U.S. markets open in 44 minutes
  • S&P Futures

    4,232.75
    +22.75 (+0.54%)
     
  • Dow Futures

    33,468.00
    +208.00 (+0.63%)
     
  • Nasdaq Futures

    13,463.75
    +71.75 (+0.54%)
     
  • Russell 2000 Futures

    1,981.70
    +12.20 (+0.62%)
     
  • Crude Oil

    93.05
    +1.12 (+1.22%)
     
  • Gold

    1,808.60
    -5.10 (-0.28%)
     
  • Silver

    20.44
    -0.30 (-1.43%)
     
  • EUR/USD

    1.0349
    +0.0047 (+0.46%)
     
  • 10-Yr Bond

    2.7340
    -0.0520 (-1.87%)
     
  • Vix

    19.77
    -2.00 (-9.19%)
     
  • GBP/USD

    1.2232
    +0.0014 (+0.11%)
     
  • USD/JPY

    131.9470
    -0.9260 (-0.70%)
     
  • BTC-USD

    24,721.53
    +1,062.80 (+4.49%)
     
  • CMC Crypto 200

    584.05
    +52.83 (+9.94%)
     
  • FTSE 100

    7,477.61
    -29.50 (-0.39%)
     
  • Nikkei 225

    27,819.33
    -180.63 (-0.65%)
     

Silvercrest Asset Management Group Inc. Reports Q2 2022 Results

  • Oops!
    Something went wrong.
    Please try again later.
·31 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
Silvercrest Asset Management Group Inc.
Silvercrest Asset Management Group Inc.

NEW YORK, July 28, 2022 (GLOBE NEWSWIRE) -- Silvercrest Asset Management Group Inc. (NASDAQ: SAMG) (the “Company” or “Silvercrest”) today reported the results of its operations for the quarter ended June 30, 2022.

Business Update

Volatile economic and market conditions primarily affected Silvercrest’s performance in the second quarter of 2022.The firm also experienced net outflows due to substantial client tax payments. The firm’s discretionary assets under management (“AUM”), which drives revenue, decreased to $20.4 billion as of the end of the second quarter of 2022 from $22.9 billion as of the end of the same period in 2021. The firm’s second quarter 2022 revenue decreased year-over-year to $32.2 million. Total AUM now stands at $28.7 billion. The firm’s quarterly Adjusted EBITDA1 was approximately $9.2 million, an annualized Adjusted EBITDA1 run-rate of $36.7 million. Silvercrest’s second quarter 2022 Adjusted EBITDA margin1 was 28.5%, a healthy margin in light of declining AUM and associated revenue.

Silvercrest increased relationships during the second quarter and new accounts increased over the first quarter, partially offsetting outflows for client taxes. Silvercrest’s institutional equity new business opportunities increased during the second quarter. Silvercrest’s suite of proprietary equity capabilities continued solid performance, which portends good future growth in the business. Our sub-advisory relationships continued to add assets during the second quarter of 2022.

Market volatility and uncertainty create long-term opportunities that typically benefit the high-quality of Silvercrest’s capabilities, and we look forward to more stable markets. Our tenure in the business has proven that our firm has the professional resources, ability, and strategy to execute through difficult periods to build a growing and enduring business. We are pleased with Silvercrest’s continued stable progress over time.

On July 27, 2022, the Company's Board of Directors declared a quarterly dividend of $0.18 per share of Class A common stock. The dividend will be paid on or about September 23, 2022 to shareholders of record as of the close of business on September 16, 2022.

Second Quarter 2022 Highlights

  • Total assets under management (“AUM”) of $28.7 billion, inclusive of discretionary AUM of $20.4 billion and non-discretionary AUM of $8.3 billion at June 30, 2022.

  • Revenue of $32.2 million.

  • U.S. Generally Accepted Accounting Principles (“GAAP”) consolidated net income and net income attributable to Silvercrest of $9.5 million and $5.8 million, respectively.

  • Basic and diluted net income per share of $0.58.

  • Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”)1 of $9.2 million.

  • Adjusted net income1 of $5.8 million.

  • Adjusted basic and diluted earnings per share1, 2 of $0.40 and $0.39, respectively.

The table below presents a comparison of certain GAAP and non-GAAP (“Adjusted”) financial measures and AUM.

 

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

(in thousands except as indicated)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenue

 

$

32,173

 

 

$

33,101

 

 

$

65,683

 

 

$

64,338

 

Income before other income (expense), net

 

$

11,900

 

 

$

7,342

 

 

$

27,339

 

 

$

13,030

 

Net income

 

$

9,473

 

 

$

5,661

 

 

$

21,869

 

 

$

9,996

 

Net income margin

 

 

29.4

%

 

 

17.1

%

 

 

33.3

%

 

 

15.5

%

Net income attributable to Silvercrest

 

$

5,770

 

 

$

3,335

 

 

$

13,338

 

 

$

5,887

 

Net income per basic and diluted share

 

$

0.58

 

 

$

0.35

 

 

$

1.35

 

 

$

0.61

 

Adjusted EBITDA1

 

$

9,163

 

 

$

10,429

 

 

$

19,413

 

 

$

20,085

 

Adjusted EBITDA Margin1

 

 

28.5

%

 

 

31.5

%

 

 

29.6

%

 

 

31.2

%

Adjusted net income1

 

$

5,799

 

 

$

6,696

 

 

$

12,451

 

 

$

12,923

 

Adjusted basic earnings per share1, 2

 

$

0.40

 

 

$

0.46

 

 

$

0.86

 

 

$

0.89

 

Adjusted diluted earnings per share1, 2

 

$

0.39

 

 

$

0.45

 

 

$

0.83

 

 

$

0.87

 

Assets under management at period end (billions)

 

$

28.7

 

 

$

31.0

 

 

$

28.7

 

 

$

31.0

 

Average assets under management (billions)3

 

$

30.0

 

 

$

30.0

 

 

$

30.5

 

 

$

29.4

 

Discretionary assets under management (billions)

 

$

20.4

 

 

$

22.9

 

 

$

20.4

 

 

$

22.9

 

___________

1

Adjusted measures are non-GAAP measures and are explained and reconciled to the comparable GAAP measures in Exhibits 2 and 3.

2

Adjusted basic and diluted earnings per share measures for the three and six months ended June 30, 2022 are based on the number of shares of Class A common stock and Class B common stock outstanding as of June 30, 2022. Adjusted diluted earnings per share are further based on the addition of unvested restricted stock units, and non-qualified stock options to the extent dilutive at the end of the reporting period.

3

We have computed average AUM by averaging AUM at the beginning of the applicable period and AUM at the end of the applicable period.

 

 

AUM at $28.7 billion

Silvercrest’s discretionary assets under management decreased by $2.5 billion, or 10.9%, to $20.4 billion at June 30, 2022 from $22.9 billion at June 30, 2021. The decrease was attributable to client outflows of $6.1 billion and market depreciation of $2.2 billion, partially offset by client inflows of $5.8 billion. Silvercrest’s total AUM decreased by $2.3 billion, or 7.4%, to $28.7 billion at June 30, 2022 from $31.0 billion at June 30, 2021. The decrease was attributable to client outflows of $6.4 billion and market depreciation of $3.8 billion, partially offset by client inflows of $7.9 billion.

Silvercrest’s discretionary assets under management decreased by $3.4 billion, or 14.3%, to $20.4 billion at June 30, 2022 from $23.8 billion at March 31, 2022. The decrease was attributable to client outflows of $2.1 billion and market depreciation of $2.5 billion, partially offset by client inflows of $1.2 billion. Silvercrest’s total AUM decreased by $2.5 billion, or 8.0%, to $28.7 billion at June 30, 2022 from $31.2 billion at March 31, 2022. The decrease was attributable to client outflows of $2.2 billion and market depreciation of $3.3 billion, partially offset by client inflow of $3.0 billion.

Second Quarter 2022 vs. Second Quarter 2021

Revenue decreased by $0.9 million, or 2.8%, to $32.2 million for the three months ended June 30, 2022, from $33.1 million for the three months ended June 30, 2021. This decrease was driven by market depreciation and net client outflows in discretionary assets under management.

Total expenses decreased by $5.5 million, or 21.3%, to $20.3 million for the three months ended June 30, 2022 from $25.8 million for the three months ended June 30, 2021. Compensation and benefits expense decreased by $0.5 million, or 2.7%, to $18.0 million for the three months ended June 30, 2022 from $18.5 million for the three months ended June 30, 2021. The decrease was primarily attributable to a decrease in the accrual for bonuses of $0.9 million partially offset by an increase in salaries and benefits of $0.4 million primarily as a result of merit-based increases and newly hired staff. General and administrative expenses decreased by $5.0 million, or 68.4%, to $2.3 million for the three months ended June 30, 2022 from $7.3 million for the three months ended June 30, 2021. This was primarily attributable to a decrease in the adjustment to the fair value of contingent consideration related to the Cortina Acquisition of $5.7 million, a decrease in trade errors of $0.2 million and a decrease in occupancy and related costs of $0.1 million primarily due to a decrease in cleaning and maintenance costs, partially offset by an increase in travel and entertainment expenses of $0.5 million due to the easing of restrictions related to the coronavirus pandemic, an increase in portfolio and systems expense of $0.2 million, an increase in professional fees of $0.2 million and an increase in shareholder related expenses of $0.1 million.

Consolidated net income was $9.5 million or 29.4% of revenue for the three months ended June 30, 2022 as compared to consolidated net income of $5.7 million or 17.1% of revenue for the same period in the prior year. Net income attributable to Silvercrest was $5.8 million, or $0.58 per basic and diluted share for the three months ended June 30, 2022. Our Adjusted Net Income1 was $5.8 million, or $0.40 per adjusted basic share and $0.39 per adjusted diluted share2 for the three months ended June 30, 2022.

Adjusted EBITDA1 was $9.2 million or 28.5% of revenue for the three months ended June 30, 2022 as compared to $10.4 million or 31.5% of revenue for the same period in the prior year.

Six Months Ended June 30, 2022 vs. Six Months Ended June 30, 2021

Revenue increased by $1.4 million, or 2.1%, to $65.7 million for the six months ended June 30, 2022, from $64.3 million for the six months ended June 30, 2021. This increase was driven by net client inflows partially offset by market depreciation.

Total expenses decreased by $13.0 million, or 25.3%, to $38.3 million for the six months ended June 30, 2022 from $51.3 million for the six months ended June 30, 2021. Compensation and benefits expense increased by $0.5 million, or 1.4%, to $36.6 million for the six months ended June 30, 2022 from $36.1 million for the six months ended June 30, 2021. The increase was primarily attributable to an increase in salaries and benefits of $1.0 million primarily as a result of merit-based increases and newly hired staff, partially offset by a decrease in the accrual for bonuses of $0.2 million and a decrease in equity-based compensation expense of $0.3 million due to a decrease in the number of vested and unvested restricted stock units and unvested non-qualified stock options outstanding. General and administrative expenses decreased by $13.5 million, or 88.7%, to $1.7 million for the six months ended June 30, 2022 from $15.2 million for the six months ended June 30, 2021. This was primarily attributable to a decrease in the adjustment to the fair value of contingent consideration related to the Cortina Acquisition of $14.5 million and a decrease in occupancy and related costs of $0.2 million primarily due to a decrease in cleaning and maintenance costs and a decrease in trade errors of $0.2 million, partially offset by an increase in travel and entertainment expenses of $0.6 million due to the easing of restrictions related to the coronavirus pandemic, an increase in portfolio and systems expense of $0.4 million, an increase in professional fees of $0.2 million, an increase in shareholder related expense of $0.1 million and an increase in sub-advisory referral fee expense of $0.1 million.

Consolidated net income was $21.9 million or 33.3% of revenue for the six months ended June 30, 2022 as compared to consolidated net income of $10.0 million or 15.5% of revenue for the same period in the prior year. Net income attributable to Silvercrest was $13.3 million, or $1.35 per basic and diluted share for the six months ended June 30, 2022. Our Adjusted Net Income1 was $12.5 million, or $0.86 per adjusted basic share and $0.83 per adjusted diluted share2 for the six months ended June 30, 2022.

Adjusted EBITDA1 was $19.4 million or 29.6% of revenue for the six months ended June 30, 2022 as compared to $20.1 million or 31.2% of revenue for the same period in the prior year.

Liquidity and Capital Resources

Cash and cash equivalents were $67.6 million at June 30, 2022, compared to $85.7 million at December 31, 2021. As of June 30, 2022, there was $7.2 million outstanding under our term loan with City National Bank and nothing outstanding on our revolving credit facility with City National Bank.

Silvercrest Asset Management Group Inc.’s total equity was $90.7 million at June 30, 2022. We had 9,911,461 shares of Class A common stock outstanding and 4,602,632 shares of Class B common stock outstanding at June 30, 2022.

Non-GAAP Financial Measures

To provide investors with additional insight, promote transparency and allow for a more comprehensive understanding of the information used by management in its financial and operational decision-making, we supplement our consolidated financial statements presented on a basis consistent with GAAP with Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted Earnings Per Share which are non-GAAP financial measures of earnings. These adjustments, and the non-GAAP financial measures that are derived from them, provide supplemental information to analyze our operations between periods and over time. Investors should consider our non-GAAP financial measures in addition to, and not as a substitute for, financial measures prepared in accordance with GAAP.

  • EBITDA represents net income before provision for income taxes, interest income, interest expense, depreciation and amortization.

  • We define Adjusted EBITDA as EBITDA without giving effect to the Delaware franchise tax, professional fees associated with acquisitions or financing transactions, gains on extinguishment of debt or other obligations related to acquisitions, impairment charges and losses on disposals or abandonment of assets and leaseholds, client reimbursements and fund redemption costs, severance and other similar expenses, but including partner incentive allocations, prior to our initial public offering, as an expense. We feel that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted EBITDA, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring earnings of the Company, taking into account earnings attributable to both Class A and Class B shareholders.

  • Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by total revenue. We feel that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted EBITDA Margin, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring profitability of the Company, taking into account profitability attributable to both Class A and Class B shareholders.

  • Adjusted Net Income represents recurring net income without giving effect to professional fees associated with acquisitions or financing transactions, losses on forgiveness of notes receivable from our principals, gains on extinguishment of debt or other obligations related to acquisitions, impairment charges and losses on disposals or abandonment of assets and leaseholds, client reimbursements and fund redemption costs, severance and other similar expenses, but including partner incentive allocations, prior to our initial public offering, as an expense. Furthermore, Adjusted Net Income includes income tax expense assuming a blended corporate rate of 26%. We feel that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted Net Income, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring income of the Company, taking into account income attributable to both Class A and Class B shareholders.

  • Adjusted Earnings Per Share represents Adjusted Net Income divided by the actual Class A and Class B shares outstanding as of the end of the reporting period for basic Adjusted Earnings Per Share, and to the extent dilutive, we add unvested restricted stock units and non-qualified stock options to the total shares outstanding to compute diluted Adjusted Earnings Per Share. As a result of our structure, which includes a non-controlling interest, we feel that it is important to management and investors to supplement our consolidated financial statements presented on a GAAP basis with Adjusted Earnings Per Share, a non-GAAP financial measure of earnings, as this measure provides a perspective of recurring earnings per share of the Company as a whole as opposed to being limited to our Class A common stock.

Conference Call

The Company will host a conference call on July 29, 2022, at 8:30 am (Eastern Time) to discuss these results. Hosting the call will be Richard R. Hough III, Chief Executive Officer and President and Scott A. Gerard, Chief Financial Officer. Listeners may access the call by dialing 1-844-836-8743 or for international listeners the call may be accessed by dialing 1-412-317-5723. An archived replay of the call will be available after the completion of the live call on the Investor Relations page of the Silvercrest website at http://ir.silvercrestgroup.com/.

Forward-Looking Statements and Other Disclosures

This release contains, and from time to time our management may make, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, each as amended. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks, uncertainties and assumptions. These statements are only predictions based on our current expectations and projections about future events. Important factors that could cause actual results, level of activity, performance or achievements to differ materially from those indicated by such forward-looking statements include, but are not limited to: incurrence of net losses; fluctuations in quarterly and annual results; adverse economic or market conditions; our expectations with respect to future levels of assets under management, inflows and outflows; our ability to retain clients from whom we derive a substantial portion of our assets under management; our ability to maintain our fee structure; our particular choices with regard to investment strategies employed; our ability to hire and retain qualified investment professionals; the cost of complying with current and future regulation coupled with the cost of defending ourselves from related investigations or litigation; failure of our operational safeguards against breaches in data security, privacy, conflicts of interest or employee misconduct; our expected tax rate; and our expectations with respect to deferred tax assets, adverse economic or market conditions, including the continued adverse effects of the coronavirus pandemic; incurrence of net losses; adverse effects of management focusing on implementation of a growth strategy; failure to develop and maintain the Silvercrest brand; and other factors disclosed under “Risk Factors” in our annual report on Form 10-K for the year ended December 31, 2021, which is accessible on the SEC’s website at www.sec.gov. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

About Silvercrest

Silvercrest was founded in April 2002 as an independent, employee-owned registered investment adviser. With offices in New York, Boston, Virginia, New Jersey, California and Wisconsin, Silvercrest provides traditional and alternative investment advisory and family office services to wealthy families and select institutional investors.


Exhibit 1

Silvercrest Asset Management Group Inc.
Condensed Consolidated Statements of Operations
(Unaudited and in thousands, except share and per share amounts or as noted)

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Management and advisory fees

 

$

31,103

 

 

$

31,982

 

 

$

63,551

 

 

$

62,187

 

Performance fees

 

 

2

 

 

 

 

 

 

2

 

 

 

 

Family office services

 

 

1,068

 

 

 

1,119

 

 

 

2,130

 

 

 

2,151

 

Total revenue

 

 

32,173

 

 

 

33,101

 

 

 

65,683

 

 

 

64,338

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

17,971

 

 

 

18,475

 

 

 

36,630

 

 

 

36,124

 

General and administrative

 

 

2,302

 

 

 

7,284

 

 

 

1,714

 

 

 

15,184

 

Total expenses

 

 

20,273

 

 

 

25,759

 

 

 

38,344

 

 

 

51,308

 

Income before other (expense) income, net

 

 

11,900

 

 

 

7,342

 

 

 

27,339

 

 

 

13,030

 

Other (expense) income, net

 

 

 

 

 

 

 

 

 

 

 

 

Other (expense) income, net

 

 

7

 

 

 

8

 

 

 

15

 

 

 

15

 

Interest income

 

 

3

 

 

 

2

 

 

 

4

 

 

 

4

 

Unrealized gain (loss)

 

 

(1

)

 

 

 

 

 

(1

)

 

 

 

Interest expense

 

 

(83

)

 

 

(97

)

 

 

(161

)

 

 

(202

)

Total other (expense) income, net

 

 

(74

)

 

 

(87

)

 

 

(143

)

 

 

(183

)

Income before provision for income taxes

 

 

11,826

 

 

 

7,255

 

 

 

27,196

 

 

 

12,847

 

Provision for income taxes

 

 

2,353

 

 

 

1,594

 

 

 

5,327

 

 

 

2,851

 

Net income

 

 

9,473

 

 

 

5,661

 

 

 

21,869

 

 

 

9,996

 

Less: net income attributable to non-controlling interests

 

 

(3,703

)

 

 

(2,326

)

 

 

(8,531

)

 

 

(4,109

)

Net income attributable to Silvercrest

 

$

5,770

 

 

$

3,335

 

 

$

13,338

 

 

$

5,887

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.58

 

 

$

0.35

 

 

$

1.35

 

 

$

0.61

 

Diluted

 

$

0.58

 

 

$

0.35

 

 

$

1.35

 

 

$

0.61

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

9,887,018

 

 

 

9,662,809

 

 

 

9,878,130

 

 

 

9,657,317

 

Diluted

 

 

9,913,437

 

 

 

9,678,466

 

 

 

9,901,738

 

 

 

9,669,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Exhibit 2

Silvercrest Asset Management Group Inc.
Reconciliation of GAAP to non-GAAP (“Adjusted”) Adjusted EBITDA Measure
(Unaudited and in thousands, except share and per share amounts or as noted)

Adjusted EBITDA

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Reconciliation of non-GAAP financial measure:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

9,473

 

 

$

5,661

 

 

$

21,869

 

 

$

9,996

 

Provision for income taxes

 

 

2,353

 

 

 

1,594

 

 

 

5,327

 

 

 

2,851

 

Delaware Franchise Tax

 

 

50

 

 

 

50

 

 

 

100

 

 

 

100

 

Interest expense

 

 

83

 

 

 

97

 

 

 

161

 

 

 

202

 

Interest income

 

 

(3

)

 

 

(2

)

 

 

(4

)

 

 

(4

)

Depreciation and amortization

 

 

970

 

 

 

993

 

 

 

1,927

 

 

 

1,961

 

Equity-based compensation

 

 

276

 

 

 

293

 

 

 

504

 

 

 

462

 

Other adjustments (A)

 

 

(4,039

)

 

 

1,743

 

 

 

(10,471

)

 

 

4,517

 

Adjusted EBITDA

 

$

9,163

 

 

$

10,429

 

 

$

19,413

 

 

$

20,085

 

Adjusted EBITDA Margin

 

 

28.5

%

 

 

31.5

%

 

 

29.6

%

 

 

31.2

%

(A)  Other adjustments consist of the following:

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Acquisition costs (a)

 

$

11

 

 

$

20

 

 

$

27

 

 

$

331

 

Other (b)

 

 

(4,050

)

 

 

1,723

 

 

 

(10,498

)

 

 

4,186

 

Total other adjustments

 

$

(4,039

)

 

$

1,743

 

 

$

(10,471

)

 

$

4,517

 

(a)  For the three months ended June 30, 2022, represents insurance costs of $11 related to the acquisition of Cortina. For the six months ended June 30, 2022, represents insurance costs of $22 and professional fees of $5 related to the acquisition of Cortina. For the three months ended June 30, 2021, represents insurance costs of $11 and professional fees of $9 related to the acquisition of Cortina. For the six months ended June 30, 2021, represents equity-based compensation expense of $300 related to restricted stock unit grants issued to two associates hired as part of the Cortina Acquisition in conjunction with their admission to Silvercrest L.P., insurance costs of $22 and professional fees of $9 related to the acquisition of Cortina.

(b)  For the three months ended June 30, 2022, represents a fair value adjustment to the Cortina contingent purchase price consideration of ($4,100), an ASC 842 rent adjustment of $48 related to the amortization of property lease incentives and expenses related to the Coronavirus pandemic of $2. For the six months ended June 30, 2022, represents a fair value adjustment to the Cortina contingent purchase price consideration of ($10,600), an ASC 842 rent adjustment of $96 related to the amortization of property lease incentives and expenses related to the Coronavirus pandemic of $6. For the three months ended June 30, 2021, represents a fair value adjustment to the Cortina contingent purchase price consideration of $1,600, an ASC 842 rent adjustment of $48 related to the amortization of property lease incentives and expenses related to the Coronavirus pandemic of $75. For the six months ended June 30, 2021, represents a fair value adjustment to the Cortina contingent purchase price consideration of $3,900, an ASC 842 rent adjustment of $96 related to the amortization of property lease incentives and expenses related to the Coronavirus pandemic of $190.


Exhibit 3

Silvercrest Asset Management Group Inc.
Reconciliation of GAAP to non-GAAP (“Adjusted”)
Adjusted Net Income and Adjusted Earnings Per Share Measures
(Unaudited and in thousands, except per share amounts or as noted)

Adjusted Net Income and Adjusted Earnings Per Share

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Reconciliation of non-GAAP financial measure:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

9,473

 

 

$

5,661

 

 

$

21,869

 

 

$

9,996

 

Consolidated GAAP Provision for income taxes

 

 

2,353

 

 

 

1,594

 

 

 

5,327

 

 

 

2,851

 

Delaware Franchise Tax

 

 

50

 

 

 

50

 

 

 

100

 

 

 

100

 

Other adjustments (A)

 

 

(4,039

)

 

 

1,743

 

 

 

(10,471

)

 

 

4,517

 

Adjusted earnings before provision for income taxes

 

 

7,837

 

 

 

9,048

 

 

 

16,825

 

 

 

17,464

 

Adjusted provision for income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted provision for income taxes (26% assumed tax rate)

 

 

(2,038

)

 

 

(2,352

)

 

 

(4,375

)

 

 

(4,541

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

5,799

 

 

$

6,696

 

 

$

12,451

 

 

$

12,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income per share (B):

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.58

 

 

$

0.35

 

 

$

1.35

 

 

$

0.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share/unit (B):

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.40

 

 

$

0.46

 

 

$

0.86

 

 

$

0.89

 

Diluted

 

$

0.39

 

 

$

0.45

 

 

$

0.83

 

 

$

0.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares/units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic Class A shares outstanding

 

 

9,911

 

 

 

9,670

 

 

 

9,911

 

 

 

9,670

 

Basic Class B shares/units outstanding

 

 

4,603

 

 

 

4,782

 

 

 

4,603

 

 

 

4,782

 

Total basic shares/units outstanding

 

 

14,514

 

 

 

14,452

 

 

 

14,514

 

 

 

14,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Class A shares outstanding (C)

 

 

9,943

 

 

 

9,690

 

 

 

9,943

 

 

 

9,690

 

Diluted Class B shares/units outstanding (D)

 

 

4,977

 

 

 

5,206

 

 

 

4,977

 

 

 

5,206

 

Total diluted shares/units outstanding

 

 

14,920

 

 

 

14,896

 

 

 

14,920

 

 

 

14,896

 

(A)  See A in Exhibit 2.

(B)  GAAP earnings per share is strictly attributable to Class A shareholders. Adjusted earnings per share takes into account earnings attributable to both Class A and Class B shareholders.

(C)  Includes 31,974 and 19,877 unvested restricted stock units at June 30, 2022 and 2021, respectively.

(D)  Includes 120,772 and 170,854 unvested restricted stock units and 252,904 and 252,904 unvested non-qualified options at June 30, 2022 and 2021, respectively.


Exhibit 4

Silvercrest Asset Management Group Inc.
Condensed Consolidated Statements of Financial Condition
(Unaudited and in thousands)

 

 

June 30,
2022

 

 

December 31,
2021

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

67,558

 

 

$

85,744

 

Investments

 

 

1,190

 

 

 

1,588

 

Receivables, net

 

 

8,988

 

 

 

8,850

 

Due from Silvercrest Funds

 

 

2,029

 

 

 

428

 

Furniture, equipment and leasehold improvements, net

 

 

4,967

 

 

 

5,257

 

Goodwill

 

 

63,675

 

 

 

63,675

 

Operating lease assets

 

 

23,965

 

 

 

26,130

 

Finance lease assets

 

 

217

 

 

 

247

 

Intangible assets, net

 

 

22,637

 

 

 

23,924

 

Deferred tax asset—tax receivable agreement

 

 

8,485

 

 

 

10,797

 

Prepaid expenses and other assets

 

 

3,598

 

 

 

2,678

 

Total assets

 

$

207,309

 

 

$

229,318

 

Liabilities and Equity

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

9,622

 

 

$

19,820

 

Accrued compensation

 

 

20,782

 

 

 

41,707

 

Borrowings under credit facility

 

 

7,226

 

 

 

9,025

 

Operating lease liabilities

 

 

30,044

 

 

 

32,371

 

Finance lease liabilities

 

 

222

 

 

 

253

 

Deferred tax and other liabilities

 

 

9,681

 

 

 

9,334

 

Total liabilities

 

 

77,577

 

 

 

112,510

 

Commitments and Contingencies (Note 10)

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Preferred Stock, par value $0.01, 10,000,000 shares authorized; none issued and outstanding, as of June 30, 2022 and December 31, 2021

 

 

 

 

 

 

Class A common stock, par value $0.01, 50,000,000 shares authorized; 9,944,544 and 9,911,461 shares issued and outstanding as of June 30, 2022, respectively; 9,902,184 and 9,869,101 shares issued and outstanding as of and December 31, 2021, respectively

 

 

99

 

 

 

99

 

Class B common stock, par value $0.01, 25,000,000 shares authorized; 4,602,632 and 4,593,687 issued and outstanding, as of June 30, 2022 and December 31, 2021, respectively

 

 

45

 

 

 

45

 

Additional Paid-In Capital

 

 

53,283

 

 

 

52,936

 

Treasury stock, at cost, 33,083 shares as of March 31, 2022 and December 31, 2021

 

 

(512

)

 

 

(512

)

Retained earnings

 

 

37,749

 

 

 

27,782

 

Total Silvercrest Asset Management Group Inc.’s equity

 

 

90,664

 

 

 

80,350

 

Non-controlling interests

 

 

39,068

 

 

 

36,458

 

Total equity

 

 

129,732

 

 

 

116,808

 

Total liabilities and equity

 

$

207,309

 

 

$

229,318

 

 

 

 

 

 

 

 

 

 


Exhibit 5

Silvercrest Asset Management Group Inc.
Total Assets Under Management
(Unaudited and in billions)

Total Assets Under Management:

 

 

Three Months Ended
June 30,

 

 

% Change from June 30,

 

 

 

2022

 

 

2021

 

 

2021

 

Beginning assets under management

 

$

31.2

 

 

$

29.0

 

 

 

7.6

%

 

 

 

 

 

 

 

 

 

 

Gross client inflows

 

 

2.9

 

 

 

1.4

 

 

 

107.1

%

Gross client outflows

 

 

(2.2

)

 

 

(1.6

)

 

 

37.5

%

Net client flows

 

 

0.7

 

 

 

(0.2

)

 

NM

 

 

 

 

 

 

 

 

 

 

 

Market (depreciation)/appreciation

 

 

(3.2

)

 

 

2.2

 

 

NM

 

Ending assets under management

 

$

28.7

 

 

$

31.0

 

 

 

-7.4

%


 

 

Six Months Ended
June 30,

 

 

% Change from June 30,

 

 

 

2022

 

 

2021

 

 

2021

 

Beginning assets under management

 

$

32.3

 

 

$

27.8

 

 

 

16.2

%

 

 

 

 

 

 

 

 

 

 

Gross client inflows

 

 

4.4

 

 

 

2.8

 

 

 

57.1

%

Gross client outflows

 

 

(3.7

)

 

 

(3.3

)

 

 

12.1

%

Net client flows

 

 

0.7

 

 

 

(0.5

)

 

 

-240.0

%

 

 

 

 

 

 

 

 

 

 

Market (depreciation)/appreciation

 

 

(4.3

)

 

 

3.7

 

 

 

-216.2

%

Ending assets under management

 

$

28.7

 

 

$

31.0

 

 

 

-7.4

%

NM = Not meaningful


Exhibit 6

Silvercrest Asset Management Group Inc.
Discretionary Assets Under Management
(Unaudited and in billions)

Discretionary Assets Under Management:

 

 

Three Months Ended
June 30,

 

 

% Change from June 30,

 

 

 

2022

 

 

2021

 

 

2021

 

Beginning assets under management

 

$

23.8

 

 

$

21.9

 

 

 

8.7

%

 

 

 

 

 

 

 

 

 

 

Gross client inflows

 

 

1.2

 

 

 

1.2

 

 

 

0.0

%

Gross client outflows

 

 

(2.1

)

 

 

(1.3

)

 

 

61.5

%

Net client flows

 

 

(0.9

)

 

 

(0.1

)

 

NM

 

 

 

 

 

 

 

 

 

 

 

Market (depreciation)/appreciation

 

 

(2.5

)

 

 

1.1

 

 

NM

 

Ending assets under management

 

$

20.4

 

 

$

22.9

 

 

 

-10.9

%


 

 

Six Months Ended
June 30,

 

 

% Change from June 30,

 

 

 

2022

 

 

2021

 

 

2021

 

Beginning assets under management

 

$

25.1

 

 

$

20.6

 

 

 

21.8

%

 

 

 

 

 

 

 

 

 

 

Gross client inflows

 

 

2.6

 

 

 

2.5

 

 

 

4.0

%

Gross client outflows

 

 

(3.6

)

 

 

(2.9

)

 

 

24.1

%

Net client flows

 

 

(1.0

)

 

 

(0.4

)

 

 

150.0

%

 

 

 

 

 

 

 

 

 

 

Market (depreciation)/appreciation

 

 

(3.7

)

 

 

2.7

 

 

 

-237.0

%

Ending assets under management

 

$

20.4

 

 

$

22.9

 

 

 

-10.9

%

NM = Not meaningful


Exhibit 7

Silvercrest Asset Management Group Inc.
Non-Discretionary Assets Under Management
(Unaudited and in billions)

Non-Discretionary Assets Under Management:

 

 

Three Months Ended
June 30,

 

 

% Change from June 30,

 

 

 

2022

 

 

2021

 

 

2021

 

Beginning assets under management

 

$

7.4

 

 

$

7.1

 

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

Gross client inflows

 

 

1.7

 

 

 

0.2

 

 

NM

 

Gross client outflows

 

 

(0.1

)

 

 

(0.3

)

 

 

-66.7

%

Net client flows

 

 

1.6

 

 

 

(0.1

)

 

NM

 

 

 

 

 

 

 

 

 

 

 

Market (depreciation)/appreciation

 

 

(0.7

)

 

 

1.1

 

 

 

-163.6

%

Ending assets under management

 

$

8.3

 

 

$

8.1

 

 

 

2.5

%


 

 

Six Months Ended
June 30,

 

 

% Change from June 30,

 

 

 

2022

 

 

2021

 

 

2021

 

Beginning assets under management

 

$

7.2

 

 

$

7.2

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

Gross client inflows

 

 

1.8

 

 

 

0.3

 

 

 

500.0

%

Gross client outflows

 

 

(0.1

)

 

 

(0.4

)

 

 

0.0

%

Net client flows

 

 

1.7

 

 

 

(0.1

)

 

 

-1800.0

%

 

 

 

 

 

 

 

 

 

 

Market (depreciation)/appreciation

 

 

(0.6

)

 

 

1.0

 

 

 

-160.0

%

Ending assets under management

 

$

8.3

 

 

$

8.1

 

 

 

2.5

%

NM = Not meaningful


Exhibit 8

Silvercrest Asset Management Group Inc.
Assets Under Management
(Unaudited and in billions)

 

 

Three Months Ended
June 30,

 

 

 

2022

 

 

2021

 

Total AUM as of March 31,

 

$

31.230

 

 

$

29.027

 

Discretionary AUM:

 

 

 

 

 

 

Total Discretionary AUM as of March 31,

 

$

23.779

 

 

$

21.888

 

New client accounts/assets (1)

 

 

0.110

 

 

 

0.049

 

Closed accounts (2)

 

 

(0.008

)

 

 

(0.029

)

Net cash inflow/(outflow) (3)

 

 

(0.963

)

 

 

(0.151

)

Non-discretionary to Discretionary AUM (4)

 

 

(0.006

)

 

 

(0.007

)

Market (depreciation)/appreciation

 

 

(2.486

)

 

 

1.114

 

Change to Discretionary AUM

 

 

(3.353

)

 

 

0.977

 

Total Discretionary AUM at June 30,

 

 

20.426

 

 

 

22.865

 

Change to Non-Discretionary AUM (5)

 

 

0.809

 

 

 

1.024

 

Total AUM as of June 30,

 

$

28.686

 

 

$

31.028

 


 

 

Six Months Ended
June 30,

 

 

 

2022

 

 

2021

 

Total AUM as of January 1,

 

$

32.320

 

 

$

27.819

 

Discretionary AUM:

 

 

 

 

 

 

Total Discretionary AUM as of January 1,

 

$

25.073

 

 

$

20.650

 

New client accounts/assets (1)

 

 

0.184

 

 

 

0.237

 

Closed accounts (2)

 

 

(0.029

)

 

 

(0.334

)

Net cash inflow/(outflow) (3)

 

 

(1.126

)

 

 

(0.340

)

Non-discretionary to Discretionary AUM (4)

 

 

(0.003

)

 

 

(0.007

)

Market (depreciation)/appreciation

 

 

(3.673

)

 

 

2.659

 

Change to Discretionary AUM

 

 

(4.647

)

 

 

2.215

 

Total Discretionary AUM at June 30,

 

 

20.426

 

 

 

22.865

 

Change to Non-Discretionary AUM (5)

 

 

1.013

 

 

 

0.994

 

Total AUM as of June 30,

 

$

28.686

 

 

$

31.028

 

(1)  Represents new account flows from both new and existing client relationships
(2)  Represents closed accounts of existing client relationships and those that terminated
(3)  Represents periodic cash flows related to existing accounts
(4)  Represents client assets that converted to Discretionary AUM from Non-Discretionary AUM
(5)  Represents the net change to Non-Discretionary AUM


Exhibit 9

Silvercrest Asset Management Group Inc.
Equity Investment Strategy Composite Performance1, 2
As of June 30, 2022
(Unaudited)

PROPRIETARY EQUITY PERFORMANCE1, 2

 

ANNUALIZED PERFORMANCE

 

 

INCEPTION

 

1-YEAR

 

3-YEAR

 

5-YEAR

 

7-YEAR

 

INCEPTION

Large Cap Value Composite

 

4/1/02

 

-6.7

 

9.0

 

10.9

 

11.1

 

9.1

Russell 1000 Value Index

 

 

 

-6.8

 

6.9

 

7.2

 

7.7

 

7.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Small Cap Value Composite

 

4/1/02

 

-9.7

 

7.5

 

6.0

 

7.6

 

10.1

Russell 2000 Value Index

 

 

 

-16.3

 

6.2

 

4.9

 

6.4

 

7.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Smid Cap Value Composite

 

10/1/05

 

-10.5

 

6.4

 

6.7

 

8.7

 

9.3

Russell 2500 Value Index

 

 

 

-13.2

 

6.2

 

5.5

 

6.5

 

7.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi Cap Value Composite

 

7/1/02

 

-10.7

 

7.5

 

8.4

 

9.3

 

9.4

Russell 3000 Value Index

 

 

 

-7.5

 

6.8

 

7.0

 

7.6

 

7.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Income Composite

 

12/1/03

 

-6.2

 

5.2

 

8.1

 

9.7

 

10.8

Russell 3000 Value Index

 

 

 

-7.5

 

6.8

 

7.0

 

7.6

 

8.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Focused Value Composite

 

9/1/04

 

-11.8

 

3.8

 

6.1

 

8.2

 

9.7

Russell 3000 Value Index

 

 

 

+7.5

 

6.8

 

7.0

 

7.6

 

7.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Small Cap Opportunity Composite

 

7/1/04

 

-22.1

 

5.8

 

7.6

 

8.6

 

10.3

Russell 2000 Index

 

 

 

-25.2

 

4.2

 

5.2

 

5.9

 

7.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Small Cap Growth Composite

 

7/1/04

 

-33.0

 

10.0

 

11.2

 

11.3

 

10.3

Russell 2000 Growth Index

 

 

 

-33.4

 

1.4

 

4.8

 

5.0

 

7.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Smid Cap Growth Composite

 

1/1/06

 

-35.1

 

12.5

 

13.8

 

11.9

 

10.6

Russell 2500 Growth Index

 

 

 

-31.8

 

3.7

 

7.5

 

7.7

 

8.7


1

Returns are based upon a time weighted rate of return of various fully discretionary equity portfolios with similar investment objectives, strategies and policies and other relevant criteria managed by Silvercrest Asset Management Group LLC (“SAMG LLC”), a subsidiary of Silvercrest. Performance results are gross of fees and net of commission charges. An investor’s actual return will be reduced by the advisory fees and any other expenses it may incur in the management of the investment advisory account. SAMG LLC’s standard advisory fees are described in Part 2 of its Form ADV. Actual fees and expenses will vary depending on a variety of factors, including the size of a particular account. Returns greater than one year are shown as annualized compounded returns and include gains and accrued income and reinvestment of distributions. Past performance is no guarantee of future results. This piece contains no recommendations to buy or sell securities or a solicitation of an offer to buy or sell securities or investment services or adopt any investment position. This piece is not intended to constitute investment advice and is based upon conditions in place during the period noted. Market and economic views are subject to change without notice and may be untimely when presented here. Readers are advised not to infer or assume that any securities, sectors or markets described were or will be profitable. SAMG LLC is an independent investment advisory and financial services firm created to meet the investment and administrative needs of individuals with substantial assets and select institutional investors. SAMG LLC claims compliance with the Global Investment Performance Standards (GIPS®).

2

The market indices used to compare to the performance of Silvercrest’s strategies are as follows:

 

The Russell 1000 Index is a capitalization-weighted, unmanaged index that measures the 1000 largest companies in the Russell 3000. The Russell 1000 Value Index is a capitalization-weighted, unmanaged index that includes those Russell 1000 Index companies with lower price-to-book ratios and lower expected growth values.

 

The Russell 2000 Index is a capitalization-weighted, unmanaged index that measures the 2000 smallest companies in the Russell 3000. The Russell 2000 Value Index is a capitalization-weighted, unmanaged index that includes those Russell 2000 Index companies with lower price-to-book ratios and lower expected growth values.

 

The Russell 2500 Index is a capitalization-weighted, unmanaged index that measures the 2500 smallest companies in the Russell 3000. The Russell 2500 Value Index is a capitalization-weighted, unmanaged index that includes those Russell 2000 Index companies with lower price-to-book ratios and lower expected growth values.

 

The Russell 3000 Value Index is a capitalization-weighted, unmanaged index that measures those Russell 3000 Index companies with lower price-to-book ratios and lower forecasted growth.

CONTACT: Silvercrest Asset Management Group Inc. Contact: Richard Hough 212-649-0601 rhough@silvercrestgroup.com