Consolidated Overview | ||||||||||||||||||||
(In thousands, except earnings per share) | For the Three Months Ended Sept. 30, | For the Nine Months Ended Sept. 30, | ||||||||||||||||||
2019 | 2018 | % | 2019 | 2018 | % | |||||||||||||||
Revenues | $416,254 | $408,682 | 2% | $1,226,660 | $1,219,110 | 1% | ||||||||||||||
Net income | 132,168 | 128,319 | 3% | 372,689 | 389,834 | (4)% | ||||||||||||||
Diluted earnings per share | $0.86 | $0.80 | 8% | $2.40 | $2.41 | —% |
(In thousands) | For the Three Months Ended Sept. 30, | For the Nine Months Ended Sept. 30, | ||||||||||||||||||
2019 | 2018 | % | 2019 | 2018 | % | |||||||||||||||
Private Banks: | ||||||||||||||||||||
Revenues | $117,250 | $118,449 | (1)% | $351,601 | $361,739 | (3)% | ||||||||||||||
Expenses | 110,788 | 116,471 | (5)% | 329,540 | 343,515 | (4)% | ||||||||||||||
Operating Profit | 6,462 | 1,978 | 227% | 22,061 | 18,224 | 21% | ||||||||||||||
Operating Margin | 6 | % | 2 | % | 6 | % | 5 | % | ||||||||||||
Investment Advisors: | ||||||||||||||||||||
Revenues | 103,033 | 102,550 | —% | 297,916 | 301,632 | (1)% | ||||||||||||||
Expenses | 51,509 | 53,287 | (3)% | 154,569 | 158,792 | (3)% | ||||||||||||||
Operating Profit | 51,524 | 49,263 | 5% | 143,347 | 142,840 | —% | ||||||||||||||
Operating Margin | 50 | % | 48 | % | 48 | % | 47 | % | ||||||||||||
Institutional Investors: | ||||||||||||||||||||
Revenues | 80,337 | 83,466 | (4)% | 241,559 | 252,391 | (4)% | ||||||||||||||
Expenses | 37,268 | 40,497 | (8)% | 115,383 | 122,617 | (6)% | ||||||||||||||
Operating Profit | 43,069 | 42,969 | —% | 126,176 | 129,774 | (3)% | ||||||||||||||
Operating Margin | 54 | % | 51 | % | 52 | % | 51 | % | ||||||||||||
Investment Managers: | ||||||||||||||||||||
Revenues | 112,186 | 101,275 | 11% | 326,037 | 295,696 | 10% | ||||||||||||||
Expenses | 71,889 | 65,296 | 10% | 209,326 | 191,955 | 9% | ||||||||||||||
Operating Profit | 40,297 | 35,979 | 12% | 116,711 | 103,741 | 13% | ||||||||||||||
Operating Margin | 36 | % | 36 | % | 36 | % | 35 | % | ||||||||||||
Investments in New Businesses: | ||||||||||||||||||||
Revenues | 3,448 | 2,942 | 17% | 9,547 | 7,652 | 25% | ||||||||||||||
Expenses | 7,926 | 5,769 | 37% | 20,663 | 16,807 | 23% | ||||||||||||||
Operating Loss | (4,478 | ) | (2,827 | ) | NM | (11,116 | ) | (9,155 | ) | NM | ||||||||||
Totals: | ||||||||||||||||||||
Revenues | $416,254 | $408,682 | 2% | $1,226,660 | $1,219,110 | 1% | ||||||||||||||
Expenses | 279,380 | 281,320 | (1)% | 829,481 | 833,686 | (1)% | ||||||||||||||
Corporate Overhead Expenses | 16,237 | 14,942 | 9% | 52,845 | 46,398 | 14% | ||||||||||||||
Income from Operations | $120,637 | $112,420 | 7% | $344,334 | $339,026 | 2% |
• | Revenues from Asset management, administration, and distribution fees increased primarily from higher assets under administration in our Investment Managers segment. |
• | Our average assets under administration increased $94.8 billion, or 16%, to $654.0 billion in the third-quarter 2019, as compared to $564.2 billion during the third-quarter 2018 (see attached Average Asset Balances schedules for further details). |
• | Our average assets under management, excluding LSV, increased $5.5 billion, or 2%, to $233.0 billion in the third-quarter 2019, as compared to $227.5 billion during the third-quarter 2018 (see attached Average Asset Balances schedules for further details). |
• | Sales events, net of client losses, during third-quarter 2019 totaled approximately $42.7 million and are expected to generate net annualized recurring revenues of approximately $33.2 million when contract values are fully realized. |
• | Our earnings from LSV decreased by $4.1 million, or 10%, to $37.6 million in third-quarter 2019 as compared to $41.7 million in third-quarter 2018. The decrease in earnings was due to negative cash flows, client losses, reduced performance fees earned by LSV and a decline in assets under management from market depreciation. |
• | We capitalized $7.3 million of software development costs in third-quarter 2019 for continued enhancements to the SEI Wealth PlatformSM (SWP). Amortization expense related to SWP was $10.7 million in third-quarter 2019. |
• | Our effective tax rates were 18.9% in third-quarter 2019 and 18.6% in third-quarter 2018. |
• | We repurchased 1.4 million shares of our common stock for $81.4 million during the third-quarter 2019. |
• | revenue that we believe will be generated by sales events that occurred during the quarter, |
• | the growth and momentum of our businesses, |
• | the degree to, and the manner in, which invest in our technologies and platforms, |
• | the degree to which our investments will position us to take advantage of market opportunities, and |
• | whether our current initiatives will create value for our employees, clients and shareholders. |
For the Three Months Ended Sept. 30, | For the Nine Months Ended Sept. 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Asset management, admin. and distribution fees | $330,943 | $322,778 | $969,812 | $955,495 | ||||||||||||
Information processing and software servicing fees | 85,311 | 85,904 | 256,848 | 263,615 | ||||||||||||
Total revenues | 416,254 | 408,682 | 1,226,660 | 1,219,110 | ||||||||||||
Subadvisory, distribution and other asset mgmt. costs | 44,978 | 45,276 | 134,960 | 135,690 | ||||||||||||
Software royalties and other information processing costs | 7,198 | 7,767 | 22,719 | 24,462 | ||||||||||||
Compensation, benefits and other personnel | 130,579 | 127,480 | 386,913 | 379,132 | ||||||||||||
Stock-based compensation | 5,453 | 5,878 | 15,555 | 16,396 | ||||||||||||
Consulting, outsourcing and professional fees | 48,789 | 51,758 | 144,325 | 150,906 | ||||||||||||
Data processing and computer related | 22,338 | 21,754 | 65,514 | 63,478 | ||||||||||||
Facilities, supplies and other costs | 15,926 | 16,689 | 51,771 | 52,085 | ||||||||||||
Amortization | 12,947 | 12,405 | 38,407 | 36,420 | ||||||||||||
Depreciation | 7,409 | 7,255 | 22,162 | 21,515 | ||||||||||||
Total expenses | 295,617 | 296,262 | 882,326 | 880,084 | ||||||||||||
Income from operations | 120,637 | 112,420 | 344,334 | 339,026 | ||||||||||||
Net gain (loss) on investments | 611 | 89 | 2,121 | (460 | ) | |||||||||||
Interest and dividend income | 4,167 | 3,482 | 12,737 | 9,146 | ||||||||||||
Interest expense | (154 | ) | (122 | ) | (477 | ) | (511 | ) | ||||||||
Equity in earnings of unconsolidated affiliate | 37,609 | 41,726 | 112,758 | 123,406 | ||||||||||||
Income before income taxes | 162,870 | 157,595 | 471,473 | 470,607 | ||||||||||||
Income taxes | 30,702 | 29,276 | 98,784 | 80,773 | ||||||||||||
Net income | $132,168 | $128,319 | $372,689 | $389,834 | ||||||||||||
Basic earnings per common share | $0.88 | $0.82 | $2.45 | $2.48 | ||||||||||||
Shares used to calculate basic earnings per share | 150,855 | 156,283 | 152,009 | 157,086 | ||||||||||||
Diluted earnings per common share | $0.86 | $0.80 | $2.40 | $2.41 | ||||||||||||
Shares used to calculate diluted earnings per share | 154,227 | 160,511 | 155,311 | 162,053 | ||||||||||||
Dividends declared per common share | $— | $— | $0.33 | $0.30 |
Sept. 30, | Dec. 31, | |||||||
2019 | 2018 | |||||||
Assets | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $767,809 | $754,525 | ||||||
Restricted cash | 3,100 | 3,514 | ||||||
Receivables from investment products | 52,140 | 49,869 | ||||||
Receivables, net of allowance for doubtful accounts of $1,311 and $718 | 349,332 | 315,336 | ||||||
Securities owned | 32,862 | 30,892 | ||||||
Other current assets | 34,894 | 36,676 | ||||||
Total Current Assets | 1,240,137 | 1,190,812 | ||||||
Property and Equipment, net of accumulated depreciation of $346,377 and $338,206 | 154,584 | 145,863 | ||||||
Operating Lease Right-of-Use Assets | 41,054 | — | ||||||
Capitalized Software, net of accumulated amortization of $430,644 and $395,171 | 300,848 | 309,500 | ||||||
Investments Available for Sale | 101,580 | 111,901 | ||||||
Investments in Affiliated Funds, at fair value | 5,533 | 4,887 | ||||||
Investment in Unconsolidated Affiliate | 41,437 | 52,342 | ||||||
Goodwill | 64,489 | 64,489 | ||||||
Intangible Assets, net of accumulated amortization of $7,853 and $5,090 | 28,907 | 31,670 | ||||||
Deferred Contract Costs | 28,506 | 24,007 | ||||||
Deferred Income Taxes | 1,421 | 2,042 | ||||||
Other Assets, net | 32,109 | 34,155 | ||||||
Total Assets | $2,040,605 | $1,971,668 | ||||||
Liabilities and Equity | ||||||||
Current Liabilities: | ||||||||
Accounts payable | $8,712 | $10,920 | ||||||
Accrued liabilities | 193,919 | 279,634 | ||||||
Short-term operating lease liabilities | 7,888 | — | ||||||
Deferred revenue | 5,529 | 5,154 | ||||||
Total Current Liabilities | 216,048 | 295,708 | ||||||
Long-term Taxes Payable | 803 | 803 | ||||||
Deferred Income Taxes | 56,339 | 57,795 | ||||||
Long-term Operating Lease Liabilities | 37,816 | — | ||||||
Other Long-term Liabilities | 26,292 | 24,215 | ||||||
Total Liabilities | 337,298 | 378,521 | ||||||
Shareholders' Equity: | ||||||||
Common stock, $0.01 par value, 750,000 shares authorized; 150,222 and 153,634 shares issued and outstanding | 1,502 | 1,536 | ||||||
Capital in excess of par value | 1,137,636 | 1,106,641 | ||||||
Retained earnings | 599,949 | 517,970 | ||||||
Accumulated other comprehensive loss, net | (35,780 | ) | (33,000 | ) | ||||
Total Shareholders' Equity | 1,703,307 | 1,593,147 | ||||||
Total Liabilities and Shareholders' Equity | $2,040,605 | $1,971,668 |
Sept. 30, | Dec 31, | Mar. 31, | Jun. 30, | Sept. 30, | ||||||||||||||||
2018 | 2018 | 2019 | 2019 | 2019 | ||||||||||||||||
Private Banks: | ||||||||||||||||||||
Equity and fixed-income programs | $22,739 | $20,453 | $22,369 | $22,563 | $22,580 | |||||||||||||||
Collective trust fund programs | 4 | 4 | 4 | 4 | 4 | |||||||||||||||
Liquidity funds | 3,142 | 3,633 | 3,753 | 3,322 | 3,695 | |||||||||||||||
Total assets under management | $25,885 | $24,090 | $26,126 | $25,889 | $26,279 | |||||||||||||||
Client assets under administration | 23,394 | 20,226 | 22,886 | 23,387 | 23,985 | |||||||||||||||
Total assets | $49,279 | $44,316 | $49,012 | $49,276 | $50,264 | |||||||||||||||
Investment Advisors: | ||||||||||||||||||||
Equity and fixed-income programs | $63,958 | $55,395 | $61,277 | $64,591 | $65,059 | |||||||||||||||
Collective trust fund programs | 5 | 7 | 5 | 6 | 4 | |||||||||||||||
Liquidity funds | 3,182 | 5,948 | 4,362 | 2,618 | 2,673 | |||||||||||||||
Total assets under management | $67,145 | $61,350 | $65,644 | $67,215 | $67,736 | |||||||||||||||
Institutional Investors: | ||||||||||||||||||||
Equity and fixed-income programs | $85,248 | $78,765 | $82,578 | $82,335 | $82,659 | |||||||||||||||
Collective trust fund programs | 74 | 79 | 79 | 78 | 81 | |||||||||||||||
Liquidity funds | 2,544 | 2,234 | 2,529 | 2,173 | 2,290 | |||||||||||||||
Total assets under management | $87,866 | $81,078 | $85,186 | $84,586 | $85,030 | |||||||||||||||
Client assets under advisement | 4,131 | 3,359 | 3,694 | 3,598 | 4,467 | |||||||||||||||
Total assets | $91,997 | $84,437 | $88,880 | $88,184 | $89,497 | |||||||||||||||
Investment Managers: | ||||||||||||||||||||
Equity and fixed-income programs | $99 | $89 | $— | $— | $— | |||||||||||||||
Collective trust fund programs | 46,934 | 42,804 | 49,232 | 51,838 | 53,169 | |||||||||||||||
Liquidity funds | 580 | 336 | 704 | 472 | 477 | |||||||||||||||
Total assets under management | $47,613 | $43,229 | $49,936 | $52,310 | $53,646 | |||||||||||||||
Client assets under administration (A) | 552,411 | 552,318 | 585,997 | 607,086 | 637,986 | |||||||||||||||
Total assets | $600,024 | $595,547 | $635,933 | $659,396 | $691,632 | |||||||||||||||
Investments in New Businesses: | ||||||||||||||||||||
Equity and fixed-income programs | $1,179 | $1,257 | $1,466 | $1,566 | $1,621 | |||||||||||||||
Liquidity funds | 162 | 189 | 218 | 141 | 132 | |||||||||||||||
Total assets under management | $1,341 | $1,446 | $1,684 | $1,707 | $1,753 | |||||||||||||||
Client assets under advisement | 730 | 687 | 729 | 887 | 825 | |||||||||||||||
Total assets | $2,071 | $2,133 | $2,413 | $2,594 | $2,578 | |||||||||||||||
LSV Asset Management: | ||||||||||||||||||||
Equity and fixed-income programs (B) | $109,363 | $96,114 | $103,163 | $103,575 | $100,295 | |||||||||||||||
Total: | ||||||||||||||||||||
Equity and fixed-income programs (C) | $282,586 | $252,073 | $270,853 | $274,630 | $272,214 | |||||||||||||||
Collective trust fund programs | 47,017 | 42,894 | 49,320 | 51,926 | 53,258 | |||||||||||||||
Liquidity funds | 9,610 | 12,340 | 11,566 | 8,726 | 9,267 | |||||||||||||||
Total assets under management | $339,213 | $307,307 | $331,739 | $335,282 | $334,739 | |||||||||||||||
Client assets under advisement | 4,861 | 4,046 | 4,423 | 4,485 | 5,292 | |||||||||||||||
Client assets under administration (D) | 575,805 | 572,544 | 608,883 | 630,473 | 661,971 | |||||||||||||||
Total assets | $919,879 | $883,897 | $945,045 | $970,240 | $1,002,002 |
(A) | Client assets under administration in the Investment Managers segment include $52.6 billion of assets that are at fee levels below our normal full-service assets (as of Sept. 30, 2019). |
(B) | Equity and fixed-income programs include $2.4 billion of assets managed by LSV in which fees are based on performance only (as of Sept. 30, 2019). |
(C) | Equity and fixed-income programs include $5.7 billion of assets invested in various asset allocation funds at Sept. 30, 2019. |
(D) | In addition to the numbers presented, SEI also administers an additional $12.4 billion in Funds of Funds assets (as of |
3rd Qtr. | 4th Qtr. | 1st Qtr. | 2nd Qtr. | 3rd Qtr. | ||||||||||||||||
2018 | 2018 | 2019 | 2019 | 2019 | ||||||||||||||||
Private Banks: | ||||||||||||||||||||
Equity and fixed-income programs | $22,516 | $21,383 | $21,831 | $22,088 | $22,432 | |||||||||||||||
Collective trust fund programs | 4 | 4 | 4 | 4 | 4 | |||||||||||||||
Liquidity funds | 3,376 | 3,265 | 3,706 | 3,388 | 3,625 | |||||||||||||||
Total assets under management | $25,896 | $24,652 | $25,541 | $25,480 | $26,061 | |||||||||||||||
Client assets under administration | 23,175 | 21,608 | 22,098 | 23,124 | 23,717 | |||||||||||||||
Total assets | $49,071 | $46,260 | $47,639 | $48,604 | $49,778 | |||||||||||||||
Investment Advisors: | ||||||||||||||||||||
Equity and fixed-income programs | $63,399 | $59,954 | $58,732 | $62,419 | $64,761 | |||||||||||||||
Collective trust fund programs | 5 | 4 | 5 | 6 | 5 | |||||||||||||||
Liquidity funds | 2,958 | 3,452 | 5,298 | 3,465 | 2,580 | |||||||||||||||
Total assets under management | $66,362 | $63,410 | $64,035 | $65,890 | $67,346 | |||||||||||||||
Institutional Investors: | ||||||||||||||||||||
Equity and fixed-income programs | $84,885 | $81,833 | $81,725 | $82,597 | $82,398 | |||||||||||||||
Collective trust fund programs | 74 | 75 | 79 | 78 | 80 | |||||||||||||||
Liquidity funds | 2,469 | 2,449 | 2,375 | 2,342 | 2,287 | |||||||||||||||
Total assets under management | $87,428 | $84,357 | $84,179 | $85,017 | $84,765 | |||||||||||||||
Client assets under advisement | 4,263 | 3,566 | 3,494 | 3,641 | 3,797 | |||||||||||||||
Total assets | $91,691 | $87,923 | $87,673 | $88,658 | $88,562 | |||||||||||||||
Investment Managers: | ||||||||||||||||||||
Equity and fixed-income programs | $95 | $96 | $— | $— | $— | |||||||||||||||
Collective trust fund programs | 45,856 | 44,009 | 47,322 | 50,108 | 52,587 | |||||||||||||||
Liquidity funds | 555 | 480 | 559 | 497 | 460 | |||||||||||||||
Total assets under management | $46,506 | $44,585 | $47,881 | $50,605 | $53,047 | |||||||||||||||
Client assets under administration (A) | 541,063 | 561,043 | 572,065 | 600,509 | 630,328 | |||||||||||||||
Total assets | $587,569 | $605,628 | $619,946 | $651,114 | $683,375 | |||||||||||||||
Investments in New Businesses: | ||||||||||||||||||||
Equity and fixed-income programs | $1,148 | $1,198 | $1,394 | $1,436 | $1,609 | |||||||||||||||
Liquidity funds | 146 | 179 | 202 | 178 | 142 | |||||||||||||||
Total assets under management | $1,294 | $1,377 | $1,596 | $1,614 | $1,751 | |||||||||||||||
Client assets under advisement | 777 | 958 | 708 | 917 | 842 | |||||||||||||||
Total assets | $2,071 | $2,335 | $2,304 | $2,531 | $2,593 | |||||||||||||||
LSV Asset Management: | ||||||||||||||||||||
Equity and fixed-income programs (B) | $109,527 | $99,791 | $104,517 | $102,919 | $100,094 | |||||||||||||||
Total: | ||||||||||||||||||||
Equity and fixed-income programs (C) | $281,570 | $264,255 | $268,199 | $271,459 | $271,294 | |||||||||||||||
Collective trust fund programs | 45,939 | 44,092 | 47,410 | 50,196 | 52,676 | |||||||||||||||
Liquidity funds | 9,504 | 9,825 | 12,140 | 9,870 | 9,094 | |||||||||||||||
Total assets under management | $337,013 | $318,172 | $327,749 | $331,525 | $333,064 | |||||||||||||||
Client assets under advisement | 5,040 | 4,524 | 4,202 | 4,558 | 4,639 | |||||||||||||||
Client assets under administration (D) | 564,238 | 582,651 | 594,163 | 623,633 | 654,045 | |||||||||||||||
Total assets | $906,291 | $905,347 | $926,114 | $959,716 | $991,748 |
(A) | Average client assets under administration in the Investment Managers segment during third-quarter 2019 include $52.6 billion that are at fee levels below our normal full-service assets. |
(B) | Equity and fixed-income programs include $2.7 billion of average assets managed by LSV in which fees are based on performance only during third-quarter 2019. |
(C) | Equity and fixed-income programs include $5.7 billion of average assets invested in various asset allocation funds during third-quarter 2019. |
(D) | In addition to the numbers presented, SEI also administers an additional $12.4 billion of average assets in Funds of Funds assets during third-quarter 2019 on which SEI does not earn an administration fee. |