Silvercrest Asset Management Group Inc. Reports Q4 and Year-End 2021 Results
NEW YORK, March 02, 2022 (GLOBE NEWSWIRE) -- Silvercrest Asset Management Group Inc. (NASDAQ: SAMG) (the “Company” or “Silvercrest”) today reported the results of its operations for the quarter and year ended December 31, 2021.
Business Update
We are pleased to report another strong quarter and year of financial results for Silvercrest, with new high earnings marks.
The firm's discretionary assets under management ("AUM"), which drive revenue, increased by $2.6 billion, or 11.6%, during the fourth quarter of 2021, to $25.1 billion as of December 31, 2021. For the full year 2021, discretionary AUM increased by $4.5 billion, or 21.8%, to $25.1 billion as of December 31, 2021. The firm’s total AUM concluded the quarter and the year at $32.3 billion, up 16.2% and 4.2% for the year and during the fourth quarter, respectively. The increases were driven by strong markets as well as net organic flows.
Silvercrest also concluded the quarter with $33.8 million in revenue and quarterly Adjusted EBITDA1 of $13.0 million. We delivered 2021 revenue of $131.6 million and Adjusted EBITDA1 of $43.4 million, representing year-over-year increases of 21.9% and 43.4%, respectively. Adjusted Diluted Earnings Per Share1 increased by 47.7% during 2021 to $1.89 per Adjusted Diluted Share. The firm’s Adjusted EBITDA Margin1 was 33.0% for 2021 as compared with 28.1% for 2020.
Silvercrest maintained strong relative performance across its investment capabilities. As a result, new business opportunities remain robust for our high new worth, institutional, and OCIO businesses.
During the fourth quarter, Silvercrest repurchased approximately six thousand shares of Class A common stock for approximately $94 thousand pursuant to its previously announced share repurchase program on July 28, 2021.
Fourth Quarter 2021 Highlights
Total assets under management (“AUM”) of $32.3 billion, inclusive of discretionary AUM of $25.1 billion and non-discretionary AUM of $7.2 billion at December 31, 2021.
Revenue of $33.8 million.
U.S. Generally Accepted Accounting Principles (“GAAP”) consolidated net income and net income attributable to Silvercrest of $8.6 million and $5.1 million, respectively.
Basic and diluted net income per share of $0.53.
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”)1 of $13.0 million.
Adjusted net income1 of $8.6 million.
Adjusted basic and diluted earnings per share1, 2 of $0.59 and $0.58, respectively.
The table below presents a comparison of certain GAAP and non-GAAP (“adjusted”) financial measures and AUM.
For the Three Months | For the Year | |||||||||||||||
(in thousands except as indicated) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
Revenue | $ | 33,804 | $ | 28,415 | $ | 131,603 | $ | 107,983 | ||||||||
Income before other income (expense), net | $ | 9,310 | $ | 3,361 | $ | 30,521 | $ | 22,281 | ||||||||
Net income | $ | 8,596 | $ | 3,526 | $ | 24,946 | $ | 17,478 | ||||||||
Net income margin | 25.4 | % | 12.4 | % | 19.0 | % | 16.2 | % | ||||||||
Net income attributable to Silvercrest | $ | 5,083 | $ | 1,879 | $ | 14,693 | $ | 9,960 | ||||||||
Net income per basic and diluted share | $ | 0.53 | $ | 0.20 | $ | 1.52 | $ | 1.05 | ||||||||
Adjusted EBITDA1 | $ | 13,011 | $ | 7,297 | $ | 43,441 | $ | 30,296 | ||||||||
Adjusted EBITDA Margin1 | 38.5 | % | 25.7 | % | 33.0 | % | 28.1 | % | ||||||||
Adjusted net income1 | $ | 8,602 | $ | 4,443 | $ | 28,132 | $ | 18,588 | ||||||||
Adjusted basic earnings per share1, 2 | $ | 0.59 | $ | 0.31 | $ | 1.95 | $ | 1.29 | ||||||||
Adjusted diluted earnings per share1, 2 | $ | 0.58 | $ | 0.31 | $ | 1.89 | $ | 1.28 | ||||||||
Assets under management at period end (billions) | $ | 32.3 | $ | 27.8 | $ | 32.3 | $ | 27.8 | ||||||||
Average assets under management (billions)3 | $ | 31.7 | $ | 26.1 | $ | 30.1 | $ | 26.5 | ||||||||
Discretionary assets under management (billions) | $ | 25.1 | $ | 20.6 | $ | 25.1 | $ | 20.6 | ||||||||
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 twelve months ended December 31, 2021 are based on the number of shares of Class A common stock and Class B common stock outstanding as of December 31, 2021. 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 increased to $32.3 billion
Silvercrest’s discretionary assets under management increased by $4.5 billion, or 21.8%, to $25.1 billion at December 31, 2021 from $20.6 billion at December 31, 2020. The increase was attributable to client inflows of $5.7 billion and market appreciation of $4.3 billion, partially offset by client outflows of $5.5 billion. Silvercrest’s total AUM increased by $4.5 billion, or 16.2%, to $32.3 billion at December 31, 2021 from $27.8 billion at December 31, 2020. The increase was attributable to client inflows of $6.2 billion and market appreciation of $4.3 billion, partially offset by client outflows of $6.0 billion.
Silvercrest’s discretionary assets under management increased by $2.6 billion, or 11.6%, to $25.1 billion at December 31, 2021 from $22.5 billion at September 30, 2021. The increase was attributable to client inflows of $2.1 billion and market appreciation of $1.8 billion, partially offset by client outflows of $1.3 billion. Silvercrest’s total AUM increased by $1.3 billion, or 4.2%, to $32.3 billion at December 31, 2021 from $31.0 billion at September 30, 2021. The increase was attributable to client inflows of $2.2 billion and market appreciation of $0.5 billion, partially offset by client outflow of $1.4 billion.
Assets under management as of December 31, 2020 were impacted by the effects of COVID-19 on financial markets during the quarter ended March 31, 2020.
Fourth Quarter 2021 vs. Fourth Quarter 2020
Revenue increased by $5.4 million, or 19.0%, to $33.8 million for the three months ended December 31, 2021, from $28.4 million for the three months ended December 31, 2020. This increase was driven by market appreciation in discretionary assets under management and net client inflows.
Total expenses decreased by $0.6 million, or 2.4%, to $24.5 million for the three months ended December 31, 2021 from $25.1 million for the three months ended December 31, 2020. Compensation and benefits expense decreased by $0.5 million, or 2.6%, to $17.7 million for the three months ended December 31, 2021 from $18.2 million for the three months ended December 31, 2020. The decrease was primarily attributable to an decrease in the accrual for bonuses of $1.1 million and a decrease in benefits expense of $0.1 million. These decreases were partially offset by an increase in salaries and benefits of $0.5 million primarily as a result of merit-based increases and newly hired staff and an increase in equity-based compensation expense of $0.1 million due to an increase in the number of vested and unvested restricted stock units and unvested non-qualified stock options outstanding. General and administrative expenses decreased by $0.1 million, or 1.2%, to $6.8 million for the three months ended December 31, 2021 from $6.9 million for the three months ended December 31, 2020. This was primarily attributable to a decrease in the adjustment to the fair value of contingent consideration related to the Cortina Acquisition of $0.5 million, a decrease in the adjustment to the fair value of contingent consideration related to the Neosho Acquisition of $0.3 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 portfolio and systems expense of $0.5 and an increase in travel and entertainment expense of $0.2 million due primarily to the easing of coronavirus-related travel restrictions.
Consolidated net income was $8.6 million or 25.4% of revenue for the three months ended December 31, 2021 as compared to consolidated net income of $3.5 million or 12.4% of revenue for the same period in the prior year. Net income attributable to Silvercrest was $5.1 million, or $0.53 per basic and diluted share for the three months ended December 31, 2021. Our Adjusted Net Income1 was $8.6 million, or $0.59 per adjusted basic share and $0.58 per adjusted diluted share2 for the three months ended December 31, 2021.
Adjusted EBITDA1 was $13.0 million or 38.5% of revenue for the three months ended December 31, 2021 as compared to $7.3 million or 25.7% of revenue for the same period in the prior year.
Year Ended December 31, 2021 vs. Year Ended December 31, 2020
Revenue increased by $23.6 million, or 21.9%, to $131.6 million for the year ended December 31, 2021, from $108.0 million for the year ended December 31, 2020. This increase was driven by net client inflows and market appreciation in discretionary assets under management.
Total expenses increased by $15.4 million, or 17.9%, to $101.1 million for the year ended December 31, 2021 from $85.7 million for the year ended December 31, 2020. Compensation and benefits expense increased by $10.2 million, or 16.3%, to $72.6 million for the year ended December 31, 2021 from $62.4 million for the year ended December 31, 2020. The increase was primarily attributable to an increase in the accrual for bonuses of $7.8 million, an increase in salaries expense of $1.6 million primarily as a result of merit-based increases and newly-hired staff and an increase in equity based compensation expense of $0.8 million due to an increase in the number of unvested restricted stock units and unvested non-qualified stock options outstanding. General and administrative expenses increased by $5.2 million, or 22.3%, to $28.5 million for the year ended December 31, 2021 from $23.3 million for the year ended December 31, 2020. The increase was primarily attributable to increases in the fair value of contingent consideration related to the Cortina Acquisition of $4.6 million, professional fees of $0.1 million, portfolio and systems expenses of $0.4 million, sub-advisory and referrals fees of $0.1 million, insurance costs of $0.1 million, marketing and advertising costs of $0.1 million, administrative costs of $0.1 million and charitable donations of $0.1 million. These increases were partially offset by decreases in the fair value of contingent consideration related to the Neosho Acquisition of $0.3 million and occupancy and related costs of $0.1 million.
Consolidated net income was $24.9 million or 19.0% of revenue for the year ended December 31, 2021 as compared to $17.5 million or 16.2% of revenue for the same period in the prior year. Net income attributable to Silvercrest was $14.7 million, or $1.52 per basic and diluted share for the year ended December 31, 2021. Our Adjusted Net Income1 was $28.1 million, or $1.95 per adjusted basic share and $1.89 per adjusted diluted share2 for the year ended December 31, 2021.
Adjusted EBITDA1 was $43.4 million or 33.0% of revenue for the year ended December 31, 2021 as compared to $30.3 million or 28.1% of revenue for the same period in the prior year.
Liquidity and Capital Resources
Cash and cash equivalents were $85.7 million at December 31, 2021, compared to $62.5 million at December 31, 2020. As of December 31, 2021, there was $9.0 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 $80.4 million at December 31, 2021. We had 9,869,101 shares of Class A common stock outstanding and 4,593,687 shares of Class B common stock outstanding at December 31, 2021.
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 March 3, 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, 2020, 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.
Silvercrest Asset Management Group Inc.
Contact: Richard Hough
212-649-0601
rhough@silvercrestgroup.com
Exhibit 1
Silvercrest Asset Management Group Inc.
Consolidated Statements of Operations
(Unaudited and in thousands, except share and per share amounts or as noted)
For the year ended December 31, | |||||||||||
2021 | 2020 | 2019 | |||||||||
(Unaudited) | |||||||||||
Revenue | |||||||||||
Management and advisory fees | $ | 126,976 | $ | 103,775 | $ | 97,970 | |||||
Performance fees and allocations | 86 | — | 25 | ||||||||
Family office services | 4,541 | 4,208 | 4,157 | ||||||||
Total revenue | 131,603 | 107,983 | 102,152 | ||||||||
Expenses | |||||||||||
Compensation and benefits | 72,564 | 62,379 | 60,038 | ||||||||
General and administrative | 28,518 | 23,323 | 23,241 | ||||||||
Total expenses | 101,082 | 85,702 | 83,279 | ||||||||
Income before other income (expense), net | 30,521 | 22,281 | 18,873 | ||||||||
Other income (expense), net | |||||||||||
Other income (expense), net | 190 | 243 | 255 | ||||||||
Interest income | 7 | 13 | 169 | ||||||||
Interest expense | (383 | ) | (563 | ) | (481 | ) | |||||
Equity income from investments | 1,534 | 898 | 1,774 | ||||||||
Total other income (expense), net | 1,348 | 591 | 1,717 | ||||||||
Income before provision for income taxes | 31,869 | 22,872 | 20,590 | ||||||||
Provision for income taxes | (6,923 | ) | (5,394 | ) | (5,178 | ) | |||||
Net income | 24,946 | 17,478 | 15,412 | ||||||||
Less: net income attributable to non-controlling interests | (10,253 | ) | (7,518 | ) | (6,766 | ) | |||||
Net income attributable to Silvercrest | $ | 14,693 | $ | 9,960 | $ | 8,646 | |||||
Net income per share: | |||||||||||
Basic | $ | 1.52 | $ | 1.05 | $ | 0.98 | |||||
Diluted | $ | 1.52 | $ | 1.05 | $ | 0.98 | |||||
Weighted average shares outstanding: | |||||||||||
Basic | 9,673,597 | 9,503,197 | 8,797,118 | ||||||||
Diluted | 9,690,309 | 9,510,720 | 8,799,643 | ||||||||
Exhibit 2
Silvercrest Asset Management Group Inc.
Consolidated Statements of Operations
(Unaudited and in thousands, except share and per share amounts or as noted)
For the three months ended December 31, | ||||||
2021 | 2020 | |||||
Revenue | ||||||
Management and advisory fees | $ | 32,542 | $ | 27,221 | ||
Family office services | 1,262 | 1,194 | ||||
Total revenue | 33,804 | 28,415 | ||||
Expenses | ||||||
Compensation and benefits | 17,682 | 18,162 | ||||
General and administrative | 6,812 | 6,892 | ||||
Total expenses | 24,494 | 25,054 | ||||
Income before other income (expense), net | 9,310 | 3,361 | ||||
Other income (expense), net | ||||||
Other income (expense), net | 132 | 220 | ||||
Interest income | 2 | 1 | ||||
Interest expense | (89 | ) | (118 | ) | ||
Equity income from investments | 1,534 | 898 | ||||
Total other income (expense), net | 1,579 | 1,001 | ||||
Income before provision for income taxes | 10,889 | 4,362 | ||||
Provision for income taxes | (2,293 | ) | (836 | ) | ||
Net income | 8,596 | 3,526 | ||||
Less: net income attributable to non-controlling interests | (3,513 | ) | (1,647 | ) | ||
Net income (loss) attributable to Silvercrest | $ | 5,083 | $ | 1,879 | ||
| ||||||
Basic | $ | 0.53 | $ | 0.20 | ||
Diluted | $ | 0.53 | $ | 0.20 | ||
| ||||||
Basic | 9,709,169 | 9,576,169 | ||||
Diluted | 9,730,873 | 9,584,411 | ||||
Exhibit 3
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 | Year Ended | ||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Reconciliation of non-GAAP financial measure: | ||||||||||||||||
Net income | $ | 8,596 | $ | 3,526 | $ | 24,946 | $ | 17,478 | ||||||||
Provision for income taxes | 2,293 | 836 | 6,923 | 5,394 | ||||||||||||
Delaware Franchise Tax | 50 | 50 | 200 | 200 | ||||||||||||
Interest expense | 89 | 118 | 383 | 563 | ||||||||||||
Interest income | (2 | ) | (1 | ) | (7 | ) | (13 | ) | ||||||||
Depreciation and amortization | 981 | 973 | 3,923 | 3,968 | ||||||||||||
Equity-based compensation | 319 | 203 | 1,126 | 659 | ||||||||||||
Other adjustments (A) | 685 | 1,592 | 5,947 | 2,047 | ||||||||||||
Adjusted EBITDA | $ | 13,011 | $ | 7,297 | $ | 43,441 | $ | 30,296 | ||||||||
Adjusted EBITDA Margin | 38.5 | % | 25.7 | % | 33.0 | % | 28.1 | % | ||||||||
(A) Other adjustments consist of the following:
Three Months Ended | Year Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Acquisition costs (a) | $ | 16 | $ | 32 | $ | 363 | $ | 350 | ||||||||
Severance | — | — | 10 | — | ||||||||||||
Other (b) | 669 | 1,560 | 5,574 | 1,697 | ||||||||||||
Total other adjustments | $ | 685 | $ | 1,592 | $ | 5,947 | $ | 2,047 | ||||||||
(a) For the three months ended December 31, 2021, represents insurance costs of $11 and professional fees of $5 related to the acquisition of Cortina. For the year ended December 31, 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 $45 and professional fees of $18 related to the acquisition of Cortina. For the three months ended December 31, 2020, represents insurance costs of $11 related to the acquisition of Cortina and costs related to the integration of Cortina’s operations of $21. For the year ended December 31, 2020, represents legal and other professional fees of $90, insurance costs of $45 related to the acquisition of Cortina and costs related to the integration of Cortina’s operations of $215.
(b) For the three months ended December 31, 2021, represents a fair value adjustment to the Cortina contingent purchase price consideration of $1,100, an ASC 842 rent adjustment of $48 related to the amortization of property lease incentives, a fair value adjustment to the Neosho contingent purchase price consideration of ($365) and an adjustment to the fair value of our tax receivable agreement of ($114). For the year ended December 31, 2021, represents a fair value adjustment to the Cortina contingent purchase price consideration of $5,670, an ASC 842 rent adjustment of $192 related to the amortization of property lease incentives, expenses related to the Coronavirus pandemic of $191, partially a fair value adjustment to the Neosho contingent purchase price consideration of ($365) and an adjustment to the fair value of our tax receivable agreement of ($114). For the three months ended December 31, 2020, represents expenses of $3 related to office renovations, an ASC 842 rent adjustment of $48 related to the amortization of property lease incentives, a fair value adjustment to the Cappiccille contingent purchase price consideration of $43, a fair value adjustment to the Cortina contingent purchase price consideration of $1,600, a fair value adjustment to the Neosho contingent purchase price consideration of ($75), an adjustment to the fair value of our tax receivable agreement of ($186) and expenses related to the Coronavirus pandemic of $126. For the year ended December 31, 2020, represents expenses of $22 related to office renovations, an ASC 842 rent adjustment of $192 related to the amortization of property lease incentives, professional fees related to a new audit requirement of $13, a fair value adjustment to the Cappiccille contingent purchase price consideration of $126, a fair value adjustment to the Cortina contingent purchase price consideration of $1,100, a fair value adjustment to the Jamison contingent purchase price consideration of $70, a fair value adjustment to the Neosho contingent purchase price consideration of ($75), an adjustment to the fair value of our tax receivable agreement of ($186) and expenses related to the Coronavirus pandemic of $435.
Exhibit 4
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 | Year Ended | ||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Reconciliation of non-GAAP financial measure: | ||||||||||||||||
Consolidated net income | $ | 8,596 | $ | 3,526 | $ | 24,946 | $ | 17,478 | ||||||||
GAAP Provision for income taxes | 2,293 | 836 | 6,923 | 5,394 | ||||||||||||
Delaware Franchise Tax | 50 | 50 | 200 | 200 | ||||||||||||
Other adjustments (A) | 685 | 1,592 | 5,947 | 2,047 | ||||||||||||
Adjusted earnings before provision for income taxes | 11,624 | 6,004 | 38,016 | 25,119 | ||||||||||||
Adjusted provision for income taxes: | ||||||||||||||||
Adjusted provision for income taxes (26% assumed tax rate) | (3,022 | ) | (1,561 | ) | (9,884 | ) | (6,531 | ) | ||||||||
Adjusted net income | $ | 8,602 | $ | 4,443 | $ | 28,132 | $ | 18,588 | ||||||||
GAAP net income per share (B): | ||||||||||||||||
Basic and diluted | $ | 0.53 | $ | 0.20 | $ | 1.52 | $ | 1.05 | ||||||||
Adjusted earnings per share/unit (B): | ||||||||||||||||
Basic | $ | 0.59 | $ | 0.31 | $ | 1.95 | $ | 1.29 | ||||||||
Diluted | $ | 0.58 | $ | 0.31 | $ | 1.89 | $ | 1.28 | ||||||||
Shares/units outstanding: | ||||||||||||||||
Basic Class A shares outstanding | 9,869 | 9,651 | 9,869 | 9,651 | ||||||||||||
Basic Class B shares/units outstanding | 4,594 | 4,722 | 4,594 | 4,722 | ||||||||||||
Total basic shares/units outstanding | 14,463 | 14,373 | 14,463 | 14,373 | ||||||||||||
Diluted Class A shares outstanding (C) | 9,891 | 9,659 | 9,891 | 9,659 | ||||||||||||
Diluted Class B shares/units outstanding (D) | 5,017 | 4,883 | 5,017 | 4,883 | ||||||||||||
Total diluted shares/units outstanding | 14,908 | 14,542 | 14,908 | 14,542 | ||||||||||||
(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 21,704 and 8,242 unvested restricted stock units at December 31, 2021 and 2020, respectively.
(D) Includes 170,854 and 74,907 unvested restricted stock units and 252,904 and 86,764 unvested non-qualified options at December 31, 2021 and 2020, respectively.
Exhibit 5
Silvercrest Asset Management Group Inc.
Consolidated Statements of
Financial Condition
(in thousands)
December 31, | December 31, | ||||||
(Unaudited) | |||||||
Assets | |||||||
Cash and cash equivalents | $ | 85,744 | $ | 62,498 | |||
Investments | 1,588 | 914 | |||||
Receivables, net | 8,850 | 8,341 | |||||
Due from Silvercrest Funds | 428 | 1,018 | |||||
Furniture, equipment and leasehold improvements, net | 5,257 | 5,523 | |||||
Goodwill | 63,675 | 63,675 | |||||
Operating lease assets | 26,130 | 30,068 | |||||
Finance lease assets | 247 | 254 | |||||
Intangible assets, net | 23,924 | 26,553 | |||||
Deferred tax asset – tax receivable agreement | 10,797 | 11,397 | |||||
Prepaid expenses and other assets | 2,678 | 3,563 | |||||
Total assets | $ | 229,318 | $ | 213,804 | |||
Liabilities and Equity | |||||||
Accounts payable and accrued expenses | $ | 19,820 | $ | 18,040 | |||
Accrued compensation | 41,707 | 33,849 | |||||
Borrowings under credit facility | 9,025 | 12,600 | |||||
Operating lease liabilities | 32,371 | 36,127 | |||||
Finance lease liabilities | 253 | 259 | |||||
Deferred tax and other liabilities | 9,334 | 9,530 | |||||
Total liabilities | 112,510 | 110,405 | |||||
Commitments and Contingencies | |||||||
Equity | |||||||
Preferred Stock, par value $0.01, | |||||||
10,000,000 shares authorized; none issued and outstanding | — | — | |||||
Class A Common Stock, par value $0.01, | |||||||
50,000,000 shares authorized; 9,902,184 and 9,869,101 shares issued and outstanding as of December 31, 2021, respectively; 9,650,692 shares issued and outstanding as of December 31, 2020 | 99 | 96 | |||||
Class B Common Stock, par value $0.01, | |||||||
25,000,000 shares authorized; 4,593,687 and 4,721,646 issued and outstanding, as of December 31, 2021 and 2020, respectively | 45 | 46 | |||||
Additional Paid-In Capital | 52,936 | 51,039 | |||||
Treasury Stock, at cost, 33,083 and 0 shares as of December 31, 2021 and December 31, 2020, respectively | (512 | ) | — | ||||
Retained earnings | 27,782 | 19,498 | |||||
Total Silvercrest Asset Management Group Inc.’s equity | 80,350 | 70,679 | |||||
Non-controlling interests | 36,458 | 32,720 | |||||
Total equity | 116,808 | 103,399 | |||||
Total liabilities and equity | $ | 229,318 | $ | 213,804 | |||
Exhibit 6
Silvercrest Asset Management Group Inc.
Total Assets Under Management
(Unaudited and in billions)
Total Assets Under Management:
Three Months Ended | % Change From | ||||||||||
2021 | 2020 | 2020 | |||||||||
Beginning assets under management | $ | 31.0 | $ | 24.4 | 27.0 | % | |||||
Gross client inflows | 2.2 | 1.3 | 69.2 | % | |||||||
Gross client outflows | (1.4 | ) | (1.2 | ) | 16.7 | % | |||||
Net client flows | 0.8 | 0.1 | NM | ||||||||
Market appreciation | 0.5 | 3.3 | (84.8 | )% | |||||||
Ending assets under management | $ | 32.3 | $ | 27.8 | 16.2 | % | |||||
Year Ended | % Change From | ||||||||||
2021 | 2020 | 2020 | |||||||||
Beginning assets under management | $ | 27.8 | $ | 25.1 | 10.8 | % | |||||
Gross client inflows | 6.2 | 4.2 | 47.6 | % | |||||||
Gross client outflows | (6.0 | ) | (3.8 | ) | 57.9 | % | |||||
Net client flows | 0.2 | 0.4 | (50.0 | )% | |||||||
Market appreciation | 4.3 | 2.3 | 87.0 | % | |||||||
Ending assets under management | $ | 32.3 | $ | 27.8 | 16.2 | % | |||||
NM = Not Meaningful
Exhibit 7
Silvercrest Asset Management Group Inc.
Discretionary Assets Under Management
(Unaudited and in billions)
Discretionary Assets Under Management:
Three Months Ended | % Change From | ||||||||||
2021 | 2020 | 2020 | |||||||||
Beginning assets under management | $ | 22.5 | $ | 17.9 | 25.7 | % | |||||
Gross client inflows | 2.1 | 1.2 | 75.0 | % | |||||||
Gross client outflows | (1.2 | ) | (1.1 | ) | 9.1 | % | |||||
Net client flows | 0.9 | 0.1 | NM | ||||||||
Market appreciation | 1.7 | 2.6 | (34.6 | )% | |||||||
Ending assets under management | $ | 25.1 | $ | 20.6 | 21.8 | % | |||||
Year Ended | % Change From | ||||||||||
2021 | 2020 | 2020 | |||||||||
Beginning assets under management | $ | 20.6 | $ | 18.8 | 9.6 | % | |||||
Gross client inflows | 5.7 | 3.8 | 50.0 | % | |||||||
Gross client outflows | (5.5 | ) | (3.5 | ) | 57.1 | % | |||||
Net client flows | 0.2 | 0.3 | (33.3 | )% | |||||||
Market appreciation | 4.3 | 1.5 | 186.7 | % | |||||||
Ending assets under management | $ | 25.1 | $ | 20.6 | 21.8 | % | |||||
NM = Not meaningful
Exhibit 8
Silvercrest Asset Management Group Inc.
Non-Discretionary Assets Under Management
(Unaudited and in billions)
Non-Discretionary Assets Under Management:
Three Months Ended | % Change From | ||||||||||
2021 | 2020 | 2020 | |||||||||
Beginning assets under management | $ | 8.5 | $ | 6.5 | 30.8 | % | |||||
Gross client inflows | 0.1 | 0.1 | 0.0 | % | |||||||
Gross client outflows | (0.1 | ) | (0.1 | ) | 0.0 | % | |||||
Net client flows | — | — | 0.0 | % | |||||||
Market (depreciation)/appreciation | (1.3 | ) | 0.7 | (285.7 | )% | ||||||
Ending assets under management | $ | 7.2 | $ | 7.2 | 0.0 | % | |||||
Year Ended | % Change From | ||||||||||
2021 | 2020 | 2020 | |||||||||
Beginning assets under management | $ | 7.2 | $ | 6.3 | 14.3 | % | |||||
Gross client inflows | 0.5 | 0.4 | 25.0 | % | |||||||
Gross client outflows | (0.5 | ) | (0.3 | ) | 66.7 | % | |||||
Net client flows | — | 0.1 | (100.0 | )% | |||||||
Market appreciation | — | 0.8 | (100.0 | )% | |||||||
Ending assets under management | $ | 7.2 | $ | 7.2 | 0.0 | % | |||||
Exhibit 9
Silvercrest Asset Management Group Inc.
Assets Under Management
(Unaudited and in billions)
| Three Months Ended | |||||||
2021 | 2020 | |||||||
Total AUM as of September 30, | $ | 30.953 | $ | 24.389 | ||||
Discretionary AUM: | ||||||||
Total Discretionary AUM as of September 30, | 22.492 | 17.906 | ||||||
New client accounts/assets | 0.222 | 0.142 | (1 | ) | ||||
Closed accounts | (0.055 | ) | (0.039 | ) | (2 | ) | ||
Net cash inflow/(outflow) | 0.684 | (0.016 | ) | (3 | ) | |||
Non-discretionary to discretionary AUM | 0.002 | (0.007 | ) | (4 | ) | |||
Market appreciation | 1.728 | 2.632 | ||||||
Change to Discretionary AUM | 2.581 | 2.744 | ||||||
Total Discretionary AUM as of December 31, | 25.073 | 20.650 | ||||||
Change to Non-Discretionary AUM | (1.214 | ) | 0.686 | (5 | ) | |||
Total AUM as of December 31, | $ | 32.320 | $ | 27.819 | ||||
| Year Ended | |||||||
2021 | 2020 | |||||||
Total AUM as of January 1, | $ | 27.819 | $ | 25.070 | ||||
Discretionary AUM: | ||||||||
Total Discretionary AUM as of January 1, | 20.650 | 18.754 | ||||||
New client accounts/assets | 0.509 | 0.614 | (1 | ) | ||||
Closed accounts | (0.429 | ) | (0.163 | ) | (2 | ) | ||
Net cash inflow/(outflow) | 0.110 | (0.070 | ) | (3 | ) | |||
Non-discretionary to discretionary AUM | (0.006 | ) | (0.015 | ) | (4 | ) | ||
Market appreciation | 4.239 | 1.530 | ||||||
Change to Discretionary AUM | 4.423 | 1.896 | ||||||
Total Discretionary AUM as of September 30, | 25.073 | 20.650 | ||||||
Change to Non-Discretionary AUM | 0.078 | 0.853 | (5 | ) | ||||
Total AUM as of September 30, | $ | 32.320 | $ | 27.819 | ||||
(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 10
Silvercrest Asset Management Group Inc.
Equity Investment Strategy Composite Performance1, 2
As of December 31, 2021
(Unaudited)
PROPRIETARY EQUITY PERFORMANCE 1, 2 | ANNUALIZED PERFORMANCE | |||||||||||||||||
INCEPTION | 1-YEAR | 3-YEAR | 5-YEAR | 7-YEAR | INCEPTION | |||||||||||||
Large Cap Value Composite | 4/1/02 | 31.7 | 23.3 | 16.8 | 14.2 | 10.4 | ||||||||||||
Russell 1000 Value Index | 25.2 | 17.6 | 11.2 | 9.7 | 8.2 | |||||||||||||
Small Cap Value Composite | 4/1/02 | 25.8 | 19.1 | 9.9 | 10.7 | 11.2 | ||||||||||||
Russell 2000 Value Index | 28.3 | 18.0 | 9.1 | 9.5 | 8.8 | |||||||||||||
Smid Cap Value Composite | 10/1/05 | 29.0 | 19.2 | 11.4 | 12.1 | 10.8 | ||||||||||||
Russell 2500 Value Index | 27.8 | 18.3 | 9.9 | 9.6 | 8.6 | |||||||||||||
Multi Cap Value Composite | 7/1/02 | 32.2 | 22.2 | 14.4 | 12.9 | 10.8 | ||||||||||||
Russell 3000 Value Index | 25.4 | 17.6 | 11.0 | 9.7 | 8.8 | |||||||||||||
Equity Income Composite | 12/1/03 | 28.4 | 16.5 | 12.6 | 11.9 | 12.1 | ||||||||||||
Russell 3000 Value Index | 25.4 | 17.6 | 11.0 | 9.7 | 9.0 | |||||||||||||
Focused Value Composite | 9/1/04 | 26.4 | 17.3 | 11.5 | 11.5 | 11.2 | ||||||||||||
Russell 3000 Value Index | 25.4 | 17.6 | 11.0 | 9.7 | 8.8 | |||||||||||||
Small Cap Opportunity Composite | 7/1/04 | 16.9 | 22.1 | 14.6 | 13.7 | 12.2 | ||||||||||||
Russell 2000 Index | 14.8 | 20.0 | 12.0 | 10.8 | 9.4 | |||||||||||||
Small Cap Growth Composite | 7/1/04 | 20.5 | 31.4 | 22.5 | 18.2 | 13.1 | ||||||||||||
Russell 2000 Growth Index | 2.8 | 21.2 | 14.5 | 11.7 | 10.0 | |||||||||||||
Smid Cap Growth Composite | 1/1/06 | 13.4 | 38.7 | 26.9 | 19.6 | 14.0 | ||||||||||||
Russell 2500 Growth Index | 5.0 | 25.1 | 17.7 | 13.8 | 11.4 | |||||||||||||
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. |
