Segment Information | Segment Information The Company has three operating segments. The independent advisory and brokerage services segment includes the investment advisory and broker-dealer services provided by the Company's independent advisory and brokerage subsidiaries to their independent contractor financial advisors and the wealth management services provided by Premier Trust. The Ladenburg segment includes the investment banking, sales and trading, asset management services and investment activities conducted by Ladenburg and LTAM. The insurance brokerage segment includes the wholesale insurance brokerage activities provided by Highland, which delivers life insurance, fixed and equity indexed annuities and long-term care solutions to investment and insurance providers, and an affiliate of Highland, which provides marketing strategies, product expertise, and back-office processing for fixed and equity-indexed annuities. Earnings before interest, taxes, depreciation and amortization, or EBITDA, as adjusted for acquisition-related expense, amortization of retention and forgivable loans, amortization of contract acquisition costs, change in fair value of contingent consideration related to acquisitions, non-cash compensation expense, financial advisor recruiting expense and other expense, which includes excise and franchise tax expense, severance costs and compensation expense that may be paid in stock, is the primary profit measure the Company's management uses in evaluating financial performance for its reportable segments. EBITDA, as adjusted, is considered a non-GAAP financial measure as defined by Regulation G promulgated by the SEC under the Securities Act of 1933, as amended. The Company considers EBITDA, as adjusted, important in evaluating its financial performance on a consistent basis across various periods. Due to the significance of non-cash and non-recurring items, EBITDA, as adjusted, enables the Company's Board of Directors and management to monitor and evaluate the business on a consistent basis. The Company uses EBITDA, as adjusted, as a primary measure, among others, to analyze and evaluate financial and strategic planning decisions regarding future operating investments and potential acquisitions. The Company believes that EBITDA, as adjusted, eliminates items that are not indicative of its core operating performance, such as acquisition-related expense, amortization of retention and forgivable loans, amortization of contract acquisition costs and financial advisor recruiting expenses, or do not involve a cash outlay, such as stock-related compensation, which is expected to remain a key element in our long-term incentive compensation program. EBITDA, as adjusted, should be considered in addition to, rather than as a substitute for, income (loss) before income taxes, net income (loss) and cash flows provided by (used in) operating activities. Segment information for the three and nine months ended September 30, 2019 and 2018 was as follows: Three Months Ended September 30, 2019 Independent Advisory and Brokerage Services Ladenburg Insurance Brokerage Corporate Total Revenues $ 305,204 $ 23,519 $ 44,914 $ 895 $ 374,532 Income (loss) before income taxes 20,238 5,191 1,719 (11,851 ) (1) 15,297 EBITDA, as adjusted (3) 28,466 5,210 2,343 (4,933 ) 31,086 Identifiable assets (2) 539,991 58,679 101,780 117,674 818,124 Depreciation and amortization 4,653 120 468 5 5,246 Interest 133 1 58 6,026 6,218 Capital expenditures 2,892 — 2 (3 ) 2,891 Non-cash compensation 251 178 — 1,107 1,536 Three Months Ended September 30, 2018 Revenues $ 300,015 $ 15,180 $ 32,960 $ 720 $ 348,875 Income (loss) before income taxes 18,538 821 (145 ) (6,557 ) (1) 12,657 EBITDA, as adjusted (3) 27,224 1,110 239 (3,264 ) 25,309 Identifiable assets (2) 509,270 49,841 90,920 150,560 800,591 Depreciation and amortization 5,457 122 261 5 5,845 Interest 311 2 76 2,817 3,206 Capital expenditures 3,780 95 31 (8 ) 3,898 Non-cash compensation 317 176 — 887 1,380 Nine Months Ended September 30, 2019 Independent Advisory and Brokerage Services Ladenburg Insurance Brokerage Corporate Total Revenues $ 890,024 $ 56,763 $ 124,689 $ 2,091 $ 1,073,567 Income (loss) before income taxes 52,334 8,524 2,254 (33,474 ) (1) 29,638 EBITDA, as adjusted (3) 78,040 9,217 4,160 (13,246 ) 78,171 Identifiable assets (2) 539,991 58,679 101,780 117,674 818,124 Depreciation and amortization 15,270 359 1,412 16 17,057 Interest 365 (10 ) 177 16,308 16,840 Capital expenditures 9,100 — 35 (91 ) 9,044 Non-cash compensation 765 536 — 3,173 4,474 Nine Months Ended September 30, 2018 Revenues $ 875,015 $ 55,614 $ 101,945 $ 3,441 $ 1,036,015 Income (loss) before income taxes 45,926 7,113 556 (19,418 ) (1) 34,177 EBITDA, as adjusted (3) 72,456 8,029 2,093 (11,266 ) 71,312 Identifiable assets (2) 509,270 49,841 90,920 150,560 800,591 Depreciation and amortization 16,332 345 726 13 17,416 Interest 861 50 415 5,900 7,226 Capital expenditures 10,035 351 101 16 10,503 Non-cash compensation 936 529 113 2,864 4,442 (1) Includes interest expense, compensation, professional fees, and other general and administrative expenses related to the Corporate segment. (2) Identifiable assets are presented as of the end of the period. (3) The following table reconciles income before income taxes for the three and nine months ended September 30, 2019 and 2018 to EBITDA, as adjusted. Three Months Ended Nine Months Ended 2019 2018 2019 2018 Income before income taxes $ 15,297 $ 12,657 $ 29,638 $ 34,177 Adjustments: Interest income (882 ) (810 ) (2,138 ) (1,688 ) Change in fair value of contingent consideration 93 54 290 165 Interest expense 6,218 3,206 16,840 7,226 Depreciation and amortization 5,246 5,845 17,057 17,416 Non-cash compensation expense 1,536 1,380 4,474 4,442 Amortization of retention and forgivable loans 139 97 391 280 Amortization of contract acquisition costs 2,988 2,488 8,639 7,059 Financial advisor recruiting expense 9 115 18 291 Acquisition-related expense — — 24 913 Income attributable to noncontrolling interest 79 (13 ) 58 (22 ) Other (1) (2) 363 290 2,880 1,053 EBITDA, as adjusted $ 31,086 $ 25,309 $ 78,171 $ 71,312 EBITDA, as adjusted Independent Advisory and Brokerage Services $ 28,466 $ 27,224 $ 78,040 $ 72,456 Ladenburg 5,210 1,110 9,217 8,029 Insurance Brokerage 2,343 239 4,160 2,093 Corporate (4,933 ) (3,264 ) (13,246 ) (11,266 ) Total segments $ 31,086 $ 25,309 $ 78,171 $ 71,312 (1) Includes severance costs of $160 and $1,269 , excise and franchise tax expense of $134 and $416 , compensation expense that may be paid in stock of $399 and $1,256 , non-recurring expenses related to a block repurchase of our common stock and other legal matters of $(55) and $214 and reversal of a write-off for a sublease commitment of $(275) for the three and nine months ended September 30, 2019. (2) Includes severance costs of $0 and $174 , excise and franchise tax expense of $164 and $486 and compensation expense that may be paid in stock of $126 and $393 for the three and nine months ended September 30, 2018. |