| Segment information |
Segment information for the years ended December 31, 2016, 2015 and 2014 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Brokerage and Advisory Services |
|
Ladenburg |
|
Insurance Brokerage |
|
Corporate |
|
Total |
2016 |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
1,003,282 |
|
|
$ |
49,425 |
|
|
$ |
50,483 |
|
|
$ |
3,763 |
|
|
$ |
1,106,953 |
|
Income (loss) before income taxes |
|
15,071 |
|
|
(3,674 |
) |
|
(6,074 |
) |
|
(17,609 |
) |
(1) |
(12,286 |
) |
EBITDA, as adjusted (2)
|
|
47,977 |
|
|
(1,676 |
) |
|
2,255 |
|
|
(12,785 |
) |
|
35,771 |
|
Identifiable assets |
|
423,288 |
|
|
38,665 |
|
|
54,166 |
|
|
29,884 |
|
|
546,003 |
|
Depreciation and amortization |
|
20,406 |
|
|
703 |
|
|
7,161 |
|
|
64 |
|
|
28,334 |
|
Interest |
|
2,828 |
|
|
4 |
|
|
682 |
|
|
748 |
|
|
4,262 |
|
Capital expenditures |
|
6,784 |
|
|
139 |
|
|
209 |
|
|
— |
|
|
7,132 |
|
Non-cash compensation |
|
1,010 |
|
|
537 |
|
|
245 |
|
|
3,519 |
|
|
5,311 |
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
1,035,365 |
|
|
$ |
61,841 |
|
|
$ |
49,573 |
|
|
$ |
5,339 |
|
|
$ |
1,152,118 |
|
Income (loss) before income taxes |
|
7,735 |
|
|
3,095 |
|
|
(6,701 |
) |
|
(15,824 |
) |
(1) |
(11,695 |
) |
EBITDA, as adjusted (2)
|
|
46,462 |
|
|
6,052 |
|
|
1,170 |
|
|
(9,639 |
) |
|
44,045 |
|
Identifiable assets |
|
417,367 |
|
|
44,050 |
|
|
61,689 |
|
|
50,999 |
|
|
574,105 |
|
Depreciation and amortization |
|
19,373 |
|
|
703 |
|
|
6,949 |
|
|
52 |
|
|
27,077 |
|
Interest |
|
3,532 |
|
|
7 |
|
|
683 |
|
|
947 |
|
|
5,169 |
|
Capital expenditures |
|
7,341 |
|
|
87 |
|
|
783 |
|
|
87 |
|
|
8,298 |
|
Non-cash compensation |
|
3,836 |
|
|
638 |
|
|
239 |
|
|
4,046 |
|
|
8,759 |
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
816,581 |
|
|
$ |
73,298 |
|
|
$ |
26,164 |
|
|
$ |
5,210 |
|
|
$ |
921,253 |
|
Income (loss) before income taxes |
|
10,520 |
|
|
14,846 |
|
|
(841 |
) |
|
(14,519 |
) |
(1) |
10,006 |
|
EBITDA, as adjusted (2)
|
|
50,596 |
|
|
16,174 |
|
|
2,315 |
|
|
(7,907 |
) |
|
61,178 |
|
Identifiable assets |
|
350,187 |
|
|
39,845 |
|
|
67,941 |
|
|
52,141 |
|
|
510,114 |
|
Depreciation and amortization |
|
14,978 |
|
|
665 |
|
|
2,743 |
|
|
11 |
|
|
18,397 |
|
Interest |
|
5,460 |
|
|
67 |
|
|
297 |
|
|
1,166 |
|
|
6,990 |
|
Capital expenditures |
|
6,058 |
|
|
1,002 |
|
|
253 |
|
|
134 |
|
|
7,447 |
|
Non-cash compensation |
|
6,751 |
|
|
612 |
|
|
116 |
|
|
3,062 |
|
|
10,541 |
|
|
|
(1) |
Includes interest on revolving credit and forgivable loan notes, compensation, professional fees and other general and administrative expenses. |
|
|
(2) |
The following table reconciles income (loss) before income taxes to EBITDA, as adjusted, for the years ended December 31, 2016, 2015 and 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2016 |
|
2015 |
|
2014 |
|
(Loss) income before income taxes |
|
(12,286 |
) |
|
(11,695 |
) |
|
10,006 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
Interest income |
|
(672 |
) |
|
(254 |
) |
|
(245 |
) |
|
Change in fair value of contingent consideration |
|
216 |
|
|
(55 |
) |
|
(12 |
) |
|
Loss on extinguishment of debt |
|
— |
|
|
252 |
|
|
548 |
|
|
Interest expense |
|
4,262 |
|
|
5,169 |
|
|
6,990 |
|
|
Depreciation and amortization |
|
28,334 |
|
|
27,077 |
|
|
18,397 |
|
|
Non-cash compensation expense |
|
5,311 |
|
|
8,759 |
|
|
10,541 |
|
|
Amortization of retention and forgivable loans |
|
5,472 |
|
|
9,238 |
|
|
11,041 |
|
|
Financial advisor recruiting expense |
|
1,882 |
|
|
2,387 |
|
|
1,489 |
|
|
Acquisition-related expense |
|
1,357 |
|
|
940 |
|
(5) |
2,342 |
|
|
Loss attributable to noncontrolling interest |
|
42 |
|
|
62 |
|
|
81 |
|
|
Other |
|
1,853 |
|
(3) |
2,165 |
|
(4) |
— |
|
|
EBITDA, as adjusted |
|
$ |
35,771 |
|
|
$ |
44,045 |
|
|
$ |
61,178 |
|
|
|
|
|
|
|
|
|
|
EBITDA, as adjusted |
|
|
|
|
|
|
|
Independent Brokerage and Advisory Services |
|
$ |
47,977 |
|
|
$ |
46,462 |
|
|
$ |
50,596 |
|
|
Ladenburg |
|
(1,676 |
) |
|
6,052 |
|
|
16,174 |
|
|
Insurance Brokerage |
|
2,255 |
|
|
1,170 |
|
|
2,315 |
|
|
Corporate |
|
(12,785 |
) |
|
(9,639 |
) |
|
(7,907 |
) |
|
Total segments |
|
$ |
35,771 |
|
|
$ |
44,045 |
|
|
$ |
61,178 |
|
|
(3) Includes loss on severance costs of $755, excise and franchise tax expense of $508 and compensation expense that may be paid in stock of $586.
(4) Includes loss on write-off of receivable from subtenant of $855, compensation expense that may be paid in stock of $532, rent expense due to default by subtenant of $468 and excise and franchise tax expense of $310.
|
|
(5) |
Includes $409 for acquisition-related expense that was previously included in professional services expense and other expense.
|
|