Focus Financial Partners Reports Fourth Quarter and Full Year 2020 Results
February 18, 2021
Record Financial Performance Demonstrates Benefits of Industry-Leading Scale and Resilient Business Model
Fourth Quarter 2020 Highlights
- Total revenues of
$379.7 million , 11.6% growth year over year - Organic revenue growth(1) rate of 7.3% year over year
- GAAP net income of
$7.7 million - GAAP basic and diluted net income per share attributable to common shareholders of
$0.07 - Adjusted Net Income Excluding Tax Adjustments(2) of
$57.0 million and Tax Adjustments of$9.9 million - Adjusted Net Income Excluding Tax Adjustments Per Share(2) of
$0.72 and Tax Adjustments Per Share(2) of$0.12 - Net Leverage Ratio(3) of 3.89x
Full Year 2020 Highlights
- Total revenues of
$1.36 billion , 11.7% growth year over year - Organic revenue growth(1) rate of 7.0% year over year
- GAAP net income of
$49.0 million - GAAP basic and diluted net income per share attributable to common shareholders of
$0.58 and$0.57 , respectively - Adjusted Net Income Excluding Tax Adjustments(2) of
$195.6 million and Tax Adjustments of$37.3 million - Adjusted Net Income Excluding Tax Adjustments Per Share(2) of
$2.46 and Tax Adjustments Per Share(2) of$0.47 - Net cash provided by operating activities for the trailing 4-quarters ended
December 31, 2020 of$211.4 million , 8.5% higher than the prior year period - LTM Cash Flow Available for Capital Allocation(2) for the trailing 4-quarters ended
December 31, 2020 of$200.5 million , 22.6% higher than the prior year period
Growth and Leverage Guidance
- Establishing 2021 annual revenue and Adjusted Net Income Excluding Tax Adjustments Per Share growth targets in excess of 20%
- Establishing 2021 annual organic revenue growth rate target in excess of 10%
- Reaffirming Net Leverage Ratio(3) target range of 3.5x - 4.5x
- Please see footnote 2 under "How We Evaluate Our Business" later in this press release.
- Non-GAAP financial measures. Please see "Reconciliation of Non-GAAP Financial Measures" later in this press release for a reconciliation and more information on these measures.
- Please see footnote 8 under "How We Evaluate Our Business" later in this press release.
"2020 was an unprecedented year and I am extremely proud of what we accomplished. We delivered record financial and operating results despite the pandemic-related challenges. Our business demonstrated its resiliency and consistently outperformed relative to our expectations," said
"Our 2020 fourth quarter and full-year financial results amplify our well-designed financial model and the outstanding job our partners did in managing their businesses in a year with many uncertainties. The breadth and diversification of our partnership, combined with our strong M&A momentum and high-quality value-added services, were all instrumental to this outcome," said
Fourth Quarter 2020 Financial Highlights
Total revenues were
An estimated 74.7%, or
GAAP net income was
Adjusted EBITDA(2) was
Adjusted Net Income Excluding Tax Adjustments(2) was
- Please see footnote 2 under "How We Evaluate Our Business" later in this press release.
- Non-GAAP financial measures. Please see "Reconciliation of Non-GAAP Financial Measures" later in this press release for a reconciliation and more information on these measures.
- Calculated as Adjusted EBITDA divided by Revenues.
2020 Full Year Financial Highlights
Total revenues were a record
GAAP net income was
Adjusted EBITDA(2) was
Adjusted Net Income Excluding Tax Adjustments(2) was
- Please see footnote 2 under "How We Evaluate Our Business" later in this press release.
- Non-GAAP financial measures. Please see "Reconciliation of Non-GAAP Financial Measures" later in this press release for a reconciliation and more information on these measures.
- Calculated as Adjusted EBITDA divided by Revenues.
Balance Sheet and Liquidity
As of
Of our total debt outstanding as of
Our net cash provided by operating activities for the trailing four quarters ended
As of
- Please see footnote 8 under "How We Evaluate Our Business" later in this press release.
- Non-GAAP financial measure. See ‘‘Reconciliation of Non-GAAP Financial Measures-Cash Flow Available for Capital Allocation" later in this press release.
Teleconference, Webcast and Presentation Information
Founder, CEO and Chairman,
A live, listen-only webcast, together with a slide presentation titled "
About
Cautionary Note Concerning Forward-Looking Statements
The foregoing information contains certain forward-looking statements that reflect the Company's current views with respect to certain current and future events and financial performance. These forward-looking statements are and will be, as the case may be, subject to many risks, uncertainties and factors relating to the Company's operations and business environment, including the impact and duration of the outbreak of Covid-19, which may cause the Company's actual results to be materially different from any future results, expressed or implied, in these forward-looking statements. Any forward-looking statements in this release are based upon information available to the Company on the date of this release. The Company does not undertake to publicly update or revise its forward-looking statements even if experience or future changes make it clear that any statements expressed or implied therein will not be realized. Additional information on risk factors that could potentially affect the Company's financial results may be found in the Company's annual report on Form 10-K for the year ended
Investor and Media Contact
Head of Investor Relations & Corporate Communications
Tel: (646) 813-2909
tmadon@focuspartners.com
How We Evaluate Our Business
We focus on several key financial metrics in evaluating the success of our business, the success of our partner firms and our resulting financial position and operating performance. Key metrics for the three and twelve months ended
Three Months Ended | Twelve Months Ended | |||||||||||||||
2019 | 2020 | 2019 | 2020 | |||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Revenue Metrics: | ||||||||||||||||
Revenues | $ | 340,231 | $ | 379,673 | $ | 1,218,341 | $ | 1,361,319 | ||||||||
Revenue growth (1) from prior period | 37.5 | % | 11.6 | % | 33.8 | % | 11.7 | % | ||||||||
Organic revenue growth (2) from prior period | 25.2 | % | 7.3 | % | 15.1 | % | 7.0 | % | ||||||||
Management Fees Metrics (operating expense): | ||||||||||||||||
Management fees | $ | 87,331 | $ | 102,381 | $ | 304,701 | $ | 349,475 | ||||||||
Management fees growth (3) from prior period | 37.8 | % | 17.2 | % | 30.9 | % | 14.7 | % | ||||||||
Organic management fees growth (4) | ||||||||||||||||
from prior period | 22.6 | % | 10.0 | % | 10.2 | % | 7.8 | % | ||||||||
Net Income (Loss) Metrics: | ||||||||||||||||
Net income (loss) | $ | (12,691 | ) | $ | 7,674 | $ | (12,025 | ) | $ | 48,965 | ||||||
Net income (loss) growth from prior period | * | * | 70.7 | % | * | |||||||||||
Income (loss) per share of Class A common stock: | ||||||||||||||||
Basic | $ | (0.25 | ) | $ | 0.07 | $ | (0.28 | ) | $ | 0.58 | ||||||
Diluted | $ | (0.25 | ) | $ | 0.07 | $ | (0.28 | ) | $ | 0.57 | ||||||
Income (loss) per share of Class A common stock growth from prior period: | ||||||||||||||||
Basic | * | * | * | * | ||||||||||||
Diluted | * | * | * | * | ||||||||||||
Adjusted EBITDA Metrics: | ||||||||||||||||
Adjusted EBITDA (6) | $ | 83,003 | $ | 90,700 | $ | 269,834 | $ | 321,763 | ||||||||
Adjusted EBITDA growth (6) from prior period | 53.1 | % | 9.3 | % | 32.7 | % | 19.2 | % | ||||||||
Adjusted Net Income Excluding Tax Adjustments Metrics: | ||||||||||||||||
Adjusted Net Income Excluding Tax Adjustments (5)(6) | $ | 47,224 | $ | 56,991 | $ | 146,718 | $ | 195,562 | ||||||||
Adjusted Net Income Excluding | ||||||||||||||||
Tax Adjustments growth (5)(6) from prior period | 55.1 | % | 20.7 | % | 43.1 | % | 33.3 | % | ||||||||
Tax Adjustments | ||||||||||||||||
Tax Adjustments (5)(6)(7) | $ | 8,760 | $ | 9,856 | $ | 31,860 | $ | 37,254 | ||||||||
Tax Adjustments growth from prior period (5)(6)(7) | 38.9 | % | 12.5 | % | 39.6 | % | 16.9 | % |
Three Months Ended | Twelve Months Ended | |||||||||||||||
2019 | 2020 | 2019 | 2020 | |||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Adjusted Net Income Excluding Tax Adjustments Per Share and Tax Adjustments Per Share Metrics: | ||||||||||||||||
Adjusted Net Income Excluding Tax Adjustments | ||||||||||||||||
Per Share (5)(6) | $ | 0.63 | $ | 0.72 | $ | 1.96 | $ | 2.46 | ||||||||
Tax Adjustments Per Share (5)(6)(7) | $ | 0.12 | $ | 0.12 | $ | 0.42 | $ | 0.47 | ||||||||
Adjusted Net Income Excluding Tax Adjustments | ||||||||||||||||
Per Share growth (5)(6) from prior period | 50.0 | % | 14.3 | % | 38.0 | % | 25.5 | % | ||||||||
Tax Adjustments Per Share growth | ||||||||||||||||
from prior period (5)(6)(7) | 33.3 | % | 0.0 | % | 31.3 | % | 11.9 | % | ||||||||
Adjusted Shares Outstanding | ||||||||||||||||
Adjusted Shares Outstanding (6) | 75,072,782 | 79,584,887 | 75,039,357 | 79,397,568 | ||||||||||||
Other Metrics: | ||||||||||||||||
Net Leverage Ratio (8) at period end | 4.00 | x | 3.89 | x | 4.00 | x | 3.89 | x | ||||||||
Acquired Base Earnings (9) | $ | - | $ | 17,886 | $ | 35,138 | $ | 22,121 | ||||||||
Number of partner firms at period end (10) | 63 | 71 | 63 | 71 | ||||||||||||
* Not meaningful
- Represents period-over-period growth in our GAAP revenue.
- Organic revenue growth represents the period-over-period growth in revenue related to partner firms, including growth related to acquisitions of wealth management practices and customer relationships by our partner firms, including
Connectus , and partner firms that have merged, that for the entire periods presented, are included in our consolidated statements of operations for each of the entire periods presented. We believe these growth statistics are useful in that they present full-period revenue growth of partner firms on a "same store" basis exclusive of the effect of the partial period results of partner firms that are acquired during the comparable periods. - The terms of our management agreements entitle the management companies to management fees typically consisting of all Earnings Before Partner Compensation ("EBPC") in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Management fees growth represents the period-over-period growth in GAAP management fees earned by management companies. While an expense, we believe that growth in management fees reflect the strength of the partnership.
- Organic management fees growth represents the period-over-period growth in management fees earned by management companies related to partner firms, including growth related to acquisitions of wealth management practices and customer relationships by our partner firms and partner firms that have merged, that for the entire periods presented, are included in our consolidated statements of operations for each of the entire periods presented. We believe that these growth statistics are useful in that they present full-period growth of management fees on a "same store" basis exclusive of the effect of the partial period results of partner firms that are acquired during the comparable periods.
- In disclosures, including filings with the
SEC , made prior to the quarter endedSeptember 30, 2020 , "Adjusted Net Income Excluding Tax Adjustments" and "Tax Adjustments" were presented together as "Adjusted Net Income." Additionally, "Adjusted Net Income Excluding Tax Adjustments Per Share" and "Tax Adjustments Per Share" were presented together as "Adjusted Net Income Per Share." - For additional information regarding Adjusted EBITDA, Adjusted Net Income Excluding Tax Adjustments, Adjusted Net Income Excluding Tax Adjustments Per Share, Tax Adjustments, Tax Adjustments Per Share and Adjusted Shares Outstanding, including a reconciliation of Adjusted EBITDA, Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share to the most directly comparable GAAP financial measure, please read "-Adjusted EBITDA" and "-Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share."
- Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for tax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed where we received a step-up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15-year period. Due to our acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplemental economic benefit. The tax benefit from amortization is included to show the full economic benefit of deductions for acquired intangible assets with the step-up in tax basis. As of
December 31, 2020 , estimated Tax Adjustments from intangible asset related income tax benefits from closed acquisitions based on a pro forma 27% income tax rate for the next 12 months is$41,718 . - Net Leverage Ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility), and means the ratio of amounts outstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt obligations secured by a lien on the assets of
Focus LLC (excluding letters of credit other than unpaid drawings thereunder) minus unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit Facility). - The terms of our management agreements entitle the management companies to management fees typically consisting of all future EBPC of the acquired wealth management firm in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired Base Earnings is equal to our retained cumulative preferred position in Base Earnings. We are entitled to receive these earnings notwithstanding any earnings that we are entitled to receive in excess of Target Earnings. Base Earnings may change in future periods for various business or contractual matters. For example, from time to time when a partner firm consummates an acquisition, the management agreement among the partner firm, the management company and the principals is amended to adjust Base Earnings and Target Earnings to reflect the projected post acquisition earnings of the partner firm.
- Represents the number of partner firms on the last day of the period presented.
Unaudited Condensed Consolidated Financial Statements
Unaudited condensed consolidated statements of operations
(in thousands, except share and per share amounts)
For the three months ended | For the twelve months ended | |||||||||||||||
2019 | 2020 | 2019 | 2020 | |||||||||||||
REVENUES: | ||||||||||||||||
Wealth management fees | $ | 323,927 | $ | 360,603 | $ | 1,149,655 | $ | 1,286,130 | ||||||||
Other | 16,304 | 19,070 | 68,686 | 75,189 | ||||||||||||
Total revenues | 340,231 | 379,673 | 1,218,341 | 1,361,319 | ||||||||||||
OPERATING EXPENSES: | ||||||||||||||||
Compensation and related expenses | 112,657 | 129,748 | 431,465 | 476,208 | ||||||||||||
Management fees | 87,331 | 102,381 | 304,701 | 349,475 | ||||||||||||
Selling, general and administrative | 62,253 | 63,593 | 232,911 | 236,377 | ||||||||||||
Management contract buyout | - | - | 1,428 | - | ||||||||||||
Intangible amortization | 35,858 | 39,024 | 130,718 | 147,783 | ||||||||||||
Non-cash changes in fair value of estimated | ||||||||||||||||
contingent consideration | 13,101 | 19,818 | 38,797 | 19,197 | ||||||||||||
Depreciation and other amortization | 3,140 | 3,320 | 10,675 | 12,451 | ||||||||||||
Total operating expenses | 314,340 | 357,884 | 1,150,695 | 1,241,491 | ||||||||||||
INCOME FROM OPERATIONS | 25,891 | 21,789 | 67,646 | 119,828 | ||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||||
Interest income | 337 | 41 | 1,164 | 453 | ||||||||||||
Interest expense | (15,156 | ) | (9,112 | ) | (58,291 | ) | (41,658 | ) | ||||||||
Amortization of debt financing costs | (969 | ) | (709 | ) | (3,452 | ) | (2,909 | ) | ||||||||
Loss on extinguishment of borrowings | - | - | - | (6,094 | ) | |||||||||||
Other expense-net | (354 | ) | (239 | ) | (1,049 | ) | (214 | ) | ||||||||
Income from equity method investments | 59 | 52 | 755 | 219 | ||||||||||||
Impairment of equity method investment | (11,749 | ) | - | (11,749 | ) | - | ||||||||||
Total other expense-net | (27,832 | ) | (9,967 | ) | (72,622 | ) | (50,203 | ) | ||||||||
INCOME (LOSS) BEFORE INCOME TAX | (1,941 | ) | 11,822 | (4,976 | ) | 69,625 | ||||||||||
INCOME TAX EXPENSE | 10,750 | 4,148 | 7,049 | 20,660 | ||||||||||||
NET INCOME (LOSS) | (12,691 | ) | 7,674 | (12,025 | ) | 48,965 | ||||||||||
Non-controlling interest | 692 | (4,076 | ) | (847 | ) | (20,920 | ) | |||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO | ||||||||||||||||
COMMON SHAREHOLDERS | $ | (11,999 | ) | $ | 3,598 | $ | (12,872 | ) | $ | 28,045 | ||||||
Income (loss) per share of Class A | ||||||||||||||||
common stock: | ||||||||||||||||
Basic | $ | (0.25 | ) | $ | 0.07 | $ | (0.28 | ) | $ | 0.58 | ||||||
Diluted | $ | (0.25 | ) | $ | 0.07 | $ | (0.28 | ) | $ | 0.57 | ||||||
Weighted average shares of Class A | ||||||||||||||||
common stock outstanding: | ||||||||||||||||
Basic | 47,203,578 | 50,723,913 | 46,792,389 | 48,678,584 | ||||||||||||
Diluted | 47,203,578 | 51,051,481 | 46,792,389 | 48,796,613 |
Unaudited condensed consolidated balance sheets
(in thousands, except share and per share amounts)
2019 | 2020 | |||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 65,178 | $ | 65,858 | ||||
Accounts receivable less allowances of | 129,337 | 169,220 | ||||||
Prepaid expenses and other assets | 58,581 | 65,581 | ||||||
Fixed assets-net | 41,634 | 49,209 | ||||||
Operating lease assets | 180,114 | 229,748 | ||||||
Debt financing costs-net | 9,645 | 6,950 | ||||||
Deferred tax assets-net | 75,453 | 107,289 | ||||||
1,090,231 | 1,255,559 | |||||||
Other intangible assets-net | 1,003,456 | 1,113,467 | ||||||
TOTAL ASSETS | $ | 2,653,629 | $ | 3,062,881 | ||||
LIABILITIES AND EQUITY | ||||||||
LIABILITIES | ||||||||
Accounts payable | $ | 8,077 | $ | 9,634 | ||||
Accrued expenses | 41,442 | 53,862 | ||||||
Due to affiliates | 58,600 | 66,428 | ||||||
Deferred revenue | 7,839 | 9,190 | ||||||
Other liabilities | 215,878 | 222,911 | ||||||
Operating lease liabilities | 196,425 | 253,295 | ||||||
Borrowings under credit facilities (stated value of | ||||||||
at | 1,272,999 | 1,507,119 | ||||||
Tax receivable agreements obligations | 48,399 | 81,563 | ||||||
TOTAL LIABILITIES | 1,849,659 | 2,204,002 | ||||||
EQUITY | ||||||||
Class A common stock, par value | ||||||||
47,421,315 and 51,158,712 shares issued and outstanding at | ||||||||
474 | 512 | |||||||
Class B common stock, par value | ||||||||
22,075,749 and 20,661,595 shares issued and outstanding at | ||||||||
221 | 207 | |||||||
Additional paid-in capital | 498,186 | 526,664 | ||||||
Retained earnings (deficit) | (13,462 | ) | 14,583 | |||||
Accumulated other comprehensive loss | (1,299 | ) | (2,167 | ) | ||||
Total shareholders' equity | 484,120 | 539,799 | ||||||
Non-controlling interest | 319,850 | 319,080 | ||||||
Total equity | 803,970 | 858,879 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 2,653,629 | $ | 3,062,881 | ||||
Unaudited condensed consolidated statements of cash flows
(in thousands)
For the twelve months ended | ||||||||
2019 | 2020 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net income (loss) | $ | (12,025 | ) | $ | 48,965 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating | ||||||||
activities-net of effect of acquisitions: | ||||||||
Intangible amortization | 130,718 | 147,783 | ||||||
Depreciation and other amortization | 10,675 | 12,451 | ||||||
Amortization of debt financing costs | 3,452 | 2,909 | ||||||
Non-cash equity compensation expense | 18,329 | 22,285 | ||||||
Non-cash changes in fair value of estimated contingent consideration | 38,797 | 19,197 | ||||||
Income from equity method investments | (755 | ) | (219 | ) | ||||
Impairment of equity method investment | 11,749 | - | ||||||
Distributions received from equity method investments | 751 | 231 | ||||||
Deferred taxes and other non-cash items | 3,555 | 2,618 | ||||||
Loss on extinguishment of borrowings | - | 6,094 | ||||||
Changes in cash resulting from changes in operating assets and liabilities: | ||||||||
Accounts receivable | (29,562 | ) | (37,913 | ) | ||||
Prepaid expenses and other assets | 3,796 | 74 | ||||||
Accounts payable | (1,172 | ) | 606 | |||||
Accrued expenses | 8,276 | 10,876 | ||||||
Due to affiliates | 18,989 | 7,650 | ||||||
Other liabilities | (10,487 | ) | (29,683 | ) | ||||
Deferred revenue | (312 | ) | (2,563 | ) | ||||
Net cash provided by operating activities | 194,774 | 211,361 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Cash paid for acquisitions and contingent consideration-net of cash acquired | (532,513 | ) | (348,674 | ) | ||||
Purchase of fixed assets | (25,472 | ) | (19,349 | ) | ||||
Investment and other | 1,530 | (4,950 | ) | |||||
Net cash used in investing activities | (556,455 | ) | (372,973 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Borrowings under credit facilities | 969,125 | 555,000 | ||||||
Repayments of borrowings under credit facilities | (529,796 | ) | (326,566 | ) | ||||
Contingent consideration paid | (22,040 | ) | (49,891 | ) | ||||
Payments of debt financing costs | (3,743 | ) | (634 | ) | ||||
Proceeds from exercise of stock options | 838 | 6,912 | ||||||
Restricted stock units withholding | - | (386 | ) | |||||
Payments on finance lease obligations | (176 | ) | (147 | ) | ||||
Distributions for unitholders | (20,641 | ) | (22,457 | ) | ||||
Net cash provided by financing activities | 393,567 | 161,831 | ||||||
EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS | 79 | 461 | ||||||
CHANGE IN CASH AND CASH EQUIVALENTS | 31,965 | 680 | ||||||
CASH AND CASH EQUIVALENTS: | ||||||||
Beginning of period | 33,213 | 65,178 | ||||||
End of period | $ | 65,178 | $ | 65,858 |
Reconciliation of Non-GAAP Financial Measures
Adjusted EBITDA
Adjusted EBITDA is a non-GAAP measure. Adjusted EBITDA is defined as net income (loss) excluding interest income, interest expense, income tax expense (benefit), amortization of debt financing costs, intangible amortization and impairments, if any, depreciation and other amortization, non-cash equity compensation expense, non-cash changes in fair value of estimated contingent consideration, loss on extinguishment of borrowings, other expense/income, net, impairment of equity method investment, management contract buyout and other one-time transaction expenses, if any. We believe that Adjusted EBITDA, viewed in addition to and not in lieu of, our reported GAAP results, provides additional useful information to investors regarding our performance and overall results of operations for various reasons, including the following:
- non-cash equity grants made to employees or non-employees at a certain price and point in time do not necessarily reflect how our business is performing at any particular time; stock-based compensation expense is not a key measure of our operating performance;
- contingent consideration or earn outs can vary substantially from company to company and depending upon each company's growth metrics and accounting assumption methods; the non-cash changes in fair value of estimated contingent consideration is not considered a key measure in comparing our operating performance; and
- amortization expenses can vary substantially from company to company and from period to period depending upon each company's financing and accounting methods, the fair value and average expected life of acquired intangible assets and the method by which assets were acquired; the amortization of intangible assets obtained in acquisitions are not considered a key measure in comparing our operating performance.
We use Adjusted EBITDA:
- as a measure of operating performance;
- for planning purposes, including the preparation of budgets and forecasts;
- to allocate resources to enhance the financial performance of our business; and
- to evaluate the effectiveness of our business strategies.
Adjusted EBITDA does not purport to be an alternative to net income (loss) or cash flows from operating activities. The term Adjusted EBITDA is not defined under GAAP, and Adjusted EBITDA is not a measure of net income (loss), operating income or any other performance or liquidity measure derived in accordance with GAAP. Therefore, Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:
- Adjusted EBITDA does not reflect all cash expenditures, future requirements for capital expenditures or contractual commitments;
- Adjusted EBITDA does not reflect changes in, or cash requirements for, working capital needs; and
- Adjusted EBITDA does not reflect the interest expense on our debt or the cash requirements necessary to service interest or principal payments.
In addition, Adjusted EBITDA can differ significantly from company to company depending on strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We compensate for these limitations by also relying on the GAAP results and using Adjusted EBITDA as supplemental information.
Set forth below is a reconciliation of net income (loss) to Adjusted EBITDA for the three and twelve months ended
Three Months Ended | Twelve Months Ended | |||||||||||||||
2019 | 2020 | 2019 | 2020 | |||||||||||||
(in thousands) | ||||||||||||||||
Net income (loss) | $ | (12,691 | ) | $ | 7,674 | $ | (12,025 | ) | $ | 48,965 | ||||||
Interest income | (337 | ) | (41 | ) | (1,164 | ) | (453 | ) | ||||||||
Interest expense | 15,156 | 9,112 | 58,291 | 41,658 | ||||||||||||
Income tax expense | 10,750 | 4,148 | 7,049 | 20,660 | ||||||||||||
Amortization of debt financing costs | 969 | 709 | 3,452 | 2,909 | ||||||||||||
Intangible amortization | 35,858 | 39,024 | 130,718 | 147,783 | ||||||||||||
Depreciation and other amortization | 3,140 | 3,320 | 10,675 | 12,451 | ||||||||||||
Non-cash equity compensation expense | 4,954 | 6,697 | 18,329 | 22,285 | ||||||||||||
Non-cash changes in fair value of estimated | ||||||||||||||||
contingent consideration | 13,101 | 19,818 | 38,797 | 19,197 | ||||||||||||
Loss on extinguishment of borrowings | - | - | - | 6,094 | ||||||||||||
Other expense, net | 354 | 239 | 1,049 | 214 | ||||||||||||
Impairment of equity method investment | 11,749 | - | 11,749 | - | ||||||||||||
Management contract buyout | - | - | 1,428 | - | ||||||||||||
Other one-time transaction expenses | - | - | 1,486 | - | ||||||||||||
Adjusted EBITDA | $ | 83,003 | $ | 90,700 | $ | 269,834 | $ | 321,763 | ||||||||
Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share
We analyze our performance using Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share. Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are non‑GAAP measures. We define Adjusted Net Income Excluding Tax Adjustments as net income (loss) excluding income tax expense (benefit), amortization of debt financing costs, intangible amortization and impairments, if any, non‑cash equity compensation expense, non‑cash changes in fair value of estimated contingent consideration, loss on extinguishment of borrowings, management contract buyout, if any, and other one‑time transaction expenses. The calculation of Adjusted Net Income Excluding Tax Adjustments also includes adjustments to reflect a pro forma 27% income tax rate reflecting the estimated
Adjusted Net Income Excluding Tax Adjustments Per Share is calculated by dividing Adjusted Net Income Excluding Tax Adjustments by the Adjusted Shares Outstanding. Adjusted Shares Outstanding includes: (i) the weighted average shares of Class A common stock outstanding during the periods, (ii) the weighted average incremental shares of Class A common stock related to stock options outstanding during the periods, (iii) the weighted average incremental shares of Class A common stock related to unvested Class A common stock outstanding during the periods, (iv) the weighted average incremental shares of Class A common stock related to restricted stock units outstanding during the periods, (v) the weighted average number of
We believe that Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share, viewed in addition to and not in lieu of, our reported GAAP results, provide additional useful information to investors regarding our performance and overall results of operations for various reasons, including the following:
- non‑cash equity grants made to employees or non‑employees at a certain price and point in time do not necessarily reflect how our business is performing at any particular time; stock‑based compensation expense is not a key measure of our operating performance;
- contingent consideration or earn outs can vary substantially from company to company and depending upon each company's growth metrics and accounting assumption methods; the non‑cash changes in fair value of estimated contingent consideration is not considered a key measure in comparing our operating performance; and
- amortization expenses can vary substantially from company to company and from period to period depending upon each company's financing and accounting methods, the fair value and average expected life of acquired intangible assets and the method by which assets were acquired; the amortization of intangible assets obtained in acquisitions are not considered a key measure in comparing our operating performance.
Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share do not purport to be an alternative to net income (loss) or cash flows from operating activities. The terms Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are not defined under GAAP, and Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are not a measure of net income (loss), operating income or any other performance or liquidity measure derived in accordance with GAAP. Therefore, Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:
- Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share do not reflect all cash expenditures, future requirements for capital expenditures or contractual commitments;
- Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share do not reflect changes in, or cash requirements for, working capital needs; and
- Other companies in the financial services industry may calculate Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share differently than we do, limiting its usefulness as a comparative measure.
In addition, Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share can differ significantly from company to company depending on strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We compensate for these limitations by relying also on the GAAP results and use Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share as supplemental information.
Tax Adjustments and Tax Adjustments Per Share
Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for tax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed where we received a step-up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15-year period. Due to our acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplemental economic benefit. The tax benefit from amortization is included to show the full economic benefit of deductions for acquired intangible assets with the step-up in tax basis.
Tax Adjustments Per Share is calculated by dividing Tax Adjustments by the Adjusted Shares Outstanding.
Set forth below is a reconciliation of net income (loss) to Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share for the three and twelve months ended
Three Months Ended | Twelve Months Ended | |||||||||||||||
2019 | 2020 | 2019 | 2020 | |||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Net income (loss) | $ | (12,691 | ) | $ | 7,674 | $ | (12,025 | ) | $ | 48,965 | ||||||
Income tax expense | 10,750 | 4,148 | 7,049 | 20,660 | ||||||||||||
Amortization of debt financing costs | 969 | 709 | 3,452 | 2,909 | ||||||||||||
Intangible amortization | 35,858 | 39,024 | 130,718 | 147,783 | ||||||||||||
Non-cash equity compensation expense | 4,954 | 6,697 | 18,329 | 22,285 | ||||||||||||
Non-cash changes in fair value of estimated | ||||||||||||||||
contingent consideration | 13,101 | 19,818 | 38,797 | 19,197 | ||||||||||||
Loss on extinguishment of borrowings | - | - | - | 6,094 | ||||||||||||
Impairment of equity method investment | 11,749 | - | 11,749 | - | ||||||||||||
Management contract buyout | - | - | 1,428 | - | ||||||||||||
Other one time transaction expenses (1) | - | - | 1,486 | - | ||||||||||||
Subtotal | 64,690 | 78,070 | 200,983 | 267,893 | ||||||||||||
Pro forma income tax expense (27%) (2) | (17,466 | ) | (21,079 | ) | (54,265 | ) | (72,331 | ) | ||||||||
Adjusted Net Income Excluding Tax Adjustments | $ | 47,224 | $ | 56,991 | $ | 146,718 | $ | 195,562 | ||||||||
Tax Adjustments (3) | $ | 8,760 | $ | 9,856 | $ | 31,860 | $ | 37,254 | ||||||||
Adjusted Net Income Excluding Tax Adjustments Per Share | $ | 0.63 | $ | 0.72 | $ | 1.96 | $ | 2.46 | ||||||||
Tax Adjustments Per Share (3) | $ | 0.12 | $ | 0.12 | $ | 0.42 | $ | 0.47 | ||||||||
Adjusted Shares Outstanding | 75,072,782 | 79,584,887 | 75,039,357 | 79,397,568 | ||||||||||||
Calculation of Adjusted Shares Outstanding: | ||||||||||||||||
Weighted average shares of Class A common | ||||||||||||||||
stock outstanding-basic (4) | 47,203,578 | 50,723,913 | 46,792,389 | 48,678,584 | ||||||||||||
Adjustments: | ||||||||||||||||
Weighted average incremental shares of Class A | ||||||||||||||||
common stock related to stock options, | ||||||||||||||||
unvested Class A common stock and | ||||||||||||||||
restricted stock units (5) | 34,391 | 327,568 | 20,428 | 118,029 | ||||||||||||
Weighted average | ||||||||||||||||
outstanding (6) | 22,158,584 | 20,814,064 | 22,424,378 | 21,461,080 | ||||||||||||
Weighted average | ||||||||||||||||
units outstanding (7) | - | 19,912 | - | 5,005 | ||||||||||||
Weighted average common unit equivalent of | ||||||||||||||||
5,676,229 | 7,699,430 | 5,802,162 | 9,134,870 | |||||||||||||
Adjusted Shares Outstanding | 75,072,782 | 79,584,887 | 75,039,357 | 79,397,568 | ||||||||||||
- During the twelve months ended
December 31, 2019 relates to (a)Loring Ward severance cash compensation of$280 , which was recorded in compensation and related expenses and (b) transaction expenses of$1,206 associated with the acquisition ofLoring Ward , which were recorded in selling, general and administrative expenses. - The pro forma income tax rate of 27% reflects the estimated
U.S. Federal, state, local and foreign income tax rates applicable to corporations in the jurisdictions we conduct business. - Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for tax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed where we received a step-up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15-year period. Due to our acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplemental economic benefit. The tax benefit from amortization is included to show the full economic benefit of deductions for acquired intangible assets with the step-up in tax basis. As of
December 31, 2020 , estimated Tax Adjustments from intangible asset related income tax benefits from closed acquisitions based on a pro forma 27% income tax rate for the next 12 months is$41,718 . - Represents our GAAP weighted average Class A common stock outstanding-basic.
- The incremental shares for the three and twelve months ended
December 31, 2019 related to stock options, unvested Class A common stock and restricted stock units as calculated using the treasury stock method were not included in the calculation of the GAAP weighted average shares of Class A common stock-diluted as the result would have been antidilutive. - Assumes that 100% of the
Focus LLC common units were exchanged for Class A common stock. - Assumes that 100% of
Focus LLC unvested restricted common units were exchanged for Class A common stock. - Assumes that 100% of the vested and unvested
Focus LLC incentive units were converted intoFocus LLC common units based on the closing price of our Class A common stock at the end of the respective period and suchFocus LLC common units were exchanged for Class A common stock.
Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation
To supplement our statements of cash flows presented on a GAAP basis, we use non-GAAP liquidity measures on a trailing 4-quarter basis to analyze cash flows generated from our operations. We consider Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation to be liquidity measures that provide useful information to investors about the amount of cash generated by the business and are two factors in evaluating the amount of cash available to pay contingent consideration, make strategic acquisitions and repay outstanding borrowings. Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation do not represent our residual cash flow available for discretionary expenditures as they do not deduct our mandatory debt service requirements and other non-discretionary expenditures. We define Adjusted Free Cash Flow as net cash provided by operating activities, less purchase of fixed assets, distributions for
Set forth below is a reconciliation of net cash provided by operating activities to Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation for the trailing 4-quarters ended
Trailing 4-Quarters Ended | ||||||||
2019 | 2020 | |||||||
(in thousands) | ||||||||
Net cash provided by operating activities | $ | 194,774 | $ | 211,361 | ||||
Purchase of fixed assets | (25,472 | ) | (19,349 | ) | ||||
Distributions for unitholders | (20,641 | ) | (22,457 | ) | ||||
Payments under tax receivable agreements | - | - | ||||||
Adjusted Free Cash Flow | $ | 148,661 | $ | 169,555 | ||||
Portion of contingent consideration paid included in operating activities (1) | 14,822 | 30,913 | ||||||
Cash Flow Available for Capital Allocation (2) | $ | 163,483 | $ | 200,468 | ||||
- A portion of contingent consideration paid is classified as operating cash outflows in accordance with GAAP, with the balance reflected in investing and financing cash outflows. Contingent consideration paid classified as operating cash outflows for each of the trailing 4-quarters ended
December 31, 2019 was$9.2 million ,$4.0 million $0.8 million and$0.8 million , respectively, totaling$14.8 million for the trailing 4-quarters endedDecember 31, 2019 . Contingent consideration paid classified as operating cash outflows for each of the trailing 4-quarters endedDecember 31, 2020 was$8.3 million ,$16.4 million ,$3.8 million and$2.4 million , respectively, totaling$30.9 million for the trailing 4-quarters endedDecember 31, 2020 . - Cash Flow Available for Capital Allocation excludes all contingent consideration that was included in either operating, investing or financing activities of our consolidated statements of cash flows.
Supplemental Information
Economic Ownership
The following table provides supplemental information regarding the economic ownership of
Economic Ownership of | Interest | % | ||||||
51,158,712 | 64.3 | % | ||||||
Non-Controlling Interests (1) | 28,349,344 | 35.7 | % | |||||
Total | 79,508,056 | 100.0 | % | |||||
- Includes 7,614,473
Focus LLC common units issuable upon conversion of the outstanding 17,234,497 vested and unvested incentive units (assuming vesting of the unvested incentive units and aDecember 31, 2020 period end value of theFocus LLC common units equal to$43.50 ) and includes 73,276Focus LLC restricted common units.
Class A and Class B Common Stock Outstanding
The following table provides supplemental information regarding the Company's Class A and Class B common stock:
Q4 2020 Weighted Average Outstanding | Number of Shares Outstanding at | Number of Shares Outstanding at | |
Class A | 50,723,913 | 51,158,712 | 51,184,782 |
Class B | 20,814,064 | 20,661,595 | 20,661,595 |
Incentive Units
The following table provides supplemental information regarding the outstanding
Hurdle | Number | ||||
421 | |||||
798 | |||||
386 | |||||
1,081 | |||||
1,323,708 | |||||
841,706 | |||||
520,000 | |||||
558,611 | |||||
17,848 | |||||
45,191 | |||||
22,500 | |||||
570,965 | |||||
3,548,129 | |||||
1,037,304 | |||||
524,828 | |||||
18,750 | |||||
29,484 | |||||
2,051,131 | |||||
1,566,650 | |||||
30,000 | |||||
3,670,000 | |||||
30,000 | |||||
825,006 | |||||
17,234,497 | |||||
SOURCE:
View source version on accesswire.com:
https://www.accesswire.com/630407/Focus-Financial-Partners-Reports-Fourth-Quarter-and-Full-Year-2020-Results