| Segment information |
Segment information for the years ended December 31, 2015, 2014 and 2013 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Brokerage and Advisory Services |
|
Ladenburg |
|
Insurance Brokerage |
|
Corporate |
|
Total |
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 (5)
|
|
46,053 |
|
|
6,052 |
|
|
1,170 |
|
|
(9,639 |
) |
|
43,636 |
|
Identifiable assets |
|
417,378 |
|
|
44,050 |
|
|
61,689 |
|
|
51,241 |
|
|
574,358 |
|
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 (5)
|
|
50,596 |
|
|
16,174 |
|
|
2,315 |
|
|
(7,907 |
) |
|
61,178 |
|
Identifiable assets |
|
350,225 |
|
|
39,845 |
|
|
67,941 |
|
|
52,747 |
|
|
510,758 |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
723,246 |
|
(2) |
$ |
69,603 |
|
(2) |
$ |
— |
|
|
$ |
267 |
|
(3) |
$ |
793,116 |
|
Income (loss) before income taxes |
|
4,850 |
|
|
11,689 |
|
|
— |
|
|
(14,135 |
) |
(1)(4) |
2,404 |
|
EBITDA, as adjusted (5)
|
|
52,549 |
|
|
13,188 |
|
|
— |
|
|
(8,534 |
) |
(4) |
57,203 |
|
Identifiable assets |
|
320,239 |
|
|
33,950 |
|
|
— |
|
|
6,631 |
|
|
360,820 |
|
Depreciation and amortization |
|
14,475 |
|
|
791 |
|
|
— |
|
|
49 |
|
|
15,315 |
|
Interest |
|
12,527 |
|
|
75 |
|
|
— |
|
|
2,836 |
|
|
15,438 |
|
Capital expenditures |
|
4,898 |
|
|
1,963 |
|
|
— |
|
|
— |
|
|
6,861 |
|
Non-cash compensation |
|
3,667 |
|
|
646 |
|
|
— |
|
|
2,453 |
|
|
6,766 |
|
|
|
(1) |
Includes interest on revolving credit and forgivable loan notes, compensation, professional fees and other general and administrative expenses. |
|
|
(2) |
Includes brokerage commissions of $4,240 and $908 in the Ladenburg and Independent brokerage and advisory services segments, respectively, related to the sale of the Company's Series A Preferred Stock (eliminated in consolidation).
|
|
|
(3) |
Includes the elimination of $5,148 of revenue referred to in footnote (2).
|
|
|
(4) |
Includes the elimination of $2,545, consisting of $5,148 of revenue, net of employee brokerage commission expenses of $2,603 charged to additional paid-in capital related to sale of the Company's Series A Preferred Stock.
|
|
|
(5) |
The following table reconciles EBITDA, as adjusted, to (loss) income before income taxes for the years ended December 31, 2015, 2014 and 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
EBITDA, as adjusted |
|
2015 |
|
2014 |
|
2013 |
|
Independent Brokerage and Advisory Services |
|
$ |
46,053 |
|
|
$ |
50,596 |
|
|
$ |
52,549 |
|
|
Ladenburg |
|
6,052 |
|
|
16,174 |
|
|
13,188 |
|
|
Insurance Brokerage |
|
1,170 |
|
|
2,315 |
|
|
— |
|
|
Corporate |
|
(9,639 |
) |
|
(7,907 |
) |
|
(8,534 |
) |
|
Total segments |
|
43,636 |
|
|
61,178 |
|
|
57,203 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
Interest income |
|
254 |
|
|
245 |
|
|
194 |
|
|
Change in fair value of contingent consideration |
|
55 |
|
|
12 |
|
|
(121 |
) |
|
Loss on extinguishment of debt |
|
(252 |
) |
|
(548 |
) |
|
(4,547 |
) |
|
Interest expense |
|
(5,169 |
) |
|
(6,990 |
) |
|
(15,438 |
) |
|
Depreciation and amortization |
|
(27,077 |
) |
|
(18,397 |
) |
|
(15,315 |
) |
|
Non-cash compensation expense |
|
(8,759 |
) |
|
(10,541 |
) |
|
(6,766 |
) |
|
Amortization of retention and forgivable loans |
|
(9,238 |
) |
|
(11,041 |
) |
|
(11,544 |
) |
|
Financial advisor recruiting expense |
|
(2,387 |
) |
|
(1,489 |
) |
|
(1,194 |
) |
|
Acquisition-related expense |
|
(528 |
) |
|
(2,342 |
) |
|
— |
|
|
Loss attributable to noncontrolling interest |
|
(62 |
) |
|
(81 |
) |
|
(68 |
) |
|
Other |
|
(2,168 |
) |
(6) |
— |
|
|
— |
|
|
(Loss) income before income taxes |
|
$ |
(11,695 |
) |
|
$ |
10,006 |
|
|
$ |
2,404 |
|
|
(6) Includes loss on write-off of receivable from subtenant of $855, deferred compensation obligation of $532, rent expense due to default by subtenant of $468 and excise and franchise tax expense of $313.
|