Attached files

file filename
EX-31.1 - EX-31.1 - ENVESTNET, INC.env-20171231ex3112d6ee7.htm
EX-32.2 - EX-32.2 - ENVESTNET, INC.env-20171231ex32248c7fc.htm
EX-32.1 - EX-32.1 - ENVESTNET, INC.env-20171231ex321cda847.htm
EX-31.2 - EX-31.2 - ENVESTNET, INC.env-20171231ex312955f2f.htm
EX-23.1 - EX-23.1 - ENVESTNET, INC.env-20171231ex231b70d76.htm
EX-21.1 - EX-21.1 - ENVESTNET, INC.env-20171231ex21199e9d3.htm
EX-10.37 - EX-10.37 - ENVESTNET, INC.env-20171231ex10371aaed.htm
10-K - 10-K - ENVESTNET, INC.env-20171231x10k.htm

Exhibit 12.1

Envestnet, Inc.

Ratio of Earnings to Fixed Charges

 (unaudited)

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

2017

 

2016

 

2015

 

2014

 

2013

Ratio of Earnings to Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Income (loss) before income taxes

$

(1,689)

 

$

(40,490)

 

$

8,988

 

$

22,507

 

$

5,712

  Add: fixed charges

 

22,886

 

 

21,101

 

 

13,979

 

 

4,594

 

 

2,989

Income (loss) before income taxes and fixed charges

$

21,197

 

$

(19,389)

 

$

22,967

 

$

27,101

 

$

8,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest expensed and capitalized (1)

$

8,107

 

$

8,638

 

$

4,765

 

$

1,772

 

$

1,288

  Amortized premiums, discounts and capitalized expenses related to indebtedness

 

8,751

 

 

8,112

 

 

6,394

 

 

326

 

 

 -

  An estimate of the interest within rent expense (2)

 

6,028

 

 

4351

 

 

2,820

 

 

2,496

 

 

1,701

Total fixed charges

$

22,886

 

$

21,101

 

$

13,979

 

$

4,594

 

$

2,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

0.93

 

 

(0.92)

 

 

1.64

 

 

5.90

 

 

2.91

 

 


(1)

Amounts represent coupon interest, interest and fees related to the credit facility (as amended) and accretion on contingent consideration and purchase liability.

(2)

Interest is estimated by management to equal one‑third of minimum rent payments under operating leases.

Because we had no shares of preferred stock outstanding during any of the periods presented, we do not separately present the ratio of earnings to combined fixed charges and preferred stock dividends.