# EDGAR Filing Document

**Accession Number:** 0001651052
**File Stem:** 0001104659-23-022593
**Filing Date:** 2023-2
**Character Count:** 124316
**Document Hash:** 254f82ed6bef51545265dda3af2f9e3b
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-23-022593.hdr.sgml**: 20230216

**ACCESSION NUMBER**: 0001104659-23-022593

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 54

**CONFORMED PERIOD OF REPORT**: 20230216

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230216

**DATE AS OF CHANGE**: 20230216

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Focus Financial Partners Inc.
- **CENTRAL INDEX KEY:** 0001651052
- **STANDARD INDUSTRIAL CLASSIFICATION:** INVESTMENT ADVICE [6282]
- **IRS NUMBER:** 474780811
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-38604
- **FILM NUMBER:** 23637092

**BUSINESS ADDRESS:**
- **STREET 1:** 875 THIRD AVENUE
- **STREET 2:** 28TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10022
- **BUSINESS PHONE:** (646)519-2456

**MAIL ADDRESS:**
- **STREET 1:** 875 THIRD AVENUE
- **STREET 2:** 28TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10022

?xml version="1.0" encoding="utf-8"?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15(D) OF THE**

**SECURITIES EXCHANGE ACT OF 1934**

Date of Report (Date of earliest event reported): **February 16, 2023**

**FOCUS FINANCIAL PARTNERS INC.**

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-38604** | **47-4780811** |
| (State or other jurisdiction | (Commission | (IRS Employer |
| of incorporation) | File Number) | Identification No.) |
|  | **875 Third Avenue** **, 28<sup>th</sup> Floor** |  |
|  | **New York, NY 10022** |  |
|  | (Address of principal executive offices) |  |
|  | (Zip Code) |  |
|  | **(646) 519-2456** |  |
|  | Registrant's Telephone Number, Including Area Code |  |

---

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

◻ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

◻ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

◻ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

◻ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Class A common stock, par value $0.01 per share | FOCS | Nasdaq Global Select Market |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ◻

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻

---

| | |
|:---|:---|
| **Item 2.02** | **Results of Operations and Financial Condition.** |

---

On February 16, 2023, Focus Financial Partners Inc. (the "Company") issued a press release reporting results for its fourth quarter and full year ended December 31, 2022. A copy of the press release is furnished with this Current Report on Form 8-K (this "Current Report") as Exhibit 99.1.

---

| | |
|:---|:---|
| **Item 7.01** | **Regulation FD Disclosure**. |

---

The information set forth under Item 2.02 is incorporated by reference as if fully set forth herein.

On February 16, 2023, the Company also posted a slide presentation entitled "Fourth Quarter & Full Year 2022 Earnings Release Supplement" dated February 16, 2023 to the "Events" section of the "Investor Relations" section of its website (<u>www.focusfinancialpartners.com</u>). A copy of the slide presentation is furnished with this Current Report as Exhibit 99.2.

The information in this Current Report, being furnished pursuant to Items 2.02, 7.01 and 9.01, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and is not incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

---

| | |
|:---|:---|
| **Item 9.01** | Financial Statements and Exhibits. |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)&nbsp;&nbsp;&nbsp;&nbsp; Exhibits.

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| [99.1](tm236912d1_ex99-1.htm) | [Focus Financial Partners Inc. Press Release, dated February 16, 2023.](tm236912d1_ex99-1.htm) |
| [99.2](tm236912d1_ex99-2.htm) | [Focus Financial Partners Inc. Slide Presentation, dated February 16, 2023.](tm236912d1_ex99-2.htm) |
| 104 | Cover Page Interactive Data File - the cover page iXBRL tags are embedded within the inline XBRL document. |

---

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **FOCUS FINANCIAL PARTNERS INC.** | **FOCUS FINANCIAL PARTNERS INC.** |
|  | By: | /s/ J. Russell McGranahan |
|  |  | J. Russell McGranahan |
|  |  | General Counsel |
| Dated: February 16, 2023 |  |  |

---

## Exhibit 99.1

**Exhibit 99.1**

![](tm236912d1_ex99-1img001.jpg)

**Focus Financial Partners Reports Fourth Quarter and Full Year 2022 Results**

*Solid Full-Year Performance, Demonstrating Business Resiliency and Momentum Despite the Challenging Macro Environment*

**New York, New York** – February 16, 2023 – Focus Financial Partners Inc. (Nasdaq: FOCS) ("Focus Inc.", "Focus", the "Company", "we", "us" or "our"), a leading partnership of independent, fiduciary wealth management firms, today reported results for its fourth quarter and full year ended December 31, 2022.

**Fourth Quarter 2022 Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;· Total
 revenues of $547.7 million, 4.5% growth year over year

&nbsp;&nbsp;&nbsp;&nbsp;· Organic
 revenue growth<sup>(1)</sup> rate of negative 3.5% year over year

&nbsp;&nbsp;&nbsp;&nbsp;· GAAP
 net loss of $1.4 million

&nbsp;&nbsp;&nbsp;&nbsp;· GAAP
 basic income per share of Class A common stock of $0.01 and diluted loss per share of Class
 A common stock of ($0.07)

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 Net Income Excluding Tax Adjustments<sup>(2)</sup> of $65.7 million and Tax Adjustments<sup>(3)
</sup>of $16.9 million

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 Net Income Excluding Tax Adjustments Per Share<sup>(2)</sup> of $0.79 and Tax Adjustments<sup>(3)
</sup>Per Share<sup>(2)</sup> of $0.20

&nbsp;&nbsp;&nbsp;&nbsp;· Completed
 credit refinancing in November including a new $240 million term loan

&nbsp;&nbsp;&nbsp;&nbsp;· Net
 Leverage Ratio<sup>(4)</sup> of 4.19x

**Full Year 2022 Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;· Total
 revenues of $2.1 billion, 19.2% growth year over year

&nbsp;&nbsp;&nbsp;&nbsp;· Organic
 revenue growth<sup>(1)</sup> rate of 8.5% year over year

&nbsp;&nbsp;&nbsp;&nbsp;· GAAP
 net income of $125.3 million

&nbsp;&nbsp;&nbsp;&nbsp;· GAAP
 basic and diluted income per share of Class A common stock of $1.40 and $1.39, respectively

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 Net Income Excluding Tax Adjustments<sup>(2)</sup> of $300.5 million and Tax Adjustments<sup>(3)
</sup>of $64.4 million

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 Net Income Excluding Tax Adjustments Per Share<sup>(2)</sup> of $3.62 and Tax Adjustments<sup>(3)
</sup>Per Share<sup>(2)</sup> of $0.77

&nbsp;&nbsp;&nbsp;&nbsp;· Net
 cash provided by operating activities for the trailing 4-quarters ended December 31, 2022
 of $288.6 million

&nbsp;&nbsp;&nbsp;&nbsp;· LTM
 Cash Flow Available for Capital Allocation<sup>(2)</sup> for the trailing 4-quarters ended
 December 31, 2022 of $317.7 million

&nbsp;&nbsp;&nbsp;&nbsp;· 24
 transactions closed in 2022, including 5 new partner firms and 19 mergers on behalf of partner
 firms

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) Please see
 footnote 2 under "How We Evaluate Our Business" later in this press release.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) Non-GAAP financial
 measures. Please see "Reconciliation of Non-GAAP Financial Measures" later in
 this press release for a reconciliation and more information on these measures.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) Please see
 footnote 6 under "How We Evaluate Our Business" later in this press release.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4) Please see
 footnote 7 under "How We Evaluate Our Business" later in this press release.

 

 

"Despite the challenging macro environment throughout 2022, our full-year growth and financial performance were solid," said Rudy Adolf, Founder, CEO and Chairman of Focus. "Our core value proposition, capital allocation discipline and scale were instrumental to helping us navigate the volatile markets and position us to capitalize on an eventual recovery. The depth and diversification of our global partnership, our strong M&A momentum and our array of value-added programs were integral to this outcome. These elements reinforce our competitive differentiation and our leadership advantage in independent wealth management."

"Our business further demonstrated its resiliency in 2022 with the hallmarks of how we invest and grow our business again clearly evident," said Jim Shanahan, Chief Financial Officer of Focus. "Our results reflect the excellent job our partners did in managing their businesses and advising their clients during a year in which the value of prudent fiduciary advice was notable. They also further reinforced the value of the diverse and recurring nature of our revenues and the benefits of our variable cost base and our earnings preference. Collectively these attributes have enabled our business to weather volatile market conditions over multiple quarters while mitigating the downside risk to our earnings. Our global partnership has created enduring scale advantages, reinforcing the sustainability of our strong growth over the long term."

**Fourth Quarter 2022 Financial Highlights**

Total revenues were $547.7 million, 4.5%, or $23.8 million higher than the 2021 fourth quarter. The increase was primarily attributable to $14.6 million of revenues from new partner firms acquired during the last twelve months. Our year-over-year organic revenue growth rate<sup>(1)</sup> was negative 3.5%, better than our estimated negative 10% for the quarter.

An estimated 72.0%, or $394.3 million, of total revenues in the quarter were correlated to the financial markets. Of this amount, 64.5%, or $254.3 million, were generated from advance billings generally based on market levels in the 2022 third quarter. The remaining 28.0%, or $153.4 million, were not correlated to the markets. These revenues typically consist of family office type services, tax advice and fixed fees for investment advice, primarily for high and ultra-high net worth clients.

GAAP net loss was ($1.4) million compared to net income of $14.9 million in the prior year quarter. GAAP basic income per share of Class A common stock was $0.01 and diluted loss per share of Class A common stock was ($0.07), as compared to $0.12 for both basic and diluted income per share of Class A common stock in the prior year quarter.

Adjusted EBITDA<sup>(2)</sup> was $136.7 million, 5.9%, or $7.7 million, higher than the prior year period. Our Adjusted EBITDA margin<sup>(3)</sup> was 25.0%, above our outlook of approximately 23% for the quarter reflecting the effect of higher non-market correlated revenues and lower compensation expense.

Adjusted Net Income Excluding Tax Adjustments<sup>(2)</sup> was $65.7 million, and Tax Adjustments<sup>(4)</sup> was $16.9 million. Adjusted Net Income Excluding Tax Adjustments Per Share<sup>(2)</sup> was $0.79, down 16.0% compared to the prior year period, and Tax Adjustments Per Share<sup>(2)</sup> was $0.20, up 25.0% compared to the prior year period.

(1) Please see
 footnote 2 under "How We Evaluate Our Business" later in this press release.

(2) Non-GAAP financial
 measures. Please see "Reconciliation of Non-GAAP Financial Measures" later in
 this press release for a reconciliation and more information on these measures.

(3) Calculated
 as Adjusted EBITDA divided by Revenues.

(4) Please see
 footnote 6 under "How We Evaluate Our Business" later in this press release.

![](tm236912d1_ex99-1img001.jpg)

**2022 Full Year Financial Highlights**

Total revenues were $2.1 billion, 19.2%, or $345.4 million higher than the prior year. The primary driver of this increase was revenue growth from our existing partner firms of approximately $315.5 million. The majority of this amount was driven by higher wealth management fees, which included the effect of mergers completed by our partner firms as well as a full period of revenues recognized during 2022 for partner firms acquired during the last twelve months. Six partner firms, which closed in the prior year on December 31, 2021, contributed $91.3 million of this increase. The balance of $29.9 million was attributable to revenues from new partner firms acquired during the last twelve months. Our year-over-year organic revenue growth rate<sup>(1)</sup> was 8.5%.

GAAP net income was $125.3 million compared to $24.4 million in the prior year. GAAP basic and diluted income per share of Class A common stock was $1.40 and $1.39, respectively, as compared to $0.18 for both basic and diluted income per share of Class A common stock in the prior year.

Adjusted EBITDA<sup>(2)</sup> was $537.5 million, 19.1%, or $86.2 million, higher than the prior year. Our Adjusted EBITDA margin<sup>(3)</sup> was 25.1%.

Adjusted Net Income Excluding Tax Adjustments<sup>(2)</sup> was $300.5 million, and Tax Adjustments<sup>(4)</sup> was $64.4 million. Adjusted Net Income Excluding Tax Adjustments Per Share<sup>(2)</sup> was $3.62, up 7.7% compared to the prior year, and Tax Adjustments Per Share<sup>(2)</sup> was $0.77, up 37.5% compared to the prior year.

(1) Please see
 footnote 2 under "How We Evaluate Our Business" later in this press release.

(2) Non-GAAP financial
 measures. Please see "Reconciliation of Non-GAAP Financial Measures" later in
 this press release for a reconciliation and more information on these measures.

(3) Calculated
 as Adjusted EBITDA divided by Revenues.

(4) Please see
 footnote 6 under "How We Evaluate Our Business" later in this press release.

**Balance Sheet and Liquidity**

As of December 31, 2022, cash and cash equivalents were $140.0 million and debt outstanding under our credit facilities was approximately $2.6 billion.

Our Net Leverage Ratio<sup>(1)</sup> as of December 31, 2022 was 4.19x. We remain committed to maintaining our Net Leverage Ratio<sup>(1)</sup> between 3.5x to 4.5x and believe this is the appropriate range for our business given our highly acquisitive nature.

As of December 31, 2022, $850 million, or 33.2%, of the debt outstanding under our credit facilities had SOFR swapped from a floating rate to a fixed weighted average interest rate of 53 basis points plus a spread of 325 basis points. The residual amount of approximately $1.7 billion remains at floating rates, with $808.4 million of this amount at an interest rate of SOFR (subject to a 50 basis point floor) plus 250 basis points spread, and $905.6 million of this amount at an interest rate of SOFR (subject to a 50 basis point floor) plus 325 basis points spread. We typically use 30-day Term SOFR for our term loans.

Our net cash provided by operating activities for the trailing four quarters ended December 31, 2022 was $288.6 million compared to $313.9 million for the comparable prior year period. Our Cash Flow Available for Capital Allocation<sup>(2)</sup> for the trailing four quarters ended December 31, 2022 was $317.7 million compared to $319.9 million for the comparable prior year period. In the 2022 fourth quarter, we paid $32.6 million in cash earn-out obligations and $6.4 million of required amortization under our First Lien Term Loans.

&nbsp;&nbsp;&nbsp;&nbsp;(1) Please see
 footnote 7 under "How We Evaluate Our Business" later in this press release.

&nbsp;&nbsp;&nbsp;&nbsp;(2) Non-GAAP financial
 measure. See ''Reconciliation of Non-GAAP Financial Measures—Cash Flow
 Available for Capital Allocation" later in this press release.

**Teleconference, Webcast and Presentation Information**

Founder, CEO and Chairman, Rudy Adolf, and Chief Financial Officer, Jim Shanahan, will host a conference call today, February 16, 2023 at 8:30 a.m. Eastern Time to discuss the Company's 2022 fourth quarter and full year results and outlook. The call can be accessed by dialing +1-877-407-0989 (callers inside the U.S.) or +1-201-389-0921 (callers outside the U.S.).

A live, listen-only webcast, together with a slide presentation titled "Fourth Quarter & Full Year 2022 Earnings Release Supplement" dated February 16, 2023 will be available under Events in the Investor Relations section of the Company's website, <u>www.focusfinancialpartners.com</u>. A webcast replay of the call will be available shortly after the event at the same address. Registration for the call will begin 15 minutes prior to the start of the call, using the following <u>link</u>.

Due to our recently announced acquisition proposal and exclusivity arrangement with Clayton, Dubilier & Rice, we do not expect to take questions after the prepared remarks.

**About Focus Financial Partners Inc.**

Focus Financial Partners Inc. is a leading partnership of independent, fiduciary wealth management firms. Focus provides access to best practices, resources, and continuity planning for its partner firms who serve individuals, families, employers and institutions with comprehensive wealth management services. Focus partner firms maintain their operational independence, while they benefit from the synergies, scale, economics and best practices offered by Focus to achieve their business objectives.

**Cautionary Note Concerning Forward-Looking Statements**

The foregoing information contains certain forward-looking statements that reflect the Company's current views with respect to certain current and future events and financial performance. These forward-looking statements are and will be, as the case may be, subject to many risks, uncertainties and factors relating to the Company's operations and business environment which may cause the Company's actual results to be materially different from any future results, expressed or implied, in these forward-looking statements. Any forward-looking statements in this release are based upon information available to the Company on the date of this release. The Company does not undertake to publicly update or revise its forward-looking statements even if experience or future changes make it clear that any statements expressed or implied therein will not be realized. Additional information on risk factors that could potentially affect the Company's financial results may be found in the Company's annual report on Form 10-K for the year ended December 31, 2022 filed and our other filings with the Securities and Exchange Commission.

**Investor and Media Contacts** 

Tina Madon

Senior Vice President

Head of Investor Relations & Corporate Communications

Tel: (646) 813-2909

<u>tmadon@focuspartners.com</u>

Charlie Arestia

Vice President

Investor Relations & Corporate Communications

Tel: (646) 560-3999

<u>carestia@focuspartners.com</u>

**How We Evaluate Our Business**

We focus on several key financial metrics in evaluating the success of our business, the success of our partner firms and our resulting financial position and operating performance. Key metrics for the three and twelve months ended December 31, 2021 and 2022 include the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
|  | **December 31,** | **December 31,** | **December 31,** | **December 31,** |
|  | **2021** | **2022** | **2021** | **2022** |
|  | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** |
| **Revenue Metrics:** |  |  |  |  |
| Revenues | $523886 | $547679 | $1797951 | $2143321 |
| Revenue growth (1) from prior period | 38.0% | 4.5% | 32.1% | 19.2% |
| Organic revenue growth (2) from prior period | 26.6% | (3.5)% | 24.0% | 8.5% |
| **Management Fees Metrics (operating expense):** |  |  |  |  |
| Management fees | $145990 | $132717 | $491433 | $530329 |
| Management fees growth (3) from prior period | 42.6% | (9.1)% | 40.6% | 7.9% |
| Organic management fees growth (4) from prior period | 30.8% | (14.1)% | 32.1% | (0.4)% |
| **Net Income (Loss) Metrics:** |  |  |  |  |
| Net income (loss) | $14935 | $(1411) | $24440 | $125278 |
| Net income (loss) growth from prior period | 94.6% | \* | (50.1)% | \* |
| Income per share of Class A common stock: |  |  |  |  |
| &nbsp;&nbsp;Basic | $0.12 | $0.01 | $0.18 | $1.40 |
| &nbsp;&nbsp;Diluted | $0.12 | $(0.07) | $0.18 | $1.39 |
| Income per share of Class A common stock growth from prior period: |  |  |  |  |
| &nbsp;&nbsp;Basic | 71.4% | (91.7)% | (69.0)% | \* |
| &nbsp;&nbsp;Diluted | 71.4% | \* | (68.4)% | \* |
| **Adjusted EBITDA Metrics:** |  |  |  |  |
| Adjusted EBITDA (5) | $129000 | $136666 | $451296 | $537456 |
| Adjusted EBITDA growth (5) from prior period | 42.2% | 5.9% | 40.3% | 19.1% |
| **Adjusted Net Income Excluding Tax Adjustments Metrics:** |  |  |  |  |
| Adjusted Net Income Excluding Tax Adjustments (5) | $78911 | $65744 | $278681 | $300548 |
| Adjusted Net Income Excluding |  |  |  |  |
| &nbsp;&nbsp;Tax Adjustments growth (5) from prior period | 38.5% | (16.7)% | 42.5% | 7.8% |
| **Tax Adjustments** |  |  |  |  |
| Tax Adjustments (5)(6) | $13440 | $16905 | $46805 | $64359 |
| Tax Adjustments growth from prior period (5)(6) | 36.4% | 25.8% | 25.6% | 37.5% |

---

\* Not meaningful

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |  |
|  | **December 31,** | **December 31,** | **December 31,** | **December 31,** | **December 31,** | **December 31,** |  |
|  | **2021** |  | **2022** | **2021** |  | **2022** |  |
|  | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** |  |
| **Adjusted Net Income Excluding Tax Adjustments Per Share and Tax Adjustments Per Share Metrics:** |  |  |  |  |  |  |  |
| Adjusted Net Income Excluding Tax Adjustments Per Share (5) | $0.94 |  | $0.79 | $3.36 |  | $3.62 |  |
| Tax Adjustments Per Share (5)(6) | $0.16 |  | $0.20 | $0.56 |  | $0.77 |  |
| Adjusted Net Income Excluding Tax Adjustments Per Share growth (5) from prior period | 30.6 | % | (16.0) | 36.6 | % | 7.7 | % |
| Tax Adjustments Per Share growth from prior period (5)(6) | 33.3 | % | 25.0 | 19.1 | % | 37.5 | % |
| **Adjusted Shares Outstanding** |  |  |  |  |  |  |  |
| Adjusted Shares Outstanding (5) | 83575753 |  | 83210551 | 82893928 |  | 83093073 |  |
| **Other Metrics:** |  |  |  |  |  |  |  |
| Net Leverage Ratio (7) at period end | 3.85 | x | 4.19 | 3.85 | x | 4.19 | x |
| Acquired Base Earnings (8) | $49487 |  | $7269 | $71400 |  | $26568 |  |
| Number of partner firms at period end (9) | 84 |  | 88 | 84 |  | 88 |  |

---

(1) Represents
 period-over-period growth in our GAAP revenue.

(2) Organic
 revenue growth represents the period-over-period growth in revenue related to partner firms,
 including growth related to acquisitions of wealth management practices and customer relationships
 by our partner firms, including Connectus, and partner firms that have merged, that for the
 entire periods presented, are included in our consolidated statements of operations for each
 of the entire periods presented. We believe these growth statistics are useful in that they
 present full-period revenue growth of partner firms on a "same store" basis exclusive
 of the effect of the partial period results of partner firms that are acquired during the
 comparable periods.

(3) The
 terms of our management agreements entitle the management companies to management fees typically
 consisting of all Earnings Before Partner Compensation ("EBPC") in excess of
 Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings.
 Management fees growth represents the period-over-period growth in GAAP management fees earned
 by management companies. While an expense, we believe that growth in management fees reflect
 the strength of the partnership.

(4) Organic
 management fees growth represents the period-over-period growth in management fees earned
 by management companies related to partner firms, including growth related to acquisitions
 of wealth management practices and customer relationships by our partner firms and partner
 firms that have merged, that for the entire periods presented, are included in our consolidated
 statements of operations for each of the entire periods presented. We believe that
 these growth statistics are useful in that they present full-period growth of management
 fees on a "same store" basis exclusive of the effect of the partial period results
 of partner firms that are acquired during the comparable periods.

(5) For
 additional information regarding Adjusted EBITDA, Adjusted Net Income Excluding Tax Adjustments,
 Adjusted Net Income Excluding Tax Adjustments Per Share, Tax Adjustments, Tax Adjustments
 Per Share and Adjusted Shares Outstanding, including a reconciliation of Adjusted EBITDA,
 Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments
 Per Share to the most directly comparable GAAP financial measure, please read "—Adjusted
 EBITDA" and "—Adjusted Net Income Excluding Tax Adjustments and Adjusted
 Net Income Excluding Tax Adjustments Per Share."

(6) Tax
 Adjustments represent the tax benefits of intangible assets, including goodwill, associated
 with deductions allowed for tax amortization of intangible assets in the respective periods
 based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed
 where we received a step-up in basis for tax purposes. Acquired intangible assets may be
 amortized for tax purposes, generally over a 15-year period. Due to our acquisitive nature,
 tax deductions allowed on acquired intangible assets provide additional significant supplemental
 economic benefit. The tax benefit from amortization is included to show the full economic
 benefit of deductions for acquired intangible assets with the step-up in tax basis. As of
 December 31, 2022, estimated Tax Adjustments from intangible asset related income tax benefits
 from closed acquisitions based on a pro forma 27% income tax rate for the next 12 months
 is $67.8 million.

(7) Net
 Leverage Ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility),
 and means the ratio of amounts outstanding under the First Lien Term Loan A, First Lien Term
 Loan B and First Lien Revolver plus other outstanding debt obligations secured by a lien
 on the assets of Focus LLC (excluding letters of credit other than unpaid drawings thereunder)
 minus unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit
 Facility).

(8) The
 terms of our management agreements entitle the management companies to management fees typically
 consisting of all future EBPC of the acquired wealth management firm in excess of Base Earnings
 up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired
 Base Earnings is equal to our preferred position in Base Earnings or comparable measures.
 We are entitled to receive these earnings notwithstanding any earnings that we are entitled
 to receive in excess of Target Earnings. Base Earnings may change in future periods for various
 business or contractual matters. For example, from time to time when a partner firm consummates
 an acquisition, the management agreement among the partner firm, the management company and
 the principals is amended to adjust Base Earnings and Target Earnings to reflect the projected
 post acquisition earnings of the partner firm.

(9) Represents
 the number of partner firms on the last day of the period presented.

**Condensed Consolidated Financial Statements**

**FOCUS FINANCIAL PARTNERS INC.**

**Condensed Consolidated Statements of Operations**

**(in thousands, except share and per share amounts)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended** | **For the three months ended** | **For the twelve months ended** | **For the twelve months ended** |
|  | **December 31,** | **December 31,** | **December 31,** | **December 31,** |
|  | **2021** | **2022** | **2021** | **2022** |
| REVENUES: |  |  |  |  |
| &nbsp;&nbsp;Wealth management fees | $503583 | $524711 | $1717365 | $2056328 |
| &nbsp;&nbsp;Other | 20303 | 22968 | 80586 | 86993 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 523886 | 547679 | 1797951 | 2143321 |
| OPERATING EXPENSES: |  |  |  |  |
| &nbsp;&nbsp;Compensation and related expenses | 166784 | 183640 | 591121 | 729891 |
| &nbsp;&nbsp;Management fees | 145990 | 132717 | 491433 | 530329 |
| &nbsp;&nbsp;Selling, general and administrative | 89155 | 103081 | 297636 | 376417 |
| &nbsp;&nbsp;Intangible amortization | 54807 | 69586 | 187848 | 261842 |
| &nbsp;&nbsp;Non-cash changes in fair value of estimated contingent consideration | 16175 | 17703 | 112416 | (64747) |
| &nbsp;&nbsp;Depreciation and other amortization | 3790 | 3827 | 14625 | 15281 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 476701 | 510554 | 1695079 | 1849013 |
| INCOME FROM OPERATIONS | 47185 | 37125 | 102872 | 294308 |
| OTHER INCOME (EXPENSE): |  |  |  |  |
| &nbsp;&nbsp;Interest income | 112 | 645 | 422 | 791 |
| &nbsp;&nbsp;Interest expense | (17108) | (35888) | (55001) | (99887) |
| &nbsp;&nbsp;Amortization of debt financing costs | (1102) | (1000) | (3958) | (3999) |
| &nbsp;&nbsp;Loss on extinguishment of borrowings |  | (1807) |  | (1807) |
| &nbsp;&nbsp;Other expense—net | (118) | (7536) | (337) | (11370) |
| &nbsp;&nbsp;Income from equity method investments | 10 | 162 | 524 | 319 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other expense—net | (18206) | (45424) | (58350) | (115953) |
| INCOME (LOSS) BEFORE INCOME TAX | 28979 | (8299) | 44522 | 178355 |
| INCOME TAX EXPENSE (BENEFIT) | 14044 | (6888) | 20082 | 53077 |
| NET INCOME (LOSS) | 14935 | (1411) | 24440 | 125278 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-controlling interest | (7405) | 1761 | (14028) | (33494) |
| NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS | $7530 | $350 | $10412 | $91784 |
| Income per share of Class A common stock: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.12 | $0.01 | $0.18 | $1.40 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $0.12 | $(0.07) | $0.18 | $1.39 |
| Weighted average shares of Class A common stock outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 61290333 | 65883284 | 57317477 | 65552592 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 61939734 | 82170919 | 57831151 | 65810215 |

---

**FOCUS FINANCIAL PARTNERS INC.**

**Condensed Consolidated Balance Sheets**

**(in thousands, except share and per share amounts)**

---

| | | |
|:---|:---|:---|
|  | **December 31,**<br>**2021** | **December 31,**<br>**2022** |
| **ASSETS** |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | $310684 | $139973 |
| &nbsp;&nbsp;Accounts receivable less allowances of $3,255 at 2021 and $3,862 at 2022 | 198827 | 217219 |
| &nbsp;&nbsp;Prepaid expenses and other assets | 123826 | 151356 |
| &nbsp;&nbsp;Fixed assets—net | 47199 | 54748 |
| &nbsp;&nbsp;Operating lease assets | 249850 | 258697 |
| &nbsp;&nbsp;Debt financing costs—net | 4254 | 7590 |
| &nbsp;&nbsp;Deferred tax assets—net | 267332 | 230130 |
| &nbsp;&nbsp;Goodwill | 1925315 | 2167917 |
| &nbsp;&nbsp;Other intangible assets—net | 1581719 | 1639124 |
| TOTAL ASSETS | $4709006 | $4866754 |
| **LIABILITIES AND EQUITY** |  |  |
| LIABILITIES |  |  |
| &nbsp;&nbsp;Accounts payable | $11580 | $12213 |
| &nbsp;&nbsp;Accrued expenses | 72572 | 80679 |
| &nbsp;&nbsp;Due to affiliates | 105722 | 70974 |
| &nbsp;&nbsp;Deferred revenue | 10932 | 10726 |
| &nbsp;&nbsp;Contingent consideration and other liabilities | 468284 | 335033 |
| &nbsp;&nbsp;Deferred tax liabilities | 31973 | 29579 |
| &nbsp;&nbsp;Operating lease liabilities | 277324 | 288895 |
| &nbsp;&nbsp;Borrowings under credit facilities (stated value of $2,407,302 and $2,563,970 at December 31, 2021 and December 31, 2022, respectively) | 2393669 | 2510749 |
| &nbsp;&nbsp;Tax receivable agreements obligations | 219542 | 224611 |
| TOTAL LIABILITIES | 3591598 | 3563459 |
| EQUITY |  |  |
| Class A common stock, par value $0.01, 500,000,000 shares authorized; 65,320,124 and 65,929,644 shares issued and outstanding at December 31, 2021 and December 31, 2022, respectively | 653 | 659 |
| Class B common stock, par value $0.01, 500,000,000 shares authorized; 11,439,019 and 11,827,321 shares issued and outstanding at December 31, 2021 and December 31, 2022, respectively | 114 | 118 |
| Additional paid-in capital | 841753 | 918044 |
| Retained earnings | 24995 | 116779 |
| Accumulated other comprehensive income | 3029 | 18318 |
| &nbsp;&nbsp;Total shareholders' equity | 870544 | 1053918 |
| Non-controlling interest | 246864 | 249377 |
| &nbsp;&nbsp;Total equity | 1117408 | 1303295 |
| TOTAL LIABILITIES AND EQUITY | $4709006 | $4866754 |

---

**FOCUS FINANCIAL PARTNERS INC.**

**Condensed Consolidated Statements of Cash Flows**

**(in thousands)**

---

| | | |
|:---|:---|:---|
|  | **For the twelve months ended** | **For the twelve months ended** |
|  | **December 31,** | **December 31,** |
|  | **2021** | **2022** |
| CASH FLOWS FROM OPERATING ACTIVITIES: |  |  |
| &nbsp;&nbsp;Net income | $24440 | $125278 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net income to net cash provided by operating activities—net of effect of acquisitions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Intangible amortization | 187848 | 261842 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and other amortization | 14625 | 15281 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt financing costs | 3958 | 3999 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash equity compensation expense | 31602 | 30453 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash changes in fair value of estimated contingent consideration | 112416 | (64747) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income from equity method investments | (524) | (319) |
| &nbsp;&nbsp;&nbsp;&nbsp;Distributions received from equity method investments | 1143 | 1396 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred taxes and other non-cash items | (8568) | 32243 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of borrowings |  | 1807 |
| &nbsp;&nbsp;Changes in cash resulting from changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (32006) | (16778) |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other assets | 2103 | (245) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 486 | (82) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | 14444 | 10445 |
| &nbsp;&nbsp;&nbsp;&nbsp;Due to affiliates | 38831 | (35060) |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingent consideration and other liabilities | (77423) | (74765) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 543 | (2149) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 313918 | 288599 |
| CASH FLOWS FROM INVESTING ACTIVITIES: |  |  |
| &nbsp;&nbsp;Cash paid for acquisitions and contingent consideration—net of cash acquired | (979062) | (461522) |
| &nbsp;&nbsp;Purchase of fixed assets | (11018) | (21017) |
| &nbsp;&nbsp;Investments and other, net | (17232) | 7358 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (1007312) | (475181) |
| CASH FLOWS FROM FINANCING ACTIVITIES: |  |  |
| &nbsp;&nbsp;Borrowings under credit facilities | 1318375 | 1998900 |
| &nbsp;&nbsp;Repayments of borrowings under credit facilities | (425320) | (1873332) |
| &nbsp;&nbsp;Proceeds from issuance of common stock, net | 219636 |  |
| &nbsp;&nbsp;Payments in connection with unit redemption, net | (57735) |  |
| &nbsp;&nbsp;Payments in connection with tax receivable agreements | (4423) | (3856) |
| &nbsp;&nbsp;Contingent consideration paid | (78092) | (62025) |
| &nbsp;&nbsp;Payments of deferred cash consideration |  | (1484) |
| &nbsp;&nbsp;Payments of debt financing costs | (8282) | (19072) |
| &nbsp;&nbsp;Proceeds from exercise of stock options | 8350 | 1158 |
| &nbsp;&nbsp;Equity awards withholding | (1343) | (685) |
| &nbsp;&nbsp;Other | (58) | 372 |
| &nbsp;&nbsp;Distributions for unitholders | (32311) | (22984) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by financing activities | 938797 | 16992 |
| EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS | (577) | (1121) |
| CHANGE IN CASH AND CASH EQUIVALENTS | 244826 | (170711) |
| CASH AND CASH EQUIVALENTS: |  |  |
| &nbsp;&nbsp;Beginning of period | 65858 | 310684 |
| &nbsp;&nbsp;End of period | $310684 | $139973 |

---

**Reconciliation of Non-GAAP Financial Measures**

**Adjusted EBITDA** 

Adjusted EBITDA is a non-GAAP measure. Adjusted EBITDA is defined as net income (loss) excluding interest income, interest expense, income tax expense (benefit), amortization of debt financing costs, intangible amortization and impairments, if any, depreciation and other amortization, non-cash equity compensation expense, non-cash changes in fair value of estimated contingent consideration, loss on extinguishment of borrowings, other expense—net and secondary offering expenses, if any. We believe that Adjusted EBITDA, viewed in addition to and not in lieu of, our reported GAAP results, provides additional useful information to investors regarding our performance and overall results of operations for various reasons, including the following:

&nbsp;&nbsp;&nbsp;&nbsp;· non-cash
 equity grants made to employees or non-employees at a certain price and point in time do
 not necessarily reflect how our business is performing at any particular time; stock-based
 compensation expense is not a key measure of our operating performance;

&nbsp;&nbsp;&nbsp;&nbsp;· contingent
 consideration or earn outs can vary substantially from company to company and depending upon
 each company's growth metrics and accounting assumption methods; the non-cash changes
 in fair value of estimated contingent consideration is not considered a key measure in comparing
 our operating performance; and

&nbsp;&nbsp;&nbsp;&nbsp;· amortization
 expenses can vary substantially from company to company and from period to period depending
 upon each company's financing and accounting methods, the fair value and average expected
 life of acquired intangible assets and the method by which assets were acquired; the amortization
 of intangible assets obtained in acquisitions are not considered a key measure in comparing
 our operating performance.

We use Adjusted EBITDA:

&nbsp;&nbsp;&nbsp;&nbsp;· as
 a measure of operating performance;

&nbsp;&nbsp;&nbsp;&nbsp;· for
 planning purposes, including the preparation of budgets and forecasts;

&nbsp;&nbsp;&nbsp;&nbsp;· to
 allocate resources to enhance the financial performance of our business;

&nbsp;&nbsp;&nbsp;&nbsp;· to
 evaluate the effectiveness of our business strategies; and

&nbsp;&nbsp;&nbsp;&nbsp;· as
 a consideration in determining compensation for certain employees.

Adjusted EBITDA does not purport to be an alternative to net income or cash flows from operating activities. The term Adjusted EBITDA is not defined under GAAP, and Adjusted EBITDA is not a measure of net income, operating income or any other performance or liquidity measure derived in accordance with GAAP. Therefore, Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 EBITDA does not reflect all cash expenditures, future requirements for capital expenditures
 or contractual commitments;

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 EBITDA does not reflect changes in, or cash requirements for, working capital needs; and

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 EBITDA does not reflect the interest expense on our debt or the cash requirements necessary
 to service interest or principal payments.

In addition, Adjusted EBITDA can differ significantly from company to company depending on strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We compensate for these limitations by also relying on the GAAP results and using Adjusted EBITDA as supplemental information.

Set forth below is a reconciliation of net income (loss) to Adjusted EBITDA for the three and twelve months ended December 31, 2021 and 2022:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
|  | **December 31,** | **December 31,** | **December 31,** | **December 31,** |
|  | **2021** | **2022** | **2021** | **2022** |
|  | **(in thousands)** | **(in thousands)** | **(in thousands)** | **(in thousands)** |
| Net income (loss) | $14935 | $(1411) | $24440 | $125278 |
| Interest income | (112) | (645) | (422) | (791) |
| Interest expense | 17108 | 35888 | 55001 | 99887 |
| Income tax expense (benefit) | 14044 | (6888) | 20082 | 53077 |
| Amortization of debt financing costs | 1102 | 1000 | 3958 | 3999 |
| Intangible amortization | 54807 | 69586 | 187848 | 261842 |
| Depreciation and other amortization | 3790 | 3827 | 14625 | 15281 |
| Non-cash equity compensation expense | 7033 | 8263 | 31602 | 30453 |
| Non-cash changes in fair value of estimated contingent consideration | 16175 | 17703 | 112416 | (64747) |
| Loss on extinguishment of borrowings |  | 1807 |  | 1807 |
| Other expense—net | 118 | 7536 | 337 | 11370 |
| Secondary offering expenses |  |  | 1409 |  |
| **Adjusted EBITDA** | $129000 | $136666 | $451296 | $537456 |

---

***Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share***

We analyze our performance using Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share. Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are non-GAAP measures. We define Adjusted Net Income Excluding Tax Adjustments as net income (loss) excluding income tax expense (benefit), amortization of debt financing costs, intangible amortization and impairments, if any, non-cash equity compensation expense, non-cash changes in fair value of estimated contingent consideration, loss on extinguishment of borrowings and secondary offering expenses, if any. The calculation of Adjusted Net Income Excluding Tax Adjustments also includes adjustments to reflect a pro forma 27% income tax rate reflecting the estimated U.S. federal, state, local and foreign income tax rates applicable to corporations in the jurisdictions we conduct business and is used for comparative purposes. The actual effective income tax rate, in current or future periods, may differ significantly from the pro forma income tax rate of 27%.

Adjusted Net Income Excluding Tax Adjustments Per Share is calculated by dividing Adjusted Net Income Excluding Tax Adjustments by the Adjusted Shares Outstanding. Adjusted Shares Outstanding includes: (i) the weighted average shares of Class A common stock outstanding during the periods, (ii) the weighted average incremental shares of Class A common stock related to stock options and restricted stock units outstanding during the periods, (iii) the weighted average number of Focus LLC common units outstanding during the periods (assuming that 100% of such Focus LLC common units, including contingently issuable Focus LLC common units, if any, have been exchanged for Class A common stock), (iv) the weighted average number of Focus LLC restricted common units outstanding during the periods (assuming that 100% of such Focus LLC restricted common units have been exchanged for Class A common stock) and (v) the weighted average number of common unit equivalents of Focus LLC vested and unvested incentive units outstanding during the periods based on the closing price of our Class A common stock on the last trading day of the periods (assuming that 100% of such Focus LLC common units have been exchanged for Class A common stock).

We believe that Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share, viewed in addition to and not in lieu of, our reported GAAP results, provide additional useful information to investors regarding our performance and overall results of operations for various reasons, including the following:

&nbsp;&nbsp;&nbsp;&nbsp;· non-cash
 equity grants made to employees or non-employees at a certain price and point in time do
 not necessarily reflect how our business is performing at any particular time; stock-based
 compensation expense is not a key measure of our operating performance;

&nbsp;&nbsp;&nbsp;&nbsp;· contingent
 consideration or earn outs can vary substantially from company to company and depending upon
 each company's growth metrics and accounting assumption methods; the non-cash changes
 in fair value of estimated contingent consideration is not considered a key measure in comparing
 our operating performance; and

&nbsp;&nbsp;&nbsp;&nbsp;· amortization
 expenses can vary substantially from company to company and from period to period depending
 upon each company's financing and accounting methods, the fair value and average expected
 life of acquired intangible assets and the method by which assets were acquired; the amortization
 of intangible assets obtained in acquisitions are not considered a key measure in comparing
 our operating performance.

Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share do not purport to be an alternative to net income or cash flows from operating activities. The terms Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are not defined under GAAP, and Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are not a measure of net income, operating income or any other performance or liquidity measure derived in accordance with GAAP. Therefore, Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per
 Share do not reflect all cash expenditures, future requirements for capital expenditures
 or contractual commitments;

&nbsp;&nbsp;&nbsp;&nbsp;· Adjusted
 Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per
 Share do not reflect changes in, or cash requirements for, working capital needs; and

&nbsp;&nbsp;&nbsp;&nbsp;· Other
 companies in the financial services industry may calculate Adjusted Net Income Excluding
 Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share differently than
 we do, limiting its usefulness as a comparative measure.

In addition, Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share can differ significantly from company to company depending on strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We compensate for these limitations by relying also on the GAAP results and use Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share as supplemental information.

 ****

***Tax Adjustments and Tax Adjustments Per Share***

Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for tax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed where we received a step-up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15-year period. Due to our acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplemental economic benefit. The tax benefit from amortization is included to show the full economic benefit of deductions for acquired intangible assets with the step-up in tax basis.

Tax Adjustments Per Share is calculated by dividing Tax Adjustments by the Adjusted Shares Outstanding.

Set forth below is a reconciliation of net income (loss) to Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share for the three and twelve months ended December 31, 2021 and 2022:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended <br> December 31,** | **Three Months Ended <br> December 31,** | **Twelve Months Ended <br> December 31,** | **Twelve Months Ended <br> December 31,** |
|  | **2021** | **2022** | **2021** | **2022** |
|  | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** | **(dollars in thousands, except per share data)** |
| Net income (loss) | $14935 | $(1411) | $24440 | $125278 |
| Income tax expense (benefit) | 14044 | (6888) | 20082 | 53077 |
| Amortization of debt financing costs | 1102 | 1000 | 3958 | 3999 |
| Intangible amortization | 54807 | 69586 | 187848 | 261842 |
| Non-cash equity compensation expense | 7033 | 8263 | 31602 | 30453 |
| Non-cash changes in fair value of estimated contingent consideration | 16175 | 17703 | 112416 | (64747) |
| Loss on extinguishment of borrowings |  | 1807 |  | 1807 |
| Secondary offering expenses (1) |  |  | 1409 |  |
| &nbsp;&nbsp;Subtotal | 108096 | 90060 | 381755 | 411709 |
| Pro forma income tax expense (27%) (2) | (29185) | (24316) | (103074) | (111161) |
| Adjusted Net Income Excluding Tax Adjustments | $78911 | $65744 | $278681 | $300548 |
| Tax Adjustments (2)(3) | $13440 | $16905 | $46805 | $64359 |
| Adjusted Net Income Excluding Tax Adjustments Per Share | $0.94 | $0.79 | $3.36 | $3.62 |
| Tax Adjustments Per Share (3) | $0.16 | $0.20 | $0.56 | $0.77 |
| Adjusted Shares Outstanding | 83575753 | 83210551 | 82893928 | 83093073 |
| Calculation of Adjusted Shares Outstanding: |  |  |  |  |
| Weighted average shares of Class A common stock outstanding—basic (4) | 61290333 | 65883284 | 57317477 | 65552592 |
| Adjustments: |  |  |  |  |
| &nbsp;&nbsp;Weighted average incremental shares of Class A common stock related to stock options and restricted stock units (5) | 649401 | 165930 | 513674 | 257623 |
| &nbsp;&nbsp;Weighted average Focus LLC common units outstanding (6) | 12046461 | 11731666 | 15200900 | 11857164 |
| &nbsp;&nbsp;Weighted average Focus LLC restricted common units outstanding (7) | 81726 | 217913 | 73983 | 199495 |
| &nbsp;&nbsp;Weighted average common unit equivalent of Focus LLC incentive units outstanding (8) | 9507832 | 5211758 | 9787894 | 5226199 |
| Adjusted Shares Outstanding | 83575753 | 83210551 | 82893928 | 83093073 |

---

(1) Relates to
 offering expenses associated with the March 2021 and June 2021 secondary offerings.

(2) The pro forma
 income tax rate of 27% reflects the estimated U.S. federal, state, local and foreign income
 tax rates applicable to corporations in the jurisdictions we conduct business and is used
 for comparative purposes. The actual effective income tax rate, in current or future periods,
 may differ significantly from the pro forma income tax rate of 27%. The actual effective
 income tax rate is the percentage of income tax after taking into consideration various tax
 deductions, credits and limitations. Among other things, periods of increased interest expense
 and limits on our ability to deduct interest expense may, in current or future periods, contribute
 to an actual effective income tax rate that is less than or greater than the pro forma income
 tax rate of 27%.

(3) Tax Adjustments
 represent the tax benefits of intangible assets, including goodwill, associated with deductions
 allowed for tax amortization of intangible assets in the respective periods based on a pro
 forma 27% income tax rate. Such amounts were generated from acquisitions completed where
 we received a step-up in basis for tax purposes. Acquired intangible assets may be amortized
 for tax purposes, generally over a 15-year period. Due to our acquisitive nature, tax deductions
 allowed on acquired intangible assets provide additional significant supplemental economic
 benefit. The tax benefit from amortization is included to show the full economic benefit
 of deductions for acquired intangible assets with the step-up in tax basis. As of December
 31, 2022, estimated Tax Adjustments from intangible asset related income tax benefits from
 closed acquisitions based on a pro forma 27% income tax rate for the next 12 months is $67.8
 million.

(4) Represents
 our GAAP weighted average Class A common stock outstanding—basic.

(5) Represents
 the incremental shares related to stock options and restricted stock units as calculated
 under the treasury stock method.

(6) Assumes that
 100% of the Focus LLC common units, including contingently issuable Focus LLC common
 units, if any, were exchanged for Class A common stock.

(7) Assumes that
 100% of the Focus LLC restricted common units were exchanged for Class A common stock.

(8) Assumes that
 100% of the vested and unvested Focus LLC incentive units were converted into Focus LLC
 common units based on the closing price of our Class A common stock at the end of the
 respective period and such Focus LLC common units were exchanged for Class A common
 stock.

**Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation**

To supplement our statements of cash flows presented on a GAAP basis, we use non-GAAP liquidity measures on a trailing 4-quarter basis to analyze cash flows generated from our operations. We consider Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation to be liquidity measures that provide useful information to investors about the amount of cash generated by the business and are two factors in evaluating the amount of cash available to pay contingent consideration and deferred cash consideration, make strategic acquisitions and repay outstanding borrowings. Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation do not represent our residual cash flow available for discretionary expenditures as they do not deduct our mandatory debt service requirements and other non-discretionary expenditures. We define Adjusted Free Cash Flow as net cash provided by operating activities, less purchase of fixed assets, distributions for Focus LLC unitholders and payments under tax receivable agreements. We define Cash Flow Available for Capital Allocation as Adjusted Free Cash Flow plus the portions of contingent consideration and deferred cash consideration paid which are classified as operating cash flows under GAAP. The balances of such contingent consideration and deferred cash consideration are classified as investing or financing cash flows under GAAP; therefore, we add back the amounts included in operating cash flows so that the full amount of contingent consideration and deferred cash consideration payments are treated consistently. Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation are not defined under GAAP and should not be considered as alternatives to net cash from operating, investing or financing activities. In addition, Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation can differ significantly from company to company.

Set forth below is a reconciliation of net cash provided by operating activities to Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation for the trailing 4-quarters ended December 31, 2021 and 2022:

---

| | | |
|:---|:---|:---|
|  | **Trailing 4-Quarters Ended** | **Trailing 4-Quarters Ended** |
|  | **December 31,** | **December 31,** |
|  | **2021** | **2022** |
|  | **(in thousands)** | **(in thousands)** |
| Net cash provided by operating activities | $313918 | $288599 |
| Purchase of fixed assets | (11018) | (21017) |
| Distributions for unitholders | (32311) | (22984) |
| Payments under tax receivable agreements | (4423) | (3856) |
| **Adjusted Free Cash Flow** | $266166 | $240742 |
| Portion of contingent consideration paid included in operating activities (1) | 53735 | 76915 |
| Portion of deferred cash consideration paid included in operating activities (2) |  | 16 |
| **Cash Flow Available for Capital Allocation (3)** | $319901 | $317673 |

---

(1) A portion of
 contingent consideration paid is classified as operating cash outflows in accordance with
 GAAP, with the balance reflected in investing or financing cash outflows. Contingent consideration
 paid classified as operating cash outflows for each of the trailing 4-quarters ended December
 31, 2021 was $5.3 million, $11.6 million, $20.4 million and $16.4 million, respectively,
 totaling $53.7 million for the trailing 4-quarters ended December 31, 2021. Contingent consideration
 paid classified as operating cash outflows for each of the trailing 4-quarters ended December
 31, 2022 was $23.0 million, $18.2 million, $29.6 million and $6.1 million, respectively,
 totaling $76.9 million for the trailing 4-quarters ended December 31, 2022.

(2) A portion of
 deferred cash consideration paid is classified as operating cash outflows in accordance with
 GAAP, with the balance reflected in financing cash outflows. Deferred cash consideration
 paid and classified as operating cash outflows was $16 thousand for the trailing 4-quarters
 ended December 31, 2022.

(3) Cash
 Flow Available for Capital Allocation excludes all contingent consideration and deferred
 cash consideration that was included in either operating, investing or financing activities
 of our consolidated statements of cash flows.

**Supplemental Information**

**Economic Ownership**

The following table provides supplemental information regarding the economic ownership of Focus Financial Partners, LLC as of December 31, 2022:

---

| | | |
|:---|:---|:---|
|  | **December 31, 2022** | **December 31, 2022** |
|  | **Interest** | **%** |
| **Economic Ownership of Focus Financial Partners, LLC Interests:** | | |
| Focus Financial Partners Inc. | 65929644 | 79.2% |
| Non-Controlling Interests (1) | 17320157 | 20.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total** | 83249801 | 100.0% |

---

(1) Includes 5,196,288
 Focus LLC common units issuable upon conversion of the outstanding 16,602,886 vested and
 unvested incentive units (assuming vesting of the unvested incentive units and a December
 31, 2022 period end value of the Focus LLC common units equal to $37.27) and includes 296,548
 Focus LLC restricted common units.

**Class A and Class B Common Stock Outstanding**

The following table provides supplemental information regarding the Company's Class A and Class B common stock:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Q4 2022 Weighted Average<br> Outstanding** | **Q4 2022 Weighted Average<br> Outstanding** | **Number of Shares<br> Outstanding at <br> December 31, 2022** | **Number of Shares<br> Outstanding at <br> December 31, 2022** | **Number of Shares<br> Outstanding at <br> February 13, 2023** | **Number of Shares<br> Outstanding at <br> February 13, 2023** |
| Class A |  | 65883284 |  | 65929644 |  | 65935962 |
| Class B |  | 11731666 |  | 11827321 |  | 11827321 |

---

**Incentive Units**

The following table provides supplemental information regarding the outstanding Focus LLC vested and unvested Incentive Units ("IUs") at December 31, 2022. The vested IUs in future periods can be exchanged into shares of Class A common stock (after conversion into a number of Focus LLC common units that takes into account the then-current value of common units and such IUs aggregate hurdle amount), and therefore, the Company calculates the Class A common stock equivalent of such IUs for purposes of calculating per share data. The period-end share price of the Company's Class A common stock is used to calculate the intrinsic value of the outstanding Focus LLC IUs in order to calculate a Focus LLC common unit equivalent of the Focus LLC IUs.

---

| | |
|:---|:---|
| Hurdle <br> Rates | Number <br> Outstanding |
| $1.42 | 421 |
| $5.50 | 798 |
| $6.00 | 386 |
| $7.00 | 1081 |
| $9.00 | 708107 |
| $11.00 | 813001 |
| $12.00 | 513043 |
| $13.00 | 540000 |
| $14.00 | 10098 |
| $16.00 | 45191 |
| $17.00 | 20000 |
| $19.00 | 527928 |
| $21.00 | 3017692 |
| $22.00 | 796417 |
| $23.00 | 524828 |
| $26.26 | 12500 |
| $27.00 | 12484 |
| $27.90 | 1890440 |
| $28.50 | 1424225 |
| $30.48 | 30000 |
| $33.00 | 3617500 |
| $36.64 | 30000 |
| $37.59 | 508145 |
| $43.07 | 60000 |
| $43.50 | 30000 |
| $44.71 | 806324 |
| $58.50 | 662277 |
|  | 16602886 |

---

## Exhibit 99.2

**Exhibit 99.2**

![](tm236912d1_ex99-2img001.jpg)

Focus Financial Partners Inc. Fourth Quarter & Full Year 2022 Earnings Release Supplement February 16 , 2023

![](tm236912d1_ex99-2img002.jpg)

2 Disclaimer Special Note Regarding Forward - Looking Statements Some of the information in this presentation may contain forward - looking statements . Forward - looking statements give our current expectations, contain projections of results of operations or of financial condition, or forecasts of future events . Words such as "may," "assume," "forecast," "position," "predict," "strategy," "expect," "intend," "plan," "estimate," "anticipate," "believe," "project," "budget," "potential," "continue," "will" and similar expressions are used to identify forward - looking statements . They can be affected by assumptions used or by known or unknown risks or uncertainties . Consequently, no forward - looking statements can be guaranteed . When considering these forward - looking statements, you should keep in mind the risk factors and other cautionary statements in this presentation . Actual results may vary materially . You are cautioned not to place undue reliance on any forward - looking statements . You should also understand that it is not possible to predict or identify all such factors and should not consider the following list to be a complete statement of all potential risks and uncertainties . Factors that could cause our actual results to differ materially from the results contemplated by such forward - looking statements include the uncertainty with the possible transaction with Clayton, Dubilier & Rice, fluctuations in wealth management fees, our reliance on our partner firms and the principals who manage their businesses, our ability to make successful acquisitions, unknown liabilities of or poor performance by acquired businesses, harm to our reputation, our inability to facilitate smooth succession planning at our partner firms, our inability to compete, our reliance on key personnel, our inability to attract, develop and retain talented wealth management professionals, our inability to retain clients following an acquisition, write down of goodwill and other intangible assets, our failure to maintain and properly safeguard an adequate technology infrastructure, cyber - attacks, our inability to recover from business continuity problems, inadequate insurance coverage, the termination of management agreements by management companies, our inability to generate sufficient cash to service all of our indebtedness, the failure of our partner firms to comply with applicable U . S . and non - U . S . regulatory requirements, legal proceedings and governmental inquiries and certain other factors . All forward - looking statements are expressly qualified in their entirety by the foregoing cautionary statements . Our forward - looking statements speak only as of the date of this presentation or as of the date as of which they are made . Except as required by applicable law, including federal securities laws, we do not intend to update or revise any forward - looking statements . Non - GAAP Financial Measures Adjusted EBITDA is a non - GAAP measure . Adjusted EBITDA is defined as net income (loss) excluding interest income, interest expense, income tax expense, amortization of debt financing costs, intangible amortization and impairments, if any, depreciation and other amortization, non - cash equity compensation expense, non - cash changes in fair value of estimated contingent consideration, loss on extinguishment of borrowings, other expense – net, and secondary offering expenses, if any . We believe that Adjusted EBITDA, viewed in addition to and not in lieu of, our reported GAAP results, provides additional useful information to investors regarding our performance and overall results of operations for various reasons, including the following : (i) non - cash equity grants made to employees or non - employees at a certain price and point in time do not necessarily reflect how our business is performing at any particular time ; stock - based compensation expense is not a key measure of our operating performance, (ii) contingent consideration or earn outs can vary substantially from company to company and depending upon each company's growth metrics and accounting assumption methods ; the non - cash changes in fair value of estimated contingent consideration is not considered a key measure in comparing our operating performance, and (iii) amortization expenses can vary substantially from company to company and from period to period depending upon each company's financing and accounting methods, the fair value and average expected life of acquired intangible assets and the method by which assets were acquired ; the amortization of intangible assets obtained in acquisitions are not considered a key measure in comparing our operating performance . We use Adjusted EBITDA (i) as a measure of operating performance, (ii) for planning purposes, including the preparation of budgets and forecasts, (iii) to allocate resources to enhance the financial performance of our business, (iv) to evaluate the effectiveness of our business strategies, and (v) as a consideration in determining compensation for certain employees . Adjusted EBITDA does not purport to be an alternative to net income (loss) or cash flows from operating activities . The term Adjusted EBITDA is not defined under GAAP, and Adjusted EBITDA is not a measure of net income (loss), operating income or any other performance or liquidity measure derived in accordance with GAAP . Therefore, Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP . Some of these limitations are : (i) Adjusted EBITDA does not reflect all cash expenditures, future requirements for capital expenditures or contractual commitments, (ii) Adjusted EBITDA does not reflect changes in, or cash requirements for, working capital needs, and (iii) Adjusted EBITDA does not reflect the interest expense on our debt or the cash requirements necessary to service interest or principal payments . In addition, Adjusted EBITDA can differ significantly from company to company depending on strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments . We compensate for these limitations by relying also on the GAAP results and using Adjusted EBITDA as supplemental information . We analyze our performance using Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share . Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are non - GAAP measures . We define Adjusted Net Income Excluding Tax Adjustments as net income (loss) excluding income tax expense, amortization of debt financing costs, intangible amortization and impairments, if any, non - cash equity compensation expense, non - cash changes in fair value of estimated contingent consideration, loss on extinguishment of borrowings and secondary offering expenses, if any . The calculation of Adjusted Net Income Excluding Tax Adjustments also includes adjustments to reflect a pro forma 27 % income tax rate reflecting the estimated U . S . federal, state, local and foreign income tax rates applicable to corporations in the jurisdictions we conduct business and is used for comparative purposes . The actual effective income tax rate, in current or future periods, may differ significantly from the pro forma income tax rate of 27 % . The actual effective income tax rate is the percentage of income tax after taking into consideration various tax deductions, credits and limitations . Among other things, periods of increased interest expense and limits on our ability to deduct interest expense may, in current or future periods, contribute to an actual effective income tax rate that is less than or greater than the pro forma income tax rate of 27 % . We believe that Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share, viewed in addition to and not in lieu of, our reported GAAP results, provide additional useful information to investors regarding our performance and overall results of operations for various reasons, including the following : (i) non - cash equity grants made to employees or non - employees at a certain price and point in time do not necessarily reflect how our business is performing at any particular time ; stock - based compensation expense is not a key measure of our operating performance, (ii) contingent consideration or earn outs can vary substantially from company to company and depending upon each company's growth metrics and accounting assumption methods ; the non - cash changes in fair value of estimated contingent consideration is not considered a key measure in comparing our operating performance, and (iii) amortization expenses can vary substantially from company to company and from period to period depending upon each company's financing and accounting methods, the fair value and average expected life of acquired intangible assets and the method by which assets were acquired ; the amortization of intangible assets obtained in acquisitions are not considered a key measure in comparing our operating performance . Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share do not purport to be an alternative to net income (loss) or cash flows from operating activities . The terms Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are not defined under GAAP, and Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share are not a measure of net income (loss), operating income or any other performance or liquidity measure derived in accordance with GAAP . Therefore, Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP . Some of these limitations are : (i) Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share do not reflect all cash expenditures, future requirements for capital expenditures or contractual commitments, (ii) Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share do not reflect changes in, or cash requirements for, working capital needs, and (iii) Other companies in the financial services industry may calculate Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share differently than we do, limiting its usefulness as a comparative measure . In addition, Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share can differ significantly from company to company depending on strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments . We compensate for these limitations by relying also on the GAAP results and use Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share as supplemental information . To supplement our statements of cash flows presented on a GAAP basis, we use non - GAAP liquidity measures on a trailing 4 - quarter basis to analyze cash flows generated from our operations . We consider Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation to be liquidity measures that provide useful information to investors about the amount of cash generated by the business and are two factors in evaluating the amount of cash available to pay contingent consideration and deferred cash consideration, make strategic acquisitions and repay outstanding borrowings . Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation do not represent our residual cash flow available for discretionary expenditures as they do not deduct our mandatory debt service requirements and other non - discretionary expenditures . We define Adjusted Free Cash Flow as net cash provided by operating activities, less purchase of fixed assets, distributions for Focus LLC unitholders and payments under tax receivable agreements (if any) . We define Cash Flow Available for Capital Allocation as Adjusted Free Cash Flow plus the portions of contingent consideration and deferred cash consideration paid which are classified as operating cash flows under GAAP . The balances of such contingent consideration and deferred cash consideration are classified as investing or financing cash flows under GAAP ; therefore, we add back the amounts included in operating cash flows so that the full amount of contingent consideration and deferred cash consideration payments are treated consistently . Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation are not defined under GAAP and should not be considered as alternatives to net cash from operating, investing or financing activities . In addition, Adjusted Free Cash Flow and Cash Flow Available for Capital Allocation can differ significantly from company to company .

![](tm236912d1_ex99-2img003.jpg)

**Table of Contents** 3 Pages Key Investor Questions on Q4 2022 4 - 6 Selected Growth Trends 7 - 11 Fourth Quarter 2022 Recap 12 - 15 Full Year 2022 Recap 16 - 22 First Quarter 2023 Outlook 23 - 24 Credit Profile & Earnings Preference 25 - 31 Cash Flows 32 - 34 Appendix 35 - 39

![](tm236912d1_ex99-2img004.jpg)

Key Investor Questions on Q4 2022 4

![](tm236912d1_ex99-2img005.jpg)

Key Investor Questions on Q4 2022 5 3 2 1. As of December 31, 2022. 2. Non - GAAP financial measure. See Appendix for reconciliations. 3. Net Leverage Ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility) and means the ratio of amount s o utstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt obligations secured by a lien on the assets of Focus LLC (excluding letters of credit other than unpaid draw ing s thereunder) minus unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit Facility). 4. Includes closed and signed and pending close transactions. What is your outlook for your Net Leverage Ratio (3) ? 3.5x – 4.5x 4.19x ~4.30x Q4'22 Actual Q1'23 Outlook Target 4.00x 4.00x 3.85x 3.67x 3.89x 3.79x 3.54x 3.54x 3.85x 3.84x 3.90x 3.98x 4.19x Q4 '19 Q1 '20 Q2 '20 Q3 '20 Q4 '20 Q1 '21 Q2 '21 Q3 '21 Q4 '21 Q1 '22 Q2 '22 Q3 '22 Q4 '22 4 What are your sources of liquidity? ~$140M Cash and cash equivalents on balance sheet (1) Available Revolver capacity + undrawn First Lien Term Loan A (1) ~$860M ~$318M LTM Cash Flow Available for Capital Allocation (1,2) 1 Why did you refinance your debt in Q4'22? ▪ Proactively addressed refinancing and duration risk, created further financial flexibility and increased liquidity to fund strong M&A pipeline ▪ Raised new First Lien Term Loan B – Tranche A ($1.76B) and a new delayed draw First Lien Term Loan A ($240M), and extended the maturity of our $650M revolver ▪ Strong credit profile supported by resilient business model, high cash flows and disciplined capital allocation framework Has your M&A activity been impacted by market volatility? (4) 7 14 5 1 18 24 19 10 25 38 24 11 2020 2021 2022 2023 to date New Partner Firms Mergers

![](tm236912d1_ex99-2img006.jpg)

Key Investor Questions on Q4 2022 6 5 Has your organic growth been impacted by market volatility? 6 7 1. As of December 31, 2022. 2. Inception means first full four quarters as a Focus partner firm and reflects activity through all market cycles during that tim e. The analysis includes the 70 f irms since inception that have been with us for at least 2 years as of December 31, 2022 in order to determine a baseline revenue growth rate. If Focus partner firms merged together, th eir financials have been combined. 3. The weightings are based on the December 31, 2022 LTM revenues of the respective partner firms. 4. Excluded the first full annual revenue from all the mergers made by our partner firm portfolio since joining Focus. 5. The terms of our management agreements entitle the management companies to management fees typically consisting of all future EB PC of the acquired wealth management firm in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired Base Earnings is equal to our prefer red position in Base Earnings or comparable measures. We are entitled to receive these earnings notwithstanding any earnings that we are entitled to receive in excess of Target Earnings. Base Earnings may c han ge in future periods for various business or contractual matters. 7.7% 13.3% 10.5% 8.4% 6.2% 15.2% 13.4% 8.6% Firms that have not completed a merger (27 firms) Firms that have completed at least one merger (43 firms) Entire portfolio of 70 partner firms Entire portfolio of 70 partner firms Median Revenue CAGR Weighted Average Revenue CAGR (3) (3) (3) (3,4) Revenue CAGR Since Inception (1,2) Including Mergers Excluding Mergers Highly diversified revenue stream How much in earnings preference do you have from partner firm acquisitions since Q1 2019? $12 $19 $35 $35 $38 $39 $39 $57 $58 $68 $79 $129 $129 $140 $148 $155 $157 Cumulative New Partner Firms Cumulative Acquired Base Earnings Cumulative New Partner Firms and Acquired Base Earnings (5) Since Q1 2019 \*Q1 includes a new partner firm that has closed. How correlated were your Q4 revenues to the markets? 28.0% Non - market correlated 72.0% Market correlated 64.5% 35.5% Billed in advance Billed in arrears (Market correlated revenues) 3 5 6 6 7 8 8 13 14 16 18 27 27 28 30 32 33

![](tm236912d1_ex99-2img007.jpg)

Selected Growth Trends 7

![](tm236912d1_ex99-2img008.jpg)

Wealth Management Fees Allocation ($ in millions (3) , % of Revenues) 1. Non - GAAP financial measure. See Appendix for reconciliations. 2. Calculated as Adjusted EBITDA divided by revenues. 3. The sum of wealth management fees and other revenues as presented in this chart may not agree to total revenues due to roundi ng. Strong and Sustained Revenue and Adjusted EBITDA Growth… 8 Revenues ($ in millions) Adjusted EBITDA (1) ($ in millions) Adjusted EBITDA Margin (2) (% o f Revenues) Wealth management fees Other revenues $75.2 $80.6 $87.0 $1,286.1 $1,717.4 $2,056.3 2020 2021 2022 94.5% 95.5% 95.9% $1,361.3 $1,798.0 $2,143.3 2020 2021 2022 CAGR: 25.5% $321.8 $451.3 $537.5 2020 2021 2022 CAGR: 29.2% 23.6% 25.1% 25.1% 2020 2021 2022 Margin: +1.5%

![](tm236912d1_ex99-2img009.jpg)

1. Non - GAAP financial measure. See Appendix for reconciliations. 2. Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for t ax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed where the Company received a step - up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15 - year period. Due to the Company's acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplemental economic benefit. The tax benefit from amortization is identified to show the full economic benefit of deduction s f or acquired intangible assets with the step - up in tax basis. … Drives Strong Bottom - Line Performance Enhanced by a Tax Efficient Structure 9 Adjusted Net Income (" ANI") Excluding Tax Adjustments (1) ($ in millions) ANI Excluding Tax Adjustments Per Share (1) Tax Adjustments (2) ($ in millions) Tax Adjustments Per Share (1,2) $195.6 $278.7 $300.5 2020 2021 2022 CAGR: 24.0% $37.3 $46.8 $64.4 2020 2021 2022 CAGR: 31.4% $2.46 $3.36 $3.62 2020 2021 2022 CAGR: 21.3% $0.47 $0.56 $0.77 2020 2021 2022 CAGR: 28.0%

![](tm236912d1_ex99-2img010.jpg)

1. As of December 31, 2022. 2. Inception means first full four quarters as a Focus partner firm and reflects activity through all market cycles during that tim e. The analysis includes the 70 firms since inception that have been with us for at least 2 years as of December 31, 2022 in order to determine a baseline revenue growth rate. If Focus partner firms merged together, their financials have bee n combined. 3. The weightings are based on the December 31, 2022 LTM revenues of the respective partner firms. 4. Excluded the first full annual revenue from all the mergers made by our partner firm portfolio since joining Focus. 5. The 70 partner firms have been with Focus for a weighted average of ~8 years and a median period of ~6 years. 7.7% 13.3% 10.5% 8.4% 6.2% 15.2% 13.4% 8.6% Firms that have not completed a merger (27 firms) Firms that have completed at least one merger (43 firms) Entire portfolio of 70 partner firms Entire portfolio of 70 partner firms Median Revenue CAGR Weighted Average Revenue CAGR Our Organic Revenue Growth is Strong, Including and Excluding Mergers 10 ▪ Partner firms who grow through mergers in addition to traditional client acquisition strategies have transformed their businesses through accelerated growth. ▪ Mergers enable efficient access to large pools of client assets, new spheres of influence, distribution channels and exceptional advisor talent. 70 partner firms (5) represented ~88% of our Q4 2022 LTM revenues (3) (3) (3) (3,4) Revenue CAGR Since Inception (1,2) Including Mergers Excluding Mergers

![](tm236912d1_ex99-2img011.jpg)

Our Average Organic Revenue Growth Rate Demonstrates Partner Firm Strength and Resiliency ▪ Over the last 16 quarters, our average organic growth rate has been 14.8% 1. Organic revenue growth represents the period - over - period growth in revenue related to partner firms, including growth related to acquisitions of wealth management practices and customer relationships by Focus's partner firms, including Connectus , and partner firms that have merged, that for the entire periods presented are included in Focus's consolidated statements o f operations for the entire periods presented. Focus believes these growth statistics are useful in that they present full - period revenue growth of partner firms on a ''same s tore'' basis exclusive of the effect of the partial period results of partner firms that are acquired during the comparable periods. 11 7.7% 18.0% 22.4% 25.2% 21.2% (0.3%) 2.4% 7.3% 12.2% 28.8% 28.8% 26.6% 22.0% 15.0% 3.4% (3.5%) -10% -5% 0% 5% 10% 15% 20% 25% 30% Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Quarterly Organic Revenue Growth (1) Percentage Organic Revenue Growth Quarterly Average: 14.8% Average: 14.8%

![](tm236912d1_ex99-2img012.jpg)

Fourth Quarter 2022 Recap 12

![](tm236912d1_ex99-2img013.jpg)

Solid Year - Over - Year Financial Performance but Higher Interest Expense Weighed on Adjusted Net Income Excluding Tax Adjustments (1) 13 Adjusted Net Income ("ANI") Excluding Tax Adjustments (1) ($ in millions) 1. Non - GAAP financial measure. See Appendix for reconciliations. 2. Refer to footnote 2 on slide 9. Revenues ($ in millions) Adjusted EBITDA (1) ($ in millions) ANI Excluding Tax Adjustments Per Share (1) Tax Adjustments (2) ($ in millions) Tax Adjustments Per Share (1,2) $523.9 $547.7 Q4 '21 Q4 '22 4.5% $129.0 $136.7 Q4 '21 Q4 '22 5.9% $78.9 $65.7 Q4 '21 Q4 '22 - 16.7% $13.4 $16.9 Q4 '21 Q4 '22 25.8% $0.94 $0.79 Q4 '21 Q4 '22 - 16.0% $0.16 $0.20 Q4 '21 Q4 '22 25.0%

![](tm236912d1_ex99-2img014.jpg)

▪ Adjusted EBITDA: (2) $136.7 million, +5.9% year - over - year growth ▪ Adjusted EBITDA margin: (3) 25.0%, compared to 24.6% in prior year period ▪ Revenues: $547.7 million, +4.5% year - over - year growth ▪ Organic revenue growth rate: (1) - 3.5% year - over - year ▪ GAAP net income (loss): ($1.4) million, compared to $14.9 million in Q4 2021 ▪ GAAP basic and diluted income (loss) per share of Class A common stock: $0.01 and ($0.07) ▪ Adjusted Net Income Excluding Tax Adjustments: (2) $65.7 million, - 16.7% year - over - year ▪ Tax Adjustments: (4) $16.9 million, + 25.8 % year - over - year growth ▪ Adjusted Net Income Excluding Tax Adjustments Per Share: (2) $0.79, - 16.0% year - over - year ▪ Tax Adjustments Per Share: (2,4) $0.20 , + 25.0 % year - over - year growth Adjusted EBITDA Q4 2022 Financial Snapshot Revenues Net Income and Per Share Amounts 1. Organic revenue growth represents the period - over - period growth in revenues related to partner firms, including growth related t o acquisitions of wealth management practices and customer relationships by our partner firms, including Connectus, and partner firms that have merged, that for the entire periods presented, are included in our consolida ted statements of operations for each of the entire periods presented. We believe these growth statistics are useful in that they present full period revenue growth of partner firms on a ''same store'' basis exclusive of th e effect of the partial period results of partner firms that are acquired during the comparable periods. 2. Non - GAAP financial measure. See Appendix for reconciliations. 3. Calculated as Adjusted EBITDA divided by revenues. 4. Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for t ax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed where the Company received a step - up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15 - year period. Due to the Company's acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplem ent al economic benefit. The tax benefit from amortization is identified to show the full economic benefit of deductions for acquired intangible assets with the step - up in tax basis. 5. Net Leverage Ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility) and means the ratio of amount s o utstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt obligations secured by a lien on the assets of Focus LLC (excluding letters of credit other than unpaid drawings thereunder) min us unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit Facility). 14 Net Leverage & Cash Flow ▪ Net Leverage Ratio: (5) 4.19x ▪ Net cash provided by operating activities: $288.6 million (LTM Q4 2022), - 8.1 % year - over - year ▪ Cash Flow Available for Capital Allocation: (2) $317.7 million (LTM Q4 2022), - 0.7 % year - over - year ▪ Unamortized gross tax shield at December 31, 2022 of $2.9 + billion ▪ No Tax Receivable Agreement payments

![](tm236912d1_ex99-2img015.jpg)

$524.7m , 95.8% $23.0m , 4.2% Wealth Management Fees Other ▪ Holistic wealth management fees tied to team - based service model ▪ Not a commission or interest revenue based model We Have Multiple Sources of Revenue Diversification $394.3m , 72.0% $153.4m , 28.0% Revenues Correlated to Markets Correlated to Markets Not Correlated to Markets ▪ Advance billing structure used by majority of partner firms gives high visibility into subsequent quarter ▪ Diversification of billing practices across partner firms is an embedded revenue hedge ▪ Non - correlated revenues typically include fixed fees for investment advice, tax fees and family office type services ▪ Diversification reduces market risk to revenue stream ▪ International sources provide growing revenue diversification ▪ 9 partner firms across Australia, Canada, Switzerland, the UK and other jurisdictions, together with partner firm Connectus, are platforms for growth $512.6m , 93.6% $35.1m , 6.4% Domestic International Q4 2022 Revenues by Source Q4 2022 Revenues by Region Q4 2022 Revenues Correlated to Markets 15 $254.3m , 64.5% $140.0m , 35.5% Billing Structure of Market - Correlated Revenues Advance Arrears

![](tm236912d1_ex99-2img016.jpg)

Full Year 2022 Recap 16

![](tm236912d1_ex99-2img017.jpg)

Solid Year - Over - Year Financial Performance Reflects Resilient Business Model 17 Adjusted Net Income ("ANI")Excluding Tax Adjustments (1) ($ in millions) 1. Non - GAAP financial measure. See Appendix for reconciliations. 2. Refer to footnote 2 on slide 9 . Revenues ($ in millions) Adjusted EBITDA (1) ($ in millions) ANI Excluding Tax Adjustments Per Share (1) Tax Adjustments (2) ($ in millions) Tax Adjustments Per Share (1) $1,798.0 $2,143.3 FY 2021 FY 2022 19.2% $451.3 $537.5 FY 2021 FY 2022 19.1% $278.7 $300.5 FY 2021 FY 2022 7.8% $46.8 $64.4 FY 2021 FY 2022 37.5% $3.36 $3.62 FY 2021 FY 2022 7.7% $0.56 $0.77 FY 2021 FY 2022 37.5%

![](tm236912d1_ex99-2img018.jpg)

▪ Adjusted EBITDA: (2) $537.5 million, +19.1% year - over - year growth ▪ Adjusted EBITDA margin: (3) 25.1 % ▪ Acquired Base Earnings: (4) $26.6 million ▪ Revenues: $2.14 billion, +19.2% year - over - year growth ▪ Organic revenue growth rate: (1) +8.5 % year - over - year growth ▪ Fee - based and recurring revenues: 95%+ ▪ Revenue attributable to 2022 partner firm closings: $29.9 million ▪ GAAP Net Income: $125.3 million, compared to $24.4 million in 2021 ▪ GAAP basic and diluted income per share of Class A common stock: $1.40 and $1.39 ▪ Adjusted Net Income Excluding Tax Adjustments: (2) $300.5 million, +7.8% year - over - year growth ▪ Tax Adjustments: (5) $64.4 million, +37.5% year - over - year growth ▪ Adjusted Net Income Excluding Tax Adjustments Per Share: (2) $3.62, +7.7% year - over - year growth ▪ Tax Adjustments Per Share: (2) $0.77, +37.5% year - over - year Adjusted EBITDA Full Year 2022 Financial Snapshot Revenues Net Income and Per Share Amounts 1. Organic revenue growth represents the period - over - period growth in revenues related to partner firms, including growth related t o acquisitions of wealth management practices and customer relationships by our partner firms, including Connectus , and partner firms that have merged, that for the entire periods presented, are included in our consolidated statements of o per ations for each of the entire periods presented. We believe these growth statistics are useful in that they present full period revenue growth of partner firms on a ''same store'' basis exclusive of th e effect of the partial period results of partner firms that are acquired during the comparable periods. 2. Non - GAAP financial measure. See Appendix for reconciliations. 3. Calculated as Adjusted EBITDA divided by revenues. 4. The terms of our management agreements entitle the management companies to management fees typically consisting of all future EB PC of the acquired wealth management firm in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired Base Earnings is equal to our preferred position in Base Ea rnings or comparable measures. We are entitled to receive these earnings notwithstanding any earnings that we are entitled to receive in excess of Target Earnings. Base Earnings may change in future periods for various bu siness or contractual matters. 5. Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for t ax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions completed where the Company received a step - up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15 - year period. Due to the Company's acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplem ent al economic benefit. The tax benefit from amortization is identified to show the full economic benefit of deductions for acquired intangible assets with the step - up in tax basis. 18

![](tm236912d1_ex99-2img019.jpg)

Continuing a Trend of Strong M&A Volume 19 85+ Partner Firms (2) 275+ M&A Transactions Since 2006 (1) 5,800+ Partners and Employees (2) Annual M&A Transactions Since 2020 1. Includes closed and signed and pending close transactions. 2. As of December 31, 2022. (1) 7 14 5 1 18 24 19 10 25 38 24 11 2020 2021 2022 2023 to date New Partner Firms Mergers

![](tm236912d1_ex99-2img020.jpg)

With a Diverse Mix of Transactions 20 Transactions in 2022 U.S. 2 0 Switzerland 1 Canada 2 U.K. 1 U.S. RIA [27] Non - U.S. RIA [11] New Partner Firms Added in 2022 Partner Firms 5 Mergers 19 (1 Connectus)

![](tm236912d1_ex99-2img021.jpg)

We Increased our Footprint in Important Wealth Markets in the US and Internationally 21 2022 Highlights ▪ 24 closed: ▪ 5 new partner firms ▪ 19 mergers, including 1 Connectus merger ▪ Acquired a new partner firm Octogone , strategically entering the attractive Switzerland market Type Acquiring Partner Firm Closing Date Primary Office Location 1. FourThought Private Wealth 11/1/2022 Venice, FL 2. Beaumont Financial Partners 11/14/2022 Needham, MA 1. Dental Wealth Buckingham Strategic Wealth 10/1/2022 Bellevue, WA 2. Johnson Hill 10/1/2022 Brentwood, TN 3. Beekman Prime Quadrant 10/1/2022 New York, NY 4. Strategic Capital Advisers Transform Wealth 10/1/2022 Denver, CO 5. Guidry Summit Financial 10/25/2022 Metairie, LA 6. Alpha Insurance Ancora 11/1/2022 Westlake, OH 7. Schur & Sugarman Provident Financial Management 11/1/2022 Los Angeles, CA 1. Octogone Holding 7/1/2022 Geneva, Switzerland 2. Icon Wealth Partners 8/1/2022 Houston, TX 1. Grecu Capital Management Buckingham Strategic Wealth 7/1/2022 Bend, OR 2. Bergman Investment Management Buckingham Strategic Wealth 7/1/2022 San Mateo, CA 3. Samson Wealth Management XML 7/1/2022 Fort Washington, PA 4. Ross Bennet Smith NKSFB 7/1/2022 London, United Kingdom 5. Parsons Edge 8/26/2022 Dallas, TX 6. Skinner Cardinal Point 9/1/2022 Bahamas 7. RT Mosaic Cardinal Point 9/1/2022 Calgary, Canada Partner Firm Acquisitions 1. Azimuth Capital Management 4/1/2022 Bloomfield Hills, MI 1. Mid-Continent Capital Connectus 4/1/2022 Chicago, IL 2. Lumia Wealth Buckingham Strategic Wealth 4/1/2022 Overland Park, KS 3. Holloway Wealth Management ARS Wealth Advisors 5/1/2022 Gainesville, FL 4. Henry & Horne Wealth Management InterOcean Capital 6/1/2022 Scottsdale, AZ Q1 2022 Mergers 1. Harris, Saunders & Leach The Colony Group 2/4/2022 Washington, DC Partner Firm Acquisitions Mergers Mergers Firm Name Q3 2022 Partner Firm Acquisitions Mergers Q4 2022 Q2 2022

![](tm236912d1_ex99-2img022.jpg)

M&A Momentum is Continuing into 2023 22 2023 YTD Highlights ▪ 11 closed or pending transactions: ▪ 1 new partner firm ▪ 10 mergers ▪ Significantly adding to expertise on alternative investments through the pending acquisition of Origin, which will substantia lly increase the footprint and scale of Kovitz's private real estate fund solutions for clients Type Acquiring Partner Firm Closing Date Primary Office Location Partner Firm Acquisitions 1. Spectrum Wealth Management 1/1/2023 Indianapolis, IN 1. Clintsman Financial Planning Buckingham Strategic Wealth 1/1/2023 Southlake, TX 2. Davis & Seiley HoyleCohen 1/1/2023 La Mesa, CA 3. Regent Bartlett 1/1/2023 Louisville, KY 4. Convergent Buckingham Strategic Wealth 2/1/2023 Plymouth Meeting, PA 5. Cooper Lapman The Colony Group 2/1/2023 Boston, MA 6. Oxford Buckingham Strategic Wealth 2/1/2023 Cincinnati, OH 7. Origin Kovitz Q1'23\* Chicago, IL 8. Financial Partners Capital Management GYL Financial Synergies Q1'23\* New York, NY 9. Newman Schimel Kovitz Q1'23\* Deerfield, IL 10. Alliance Benefit Group Southwest Sentinel Q1'23\* Albuquerque, NM \* Signed and pending close Firm Name Mergers Q1 2023

![](tm236912d1_ex99-2img023.jpg)

23 First Quarter 2023 Outlook

![](tm236912d1_ex99-2img024.jpg)

▪ Estimated Q1 revenues of ~$560 to $570 million ▪ Estimated Q1 YOY organic revenue growth of 1% to 3% (1) ▪ Estimated Q1 revenue attributable to new partner firm closing: ~$1.2 million\* and ~$5 million annualized ▪ Estimate for both Q1 revenue and YOY organic revenue growth excludes ~$7 million from Q4'22 revenues that will not repeat in Q1 \*Relates to the closing of Spectrum on 1/1/23. Q1 2023 Outlook 1. Organic revenue growth represents the period - over - period growth in revenue related to partner firms, including growth related to acquisitions of wealth management practices and customer relationships by our partner firms, including Connectus, and partner firms that have merged, that for the entire periods presented, are included in our consolida ted statements of operations for each of the entire periods presented. We believe these growth statistics are useful in that they present full period revenue growth of partner firms on a ''same store'' basis exclusive of th e effect of the partial period results of partner firms that are acquired during the comparable periods. 2. Non - GAAP financial measure. The Company is not providing a quantitative reconciliation of its forward - looking estimate of Adjust ed EBITDA or Adjusted EBITDA margin to its most directly comparable GAAP financial measure because such GAAP measure, which is not included in the Company's outlook, is difficult to reliably predict or estimate witho ut unreasonable effort due to its dependency on future uncertainties such as the items noted under the heading "Special Note Regarding Forward - Looking Statements." In addition, we believe such a reconciliation could imply a deg ree of precision that might be confusing or misleading to investors. 3. Calculated as Adjusted EBITDA divided by revenues. 4. The terms of our management agreements entitle the management companies to management fees typically consisting of all future EB PC of the acquired wealth management firm in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired Base Earnings is equal to our collective prefe rre d position in Base Earnings or comparable measures. We are entitled to receive these earnings notwithstanding any earnings that we are entitled to receive in excess of Target Earnings. Base Earnings may change in future pe riods for various business or contractual matters. 5. See footnote 2 on slide 9 for additional information regarding Tax Adjustments. Based on a pro forma 27.0% tax rate. 6. Net Leverage Ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility), and means the ratio of amoun ts outstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt obligations secured by a lien on the assets of Focus LLC (excluding letters of credit other than unpaid drawings thereunder) min us unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit Facility). 7. Amounts in the below table represent the present value at December 31, 2022. 24 Revenues Adjusted EBITDA (2) ▪ Estimated Q1 Adjusted EBITDA (2) margin (3) of ~24% # ▪ Estimated Q1 Adjusted EBITDA (2) attributable to new partner firm closings: ~$0.4 million\* ▪ Estimated Annualized Acquired Base Earnings (4) : ~$1.7 million\* # Excludes any expenses associated with the Clayton, Dubilier & Rice process \*Relates to the closing of Spectrum on 1/1/23. ▪ As of December 31 , 2022, estimated next twelve months Tax Adjustments (5) of ~$67.8 million ▪ Q1 Tax Receivable Agreement payments of $9.6 million Tax Adjustments & Other Net Leverage Ratio (6) and Cash Flow ▪ Estimated Net Leverage Ratio (6) ~4.30x ▪ Estimated cash earnout payments of ~$24 million in Q1 ▪ Deferred cash consideration of ~$12.8 million in Q1 ▪ Deferred cash consideration due by year (7) : 2023 2024 2025 2026 2027 2028 2029 ~$19.4M ~$21.9M ~$8.2M - ~$4.7M - ~$67.9M

![](tm236912d1_ex99-2img025.jpg)

Credit Profile & Earnings Preference 25

![](tm236912d1_ex99-2img026.jpg)

Q4'22 Credit Refinancing Rationale 26 ▪ Proactively addressed refinancing and duration risk, created further financial flexibility and increased liquidity to fund strong M&A pipeline ▪ Closed our credit refinance and term loan raises in November 2022, amending and extending our debt maturities ▪ Created incremental financial flexibility with $240 million First Lien Term Loan A with 9 month delayed draw feature ▪ 101 soft call feature for 6 months on new First Lien Term Loan B – Tranche A gives us flexibility if markets continue to strengthen ▪ Strong credit profile supported by resilient business model, high cash flows and disciplined capital allocation framework ▪ Weighted average interest rate on funded borrowings of ~6.1% at December 31, 2022, vs. ~4.4% at September 30, 2022 1. Net leverage ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility) and means the ratio of amount s o utstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt obligations secured by a lien on the assets of Focus LLC (excluding letters of credit other than unpai d d rawings thereunder) minus unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit Facility). Re - affirmed our commitment to our target Net Leverage Ratio (1) of 3.5x to 4.5x

![](tm236912d1_ex99-2img027.jpg)

Credit Overview and Interest Rate Sensitivity 27 1. Net Leverage Ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility) and means the ratio of amount s o utstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt obligations secured by a lien on the assets of Focus LLC (excluding letters of credit other than unpaid draw ing s thereunder) minus unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit Facility). Net Leverage Ratio covenant is for the benefit of the First Lien Revolver and First Lien Te rm Loan A only. 2. Analysis shows the actual interest expense for Q4'22, inclusive of the Company's Term Loans, Revolver borrowings and the impa ct of the three cash flow hedges which effectively convert the SOFR variable interest rate on the first $850 million of Term Loan borrowings to a fixed weighted average interest rate of 53 basis points. The anal ysi s then assumes that 30 - day SOFR rates were either 50 bps lower or higher throughout the entire period. Q4'22 Interest Expense Sensitivity to SOFR (2) Pre - tax Impact to Q4'22 Interest Expense if 30 - day SOFR was different by: - 50 bps +50 bps - $2.2M +$2.2M Actual Q4'22 Reported Interest Expense (including impact of hedges) $35.9M First Lien Term Loan B – Tranche A First Lien Term Loan B – Tranche B First Lien Term Loan A First Lien Revolver Amount $1,755.6 million $788.4 million $20 million drawn of $240 million facility size with 9 month delayed draw Undrawn; $650 million facility size Maturity June 2028 June 2028 November 2027 November 2027 Applicable Margin SOFR + 325 bps on $905.6 million variable portion 0.53% + 325 bps on $850 million fixed via hedges 101 soft call feature for 6 months SOFR + 250 bps SOFR + 250 bps on drawn SOFR + 225 bps on drawn with step downs based on Net Leverage Ratio (1) 50 bps on undrawn portion with step downs based on Net Leverage Ratio (1) OID 98.25 99.25 98.5 Not Applicable SOFR Floor 0.50% 0.50% 0.50% 0.00% Amortization 1.00% / $17.6 million per annum 1.00% / $8.0 million per annum When drawn 3/31/23 – 12/31/23: 1.0% 3/31/24 – 12/31/24: 2.0% 3/31/25 – 12/31/25: 2.0% 3/31/26 – 12/31/26: 5.0% 3/31/27 – 12/31/27: 7.5% Not Applicable Net Leverage Ratio (1) Covenant 6.25x Credit Overview (as of December 31, 2022)

![](tm236912d1_ex99-2img028.jpg)

Strong Credit and Liquidity Profile Debt cost ~ 6.1 % weighted average interest rate on funded borrowings Duration risk ~5.5 years remaining to maturity for Term Loan B (June 2028) ~4.9 years remaining to maturity for Term Loan A (November 2027) ~4.9 years remaining to maturity for Revolver (November 2027) 95%+ fee - based and recurring revenues, variable management fees and earnings preference protect cash flows Downside protection 28 Liquidity ~$140 m illion cash ~$640 million available Revolver capacity ~$220 million undrawn Term Loan A ~$318 million LTM Cash Flow Available for Capital Allocation (1) As of December 31, 2022: 1. Non - GAAP financial measure. See Appendix for reconciliations.

![](tm236912d1_ex99-2img029.jpg)

Equity market decline (20)% (40)% Assumed Client Portfolio Allocation to Equities 50% 50% Decline in market-correlated revenues (1) (10)% (20)% ($ in millions) Reported Q4'22 Market-Correlated Revenues 394.3$354.9$315.4$ Q4'22 Non-Correlated Revenues 153.4$153.4$153.4$ Total Revenue - Q4'22 547.7$508.3$468.8$ Covenant EBITDA (2) - LTM 578.4$558.0$538.2$ Net Debt (3) 2,424.2$2,424.2$2,424.2$ Net Leverage Ratio (2) 4.19x 4.34x 4.50x Change from Q4 Reported 0.15x 0.31x Sensitivity Analysis (Illustrative Only) Earnings Preference Provides Strong Downside Earnings Protection 1. The analysis depicts the impact on our Net Leverage Ratio (as defined in the Credit Facility) resulting from a hypothetical c han ge in Q4 market correlated revenues only. All other revenues/expenses were kept constant except management fees, which are tied to the profitability of our partner firms. 2. Net leverage ratio represents the First Lien Leverage Ratio (as defined in the Credit Facility), and means the ratio of amoun ts outstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt obligations secured by a lien on the assets of Focus LLC (excluding letters of credit other than unpai d d rawings thereunder) minus unrestricted cash and cash equivalents to Consolidated EBITDA (as defined in the Credit Facility), which in the above table is referred to as "Covenant EBITDA." 3. Net Debt represents amounts outstanding under the First Lien Term Loan and First Lien Revolver plus other outstanding debt ob lig ations secured by a lien on the assets of Focus LLC (excluding letters of credit other than unpaid drawings thereunder) minus unrestricted cash and cash equivalents. 4. The terms of our management agreements entitle the management companies to management fees typically consisting of all future EB PC of the acquired wealth management firm in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired Base Earnings is equal t o o ur collective preferred position in Base Earnings or comparable measures. We are entitled to receive these earnings notwithstanding any earnings that we are entitled to receive in excess of Ta rget Earnings. Base Earnings may change in future periods for various business or contractual matters. ▪ Reflects one - quarter impact to revenues and Covenant EBITDA (1)(2) ▪ Assumes all other revenue sources and expenses remain unchanged except for management fees ▪ In the event of a multi - quarter downturn ▪ Partner firms would further reduce their cost structure ▪ M&A activity would moderate ▪ Cash flow would be available for debt r epayment ▪ Significant head room on covenant ▪ Q4 Covenant EBITDA - LTM (2) would need to drop to $387.9 million, or decline by 33 %, to reach 6.25x net leverage ratio covenant 29

![](tm236912d1_ex99-2img030.jpg)

Supported by Substantial Acquired Base Earnings (1) 30 \*Q1 includes a new partner firm that has closed. 1. The terms of our management agreements entitle the management companies to management fees typically consisting of all future EB PC of the acquired wealth management firm in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired Base Earnings is eq ual to our preferred position in Base Earnings or comparable measures. We are entitled to receive these earnings notwithstanding any earnings that we are entitled to receive in excess of Target Ea rni ngs. Base Earnings may change in future periods for various business or contractual matters. 3 5 6 6 7 8 8 13 14 16 18 27 ($ in Millions) Cumulative New Partner Firms Cumulative Acquired Base Earnings Cumulative New Partner Firms and Acquired Base Earnings (1) Since Q1 2019 27 28 30 $12 $19 $35 $35 $38 $39 $39 $57 $58 $68 $79 $129 $129 $140 $148 $155 $157 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20 Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23\* 32 33

![](tm236912d1_ex99-2img031.jpg)

Structural Protections in Our Financial Model (Illustration) 31 Earnings Preference Provides Downside Protection For Firms Above Target Earnings, Split Mitigates Downside Financial Impact to Focus 1. The terms of our management agreements entitle the management companies to management fees typically consisting of all Earnin gs Before Partner Compensation ("EBPC") in excess of Base Earnings up to Target Earnings, plus a percentage of any EBPC in excess of Target Earnings. Acquired Base Earnings is equal t o o ur preferred position in Base Earnings or comparable measures. We are entitled to receive these earnings notwithstanding any earnings that we are entitled to receive in excess of Target Earni ngs . Base Earnings may change in future periods for various business or contractual matters. Management fees growth represents the period - over - period growth in GAAP management fees earned by managemen t companies. While an expense, we believe that growth in management fees reflect the strength of the partnership. Base Case +10% Revenues -10% Revenues Revenues $5,000 $5,500 $4,500 Operating Expenses (excl. management fees) -$2,000 -$2,000 -$2,000 Earnings Before Partner Compensation ("EBPC") (1) $3,000 $3,500 $2,500 Split 50% 50% 50% To Focus $1,500 $1,750 $1,500 To Management Company (as Management Fee) (1) $1,500 $1,750 $1,000 Management Fee as % of Revenue 30% 32% 22% At Time of Deal Focus Acquired Base Earnings (1) Base Case +10% Revenues -10% Revenues Revenues $10,000 $11,000 $9,000 Operating Expenses (excl. management fees) -$3,500 -$3,500 -$3,500 Earnings Before Partner Compensation ("EBPC") $6,500 $7,500 $5,500 Original Target EBPC at Time of Deal $3,000 $3,000 $3,000 Current EBPC Above Target $3,500 $4,500 $2,500 To Focus Preference On Original EBPC at Time of Deal (50%) $1,500 $1,500 $1,500 Split on Excess Above Target (50%) $1,750 $2,250 $1,250 $3,250 $3,750 $2,750 To Management Company (as Management Fee) (1) Original EBPC at Time of Deal (50%) $1,500 $1,500 $1,500 Split on Excess Above Target (50%) $1,750 $2,250 $1,250 $3,250 $3,750 $2,750 Management Fee as % of Revenue 33% 34% 31% Firm Has Grown Above Target Earnings

![](tm236912d1_ex99-2img032.jpg)

Cash Flows 32

![](tm236912d1_ex99-2img033.jpg)

Q1 2023 Supplemental Cash Flow Disclosures Resilient Cash Flows Despite Market Volatility As % of Adjusted EBITDA (1) 71 % 59% Cash Flow Snapshot ▪ Q1 2023 estimated cash earnouts of ~$24 million ▪ $9.6 million Tax Receivable Agreements ("TRA") payments in Q1 2023 ▪ Q1 2023 required term loan amortization of ~$6.5 million ▪ Based on the terms of our Credit Facility, no excess cash flow payments required in 2023 ($ in millions) 1. Non - GAAP financial measure. See Appendix for reconciliations. 2. Net cash provided by operating activities for the three months ended March 31, 2021 and 2022, respectively, include cash outf low s related to due to affiliates (i.e. management fees). A portion of management fees were paid in Q1 post the issuance of the respective annual audit included in our Form 10 - K. 33 - 8.1% (1) - 0.7% Cash Flow Trend ($ in millions) $313.9 $319.9 $288.6 $317.7 Net cash provided by operating activities Cash Flow Available for Capital Allocation Q4 '21 LTM Q4 '22 LTM $242.1 $298.9 $310.7 $313.9 $275.1 $291.3 $306.4 $288.6 $219.9 $266.0 $299.7 $319.9 $299.6 $323.2 $345.8 $317.7 Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 LTM Cash Flows From Operating Activities LTM Cash Flow Available For Capital Allocation (2) (2) (1)

![](tm236912d1_ex99-2img034.jpg)

![](tm236912d1_ex99-2img035.jpg)

Appendix 35

![](tm236912d1_ex99-2img036.jpg)

Net Income (Loss) to Adjusted EBITDA Reconciliation 1. Relates to offering expenses associated with the March 2021 and June 2021 secondary offerings. 36 ($ in thousands) 2020 2021 2022 Dec. 31, 2021 Dec. 31, 2022 Net income (loss) 48,965$24,440$125,278$14,935$(1,411)$ Interest income (453) (422) (791) (112) (645) Interest expense 41,658 55,001 99,887 17,108 35,888 Income tax expense (benefit) 20,660 20,082 53,077 14,044 (6,888) Amortization of debt financing costs 2,909 3,958 3,999 1,102 1,000 Intangible amortization 147,783 187,848 261,842 54,807 69,586 Depreciation and other amortization 12,451 14,625 15,281 3,790 3,827 Non-cash equity compensation expense 22,285 31,602 30,453 7,033 8,263 Non-cash changes in fair value of estimated contingent consideration 19,197 112,416 (64,747) 16,175 17,703 Loss on extinguishment of borrowings 6,094 — 1,807 — 1,807 Other expense - net 214 337 11,370 118 7,536 Secondary offering expenses (1) — 1,409 — — — Adjusted EBITDA 321,763$451,296$537,456$129,000$136,666$ Three months ended

![](tm236912d1_ex99-2img037.jpg)

Net Income (Loss) to Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share Reconciliation \* Refer to the following pages for footnotes 37 2020 2021 2022 Dec. 31, 2021 Dec. 31, 2022 ($ in thousands, except share and per share data) Net income (loss) 48,965$24,440$125,278$14,935$(1,411)$ Income tax expense (benefit) 20,660 20,082 53,077 14,044 (6,888) Amortization of debt financing costs 2,909 3,958 3,999 1,102 1,000 Intangible amortization 147,783 187,848 261,842 54,807 69,586 Non-cash equity compensation expense 22,285 31,602 30,453 7,033 8,263 Non-cash changes in fair value of estimated contingent consideration 19,197 112,416 (64,747) 16,175 17,703 Loss on extinguishment of borrowings 6,094 — 1,807 — 1,807 Secondary offering expenses (1) — 1,409 — — — Subtotal 267,893 381,755 411,709 108,096 90,060 Pro forma income tax expense (27%) (2) (72,331) (103,074) (111,161) (29,185) (24,316) Adjusted Net Income Excluding Tax Adjustments 195,562$278,681$300,548$78,911$65,744$ Tax Adjustments (2) (3) 37,254$46,805$64,359$13,440$16,905$ Adjusted Net Income Excluding Tax Adjustments Per Share 2.46$3.36$3.62$0.94$0.79$ Tax Adjustments Per Share (3) 0.47$0.56$0.77$0.16$0.20$ Adjusted Shares Outstanding 79,397,568 82,893,928 83,093,073 83,575,753 83,210,551 Calculation of Adjusted Shares Outstanding: Weighted average shares of Class A common stock outstanding—basic (4) 48,678,584 57,317,477 65,552,592 61,290,333 65,883,284 Adjustments: Weighted average incremental shares of Class A common stock related to stock options, unvested Class A common stock and restricted stock units (5) 118,029 513,674 257,623 649,401 165,930 Weighted average Focus LLC common units outstanding (6) 21,461,080 15,200,900 11,857,164 12,046,461 11,731,666 Weighted average Focus LLC restricted common units outstanding (7) 5,005 73,983 199,495 81,726 217,913 Weighted average common unit equivalent of Focus LLC incentive units outstanding (8) 9,134,870 9,787,894 5,226,199 9,507,832 5,211,758 Adjusted Shares Outstanding 79,397,568 82,893,928 83,093,073 83,575,753 83,210,551 Three months ended

![](tm236912d1_ex99-2img038.jpg)

\* These footnotes refer to the tables on the previous page. 1. Relates to offering expenses associated with the March 2021 and June 2021 secondary offerings. 2. The pro forma income tax rate of 27% reflects the estimated U.S. federal, state, local and foreign income tax rates applicabl e t o corporations in the jurisdictions we conduct business and is used for comparative purposes. The actual effective income tax rate, in current or f utu re periods, may differ significantly from the pro forma income tax rate of 27%. The actual effective income tax rate is the percentage of income tax af ter taking into consideration various tax deductions, credits and limitations. Among other things, periods of increased interest expense and lim its on our ability to deduct interest expense may, in current or future periods, contribute to an actual effective income tax rate that is less than or gr eat er than the pro forma income tax rate of 27%. 3. Tax Adjustments represent the tax benefits of intangible assets, including goodwill, associated with deductions allowed for t ax amortization of intangible assets in the respective periods based on a pro forma 27% income tax rate. Such amounts were generated from acquisitions comp let ed where we received a step - up in basis for tax purposes. Acquired intangible assets may be amortized for tax purposes, generally over a 15 - year period. Due to our acquisitive nature, tax deductions allowed on acquired intangible assets provide additional significant supplemental economic be nefit. The tax benefit from amortization is included to show the full economic benefit of deductions for acquired intangible assets with the step - up in tax basis. As of December 31, 2022, estimated Tax Adjustments from intangible asset related income tax benefits from closed acquisitions based on a pro fo rma 27% income tax rate for the next 12 months is $67.8 million. 4. Represents our GAAP weighted average Class A common stock outstanding – basic. 5. Represents the incremental shares related to stock options, unvested Class A common stock and restricted stock units as calcu lat ed under the treasury stock method. 6. Assumes that 100% of the Focus LLC common units, including contingently issuable Focus LLC common units, if any, were exchang ed for Class A common stock. 7. Assumes that 100% of the Focus LLC restricted common units were exchanged for Class A common stock. 8. Assumes that 100% of the vested and unvested Focus LLC incentive units were converted into Focus LLC common units based on th e c losing price of our Class A common stock at the end of the respective period and such Focus LLC common units were exchanged for Class A common st ock . 38 Net Income (Loss) to Adjusted Net Income Excluding Tax Adjustments and Adjusted Net Income Excluding Tax Adjustments Per Share Reconciliation

![](tm236912d1_ex99-2img039.jpg)

Reconciliation of Cash Flow Available for Capital Allocation 39 1. A portion of contingent consideration paid is classified as operating cash outflows in accordance with GAAP (with the balance re flected in investing or financing cash outflows) and therefore is a reconciling item to arrive at Cash Flow Available for Capital Allocation. 2. A portion of deferred cash consideration paid is classified as operating cash outflows in accordance with GAAP (with the balance reflected in financing cash outflows) and therefore is a reconciling item to arrive at Cash Flow Available for Capital Allocation . 3. Cash Flow Available for Capital Allocation excludes all contingent consideration and deferred cash consideration that was inc lud ed in either operating, investing or financing activities of our consolidated statements of cash flows. 4. Net cash provided by operating activities for the three months ended March 31, 2021 and 2022, respectively, include cash outf low s related to due to affiliates (i.e. management fees). A portion of management fees were paid in Q1 post the issuance of the respective annual audit included in our Form 10 - K. ($ in thousands) Sept. 30, 2021 Dec. 31, 2021 Mar. 31, 2022 (4) June 30, 2022 Sept 30, 2022 Dec 31, 2022 Dec. 31, 2021 Dec. 31, 2022 Net cash provided by operating activities 85,888$76,070$(4,642)$133,934$101,024$58,283$313,918$288,599$ Purchase of fixed assets (2,242) (4,458) (3,232) (3,197) (6,723) (7,865) (11,018) (21,017) Distributions for unitholders (7,283) (5,920) (8,209) (7,747) (4,563) (2,465) (32,311) (22,984) Payments under tax receivable agreements — — (3,856) — — — (4,423) (3,856) Adjusted Free Cash Flow 76,363$65,692$(19,939)$122,990$89,738$47,953$266,166$240,742$ Portion of contingent consideration paid included in operating activities (1) 20,415 16,439 23,049 18,202 29,571 6,093 53,735 76,915 Portion of deferred acquisition consideration paid included in operating activities (2) — — — — 16 — — 16 Cash Flow Available for Capital Allocation (3) 96,778$82,131$3,110$141,192$119,325$54,046$319,901$317,673$ Trailing 4-Quarters endedThree months ended ($ in thousands) June 30, 2020 Sept. 30, 2020 Dec. 31, 2020 Mar. 31, 2021 (4) June 30, 2021 Net cash provided by operating activities 60,996$74,089$72,894$34,128$117,832$ Purchase of fixed assets (2,759) (6,744) (6,658) (2,835) (1,483) Distributions for unitholders (3,076) (8,122) (6,692) (9,055) (10,053) Payments under tax receivable agreements — — — (4,112) (311) Adjusted Free Cash Flow 55,161$59,223$59,544$18,126$105,985$ Portion of contingent consideration paid included in operating activities (1) 16,369 3,806 2,394 5,276 11,605 Portion of deferred acquisition consideration paid included in operating activities (2) — — — — — Cash Flow Available for Capital Allocation (3) 71,530$63,029$61,938$23,402$117,590$ Three months ended