EX-99.1 2 ea129079ex99-1_briley.htm EARNINGS RELEASE DATED OCTOBER 29, 2020

Exhibit 99.1

 

www.brileyfin.com

 

B. Riley Financial Reports Strong Third Quarter 2020 Results

Q3 2020 Consolidated Revenues of $226.3 million and Net Income of $47.3 million, or $1.75 per Diluted Share

Year-to-Date Consolidated Revenues of $492.5 million and Net Income of $30.3 million

 

Q3 2020 Operating adjusted EBITDA of $67.2 million; YTD Operating Adjusted EBITDA of $184.9 million

 

Regular Quarterly Cash Dividend Raised to $0.375 per Common Share

Board of Directors Approves Additional Share Repurchase Program

 

LOS ANGELES, October 29, 2020 – B. Riley Financial, Inc. (NASDAQ:RILY) (“B. Riley” or the “Company”) today announced results for the third quarter ended September 30, 2020.

 

Third Quarter 2020 Financial Highlights

·GAAP consolidated revenues of $226.3 million
·Net income available to common shareholders of $47.3 million, or $1.75 per diluted share
·Adjusted EBITDA (1) of $94.1 million
·Operating revenues (2) of $194.5 million and operating adjusted EBITDA (3) of $67.2 million

 

“We delivered strong third quarter results across our business lines which generated net income of $47.3 million compared to $34.3 million last year and operating adjusted EBITDA growth of over 90%,” said Bryant Riley, Chairman and Co-Chief Executive Officer. “Our capital markets group was the primary driver of growth this quarter, having realized impressive performance in all of its verticals. Our focus on helping small cap companies navigate financial markets with advisory, capital raising, and restructuring services is the ethos of our firm and this quarter confirmed that we provide vital services during periods of market turmoil like we have seen with COVID-19. As we continue to creatively gain market share in each of our segments within capital markets, we anticipate becoming the market leader within the small cap ecosystem. In addition to capital markets, we have continued to see strong performance out of our liquidation business given the unfortunate ramifications of COVID-19. Additionally, our valuation business, brand portfolio, and wholly owned subsidiaries within our principal investments business continue to generate steady cash flows and healthy returns on invested capital. Finally, we continue to view our balance sheet as a vital differentiator that sets us apart from the competition. We saw investment gains of $32 million in the quarter which marks a continued recovery from our first quarter losses. This understates the importance that our strong balance sheet and our net cash and investments have on driving growth and cash flow across our segments. We pride ourselves on being solution providers to companies in need and use our balance sheet as a tool to generate both fees and returns. When I look through our portfolio, I am as optimistic as I have ever been about its future performance and love our set up as we finish the remainder of the year. Year-to-date, we have delivered net income of $30.3 million and almost $185 million of operating adjusted EBITDA, up 90% over last year. In addition, we have a clear line of sight to delivering strong growth in the fourth quarter as well. Our strong performance and the confidence we have in our business strategy and future are the primary reasons for our increasing our regular quarterly dividend to $0.375.”

 

Mr. Riley added, “Since the formation of B. Riley Financial in 2014, our philosophy has been to provide a regular dividend enhanced by special dividends based on the strength of our episodic businesses.  As our overall business has become increasingly diversified and recurring in nature, we feel a larger regular dividend annualized at $1.50 per share is more appropriate to reflect the underlying cash flow generating power of our business.  To be clear, we will continue to consider special dividends when appropriate, and trust that a stable and growing regular dividend will be appreciated by our shareholders. In addition, we will continue to opportunistically repurchase shares as noted by our buyback authorization. Year-to-date, we repurchased approximately 1.7 million shares representing approximately 7% of our shares outstanding.” 

 

B. Riley Financial, Inc. |  www.brileyfin.com |  NASDAQ: RILY

 

 

 

 

 

Co-Chief Executive Officer Tom Kelleher added, “This past quarter we took concerted steps to position our platform to drive increased client and shareholder value by rebranding our operating companies and providing greater visibility into the breadth of our offerings. In addition, we launched our venture capital business which should strengthen our capabilities to identify, acquire and invest in attractive emerging growth companies and is a highly strategic addition to our already broad platform. Moving forward, we are confident in our strategy and our ability to drive continued growth.”

 

Third Quarter 2020 Financial Summary

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
(Dollars in thousands)  2020   2019   2020   2019 
Revenues                
Operating Revenues (2)  $194,500   $139,795   $528,657   $415,145 
Investment Gains (Loss) (4)   31,753    40,268    (36,142)   71,730 
Total Revenues  $226,253   $180,063   $492,515   $486,875 
                     
Adjusted EBITDA (1)                    
Operating Adjusted EBITDA (3)  $67,222   $35,200   $184,886   $97,209 
Investment Adjusted EBITDA (5)   26,911    35,130    (38,554)   60,407 
Total Adjusted EBITDA  $94,133   $70,330   $146,332   $157,616 

 

B. Riley Financial reported total revenues of $226.3 million for the three months ended September 30, 2020, up from $180.1 million in total revenues for the prior year period. Operating revenues (2) totaled $194.5 million compared to $139.8 million in the prior year period.

 

Net income available to common shareholders totaled $47.3 million, or $1.75 per diluted share, compared to net income of $34.3 million, or $1.21 per diluted share, for the prior year period.

 

Total adjusted EBITDA (1) increased to $94.1 million from $70.3 million for the third quarter of 2019. Operating adjusted EBITDA (3) increased to $67.2 million from $35.2 million for the prior year period.

 

For the first nine months of 2020, B. Riley’s total revenues were $492.5 million, operating revenues (2) totaled $528.7 million and net income totaled $30.3 million. During that same period, total adjusted EBITDA was $146.3 million and operating adjusted EBITDA was $184.9 million.

 

Investment gains (4) of $31.8 million in the third quarter reflected a continued recovery from the significant mark-to-market losses experienced in the first quarter of 2020 due to the impact of COVID-19 on equity markets. B. Riley’s proprietary investments are comprised of certain private and public securities and loans which also create revenue opportunities for the Company’s operating business while driving long-term value for its clients, partners, and shareholders.

 

Supplemental Financial Data

B. Riley has presented information related to its operating results and investments to provide investors with additional metrics regarding its performance and overall results of operations. Further details related to these metrics can be found in a Financial Supplement on the Company’s investor relations website at ir.brileyfin.com.

 

2

 

 

 

 

Third Quarter 2020 Segment Financial Summary

 

   Three Months Ended 
   September 30, 2020 
(Dollars in thousands)  Capital Markets   Auction and Liquidation   Valuation and
Appraisal
   Principal Investments   Brands 
Operating Revenues (2)  $115,058   $44,185   $9,655   $21,602   $4,000 
Investment Gains (4)   31,753    -    -    -    - 
Segment Revenue  $146,811   $44,185   $9,655   $21,602   $4,000 
                          
Segment Operating Income (6)  37,900   $12,000   $2,972   $8,368   $2,292 
Investment Gains Income (5)   26,911    -    -    -    - 
Segment Income (Loss)  $64,811   $12,000   $2,972   $8,368   $2,292 

 

·Capital Markets segment revenues increased to $146.8 million compared to $134.1 million for the prior year period. The increase was primarily driven by increased fees from advisory services, the addition of our real estate consulting business and an increase in income related to minority investments.
·Auction and Liquidation performance was driven by a number of retail liquidations in the US and in Europe as our group further capitalized on the current challenging retail market conditions created by COVID-19.
·Valuation and Appraisal results continue to be negatively impacted by COVID-19 but overall business conditions and activity continue to show signs of recovery.
·Principal Investments companies, United Online and magicJack, continued to deliver solid operating performance and cash flow generation despite the impact of COVID-19.

 

As of September 30, 2020, cash and investments totaled $991.7 million, including cash and cash equivalents of $169.7 million. The Company’s investment balance included approximately $58.4 million of other equity investments reported in prepaid and other assets. Total cash and investments net of debt, including investments reported in prepaid and other assets, was $83.6 million.

 

Share Repurchases

The Board of Directors has approved an additional share repurchase program for up to $50 million. In July, B. Riley announced an agreement to repurchase 900,000 shares of its common stock as part of a privately negotiated transaction. During the third quarter, the Company repurchased 450,000 shares of these 900,000 shares and expects to purchase the remaining shares by year-end, subject to various factors including price, trading volume, corporate requirements, and market conditions. Year-to-date through September 30th, B. Riley has repurchased approximately 1.7 million of its common shares.

 

Dividend

B. Riley’s Board of Directors approved an increase in the Company’s regular quarterly dividend to $0.375 per common share, from the previous regular quarterly dividend of $0.30 per common share. The quarterly dividend of $0.375 per common share will be paid on or about November 24, 2020 to stockholders of record as of November 10, 2020.

 

Conference Call

Management will host a conference call today, Thursday, October 29, 2020 at 4:30 p.m. Eastern time (1:30 p.m. Pacific time), to discuss the Company’s quarterly results. The live broadcast and archived recording will be available on the Company’s investor relations website at https://ir.brileyfin.com/events-and-presentations.

 

Date: Thursday October 29, 2020
Time: 4:30 p.m. Eastern time (1:30 p.m. Pacific time)
Toll-Free: 1-877-451-6152
International: 1-201-389-0879

 

Replay Dial-In (expires on Thursday, November 5, 2020)

Toll-Free: 1-844-512-2921
International: 1-412-317-6671
Replay Pin: 13711619

 

3

 

 

 

 

About B. Riley Financial, Inc. (NASDAQ:RILY)

B. Riley Financial, Inc. provides collaborative financial services solutions tailored to fit the capital raising, business, operational, and financial advisory needs of its clients and partners. B. Riley operates through several subsidiaries which offer a diverse range of complementary end-to-end capabilities spanning investment banking and institutional brokerage, private wealth and investment management, corporate advisory, restructuring, due diligence, forensic accounting, litigation support, appraisal and valuation, and auction and liquidation services. Certain registered affiliates of B. Riley originate and underwrite senior secured loans for asset-rich companies. B. Riley also makes proprietary investments in companies and assets with attractive return profiles. For more information about B. Riley and its affiliated companies, visit www.brileyfin.com.

 

Footnotes (See “Note Regarding Use of Non-GAAP Financial Measures” for further discussion of these non-GAAP terms.)

(1)Adjusted EBITDA includes earnings before interest, taxes, depreciation, amortization, restructuring costs, share-based payments, impairment of tradenames, and transaction related and other costs. For a definition of adjusted EBITDA and a reconciliation to GAAP financial measures, please see the Appendix.
(2)Operating revenue is defined as the sum of revenues from service and fees, interest income - loans and securities lending, and sales of goods.
(3)Operating adjusted EBITDA is defined as adjusted EBITDA excluding trading income (losses) and fair value adjustments on loans and other investment related expenses.
(4)Investment gains (loss) is defined as trading income (losses) and fair value adjustments on loans.
(5)Investment adjusted EBITDA and investment gains income are defined as trading income (losses) and fair value adjustments on loans, less other investment related expenses.
(6)Segment operating income is defined as segment income excluding trading income (losses) and fair value adjustments on loans and other investment related expenses

 

Forward-Looking Statements

Statements in this press release that are not descriptions of historical facts are forward-looking statements that are based on management’s current expectations and assumptions and are subject to risks and uncertainties. If such risks or uncertainties materialize or such assumptions prove incorrect, our business, operating results, financial condition and stock price could be materially negatively affected. You should not place undue reliance on such forward-looking statements, which are based on the information currently available to us and speak only as of the date of this press release. Such forward looking statements include, but are not limited to, statements regarding the Company’s anticipated results of operations for 2020, as well as statements regarding our excitement and the expected growth of our business segments. Factors that could cause such actual results to differ materially from those contemplated or implied by such forward-looking statements include, without limitation, the risks associated with the unpredictable and ongoing impact of the COVID-19 pandemic and other risks described from time to time in B. Riley Financial, Inc.’s periodic filings with the SEC, including, without limitation, the risks described in B. Riley Financial, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2019 and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2020 and June 30, 2020 under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” (as applicable)and any additional information included in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2020. These factors should be considered carefully, and readers are cautioned not to place undue reliance on such forward-looking statements. All information is current as of the date this press release is issued, and B. Riley Financial, Inc. undertakes no duty to update this information.

 

Note Regarding Use of Non-GAAP Financial Measures

Certain of the information set forth herein, including operating revenue, adjusted EBITDA, operating adjusted EBITDA, and investment adjusted EBITDA may be considered non-GAAP financial measures. B. Riley Financial believes this information is useful to investors because it provides a basis for measuring the Company’s available capital resources, the operating performance of its business and its revenues and cash flow, (i) excluding in the case of operating revenues, trading income (losses) and fair value adjustments on loans, (ii) excluding in the case of adjusted EBITDA , net interest expense, provisions for or benefit from income taxes, depreciation, amortization, fair value adjustment, restructuring costs, impairment of trade names, stock-based compensation and transaction and other expenses, (iii) excluding in the case of operating adjusted EBITDA, aforementioned adjustments for adjusted EBITDA, trading income (losses) and fair value adjustments on loans, and other investment related expenses, and (iv) in the case of investment adjusted EBITDA this includes trading income (losses) and fair value adjustments on loans, net of other investment related expenses, that would normally be included in the most directly comparable measures calculated and presented in accordance with Generally Accepted Accounting Principles (“GAAP”). In addition, the Company’s management uses these non-GAAP financial measures along with the most directly comparable GAAP financial measures in evaluating the Company’s operating performance, capital resources and cash flow. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information presented in compliance with GAAP, and non-financial measures as reported by the Company may not be comparable to similarly titled amounts reported by other companies.

 

Contacts

Investors

Brad Edwards

ir@brileyfin.com

Media

Scott Cianciulli

press@brileyfin.com

  

4

 

 

 

 

B. RILEY FINANCIAL, INC.

Condensed Consolidated Balance Sheets

(Dollars in thousands, except par value)

 

   September 30,   December 31, 
   2020   2019 
   (Unaudited)     
Assets        
Assets:        
Cash and cash equivalents  $169,676   $104,268 
Restricted cash   1,410    471 
Due from clearing brokers   19,589    23,818 
Securities and other investments owned, at fair value   459,480    408,213 
Securities borrowed   676,423    814,331 
Accounts receivable, net   45,654    46,624 
Due from related parties   3,766    5,832 
Advances against customer contracts   900    27,347 
Loans receivable, at fair value (includes $236,018 from related parties at September 30, 2020)   344,339    43,338 
Loans receivable, at cost (includes $157,080 from related parties at December 31, 2019)       225,848 
Prepaid expenses and other assets   87,560    81,808 
Operating lease right-of-use assets   43,514    47,809 
Property and equipment, net   11,986    12,727 
Goodwill   227,046    223,697 
Other intangible assets, net   194,516    220,525 
Deferred income taxes   14,223    31,522 
Total assets  $2,300,082   $2,318,178 
Liabilities and Equity          
Liabilities:          
Accounts payable  $4,226   $4,477 
Accrued expenses and other liabilities   127,036    130,714 
Deferred revenue   70,565    67,121 
Due to related parties and partners   777    1,750 
Securities sold not yet purchased   48,125    41,820 
Securities loaned   667,109    810,495 
Mandatorily redeemable noncontrolling interests   4,462    4,616 
Operating lease liabilities   55,790    61,511 
Notes payable   714    38,167 
Loan participations sold   13,919    12,478 
Term loan   52,452    66,666 
Senior notes payable   854,926    688,112 
Total liabilities   1,900,101    1,927,927 
           
Commitments and contingencies          
B. Riley Financial, Inc. stockholders’ equity:          
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 3,831 and 2,349 issued and outstanding as of September 30, 2020 and December 31, 2019, respectively; liquidation preference of $95,773 and $58,723 as of September 30, 2020 and December 31, 2019, respectively.        
Common stock, $0.0001 par value; 100,000,000 shares authorized; 25,431,575 and 26,972,332 issued and outstanding as of September 30, 2020 and December 31, 2019, respectively.   3    3 
Additional paid-in capital   332,085    323,109 
Retained earnings   43,938    39,536 
Accumulated other comprehensive loss   (2,167)   (1,988)
Total B. Riley Financial, Inc. stockholders’ equity   373,859    360,660 
Noncontrolling interests   26,122    29,591 
Total equity   399,981    390,251 
Total liabilities and equity  $2,300,082   $2,318,178 

 

5

 

 

 

 

B. RILEY FINANCIAL, INC.

Condensed Consolidated Statements of Operations

(Unaudited)

(Dollars in thousands, except share data)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2020   2019   2020   2019 
Revenues:                
Services and fees  $144,823   $113,111   $429,799   $356,975 
Trading income (loss) and fair value adjustments on loans   31,753    40,268    (36,142)   71,730 
Interest income - Loans and securities lending   26,026    25,766    72,383    54,147 
Sale of goods   23,651    918    26,475    4,023 
Total revenues   226,253    180,063    492,515    486,875 
Operating expenses:                    
Direct cost of services   23,264    7,936    51,201    41,715 
Cost of goods sold   9,813    911    11,442    3,835 
Selling, general and administrative expenses   97,143    101,092    291,449    287,963 
Restructuring charge   1,557        1,557    1,699 
Impairment of tradenames           12,500     
Interest expense - Securities lending and loan participations sold   10,975    10,273    30,669    22,579 
Total operating expenses   142,752    120,212    398,818    357,791 
Operating income   83,501    59,851    93,697    129,084 
Other income (expense):                    
Interest income   67    361    537    1,329 
Income (loss) from equity investments   409    1,113    (145)   (4,049)
Interest expense   (16,374)   (12,772)   (48,537)   (35,130)
Income before income taxes   67,603    48,553    45,552    91,234 
Provision for income taxes   (18,711)   (14,409)   (13,380)   (26,802)
Net income   48,892    34,144    32,172    64,432 
Net income (loss) attributable to noncontrolling interests   513    (158)   (1,382)   (50)
Net income attributable to B. Riley Financial, Inc.   48,379    34,302    33,554    64,482 
Preferred stock dividends   1,088        3,230     
Net income available to common shareholders  $47,291   $34,302   $30,324   $64,482 
                     
Basic income per common share  $1.86   $1.29   $1.18   $2.45 
Diluted income per common share  $1.75   $1.21   $1.14   $2.37 
                     
Weighted average basic common shares outstanding   25,446,292    26,556,223    25,699,735    26,351,839 
Weighted average diluted common shares outstanding   27,050,448    28,233,423    26,689,700    27,251,837 

 

6

 

 

 

 

B. RILEY FINANCIAL, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollars in thousands)

 

   Nine Months Ended
September 30,
 
   2020   2019 
Cash flows from operating activities:        
Net income  $32,172   $64,432 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   14,765    14,217 
Provision for doubtful accounts   2,438    1,646 
Share-based compensation   14,267    10,276 
Fair value adjustments, non-cash   21,755    (13,343)
Non-cash interest and other   (12,901)   (14,941)
Effect of foreign currency on operations   (602)   8 
Loss from equity investments   145    4,049 
Deferred income taxes   17,312    6,358 
Impairment of intangibles and loss on disposal of fixed assets   14,057    (327)
Gain on extinguishment of debt   (1,556)    
Income allocated for mandatorily redeemable noncontrolling interests   779    857 
Change in operating assets and liabilities:          
Due from clearing brokers   4,230    9,947 
Securities and other investments owned   (36,859)   (32,122)
Securities borrowed   137,908    211,139 
Accounts receivable and advances against customer contracts   25,336    (8,645)
Prepaid expenses and other assets   (3,507)   (9,619)
Accounts payable, accrued expenses and other liabilities   (10,297)   31,473 
Amounts due to/from related parties and partners   1,093    (4,574)
Securities sold, not yet purchased   6,304    (8,531)
Deferred revenue   3,444    (502)
Securities loaned   (143,386)   (215,575)
Net cash provided by operating activities   86,897    46,223 
Cash flows from investing activities:          
Purchases of loans receivable   (169,100)   (350,695)
Repayments of loans receivable   75,982    98,742 
Sale of loan receivable to related party   1,800     
Proceeds from loan participations sold   2,400    31,806 
Repayment of loan participations sold   (1,131)   (3,175)
Purchases of property, equipment and other   (1,517)   (2,885)
Proceeds from sale of property, equipment and intangible assets   1    504 
Purchase of equity investments   (6,486)   (33,391)
Proceeds from sale of division of magicJack       6,196 
Dividends and distributions from equity investments   1,005    1,454 
Acquisition of other businesses   (1,500)    
Net cash used in investing activities   (98,546)   (251,444)
Cash flows from financing activities:          
Repayment of asset based credit facility   (37,096)    
Repayment of notes payable   (357)   (357)
Proceeds from term loan       10,000 
Repayment of term loan   (14,429)   (17,924)
Proceeds from issuance of senior notes   171,417    244,497 
Redemption of senior notes   (1,829)    
Payment of debt issuance costs   (2,761)   (4,212)
Payment of employment taxes on vesting of restricted stock   (2,950)   (2,626)
Common dividends paid   (25,822)   (25,049)
Preferred dividends paid   (3,230)    
Repurchase of common stock   (38,348)   (4,273)
Repurchase of warrants       (2,777)
Distribution to noncontrolling interests   (3,013)   (1,095)
Proceeds from issuance of preferred stock   36,007     
Net cash provided by financing activities   77,589    196,184 
Increase (decrease) in cash, cash equivalents and restricted cash   65,940    (9,037)
Effect of foreign currency on cash, cash equivalents and restricted cash   407    (183)
Net increase (decrease) in cash, cash equivalents and restricted cash   66,347    (9,220)
Cash, cash equivalents and restricted cash, beginning of period   104,739    180,278 
Cash, cash equivalents and restricted cash, end of period  $171,086   $171,058 
           
Supplemental disclosures:          
Interest paid  $75,231   $52,931 
Taxes paid  $1,460   $5,029 

 

7

 

 

 

 

B. RILEY FINANCIAL, INC.

Segment Financial Information

(Unaudited)

(Dollars in thousands)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2020   2019   2020   2019 
Capital Markets segment:                
Revenues - Services and fees  $89,032   $68,062   $280,303   $187,768 
Trading income (losses) and fair value adjustments on loans   31,753    40,268    (36,142)   71,730 
Interest income - Loans and securities lending   26,026    25,766    72,383    54,147 
Total revenues   146,811    134,096    316,544    313,645 
Selling, general and administrative expenses   (68,442)   (70,140)   (204,183)   (196,570)
Restructuring (charge) recovery   (1,417)       (1,417)   4 
Interest expense - Securities lending and loan participations sold   (10,975)   (10,273)   (30,669)   (22,579)
Depreciation and amortization   (1,166)   (1,281)   (3,362)   (3,844)
Segment income   64,811    52,402    76,913    90,656 
Auction and Liquidation segment:                    
Revenues - Services and fees   21,473    11,232    49,340    65,681 
Revenues - Sale of goods   22,712    54    23,757    1,230 
Total revenues   44,185    11,286    73,097    66,911 
Direct cost of services   (18,373)   (2,371)   (36,406)   (21,584)
Cost of goods sold   (9,046)   (126)   (9,360)   (992)
Selling, general and administrative expenses   (4,625)   (2,835)   (8,880)   (9,045)
Restructuring (charge) recovery   (140)       (140)    
Depreciation and amortization   (1)   (1)   (2)   (5)
Segment income   12,000    5,953    18,309    35,285 
Valuation and Appraisal segment:                    
Revenues - Services and fees   9,655    10,818    26,112    29,143 
Selling, general and administrative expenses   (6,632)   (7,331)   (19,643)   (21,492)
Depreciation and amortization   (51)   (36)   (139)   (100)
Segment income   2,972    3,451    6,330    7,551 
Principal Investments - United Online and magicJack segment:                    
Revenues - Services and fees   20,663    22,999    63,037    74,383 
Revenues - Sale of goods   939    864    2,718    2,793 
Total revenues   21,602    23,863    65,755    77,176 
Direct cost of services   (4,891)   (5,565)   (14,795)   (20,131)
Cost of goods sold   (767)   (785)   (2,082)   (2,843)
Selling, general and administrative expenses   (4,840)   (5,895)   (14,352)   (18,410)
Depreciation and amortization   (2,736)   (2,956)   (8,466)   (9,719)
Restructuring charge               (1,703)
Segment income   8,368    8,662    26,060    24,370 
Brands segment:                    
Revenues - Services and fees   4,000        11,007     
Selling, general and administrative expenses   (994)       (2,207)    
Depreciation and amortization   (714)       (2,143)    
Impairment of tradenames           (12,500)    
Segment income (loss)   2,292        (5,843)    
Consolidated operating income from reportable segments   90,443    70,468    121,769    157,862 
                     
Corporate and other expenses   (6,942)   (10,617)   (28,072)   (28,778)
Interest income   67    361    537    1,329 
Income (loss) on equity investments   409    1,113    (145)   (4,049)
Interest expense   (16,374)   (12,772)   (48,537)   (35,130)
Income before income taxes   67,603    48,553    45,552    91,234 
 Provision for income taxes   (18,711)   (14,409)   (13,380)   (26,802)
Net income   48,892    34,144    32,172    64,432 
Net income (loss) attributable to noncontrolling interests   513    (158)   (1,382)   (50)
Net income  attributable to B. Riley Financial, Inc.   48,379    34,302    33,554    64,482 
Preferred stock dividends   1,088        3,230     
Net income available to common shareholders  $47,291   $34,302   $30,324   $64,482 

 

8

 

 

 

 

B. RILEY FINANCIAL, INC.

Adjusted EBITDA Reconciliation and Operating Adjusted EBITDA Reconciliation

(Unaudited)

(Dollars in thousands)

 

   Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
   2020   2019   2020   2019 
Net income attributable to B. Riley Financial, Inc.  $48,379   $34,302   $33,554   $64,482 
Adjustments:                    
Provision for income taxes   18,711    14,409    13,380    26,802 
Interest expense   16,374    12,772    48,537    35,130 
Interest income   (67)   (361)   (537)   (1,329)
Share based payments   4,778    4,728    14,267    10,276 
Depreciation and amortization   4,886    4,473    14,765    14,217 
Restructuring costs   1,557        1,557    1,699 
Impairment of tradenames           12,500     
Transactions related costs and other   (485)   7    8,309    6,339 
                     
Total EBITDA adjustments   45,754    36,028    112,778    93,134 
                     
Adjusted EBITDA  $94,133   $70,330   $146,332   $157,616 
Operating EBITDA Adjustments:                    
Trading (income) losses and fair value adjustments on loans   (31,753)   (40,268)   36,142    (71,730)
Other investment related expenses   4,842    5,138    2,412    11,323 
                     
Total Operating EBITDA Adjustments   (26,911)   (35,130)   38,554    (60,407)
                     
Operating Adjusted EBITDA  $67,222   $35,200   $184,886   $97,209 

 

9

 

 

 

 

B. RILEY FINANCIAL, INC.

Adjusted Net Income Reconciliation

(Unaudited)

(Dollars in thousands, except share data)

 

   Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
   2020   2019   2020   2019 
Net income attributable to B. Riley Financial, Inc.  $48,379   $34,302   $33,554   $64,482 
Adjustments:                    
Share based payments   4,778    4,728    14,267    10,276 
Amortization of intangible assets   3,919    3,310    11,967    10,031 
Restructuring costs   1,557        1,557    1,699 
Impairment of tradenames           12,500     
Transactions related costs and other   (485)   7    8,309    6,339 
Income tax effect of adjusting entries   (2,725)   (2,380)   (13,456)   (8,185)
Adjusted net income attributable to B. Riley Financial, Inc.  $55,423   $39,967   $68,698   $84,642 
                     
Adjusted income per common share:                    
Adjusted basic income per share  $2.18   $1.51   $2.67   $3.21 
Adjusted diluted income per share  $2.05   $1.42   $2.57   $3.11 
                     
Shares used to calculate adjusted basic net income per share   25,446,292    26,556,223    25,699,735    26,351,839 
Shares used to calculate adjusted diluted net income per share   27,050,448    28,233,423    26,689,700    27,251,837 

 

Source: B. Riley Financial, Inc.

 

# # #

 

 

10