SEI Investments SEIC Goodwill Additions

Goodwill Additions at other companies

State StreetSTT

——

LPL Financial HoldingsLPLA

——

Investment Advisors$33.67M-27.8%

Institutional Investors$0—

Investments In New Businesses$0—

Revenue$622.2M+12.8%

Operating income$189.5M+20.6%

Net income$174.5M+15.2%

EPS (diluted)$1.40+19.7%

Cash & equivalents$363.1M-48.9%

Total debt$69.5M+145%

Total equity$2.5B+8.5%

Total assets$396.9M-84.5%

Operating cash flow$221.6M+51.3%

CapEx$6.4M-26.0%

Free cash flow$215.2M+56.1%

Market cap$10.76B-2.7%

Enterprise value$10.46B+1.4%

P/E14.6×-3.8×

P/S4.5×-0.6×

Operating margin27.9%+0.9pp

Net margin31.2%+3.4pp

FCF margin28%-1.1pp

Return on equity31.4%+4.7pp

Debt / equity0×0.0×

Current ratio4.5×-1.1×