Stocks TradingCharts.com

stocks prices, charts & quotes

Free Stock Prices, Charts & Stock Price Quotes

Search
Symbol Search Browse Symbols My Charts Menu
QUICK QUOTE
QUICK CHART
F.A.Questions Suggestion Box Advertising Info Commodity Charts Forex Markets

Stocks & Financial News

Breaking financial news 24/7 courtesy of TradingCharts.com Inc. / TFC Commodity Charts

Envestnet Reports First Quarter 2024 Financial Results

BERWYN, Pa., May 7, 2024 (BUSINESS WIRE) --
Envestnet (NYSE: ENV), a leading provider of intelligent systems for wealth management and financial wellness, today reported financial results for the three months ended March 31, 2024.

                                                                                                        Three months ended                                                      
Key Financial Metrics                                                                                                           March 31,                                                                   %
                                                                                            ----------------------------------------------------------------------------------------------------------------
(in millions, except per share data)                                        2024         2023             Change
----------------------------------------------------------------------                      -------------------- ------ --------------------                      -------------------- ------ --------------------                      --------------------
GAAP:                                                                                                                                     
                                                                                            $  325.0                        $  298.7                       9%
   Total revenue
                                                                                            $    2.5                        $  (41.2                    )                   106%
   Net income (loss) attributable to Envestnet, Inc.
                                                                                            $   0.05                        $  (0.76                    )                   107%
   Net income (loss) attributable to Envestnet, Inc. per diluted share
                                                                                                                       
Non-GAAP:                                                                                                                                 
                                                                                            $   70.4                        $   54.0                      30%
   Adjusted EBITDA(1)
                                                                                            $   39.4                        $   30.1                      31%
   Adjusted net income(1)
                                                                                            $   0.60                        $   0.46                      30%
   Adjusted net income per diluted share(1)

"Envestnet continues to be in its leading position because we are executing on what our clients need and we're deepening our relationships with them," said Jim Fox, Board Chair and Interim CEO. "Our first quarter results are a testament to our differentiated products, deepening relationships, and inherent operating leverage in our business. We see tremendous runway for continued growth and margin expansion."

Financial Results for the First Quarter 2024 Compared to the First Quarter 2023

Total revenue increased 9% to $325.0 million for the first quarter of 2024 from $298.7 million for the first quarter of 2023. Asset-based recurring revenue increased 15% and represented 62% of total revenue for the first quarter of 2024, compared to 59% of total revenue for the first quarter of 2023. Subscription-based recurring revenue remained consistent and represented 36% of total revenue for the first quarter of 2024, compared to 39% of total revenue for the first quarter of 2023. Professional services and other non-recurring revenue increased 4% for the first quarter of 2024 from the first quarter of 2023.

Total operating expenses increased 2% to $316.2 million for the first quarter of 2024 from $309.8 million for the first quarter of 2023. Direct expense increased 15% to $126.6 million for the first quarter of 2024 from $109.7 million for the first quarter of 2023. Employee compensation decreased 9% to $103.7 million for the first quarter of 2024 from $114.2 million for the first quarter of 2023. Employee compensation was 32% of total revenue for the first quarter of 2024, compared to 38% of total revenue for the first quarter of 2023. General and administrative expense decreased 4% to $52.1 million for the first quarter of 2024 from $54.4 million for the first quarter of 2023. General and administrative expense was 16% of total revenue for the first quarter of 2024, compared to 18% of total revenue for the first quarter of 2023.

Income from operations was $8.7 million for the first quarter of 2024 compared to a loss from operations of $11.1 million for the first quarter of 2023. Net income attributable to Envestnet, Inc. was $2.5 million, or $0.05 per diluted share, for the first quarter of 2024 compared to a net loss attributable to Envestnet, Inc. of $41.2 million, or $0.76 per diluted share, for the first quarter of 2023.

Adjusted EBITDA(1) increased 30% to $70.4 million for the first quarter of 2024 from $54.0 million for the first quarter of 2023. Adjusted net income(1) increased 31% to $39.4 million, or $0.60 per diluted share, for the first quarter of 2024 from $30.1 million, or $0.46 per diluted share, for the first quarter of 2023. Free cash flow(1) increased 68%, to negative $19.9 million for the first quarter of 2024 from negative $61.7 million for the first quarter of 2023.

Balance Sheet and Liquidity

As of March 31, 2024, Envestnet had $61.2 million in cash and cash equivalents and $892.5 million in outstanding debt. Debt as of March 31, 2024 consisted of $317.5 million in convertible notes maturing in 2025 and $575.0 million in convertible notes maturing in 2027. Envestnet's $500.0 million revolving credit facility was undrawn as of March 31, 2024.

Segment Reporting

On October 1, 2023, the Company changed the composition of its reportable segments to reflect the way that the Company's chief operating decision maker reviews the operating results, assesses performance and allocates resources. All segment information presented within this Exhibit 99.1 for the quarter ended March 31, 2024 is presented in conjunction with the current organizational structure, with prior periods adjusted accordingly.

Correction of Immaterial Error

During the fourth quarter of 2023, the Company identified that the arrangement with a third-party for the use of cloud hosted virtual servers which was previously accounted for as a finance lease transaction and included as a component of property and equipment, net in the condensed consolidated balance sheets should have been recognized as a prepayment included within prepaid expenses and other current assets and other assets in the condensed consolidated balance sheets. The Company concluded that the classification of these transactions was immaterial in prior period financial statements and that amendment of previously filed reports was not required. However, the Company corrected this immaterial error in the prior period reported within this press release.

Outlook

Envestnet provided the following outlook for the second quarter ending June 30, 2024. This outlook is based on the market value of assets under management or administration as of March 31, 2024. We caution that we cannot predict the market value of these assets on any future date. See "Cautionary Statement Regarding Forward-Looking Statements."

In Millions, Except Adjusted EPS                                                                                                                                    2Q 2024
------------------------------------------                      ------------------------------------------------------------------------------------------------------------------------
GAAP:                                                            
Revenue:                                                         
                                                                $      211.5             -                               $      214.5
   Asset-based
                                                    115.0             -                   118.0
   Subscription-based
                                                                -------------------- ----------                                                                -------------------- ----------
                                                    326.5             -                   332.5
   Total recurring revenue
                                                     10.5             -                    12.5
   Professional services and other revenue
                                                                -------------------- ----------                                                                -------------------- ----------
Total revenue                                                   $      337.0             -                               $      345.0
                                              
Asset-based direct expense                                      $      125.0             -                               $      126.5
Total direct expense                                            $      139.5             -                               $      141.0
                                              
Net income (loss)                                                    (a)            
                                              
Diluted shares outstanding                                          66.5            
Net income (loss) per diluted share                                  (a)            
                                              
Non-GAAP:                                                        
Adjusted EBITDA(1)                                              $       71.0             -                               $       75.0

_______________________________________________________ (a) Envestnet does not forecast net income (loss) and net income (loss) 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 first quarter 2024 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 insight are delivered. Our mission is to empower financial advisors and service providers with innovative technology, solutions and intelligence. Envestnet's clients include more than 109,000 advisors, 17 of the 20 largest U.S. banks, 48 of the 50 largest wealth management and brokerage firms, over 500 of the largest RIAs and hundreds of FinTech companies, all of which 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 EBITDA" represents net income (loss) before deferred revenue fair value adjustment, interest income, interest expense, income tax provision, depreciation and amortization, non-cash compensation expense, restructuring charges and transaction costs, severance expense, litigation, regulatory and other governance related expenses, foreign currency, non-income tax expense adjustment, loss allocations from equity method investments and loss attributable to non-controlling interest.

"Adjusted net income" represents net income (loss) before income tax provision, deferred revenue fair value adjustment, non-cash interest expense, cash interest on our Convertible Notes, amortization of acquired intangibles, non-cash compensation expense, restructuring charges and transaction costs, severance expense, litigation, regulatory and other governance related expenses, foreign currency, non-income tax expense adjustment, loss allocations from equity method investments and 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. For purposes of the adjusted net income per share calculation, we assume all potential shares to be issued in connection with our convertible notes are dilutive.

"Free cash flow" represents net cash provided by (used in) operating activities less purchases of property and equipment and capitalization of internally developed software.

For further information see reconciliations of Non-GAAP Financial Measures on pages 10-14 of this press release, and the section entitled "Non-GAAP Financial Measures" in the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed 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/. 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 revenue, net income (loss), net income (loss) per share or net cash provided by (used in) operating activities 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 second quarter of 2024, its strategic and operational plans and growth strategy are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties and our 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, our ability to recruit and retain senior executive leadership and other key employees and to successfully manage transitions, including the transition of our chief executive officer; adverse economic or global market conditions, including periods of rising inflation and market interest rates, and governmental responses to such conditions; the conflicts in the Middle East and between Russia and Ukraine, including related sanctions and their impact on the global economy and capital markets; the concentration of our revenue 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, particularly goodwill and intangible assets; the amount of our debt, our ability to service our debt and risks associated with derivative transactions associated with 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 companies which prolongs sales cycles, requires substantial upfront sales costs and results in less predictability in completing some of our sales; changes in investing patterns on the assets on which we derive revenue and the freedom of investors to redeem or withdraw investments generally at any time; the impact of fluctuations in market conditions and interest rates on the demand for our products and services and the value of assets under management or administration; increased geopolitical unrest and other events outside of our control that could adversely affect the global economy or specific international, regional and domestic markets; 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; the failure to protect our intellectual property rights; our reliance on outsourcing arrangements; activist shareholders hindering the execution of our business strategy, diverting board and management attention and resources and causing us to incur substantial expenses; public health crises, pandemics or similar events; 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; our ability to introduce new solutions and services and enhancements; regulatory compliance failures; 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 cybersecurity 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; 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, political and regulatory conditions; global events, natural disasters, environmental disasters, terrorist attacks and pandemics, including their impact on the economy and trading markets; management's response to these factors. More information regarding these and other risks, uncertainties and factors is contained in our filings with the 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 May 7, 2024 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)
                                                                                         
                                                                                         
                                                                                     March 31,                         December 31,
                                                                                       2024                                2023
                                                                                                               ------------------------------                       ----------------------------------
Assets                                                                                                      
Current assets:                                                                                             
                                                                                                               $     61,226                      $         91,378
   Cash and cash equivalents
                                                                                                 135,630            120,958
   Fees receivable, net
                                                                                                  53,330             51,472
   Prepaid expenses and other current assets
                                                                                                  55,016     --
   Assets held for deconsolidation
                                                                                                               -------------------- ----------                      -------------------- --------------
                                                                                                 305,202            263,808
      Total current assets
Property and equipment, net                                                                       46,856             48,223
Internally developed software, net                                                               214,507            224,713
Intangible assets, net                                                                           323,326            338,068
Goodwill                                                                                         779,916            806,563
Operating lease right-of-use assets, net                                                          67,127             69,154
Other assets                                                                                     127,111            126,723
                                                                                                               -------------------- ----------                      -------------------- --------------
                                                                                                               $  1,864,045                      $      1,877,252
        Total assets
                                                                                                               ==================== ==========                      ==================== ==============
                                                                                         
Liabilities and equity                                                                                      
Current liabilities:                                                                                        
                                                                                                               $    201,126                      $        241,424
   Accounts payable, accrued expenses and other current liabilities
                                                                                                  12,479             12,909
   Operating lease liabilities
                                                                                                  34,584             38,201
   Deferred revenue
                                                                                                   8,998     --
   Liabilities held for deconsolidation
                                                                                                               -------------------- ----------                      -------------------- --------------
                                                                                                 257,187            292,534
      Total current liabilities
Debt                                                                                             877,842            876,612
Operating lease liabilities, net of current portion                                               98,085            100,830
Deferred tax liabilities, net                                                                     15,716             16,568
Other liabilities                                                                                 17,897             16,202
                                                                                                               -------------------- ----------                      -------------------- --------------
                                                                                               1,266,727          1,302,746
      Total liabilities
                                                                                         
Equity:                                                                                                     
                                                                                                 580,897            568,191
   Total stockholders' equity, attributable to Envestnet, Inc.
                                                                                                  16,421              6,315
   Non-controlling interest
                                                                                                               -------------------- ----------                      -------------------- --------------
                                                                                                               $  1,864,045                      $      1,877,252
      Total liabilities and equity
                                                                                                               ==================== ==========                      ==================== ==============
                                                                                                 Envestnet, Inc.
                                                                                 Condensed Consolidated Statements of Operations
                                                                             (in thousands, except share and per share information)
                                                                                                   (unaudited)
                                             
                                             
                                                                                                  Three Months Ended
                                                                                                       March 31,
                                                                                  ------------------------------------------------------------------------------------------------------------------------
                                                 2024             2023     
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
Revenue:                                                                                            
                                                                                  $    202,616                        $    176,932  
   Asset-based
                                                                    117,462          117,079  
   Subscription-based
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
                                                                    320,078          294,011  
      Total recurring revenue
                                                                      4,872            4,696  
   Professional services and other revenue
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
                                                                    324,950          298,707  
      Total revenue
                                                                                 
Operating expenses:                                                                                 
                                                                    126,633          109,679  
   Direct expense
                                                                    103,652          114,215  
   Employee compensation
                                                                     52,065           54,350  
   General and administrative
                                                                     33,892           31,520  
   Depreciation and amortization
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
                                                                    316,242          309,764  
      Total operating expenses
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
                                                                                 
Income (loss) from operations                                         8,708          (11,057                    )
                                                                     (6,664                    )         (7,935                    )
      Other expense, net
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
Income (loss) before income tax provision                             2,044          (18,992                    )
                                                                                 
Income tax provision                                                  1,505           23,769  
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
                                                                                 
Net income (loss)                                                       539          (42,761                    )
                                                                      1,974            1,533  
      Add: Net loss attributable to non-controlling interest
                                                                                  -------------------- ---------- --------------------                      -------------------- ---------- --------------------
Net income (loss) attributable to Envestnet, Inc.                                 $      2,513                        $    (41,228                    )
                                                                                  ==================== ========== ====================                      ==================== ========== ====================
                                                                                 
Net income (loss) attributable to Envestnet, Inc. per share:                                        
                                                                                  $       0.05                        $      (0.76                    )
   Basic
                                                                                  ==================== ========== ====================                      ==================== ========== ====================
                                                                                  $       0.05                        $      (0.76                    )
   Diluted
                                                                                  ==================== ========== ====================                      ==================== ========== ====================
Weighted average common shares outstanding:                                                         
                                                                 54,884,074       54,143,259  
   Basic
                                                                                  ==================== ========== ====================                      ==================== ========== ====================
                                                                 55,385,066       54,143,259  
   Diluted
                                                                                  ==================== ========== ====================                      ==================== ========== ====================
                                                                                                                          Envestnet, Inc.
                                                                                                          Condensed Consolidated Statements of Cash Flows
                                                                                                                          (in thousands)
                                                                                                                            (unaudited)
                                                                                      
                                                                                      
                                                                                                                                               Three Months Ended
                                                                                                                                                    March 31,
                                                                                                                           --------------------------------------------------------------------------------------------------------------------------------
                                                                                            2024                 2023       
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Cash flows from operating activities:                                                                                                                                                
                                                                                                                           $            539                        $        (42,761                    )
   Net income (loss)
                                                                                                                                                                                     
   Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
                                                                                                                  33,892               31,520  
      Depreciation and amortization
                                                                                                                    (855                    )              5,221  
      Deferred income taxes
                                                                                                                  18,898               19,453  
      Non-cash compensation expense
                                                                                                                   4,580                4,498  
      Non-cash interest expense
                                                                                                                   2,283                2,940  
      Loss allocations from equity method investments
                                                                                                                   2,078                  468  
      Other
                                                                                                                                                 
      Changes in operating assets and liabilities:
                                                                                                                 (18,841                    )            (21,579                    )
         Fees receivable, net
                                                                                                                  (2,371                    )             (9,858                    )
         Prepaid expenses and other assets
                                                                                                                 (40,659                    )            (31,648                    )
         Accounts payable, accrued expenses and other liabilities
                                                                                                                   2,400                8,073  
         Deferred revenue
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Net cash provided by (used in) operating activities                                                                1,944              (33,673                    )
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Cash flows from investing activities:                                                                                                                                                
                                                                                                                  (1,900                    )             (4,402                    )
   Purchases of property and equipment
                                                                                                                 (19,953                    )            (23,664                    )
   Capitalization of internally developed software
                                                                                                                  (2,805                    )               (950                    )
   Investments in private companies
                                                                                                          --              (10,000                    )
   Acquisition of proprietary technology
                                                                                                          --              (20,000                    )
   Issuance of loan receivable to private company
                                                                                                          --                  260  
   Other
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Net cash used in investing activities                                                                            (24,658                    )            (58,756                    )
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Cash flows from financing activities:                                                                                                                                                
                                                                                                                      71                  367  
   Proceeds from exercise of stock options
                                                                                                                  (8,449                    )            (10,732                    )
   Payments related to tax withholdings for stock-based compensation
                                                                                                          --               (9,289                    )
   Payments related to share repurchases
                                                                                                                  12,012       --  
   Proceeds from capital contributions received by non-controlling interest
                                                                                                          --               (1,008                    )
   Purchase of non-controlling units from third-party shareholders
                                                                                                                       3                    2  
   Other
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Net cash provided by (used in) financing activities                                                                3,637              (20,660                    )
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Effect of exchange rate on changes on cash and cash equivalents                                                       (2                    )              3,580  
Net change in cash and cash equivalents due to cash reclassified to assets held for deconsolidation              (11,073                    )     --  
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Net change in cash and cash equivalents                                                                          (30,152                    )           (109,509                    )
Cash and cash equivalents, beginning of period                                                                    91,378              162,173  
                                                                                                                           -------------------- -------------- --------------------                      -------------------- -------------- --------------------
Cash and cash equivalents, end of period                                                                                   $         61,226                        $         52,664  
                                                                                                                           ==================== ============== ====================                      ==================== ============== ====================
                                                                                                     Envestnet, Inc.
                                                                                      Reconciliation of Non-GAAP Financial Measures
                                                                                                     (in thousands)
                                                                                                       (unaudited)
                                                    
                                                    
                                                                                                          Three Months Ended
                                                                                                               March 31,
                                                                                         -------------------------------------------------------------------------------------------------------------------------
                                                          2024              2023   
                                                                                         -------------------- -------------- --------------------                      -------------------- ------- --------------------
Net income (loss)                                                                        $            539                        $ (42,761                    )
Add (deduct):                                                                                                  
                                                                        --            52  
   Deferred revenue fair value adjustment (a)
                                                                                (1,983                    )      (1,358                    )
   Interest income (b)
                                                                                 6,089         6,320  
   Interest expense (b)
                                                                                 1,505        23,769  
   Income tax provision
                                                                                33,892        31,520  
   Depreciation and amortization
                                                                                18,898        19,453  
   Non-cash compensation expense (d)
                                                                                 2,056         4,163  
   Restructuring charges and transaction costs (e)
                                                                                 3,425         6,188  
   Severance expense (d)
                                                                                 2,288         3,074  
   Litigation, regulatory and other governance related expenses (c)
                                                                                   275            33  
   Foreign currency (b)
                                                                                   (49                    )        (168                    )
   Non-income tax expense adjustment (c)
                                                                                 2,283         2,940  
   Loss allocations from equity method investments (b)
                                                                                 1,160           778  
   Loss attributable to non-controlling interest
                                                                                         -------------------- -------------- --------------------                      -------------------- ------- --------------------
(a) Included within subscription-based revenue in the condensed consolidated statements of operations.                                                                                                                                                                                                                     Included within subscription-based revenue in the condensed consolidated statements of operations.
(b) Included within other expense, net in the condensed consolidated statements of operations.                                                                                                                                                                                                                             Included within other expense, net in the condensed consolidated statements of operations.
(c) Included within general and administrative expense in the condensed consolidated statements of operations.                                                                                                                                                                                                             Included within general and administrative expense in the condensed consolidated statements of operations.
(d) Included within employee compensation expense in the condensed consolidated statements of operations.                                                                                                                                                                                                                  Included within employee compensation expense in the condensed consolidated statements of operations.
(e) For the three months ended March 31, 2024 and 2023, $2.4 million and $4.1 million, respectively, were included within general and administrative expense and $(0.4) million and $0.1 million, respectively, were included within employee compensation expense in the condensed consolidated statements of operations. For the three months ended March 31, 2024 and 2023, $2.4 million and $4.1 million, respectively, were included within general and administrative expense and $(0.4) million and $0.1 million, respectively, were included within employee compensation expense in the condensed consolidated statements of operations.
                                                                                                       Envestnet, Inc.
                                                                                        Reconciliation of Non-GAAP Financial Measures
                                                                                   (in thousands, except share and per share information)
                                                                                                         (unaudited)
                                                    
                                                    
                                                                                                           Three Months Ended
                                                                                                                March 31,
                                                                                         ----------------------------------------------------------------------------------------------------------------------------
                                                          2024               2023     
                                                                                         -------------------- -------------- --------------------                      -------------------- ---------- --------------------
Net income (loss)                                                                        $            539                        $    (42,761                    )
Income tax provision (a)                                                         1,505           23,769  
                                                                                         -------------------- -------------- --------------------                      -------------------- ---------- --------------------
Income (loss) before income tax provision                                        2,044          (18,992                    )
Add (deduct):                                                                                                  
                                                                        --               52  
   Deferred revenue fair value adjustment (b)
                                                                                 1,405            1,442  
   Non-cash interest expense (d)
                                                                                 4,369            4,565  
   Cash interest - Convertible Notes (d)
                                                                                14,742           16,940  
   Amortization of acquired intangibles (e)
                                                                                18,898           19,453  
   Non-cash compensation expense (f)
                                                                                 2,056            4,163  
   Restructuring charges and transaction costs (g)
                                                                                 3,425            6,188  
   Severance expense (e)
                                                                                 2,288            3,074  
   Litigation, regulatory and other governance related expenses (c)
                                                                                   275               33  
   Foreign currency (d)
                                                                                   (49                    )           (168                    )
   Non-income tax expense adjustment (c)
                                                                                 2,283            2,940  
   Loss allocations from equity method investments (d)
                                                                                 1,160              778  
   Loss attributable to non-controlling interest
                                                                                         -------------------- -------------- --------------------                      -------------------- ---------- --------------------
Adjusted net income before income tax effect                                    52,896           40,468  
Income tax effect (h)                                                          (13,489                    )        (10,319                    )
                                                                                         -------------------- -------------- --------------------                      -------------------- ---------- --------------------
Adjusted net income                                                                      $         39,407                        $     30,149  
                                                                                         ==================== ============== ====================                      ==================== ========== ====================
                                                                                            
Basic number of weighted-average shares outstanding                         54,884,074       54,143,259  
Effect of dilutive shares:                                                                                     
                                                                            10,811,884       11,470,645  
   Convertible Notes
                                                                               473,738          463,719  
   Non-vested RSUs and PSUs
                                                                                27,254           88,323  
   Options to purchase common stock
                                                                                         -------------------- -------------- --------------------                      -------------------- ---------- --------------------
Diluted number of weighted-average shares outstanding                       66,196,950       66,165,946  
                                                                                         ==================== ============== ====================                      ==================== ========== ====================
                                                                                            
(a) For the three months ended March 31, 2024 and 2023, the effective tax rate computed in accordance with GAAP equaled 73.6% and (125.2)%, respectively.                                                                                                                                                                  For the three months ended March 31, 2024 and 2023, the effective tax rate computed in accordance with GAAP equaled 73.6% and (125.2)%, respectively.
(b) Included within subscription-based revenue in the condensed consolidated statements of operations.                                                                                                                                                                                                                     Included within subscription-based revenue in the condensed consolidated statements of operations.
(c) Included within general and administrative expense in the condensed consolidated statements of operations.                                                                                                                                                                                                             Included within general and administrative expense in the condensed consolidated statements of operations.
(d) Included within other expense, net in the condensed consolidated statements of operations.                                                                                                                                                                                                                             Included within other expense, net in the condensed consolidated statements of operations.
(e) Included within depreciation and amortization expense in the condensed consolidated statements of operations.                                                                                                                                                                                                          Included within depreciation and amortization expense in the condensed consolidated statements of operations.
(f) Included within employee compensation expense in the condensed consolidated statements of operations.                                                                                                                                                                                                                  Included within employee compensation expense in the condensed consolidated statements of operations.
(g) For the three months ended March 31, 2024 and 2023, $2.4 million and $4.1 million, respectively, were included within general and administrative expense and $(0.4) million and $0.1 million, respectively, were included within employee compensation expense in the condensed consolidated statements of operations. For the three months ended March 31, 2024 and 2023, $2.4 million and $4.1 million, respectively, were included within general and administrative expense and $(0.4) million and $0.1 million, respectively, were included within employee compensation expense in the condensed consolidated statements of operations.
(h) An estimated normalized tax rate of 25.5% has been used to compute adjusted net income for the three months ended March 31, 2024 and 2023.                                                                                                                                                                             An estimated normalized tax rate of 25.5% has been used to compute adjusted net income for the three months ended March 31, 2024 and 2023.
                                                                                            Envestnet, Inc.
                                                                             Reconciliation of Non-GAAP Financial Measures
                                                                                            (in thousands)
                                                                                              (unaudited)
                                         
                                         
                                                                                           Three Months Ended
                                                                                                March 31,
                                                                              ------------------------------------------------------------------------------------------------------------------
                                            2024          2023   
                                                                              -------------------- ------- --------------------                      -------------------- ------- --------------------
Net cash provided by (used in) operating activities                           $   1,944                        $ (33,673                    )
                                                              (1,900                    )      (4,402                    )
   Less: Purchases of property and equipment
                                                             (19,953                    )     (23,664                    )
   Less: Capitalization of internally developed software
                                                                              -------------------- ------- --------------------                      -------------------- ------- --------------------
Free cash flow                                                                $ (19,909                    )                      $ (61,739                    )
                                                                              ==================== ======= ====================                      ==================== ======= ====================
                                                                                                                                                                                   Envestnet, Inc.
                                                                                                                                                                    Reconciliation of Non-GAAP Financial Measures
                                                                                                                                                                                 Segment Information
                                                                                                                                                                                   (in thousands)
                                                                                                                                                                                     (unaudited)
                                                    
                                                    
                                                                                                                                                                                 Three Months Ended March 31, 2024
                                                                                         ----------------------------------------------------------------------------------------------------------

Do not sell my personal information

Copyright © 2024. All market data is provided by Barchart Solutions. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice. To see all exchange delays and terms of use, please see disclaimer.