Exhibit 99.1
 |
www.brileyfin.com |
B. Riley Financial Announces Record Results for Second Quarter 2019 and Increases Quarterly Cash Dividend
Reports record revenues of $164.7 million, adjusted EBITDA of $52.9 million, net income of $22.2 million
Declares regular dividend of $0.175 per share and special dividend of $0.325 per share
LOS ANGELES, August 01, 2019 – B. Riley Financial, Inc. (NASDAQ:RILY) (the “Company”), a diversified financial services company which operates through several wholly-owned subsidiaries, today announced results for the second quarter ended June 30, 2019.
Second Quarter 2019 Highlights
| ● | Total revenues of $164.7 million |
| ● | Net income of $22.2 million or $0.82 per diluted share |
| ● | Adjusted EBITDA of $52.9 million |
| ● | Adjusted net income of $28.3 million or $1.05 per diluted share |
“Our strong performance demonstrates successful execution in diversifying our revenue while continuing to improve profitability across our distinct businesses. Our record results were primarily driven by the completion of several retail liquidation projects and an increase in investment banking revenues over the prior quarter. GlassRatner and magicJack have contributed meaningfully to our results, while appraisal and wealth management maintain steady contributions,” said Bryant Riley, Chairman and Co-CEO, B. Riley Financial. “The increase in our regular quarterly dividend to $0.175 reflects continued confidence in our long-term outlook and reinforces our commitment to deliver strong returns to shareholders. We remain excited by the proprietary investment opportunities that our growing platform offers, and we expect continued momentum in our business as we look ahead.”
Second Quarter 2019 Financial Summary
For the three-month period ending June 30, 2019, total revenues increased to $164.7 million, up from $125.5 million in revenues for the second quarter of 2018.
| ● | Capital Markets Segment: Revenues increased to $94.2 million from $77.8 million for the same year ago period. The year-over-year increase was primarily driven by the addition of GlassRatner, which the Company acquired on August 1, 2018, and income from investments. Segment income increased to $24.4 million from $12.0 million for the same year ago period. Improved performance from investment banking contributed to an increase from the prior quarter which recorded segment revenue of $85.3 million and segment income of $13.9 million for the first quarter of 2019. |
| ● | Auction and Liquidation Segment: Revenues increased to $34.9 million from $26.8 million for the same year ago period. Segment income increased to $17.8 million from $16.3 million for the same year ago period. The increase was driven by the completion of several retail liquidation projects during the quarter. Results also increased compared to the first quarter of 2019 which recorded revenues of $20.7 million and segment income of $11.5 million. Results for this segment are expected to vary from quarter-to-quarter and year-to-year due to the episodic and cyclical nature of the retail liquidation industry in which Great American Group conducts business. |
| ● | Valuation and Appraisal Segment: Revenues for Great American Group Advisory & Valuations Services increased to $9.7 million from $9.5 million for the same year ago period. Segment income totaled $2.7 million compared to $2.9 million for the same year ago period. Results for this segment remain relatively steady quarter-over-quarter. |
| ● | Principal Investments Segment: Revenues increased to $25.8 million compared to $11.4 million for the same year ago period. Segment income increased to $7.8 million compared to $4.7 million for the same year ago period. The increase in segment revenue and income was primarily driven by the acquisition of magicJack on November 14, 2018. Results for this segment also include contributions from United Online. |
B. Riley Financial, Inc. | www.brileyfin.com | NASDAQ: RILY
Net income attributable to B. Riley Financial increased to $22.2 million or $0.82 per diluted share compared to $17.0 million or $0.64 per diluted share for the same year ago period.
Adjusted EBITDA increased to $52.9 million for the second quarter of 2019 compared to $41.4 million for the same year ago period. Adjusted EBITDA includes earnings before interest, taxes, depreciation, amortization, restructuring, share-based payments, and transaction related and other costs. (See “Note Regarding Use of Non-GAAP Financial Measures” below for further discussion of this non-GAAP term.)
Adjusted net income increased to $28.3 million or $1.05 per diluted share compared to $22.8 million or $0.86 per diluted share for the same year ago period, and $16.4 million or $0.61 per diluted share for the first quarter of 2019. Adjusted net income excludes the impact of share-based payments, amortization of intangible assets, restructuring costs, transaction related and other costs, and tax impact of aforementioned adjustments. (See “Note Regarding Use of Non-GAAP Financial Measures” below for further discussion of this non-GAAP term.)
As of June 30, 2019, the Company had $55.6 million in cash and cash equivalents, $29.2 million due from clearing brokers, $5.3 million in advances against customer contracts, $250.5 million of loans receivable, $227.5 million in net securities and other investments owned, and $664.6 million of total debt. The Company had a net cash and investments balance of approximately $13 million, net of debt. The investment balance includes approximately $107 million in equity investments and deposits included in prepaid expenses and other assets.
During the quarter, the Company announced the repurchase of approximately 638,000 warrants representing over two percent of total shares outstanding at June 30, 2019. Total B. Riley Financial stockholders’ equity increased to $276.5 million as of June 30, 2019.
Declaration of Dividend
The Company’s Board of Directors declared an increase to the regular quarterly dividend from $0.08 per share to $0.175 per share. The Board of Directors also declared a special dividend of $0.325 per share, when combined with the $0.175 regular dividend, amounts to a total cash dividend of $0.50, which will be paid on or about August 29, 2019 to stockholders of record as of August 15, 2019.
Conference Call
Bryant Riley, Chairman and Co-CEO; Tom Kelleher, Co-CEO; and Phillip Ahn, CFO and COO, will host a conference call today at 4:30 p.m. Eastern time (1:30 p.m. Pacific time) to discuss the Company’s financial and operational results, followed by a question and answer period.
Please call the conference line 10 minutes prior to the start time and an operator will register your name and organization. The live broadcast and archive will be available on the Company’s investor relations website.
B. Riley Financial Q2 2019 Earnings Call Details
| Date: | Thursday, August 1, 2019 |
| Time: | 4:30 p.m. Eastern time (1:30 p.m. Pacific time) |
| Toll-Free: | 1-855-327-6837 |
| International: | 1-631-891-4304 |
Replay Dial-In (expires on Thursday, August 8, 2019)
| Toll-Free: | 1-844-512-2921 |
| International: | 1-412-317-6671 |
| Replay Pin: | 10007337 |
For more information, visit ir.brileyfin.com.
2
About B. Riley Financial
B. Riley Financial (NASDAQ:RILY) provides collaborative financial services and solutions tailored to fit the capital raising and financial advisory needs of public and private companies and high-net-worth individuals. The Company operates through several wholly-owned subsidiaries, including B. Riley FBR, a full-service investment bank and institutional brokerage; Great American Group, a leading provider of asset disposition, appraisal, corporate advisory and valuation services; GlassRatner, a specialty financial advisory services and consulting firm; B. Riley Wealth Management, B. Riley Asset Management and B. Riley Alternatives, which offer investment management to institutional and high net worth investors; Great American Capital Partners, which originates and underwrites senior secured loans for asset-rich companies; and B. Riley Principal Investments, which invests in or acquires companies and assets with attractive return profiles. For more information, visit www.brileyfin.com.
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 2019, expectations regarding the size and consistency of returns, expectations regarding market dynamics, as well as statements regarding our excitement and the expected grown of our business segments. Other factors that could adversely affect our operating results and cash flows include (without limitation) those 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, 2018 under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Additional information will be set forth in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2019. 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 adjusted net income and 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 cash flow, excluding net interest expense, provisions for or benefit from income taxes, depreciation, amortization, fair value adjustment, transaction and other expenses, restructuring costs, and stock-based compensation 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.
3
B. RILEY FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Dollars in thousands, except par value)
| June 30, | December 31, | |||||||
| 2019 | 2018 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Assets: | ||||||||
| Cash and cash equivalents | $ | 55,609 | $ | 179,440 | ||||
| Restricted cash | 2,635 | 838 | ||||||
| Due from clearing brokers | 29,245 | 37,738 | ||||||
| Securities and other investments owned, at fair value | 270,290 | 273,577 | ||||||
| Securities borrowed | 759,921 | 931,346 | ||||||
| Accounts receivable, net | 56,450 | 42,123 | ||||||
| Due from related parties | 4,318 | 1,729 | ||||||
| Advances against customer contracts | 5,322 | — | ||||||
| Loans receivable | 250,521 | 38,794 | ||||||
| Prepaid expenses and other assets | 140,817 | 79,477 | ||||||
| Operating lease right-of-use assets | 50,943 | — | ||||||
| Property and equipment, net | 13,997 | 15,523 | ||||||
| Goodwill | 220,181 | 223,368 | ||||||
| Other intangible assets, net | 82,765 | 91,358 | ||||||
| Deferred income taxes | 35,969 | 42,399 | ||||||
| Total assets | $ | 1,978,983 | $ | 1,957,710 | ||||
| Liabilities and Equity | ||||||||
| Liabilities: | ||||||||
| Accounts payable | $ | 2,136 | $ | 5,646 | ||||
| Accrued expenses and other liabilities | 93,832 | 108,662 | ||||||
| Deferred revenue | 68,097 | 69,066 | ||||||
| Due to related parties and partners | 1,563 | 2,428 | ||||||
| Securities sold not yet purchased | 42,754 | 37,623 | ||||||
| Securities loaned | 759,109 | 930,522 | ||||||
| Mandatorily redeemable noncontrolling interests | 4,224 | 4,633 | ||||||
| Operating lease liabilities | 65,499 | — | ||||||
| Notes payable | 1,193 | 1,550 | ||||||
| Term loan | 80,916 | 79,166 | ||||||
| Senior notes payable | 582,482 | 459,754 | ||||||
| Total liabilities | 1,701,805 | 1,699,050 | ||||||
| Commitments and contingencies | ||||||||
| B. Riley Financial, Inc. stockholders’ equity: | ||||||||
| Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued | — | — | ||||||
| Common stock, $0.0001 par value; 100,000,000 shares authorized; 26,919,941 and 26,603,355 issued and outstanding as of June 30, 2019 and December 31, 2018, respectively. | 3 | 2 | ||||||
| Additional paid-in capital | 255,865 | 258,638 | ||||||
| Retained earnings | 22,424 | 1,579 | ||||||
| Accumulated other comprehensive loss | (1,824 | ) | (2,161 | ) | ||||
| Total B. Riley Financial, Inc. stockholders’ equity | 276,468 | 258,058 | ||||||
| Noncontrolling interests | 710 | 602 | ||||||
| Total equity | 277,178 | 258,660 | ||||||
| $ | 1,978,983 | $ | 1,957,710 | |||||
4
B. RILEY FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
(Dollars in thousands, except share data)
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Revenues: | ||||||||||||||||
| Services and fees | $ | 154,859 | $ | 118,882 | $ | 286,712 | $ | 207,331 | ||||||||
| Interest income - Securities lending | 7,665 | 6,591 | 16,995 | 13,882 | ||||||||||||
| Sale of goods | 2,160 | 28 | 3,105 | 66 | ||||||||||||
| Total revenues | 164,684 | 125,501 | 306,812 | 221,279 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Direct cost of services | 24,232 | 13,925 | 42,769 | 25,577 | ||||||||||||
| Cost of goods sold | 1,805 | 49 | 2,924 | 90 | ||||||||||||
| Selling, general and administrative expenses | 87,338 | 76,723 | 177,881 | 144,821 | ||||||||||||
| Restructuring charge | 1,552 | 1,602 | 1,699 | 1,819 | ||||||||||||
| Interest expense - Securities lending | 5,502 | 4,724 | 12,306 | 9,892 | ||||||||||||
| Total operating expenses | 120,429 | 97,023 | 237,579 | 182,199 | ||||||||||||
| Operating income | 44,255 | 28,478 | 69,233 | 39,080 | ||||||||||||
| Other income (expense): | ||||||||||||||||
| Interest income | 331 | 166 | 968 | 294 | ||||||||||||
| (Loss) income from equity investments | (1,400 | ) | 4,893 | (5,162 | ) | 4,221 | ||||||||||
| Interest expense | (11,588 | ) | (10,359 | ) | (22,358 | ) | (14,586 | ) | ||||||||
| Income before income taxes | 31,598 | 23,178 | 42,681 | 29,009 | ||||||||||||
| Provision for income taxes | (9,289 | ) | (5,377 | ) | (12,393 | ) | (6,366 | ) | ||||||||
| Net income | 22,309 | 17,801 | 30,288 | 22,643 | ||||||||||||
| Net income attributable to noncontrolling interests | 152 | 804 | 108 | 1,143 | ||||||||||||
| Net income attributable to B. Riley Financial, Inc. | $ | 22,157 | $ | 16,997 | $ | 30,180 | $ | 21,500 | ||||||||
| Basic income per share | $ | 0.84 | $ | 0.67 | $ | 1.15 | $ | 0.83 | ||||||||
| Diluted income per share | $ | 0.82 | $ | 0.64 | $ | 1.13 | $ | 0.80 | ||||||||
| Weighted average basic shares outstanding | 26,278,352 | 25,424,178 | 26,247,952 | 25,799,077 | ||||||||||||
| Weighted average diluted shares outstanding | 26,896,573 | 26,397,513 | 26,770,922 | 26,785,169 | ||||||||||||
5
B. RILEY FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Dollars in thousands)
| Six Months Ended June 30, | ||||||||
| 2019 | 2018 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 30,288 | $ | 22,643 | ||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||
| Depreciation and amortization | 9,744 | 6,670 | ||||||
| Provision for doubtful accounts | 1,067 | 648 | ||||||
| Share-based compensation | 5,548 | 5,559 | ||||||
| Non-cash interest and other | (3,144 | ) | 1,870 | |||||
| Effect of foreign currency on operations | 339 | (582 | ) | |||||
| Loss (income) from equity investments | 5,162 | (4,221 | ) | |||||
| Deferred income taxes | 6,430 | 7 | ||||||
| Impairment of leaseholds and intangibles, lease loss accrual and gain on disposal of fixed assets | (344 | ) | 1,403 | |||||
| Income allocated and fair value adjustment for mandatorily redeemable noncontrolling interests | 446 | 543 | ||||||
| Change in operating assets and liabilities: | ||||||||
| Due from clearing brokers | 8,493 | (3,763 | ) | |||||
| Securities and other investments owned | 3,287 | (15,180 | ) | |||||
| Securities borrowed | 171,425 | (206,899 | ) | |||||
| Accounts receivable and advances against customer contracts | (22,420 | ) | (208,658 | ) | ||||
| Prepaid expenses and other assets | (45,500 | ) | (16,108 | ) | ||||
| Accounts payable, accrued payroll and related expenses, accrued expenses and other liabilities | 1,143 | 5,320 | ||||||
| Amounts due to/from related parties and partners | (3,454 | ) | 3,362 | |||||
| Securities sold, not yet purchased | 5,131 | (10,708 | ) | |||||
| Deferred revenue | (790 | ) | 459 | |||||
| Securities loaned | (171,413 | ) | 208,869 | |||||
| Net cash provided by (used in) operating activities | 1,438 | (208,766 | ) | |||||
| Cash flows from investing activities: | ||||||||
| Purchases of loans receivable | (225,072 | ) | — | |||||
| Repayments of loans receivable | 17,640 | — | ||||||
| Purchases of property, equipment and intangible assets | (2,514 | ) | (1,836 | ) | ||||
| Proceeds from sale of property, equipment and intangible assets | 503 | 37 | ||||||
| Equity investments | (25,183 | ) | (3,575 | ) | ||||
| Proceeds from sale of division of magicJack | 6,196 | — | ||||||
| Dividends from equity investments | 854 | 1,695 | ||||||
| Net cash used in investing activities | (227,576 | ) | (3,679 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from asset based credit facility | — | 300,000 | ||||||
| Repayment of asset based credit facility | — | (194,460 | ) | |||||
| Proceeds from notes payable | — | 51,020 | ||||||
| Repayment of notes payable | (357 | ) | (357 | ) | ||||
| Proceeds from term loan | 10,000 | — | ||||||
| Repayment of term loan | (8,305 | ) | — | |||||
| Proceeds from issuance of senior notes | 123,935 | 132,123 | ||||||
| Payment of debt issuance costs | (2,039 | ) | (4,936 | ) | ||||
| Payment of employment taxes on vesting of restricted stock | (2,291 | ) | (3,570 | ) | ||||
| Dividends paid | (9,991 | ) | (9,549 | ) | ||||
| Repurchase of common stock | (3,252 | ) | (17,338 | ) | ||||
| Repurchase of warrants | (2,777 | ) | — | |||||
| Distribution to noncontrolling interests | (856 | ) | (782 | ) | ||||
| Net cash provided by financing activities | 104,067 | 252,151 | ||||||
| (Decrease) increase in cash, cash equivalents and restricted cash | (122,071 | ) | 39,706 | |||||
| Effect of foreign currency on cash, cash equivalents and restricted cash | 37 | (499 | ) | |||||
| Net (decrease) increase in cash, cash equivalents and restricted cash | (122,034 | ) | 39,207 | |||||
| Cash, cash equivalents and restricted cash, beginning of year | 180,278 | 152,534 | ||||||
| Cash, cash equivalents and restricted cash, end of period | $ | 58,244 | $ | 191,741 | ||||
| Supplemental disclosures: | ||||||||
| Interest paid | $ | 22,112 | $ | 21,868 | ||||
| Taxes paid | $ | 891 | $ | 2,306 | ||||
6
B. RILEY FINANCIAL, INC. AND SUBSIDIARIES
Segment Financial Information
Unaudited
(Dollars in thousands)
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Capital Markets segment: | ||||||||||||||||
| Revenues - Services and fees | $ | 86,583 | $ | 71,194 | $ | 162,554 | $ | 124,232 | ||||||||
| Interest income - Securities lending | 7,665 | 6,591 | 16,995 | 13,882 | ||||||||||||
| Total revenues | 94,248 | 77,785 | 179,549 | 138,114 | ||||||||||||
| Selling, general and administrative expenses | (63,041 | ) | (57,713 | ) | (126,430 | ) | (111,352 | ) | ||||||||
| Restructuring (charge) recovery | (25 | ) | (1,774 | ) | 4 | (2,029 | ) | |||||||||
| Interest expense - Securities lending | (5,502 | ) | (4,724 | ) | (12,306 | ) | (9,892 | ) | ||||||||
| Depreciation and amortization | (1,287 | ) | (1,555 | ) | (2,563 | ) | (3,119 | ) | ||||||||
| Segment income | 24,393 | 12,019 | 38,254 | 11,722 | ||||||||||||
| Auction and Liquidation segment: | ||||||||||||||||
| Revenues - Services and fees | 33,740 | 26,836 | 54,449 | 42,353 | ||||||||||||
| Revenues - Sale of goods | 1,176 | — | 1,176 | — | ||||||||||||
| Total revenues | 34,916 | 26,836 | 55,625 | 42,353 | ||||||||||||
| Direct cost of services | (12,939 | ) | (6,849 | ) | (19,213 | ) | (11,425 | ) | ||||||||
| Cost of goods sold | (852 | ) | (16 | ) | (866 | ) | (17 | ) | ||||||||
| Selling, general and administrative expenses | (3,295 | ) | (3,617 | ) | (6,210 | ) | (6,498 | ) | ||||||||
| Depreciation and amortization | (2 | ) | (8 | ) | (4 | ) | (16 | ) | ||||||||
| Segment income | 17,828 | 16,346 | 29,332 | 24,397 | ||||||||||||
| Valuation and Appraisal segment: | ||||||||||||||||
| Revenues - Services and fees | 9,742 | 9,459 | 18,325 | 17,979 | ||||||||||||
| Direct cost of services | (4,569 | ) | (4,123 | ) | (8,990 | ) | (8,321 | ) | ||||||||
| Selling, general and administrative expenses | (2,405 | ) | (2,414 | ) | (5,171 | ) | (4,759 | ) | ||||||||
| Depreciation and amortization | (31 | ) | (54 | ) | (64 | ) | (103 | ) | ||||||||
| Segment income | 2,737 | 2,868 | 4,100 | 4,796 | ||||||||||||
| Principal Investments - United Online and magicJack segment: | ||||||||||||||||
| Revenues - Services and fees | 24,794 | 11,393 | 51,384 | 22,767 | ||||||||||||
| Revenues - Sale of goods | 984 | 28 | 1,929 | 66 | ||||||||||||
| Total revenues | 25,778 | 11,421 | 53,313 | 22,833 | ||||||||||||
| Direct cost of services | (6,724 | ) | (2,953 | ) | (14,566 | ) | (5,831 | ) | ||||||||
| Cost of goods sold | (953 | ) | (33 | ) | (2,058 | ) | (73 | ) | ||||||||
| Selling, general and administrative expenses | (5,495 | ) | (2,015 | ) | (12,515 | ) | (3,973 | ) | ||||||||
| Depreciation and amortization | (3,300 | ) | (1,679 | ) | (6,763 | ) | (3,358 | ) | ||||||||
| Restructuring charge | (1,527 | ) | — | (1,703 | ) | — | ||||||||||
| Segment income | 7,779 | 4,741 | 15,708 | 9,598 | ||||||||||||
| Consolidated operating income from reportable segments | 52,737 | 35,974 | 87,394 | 50,513 | ||||||||||||
| Corporate and other expenses (including restructuring recovery of $172 and $210 during the three and six months ended June 30, 2018, respectively) | (8,482 | ) | (7,496 | ) | (18,161 | ) | (11,433 | ) | ||||||||
| Interest income | 331 | 166 | 968 | 294 | ||||||||||||
| (Loss) income on equity investments | (1,400 | ) | 4,893 | (5,162 | ) | 4,221 | ||||||||||
| Interest expense | (11,588 | ) | (10,359 | ) | (22,358 | ) | (14,586 | ) | ||||||||
| Income before income taxes | 31,598 | 23,178 | 42,681 | 29,009 | ||||||||||||
| Provision for income taxes | (9,289 | ) | (5,377 | ) | (12,393 | ) | (6,366 | ) | ||||||||
| Net income | 22,309 | 17,801 | 30,288 | 22,643 | ||||||||||||
| Net income attributable to noncontrolling interests | 152 | 804 | 108 | 1,143 | ||||||||||||
| Net income attributable to B. Riley Financial, Inc. | $ | 22,157 | $ | 16,997 | $ | 30,180 | $ | 21,500 | ||||||||
7
B. RILEY FINANCIAL, INC. AND SUBSIDIARIES
Adjusted EBITDA Reconciliation
(Unaudited)
(Dollars in thousands)
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net income attributable to B. Riley Financial, Inc. | $ | 22,157 | $ | 16,997 | $ | 30,180 | $ | 21,500 | ||||||||
| Adjustments: | ||||||||||||||||
| Provision for income taxes | 9,289 | 5,377 | 12,393 | 6,366 | ||||||||||||
| Interest expense | 11,588 | 10,359 | 22,358 | 14,586 | ||||||||||||
| Interest income | (331 | ) | (166 | ) | (968 | ) | (294 | ) | ||||||||
| Share based payments | 2,934 | 2,678 | 5,548 | 5,236 | ||||||||||||
| Depreciation and amortization | 4,831 | 3,333 | 9,744 | 6,670 | ||||||||||||
| Restructuring costs | 1,552 | 1,602 | 1,699 | 1,819 | ||||||||||||
| Transactions related costs and other | 836 | 1,191 | 6,332 | 1,545 | ||||||||||||
| Total EBITDA adjustments | 30,699 | 24,374 | 57,106 | 35,928 | ||||||||||||
| Adjusted EBITDA | $ | 52,856 | $ | 41,371 | $ | 87,286 | $ | 57,428 | ||||||||
8
B. RILEY FINANCIAL, INC. AND SUBSIDIARIES
Adjusted Net Income Reconciliation
(Unaudited)
(Dollars in thousands, except share data)
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net income attributable to B. Riley Financial, Inc. | $ | 22,157 | $ | 16,997 | $ | 30,180 | $ | 21,500 | ||||||||
| Adjustments: | ||||||||||||||||
| Share based payments | 2,934 | 2,678 | 5,548 | 5,236 | ||||||||||||
| Amortization of intangible assets | 3,344 | 2,146 | 6,721 | 4,306 | ||||||||||||
| Restructuring costs | 1,552 | 1,602 | 1,699 | 1,819 | ||||||||||||
| Transactions related costs and other | 836 | 1,191 | 6,332 | 1,545 | ||||||||||||
| Income tax effect of adjusting entries | (2,560 | ) | (1,831 | ) | (5,805 | ) | (2,783 | ) | ||||||||
| Adjusted net income attributable to B. Riley Financial, Inc. | $ | 28,263 | $ | 22,783 | $ | 44,675 | $ | 31,623 | ||||||||
| Adjusted income per common share: | ||||||||||||||||
| Adjusted basic income per share | $ | 1.08 | $ | 0.90 | $ | 1.70 | $ | 1.23 | ||||||||
| Adjusted diluted income per share | $ | 1.05 | $ | 0.86 | $ | 1.67 | $ | 1.18 | ||||||||
| Shares used to calculate adjusted basic net income per share | 26,278,352 | 25,424,178 | 26,247,952 | 25,799,077 | ||||||||||||
| Shares used to calculate adjusted diluted net income per share | 26,896,573 | 26,397,513 | 26,770,922 | 26,785,169 | ||||||||||||
# # #
Contacts
| Investors | Media | ||
| B. Riley Financial | Jo Anne McCusker | ||
| ir@brileyfin.com | jmccusker@brileyfin.com | ||
| (310) 966-1444 | (646) 885-5425 | ||
9