Impact on Financial Statements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Financial Condition |
|
|
|
|
|
|
|
|
|
As Reported |
|
Adjustments |
|
Adjusted |
|
|
December 31, 2017 |
|
Investment Banking |
Insurance Renewals |
Costs to obtain or fulfill a contract |
|
January 1, 2018 |
ASSETS |
|
(Audited) |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
172,103 |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
172,103 |
|
Securities owned, at fair value |
|
3,881 |
|
|
— |
|
— |
|
— |
|
|
3,881 |
|
Receivables from clearing brokers |
|
48,543 |
|
|
— |
|
— |
|
— |
|
|
48,543 |
|
Receivables from other broker-dealers |
|
2,822 |
|
|
— |
|
— |
|
— |
|
|
2,822 |
|
Notes receivable from financial advisors, net |
|
47,369 |
|
|
— |
|
— |
|
(40,566 |
) |
|
6,803 |
|
Other receivables, net |
|
60,707 |
|
|
(137 |
) |
58,786 |
|
— |
|
|
119,356 |
|
Fixed assets, net |
|
23,621 |
|
|
— |
|
— |
|
— |
|
|
23,621 |
|
Restricted assets |
|
760 |
|
|
— |
|
— |
|
— |
|
|
760 |
|
Intangible assets, net |
|
103,611 |
|
|
— |
|
(23,645 |
) |
— |
|
|
79,966 |
|
Goodwill |
|
124,210 |
|
|
— |
|
— |
|
— |
|
|
124,210 |
|
Contract acquisition costs, net |
|
— |
|
|
— |
|
— |
|
61,340 |
|
|
61,340 |
|
Cash surrender value of life insurance |
|
12,711 |
|
|
— |
|
— |
|
— |
|
|
12,711 |
|
Other assets |
|
31,687 |
|
|
25 |
|
— |
|
— |
|
|
31,712 |
|
Total assets |
|
$ |
632,025 |
|
|
$ |
(112 |
) |
$ |
35,141 |
|
$ |
20,774 |
|
|
$ |
687,828 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Securities sold, but not yet purchased, at fair value |
|
$ |
231 |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
231 |
|
Accrued compensation |
|
33,343 |
|
|
(110 |
) |
— |
|
— |
|
|
33,233 |
|
Commissions and fees payable |
|
67,221 |
|
|
— |
|
29,395 |
|
— |
|
|
96,616 |
|
Accounts payable and accrued liabilities |
|
40,478 |
|
|
(104 |
) |
— |
|
(1,133 |
) |
|
39,241 |
|
Deferred rent |
|
2,151 |
|
|
— |
|
— |
|
— |
|
|
2,151 |
|
Deferred income taxes |
|
2,968 |
|
|
28 |
|
1,462 |
|
1,480 |
|
|
5,938 |
|
Deferred compensation liability |
|
18,161 |
|
|
— |
|
— |
|
— |
|
|
18,161 |
|
Accrued interest |
|
232 |
|
|
— |
|
— |
|
— |
|
|
232 |
|
Notes payable |
|
96,849 |
|
|
— |
|
— |
|
— |
|
|
96,849 |
|
Total liabilities |
|
$ |
261,634 |
|
|
$ |
(186 |
) |
$ |
30,857 |
|
$ |
347 |
|
|
$ |
292,652 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock |
|
2 |
|
|
— |
|
— |
|
— |
|
|
2 |
|
Common stock |
|
20 |
|
|
— |
|
— |
|
— |
|
|
20 |
|
Additional paid-in capital |
|
520,135 |
|
|
— |
|
— |
|
— |
|
|
520,135 |
|
Accumulated deficit |
|
(149,778 |
) |
|
74 |
|
4,284 |
|
20,416 |
|
|
(125,004 |
) |
Total shareholders' equity of the Company |
|
370,379 |
|
|
74 |
|
4,284 |
|
20,416 |
|
|
395,153 |
|
Noncontrolling interest |
|
12 |
|
|
— |
|
— |
|
11 |
|
|
23 |
|
Total shareholders' equity |
|
370,391 |
|
|
74 |
|
4,284 |
|
20,427 |
|
|
395,176 |
|
Total liabilities and shareholders' equity |
|
$ |
632,025 |
|
|
$ |
(112 |
) |
$ |
35,141 |
|
$ |
20,774 |
|
|
$ |
687,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Financial Condition |
|
|
As of December 31, 2018 |
|
|
|
|
As Reported |
|
Balances without the adoption of ASC 606 |
|
Effects of Change Higher/(Lower) |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
182,693 |
|
|
$ |
182,693 |
|
|
$ |
— |
|
Securities owned, at fair value |
|
10,923 |
|
|
10,923 |
|
|
— |
|
Receivables from clearing brokers |
|
24,068 |
|
|
24,068 |
|
|
— |
|
Receivables from other broker-dealers |
|
7,078 |
|
|
7,078 |
|
|
— |
|
Notes receivable from financial advisors, net |
|
5,809 |
|
|
57,417 |
|
|
(51,608 |
) |
Other receivables, net |
|
133,242 |
|
|
69,209 |
|
|
64,033 |
|
Fixed assets, net |
|
29,994 |
|
|
29,994 |
|
|
— |
|
Restricted assets |
|
6,588 |
|
|
6,588 |
|
|
— |
|
Intangible assets, net |
|
73,064 |
|
|
91,454 |
|
|
(18,390 |
) |
Goodwill |
|
126,079 |
|
|
126,079 |
|
|
— |
|
Contract acquisition costs, net |
|
80,726 |
|
|
— |
|
|
80,726 |
|
Cash surrender value of life insurance |
|
11,406 |
|
|
11,406 |
|
|
— |
|
Income taxes receivable |
|
2,156 |
|
|
— |
|
|
2,156 |
|
Other assets |
|
47,078 |
|
|
46,578 |
|
|
500 |
|
Total assets |
|
$ |
740,904 |
|
|
$ |
663,487 |
|
|
$ |
77,417 |
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold, but not yet purchased, at market value |
|
$ |
2,575 |
|
|
$ |
2,575 |
|
|
$ |
— |
|
Accrued compensation |
|
39,192 |
|
|
39,257 |
|
|
(65 |
) |
Commissions and fees payable |
|
105,306 |
|
|
73,452 |
|
|
31,854 |
|
Accounts payable and accrued liabilities |
|
48,813 |
|
|
41,026 |
|
|
7,787 |
|
Deferred rent |
|
2,956 |
|
|
2,956 |
|
|
— |
|
Deferred income taxes |
|
14,068 |
|
|
9,742 |
|
|
4,326 |
|
Deferred compensation liability |
|
20,622 |
|
|
20,622 |
|
|
— |
|
Accrued interest |
|
123 |
|
|
123 |
|
|
— |
|
Notes payable |
|
254,072 |
|
|
254,072 |
|
|
— |
|
Total liabilities |
|
$ |
487,727 |
|
|
$ |
443,825 |
|
|
$ |
43,902 |
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
Preferred stock |
|
2 |
|
|
2 |
|
|
— |
|
Common stock |
|
14 |
|
|
14 |
|
|
— |
|
Additional paid-in capital |
|
344,356 |
|
|
344,356 |
|
|
— |
|
Accumulated deficit |
|
(91,246 |
) |
|
(124,750 |
) |
|
33,504 |
|
|
|
|
|
|
|
|
Total shareholders' equity of the Company |
|
253,126 |
|
|
219,622 |
|
|
33,504 |
|
|
|
|
|
|
|
|
Noncontrolling interest |
|
51 |
|
|
40 |
|
|
11 |
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
253,177 |
|
|
219,662 |
|
|
33,515 |
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity |
|
$ |
740,904 |
|
|
$ |
663,487 |
|
|
$ |
77,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Operations |
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2018 |
|
|
|
|
As Reported |
|
Amounts without the adoption of ASC 606 |
|
Effects of Change Higher/(Lower) |
Revenues: |
|
|
|
|
|
|
Commissions |
|
$ |
696,331 |
|
|
$ |
609,400 |
|
|
$ |
86,931 |
|
Advisory fees |
|
474,423 |
|
|
695,094 |
|
|
(220,671 |
) |
Investment banking |
|
56,256 |
|
|
51,335 |
|
|
4,921 |
|
Principal transactions |
|
(328 |
) |
|
(346 |
) |
|
18 |
|
Interest and dividends |
|
4,971 |
|
|
4,964 |
|
|
7 |
|
Service fees |
|
119,430 |
|
|
119,430 |
|
|
— |
|
Other income |
|
40,053 |
|
|
40,147 |
|
|
(94 |
) |
Total revenues |
|
1,391,136 |
|
|
1,520,024 |
|
|
(128,888 |
) |
Expenses: |
|
|
|
|
|
|
Commissions and fees |
|
976,596 |
|
|
1,113,389 |
|
|
(136,793 |
) |
Compensation and benefits |
|
194,045 |
|
|
195,433 |
|
|
(1,388 |
) |
Non-cash compensation |
|
5,882 |
|
|
5,882 |
|
|
— |
|
Brokerage, communication and clearance fees |
|
16,088 |
|
|
15,525 |
|
|
563 |
|
Rent and occupancy, net of sublease revenue |
|
9,977 |
|
|
9,977 |
|
|
— |
|
Professional services |
|
21,927 |
|
|
20,022 |
|
|
1,905 |
|
Interest |
|
10,796 |
|
|
10,756 |
|
|
40 |
|
Depreciation and amortization |
|
24,039 |
|
|
29,294 |
|
|
(5,255 |
) |
Acquisition-related expenses |
|
1,010 |
|
|
1,010 |
|
|
— |
|
Amortization of retention and forgivable loans |
|
417 |
|
|
13,890 |
|
|
(13,473 |
) |
Amortization of contract acquisition costs |
|
9,671 |
|
|
— |
|
|
9,671 |
|
Other |
|
73,285 |
|
|
73,805 |
|
|
(520 |
) |
Total expenses |
|
1,343,733 |
|
|
1,488,983 |
|
|
(145,250 |
) |
Income before item shown below |
|
47,403 |
|
|
31,041 |
|
|
16,362 |
|
Change in fair value of contingent consideration |
|
(238 |
) |
|
(238 |
) |
|
— |
|
Income before income taxes |
|
47,165 |
|
|
30,803 |
|
|
16,362 |
|
Income tax expense |
|
13,379 |
|
|
5,745 |
|
|
7,634 |
|
Net income |
|
33,786 |
|
|
25,058 |
|
|
8,728 |
|
Net income attributable to noncontrolling interest |
|
28 |
|
|
28 |
|
|
— |
|
Net income attributable to the Company |
|
$ |
33,758 |
|
|
$ |
25,030 |
|
|
$ |
8,728 |
|
Dividends declared on preferred stock |
|
(34,031 |
) |
|
(34,031 |
) |
|
— |
|
Net loss available to common shareholders |
|
$ |
(273 |
) |
|
$ |
(9,001 |
) |
|
$ |
8,728 |
|
Net loss per share available to common shareholders (basic) |
|
$ |
(0.00 |
) |
|
$ |
(0.05 |
) |
|
$ |
0.05 |
|
Net loss per share available to common shareholders (diluted) |
|
$ |
(0.00 |
) |
|
$ |
(0.05 |
) |
|
$ |
0.05 |
|
Weighted average common shares used in computation of per share data: |
|
|
|
|
|
|
Basic |
|
194,562,916 |
|
|
194,562,916 |
|
|
— |
|
Diluted |
|
194,562,916 |
|
|
194,562,916 |
|
|
— |
|
|