envestnet
Wealth Solutions

Envestnet Data
& Analytics

Nonsegment

Total

Revenues

$

709,458

$

190,669

$

$

900,127

Deferred revenue fair value adjustment (a)

9,271

9,271

Adjusted revenues

$

718,729

$

190,669

$

$

909,398

Revenues:

Asset-based

$

484,312

$

$

$

484,312

Subscription-based

207,606

171,207

378,813

Total recurring revenues

691,918

171,207

863,125

Professional services and other revenues

17,540

19,462

37,002

Total revenues

709,458

190,669

900,127

Operating expenses:

Cost of revenues:

Asset-based

243,913

243,913

Subscription-based

5,732

23,172

28,904

Professional services and other

5,463

531

5,994

Total cost of revenues

255,108

23,703

278,811

Compensation and benefits

227,570

118,062

37,922

383,554

General and administration

93,321

38,641

20,602

152,564

Depreciation and amortization

65,746

35,525

101,271

Total operating expenses

$

641,745

$

215,931

$

58,524

$

916,200

Income (loss) from operations

$

67,713

$

(25,262)

$

(58,524)

$

(16,073)

Add:

Deferred revenue fair value adjustment (a)

9,271

9,271

Accretion on contingent consideration and purchase liability (b)

1,772

1,772

Depreciation and amortization

65,746

35,525

101,271

Non-cash compensation expense (c)

33,968

14,963

11,513

60,444

Restructuring charges and transaction costs (d)

2,491

635

22,633

25,759

Non-income tax expense adjustment (b)

500

(126)

374

Severance (c)

6,315

7,212

1,840

15,367

Fair market value adjustment on contingent consideration liability (b)

(8,126)

(8,126)

Non-recurring litigation and regulatory related expenses (b)

2,879

2,879

Loss attributable to non-controlling interest

110

110

Other

239

239

Adjusted EBITDA

$

188,125

$

35,826

$

(30,664)

$

193,287

(a) $9,263 included within subscription-based revenues and $8 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) $14,416 included within general and administration expenses and $11,343 included within compensation and benefits 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,

2019

2020

2020

2020

2020

(in millions except accounts and advisors data)

Platform Assets

Assets under Management ("AUM")

$

207,083

$

185,065

$

215,994

$

228,905

$

263,043

Assets under Administration ("AUA")

343,505

312,472

344,957

375,860

405,365

Total AUM/A

550,588

497,537

560,951

604,765

668,408

Subscription

3,205,281

2,875,394

3,247,400

3,498,353

3,892,814

Total Platform Assets

$

3,755,869

$

3,372,931

$

3,808,351

$

4,103,118

$

4,561,222

Platform Accounts

AUM

935,039

970,896

1,007,386

1,018,817

1,073,122

AUA

1,193,882

1,254,856

1,252,247

1,318,730

1,276,975

Total AUM/A

2,128,921

2,225,752

2,259,633

2,337,547

2,350,097

Subscription

9,793,175

10,090,172

10,003,156

10,639,399

11,079,048

Total Platform Accounts

11,922,096

12,315,924

12,262,789

12,976,946

13,429,145

Advisors

AUM/A

40,563

40,971

41,206

41,450

41,206

Subscription

61,180

62,077

62,404

63,862

65,104

Total Advisors

101,743

103,048

103,610

105,312

106,310

The following table summarizes the changes in AUM and AUA for the three months ended December 31, 2020:

As of

Gross

Net

Market

Reclass to

As of

9/30/2020

Sales

Redemptions

Flows

Impact

Subscription

12/31/2020

(in millions except account data)

AUM

$

228,905

$

23,762

$

(11,847

)

$

11,915

$

22,223

$

$

263,043

AUA

375,860

26,735

(22,808

)

3,927

34,635

(9,057

)

405,365

Total AUM/A

$

604,765

$

50,497

$

(34,655

)

$

15,842

$

56,858

$

(9,057

)

$

668,408

Fee-Based Accounts

2,337,547

49,395

(36,845

)

2,350,097

The above AUM/A gross sales figures include $8.5 billion in new client conversions. We onboarded an additional $36.6 billion in subscription conversions during the fourth quarter, bringing total conversions for the quarter to $45.1 billion.

The following table summarizes the changes in AUM and AUA for the year ended December 31, 2020:

As of

Gross

Net

Market

Reclass to

As of

12/31/2019

Sales

Redemptions

Flows

Impact

Subscription

12/31/2020

(in millions, except account data)

AUM

$

207,083

$

74,118

$

(42,958

)

$

31,160

$

24,800

$

$

263,043

AUA

343,505

117,138

(84,328

)

32,810

40,052

(11,002

)

405,365

Total AUM/A

$

550,588

$

191,256

$

(127,286

)

$

63,970

$

64,852

$

(11,002

)

$

668,408

Fee-Based Accounts

2,128,921

278,863

(57,687

)

2,350,097

The above AUM/A gross sales figures include $38.6 billion in new client conversions. We onboarded an additional $119.6 billion in subscription conversions during 2020, bringing total conversions for the year to $158.2 billion.

Asset and account figures in the “Reclass to Subscription” column for the three months and year ended December 31, 2020 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.

Contacts:

Investor Relations
investor.relations@envestnet.com
(312) 827-3940

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.