B. Riley Financial Reports Fourth Quarter and Full Year 2021 Results

Q4 2021 Net income of $62.2 million, $2.08 diluted EPS

LOS ANGELES, Feb. 23, 2022 /PRNewswire/ -- B. Riley Financial, Inc. (NASDAQ: RILY), a diversified financial services company, today announced results for the three- and twelve-month period ended December 31, 2021.

Fourth Quarter 2021 Financial Highlights

  • Net income of $62.2 million, $2.08 diluted EPS
  • Total revenues of $422.1 million
  • Total adjusted EBITDA (1) of $138.0 million
  • Operating revenues (2) of $353.3 million
  • Operating adjusted EBITDA (3) of $106.1 million

Full Year 2021 Financial Highlights

  • Net income of $437.6 million, $15.09 diluted EPS
  • Total revenues of $1,740.6 million
  • Total adjusted EBITDA (1) of $762.5 million
  • Operating revenues (2) of $1,353.9 million
  • Operating adjusted EBITDA (3) of $422.0 million
  • Strengthened wealth management, asset management and M&A capabilities
  • Significantly lowered cost of debt
  • Declared dividends of $10.00 per common share for FY 2021

Bryant Riley, Chairman and Co-Chief Executive Officer of B. Riley Financial, said: "We are pleased to report another strong quarter and full year of results thanks to our talented and ambitious team.  By adding to our wealth management, asset management and M&A businesses through acquisition and hiring exceptional talent in all areas, we continue to provide unique capabilities to our clients and partners. In 2021, we strengthened our balance sheet and reduced our cost of capital, allowing us the flexibility to invest across the platform and return capital to shareholders with share buybacks and dividend payments.  Over the past four quarters, B. Riley has declared $10.00 in common dividends thanks to the strong cash flow of our episodic and recurring businesses."

Tom Kelleher, Co-Chief Executive Officer of B. Riley Financial, added: "Operating revenue for the full year 2021 increased 70% to $1.4 billion compared to $799 million for the full year 2020.  Our efforts to cross-sell throughout the platform is gaining traction and creating opportunities. Furthermore, we have continued to expand our platform as we recently welcomed the addition of FocalPoint Securities, which will enhance our firm's investment banking efforts, with a specific emphasis on M&A advisory and financial sponsors.  We also completed the purchase of a portfolio of loan receivables from Badcock Home Furniture which we believe will add an attractive and consistent income stream."

Mr. Riley continued: "Over the past couple of months capital markets have slowed significantly.  While we have been a large beneficiary of these markets, we also recognize the strength and differentiation of our business model if they are to continue to soften.  When we took the business public in 2014 our business was highly correlated to two cyclical businesses, brokerage and liquidation.  Since that time, we have taken aggressive steps to diversify the cash flow profile of our company by adding several non-correlated companies such as our communications, brands and financial consulting businesses in addition to our recent accounts receivables portfolio. In addition, the credit and current income portion of our investment portfolio provides approximately $85 million of interest and dividend income.  Combined, our non-cyclical businesses and assets provide enough cash flow to cover the vast majority of our annual operating expenses, interest and dividend.  Clearly, we expect strong profits from B. Riley Securities this year and every year. As a reminder, that business has generated a majority of our capital markets operating segment income in each of the last three years.  However, we believe our diversification is a competitive advantage and will enable us to invest when others may need to contract."

Declaration of Common Dividend

B. Riley has declared a regular quarterly cash dividend of $1.00 per common share which is payable on or about March 23 to common stockholders of record as of March 9. Including this $1.00 regular dividend, the Company will have paid $10.00 in common dividends to shareholders related to the FY 2021 period.

Share Repurchases

Under the prior share repurchase plan, effective as of October 27, 2020, the Company repurchased approximately 495,000 of its common shares for an aggregate amount of approximately $12.6 million through December 31, 2021. During the fourth quarter of 2021, B. Riley's Board of Directors approved a new annual share repurchase program for up to $50 million.

Financial Summary

 

                                     
     

Three Months Ended

 

Twelve Months Ended

 
   

December 31,

December 31,

                                     
 

(Dollars in thousands, except for share data)

   

2021

     

2020

     

2021

     

2020

   
                                     
 

Net income available to common shareholders

 

$

62,182

   

$

170,114

   

$

437,597

   

$

200,438

   
                                     
 

Basic income per common share 

 

$

2.26

   

$

6.72

   

$

15.99

   

$

7.83

   
 

Diluted income per common share 

 

$

2.08

   

$

6.55

   

$

15.09

   

$

7.56

   
                                     

For the fourth quarter, net income available to common shareholders was $62.2 million, or $2.08 diluted earnings per share (EPS). For the full year, net income available to common shareholders was $437.6 million, or $15.09 diluted EPS.

                                     
     

Three Months Ended

 

Twelve Months Ended

 
   

December 31,

December 31,

                                     
 

(Dollars in thousands)

   

2021

     

2020

     

2021

     

2020

   
                                     
 

    Operating Revenues (2)

 

$

353,252

   

$

270,046

   

$

1,353,885

   

$

798,703

   
 

    Investment Gains (4)

   

68,858

     

140,160

     

386,676

     

104,018

   
 

        Total Revenues

 

$

422,110

   

$

410,206

   

$

1,740,561

   

$

902,721

   
                                     
 

   Operating Adjusted EBITDA (3)

 

$

106,097

   

$

126,787

   

$

422,029

   

$

311,673

   
 

   Investment Adjusted EBITDA (5)

   

31,928

     

133,699

     

340,465

     

95,145

   
 

       Total Adjusted EBITDA (1)

 

$

138,025

   

$

260,486

   

$

762,494

   

$

406,818

   
                                     

 

 

For the three months ended December 31, 2021:

  • Total revenues increased 3% to $422.1 million from $410.2 million for the prior year period.
  • Total adjusted EBITDA (1) of $138.0 million compared to $260.5 million for the prior year period.
  • Operating revenues (2) increased 31% to $353.3 million from $270.0 million for the prior year period.
  • Operating adjusted EBITDA (3) of $106.1 million compared to $126.8 million for the prior year period.
  • Quarterly investment gains (4) were $68.9 million which reflect certain strategic investments held by the Company.

For the full year:

  • Total revenues increased 93% to $1.7 billion from $902.7 million for the prior year period.
  • Total adjusted EBITDA (1) increased 87% to $762.5 million from $406.8 million for the prior year period.
  • Operating revenues (2) increased 70% to $1.4 billion from $798.7 million for the prior year period.
  • Operating adjusted EBITDA (3) increased 35% to $422.0 million from $311.7 million for the prior year period.

As of December 31, 2021, cash and investments (6) totaled approximately $2.6 billion including cash and cash equivalents of $278.9 million. Total cash and investments, (6) net of debt, was approximately $606 million.

Segment Financial Summary and Highlights

                                       
   

    Operating Revenues(2)

 

    Investment Gains (4)

 

Total Segment Revenue

 
   

Three Months Ended December 31,

 

Three Months Ended December 31,

 

Three Months Ended December 31,

 
 

(Dollars in thousands)

2021

 

2020

 

2021

 

2020

 

2021

 

2020

 
 

Capital Markets

 

$      176,935

   

$       180,214

   

$        67,718

   

$       139,750

   

$      244,653

   

$       319,964

 
 

Wealth Management

 

103,803

   

20,851

   

1,140

   

410

   

104,943

   

21,261

 
 

Auction and Liquidation

 

5,718

   

15,667

   

-

   

-

   

5,718

   

15,667

 
 

Financial Consulting

 

27,877

   

26,480

   

-

   

-

   

27,877

   

26,480

 
 

Principal Investments

 

33,872

   

21,383

   

-

   

-

   

33,872

   

21,383

 
 

Brands

 

5,047

   

5,451

   

-

   

-

   

5,047

   

5,451

 
                                       
   

Segment Operating Income (Loss)(7)

 

    Investment Income (5)

 

Total Segment Income (Loss)

 
   

Three Months Ended December 31,

 

Three Months Ended December 31,

 

Three Months Ended December 31,

 
 

(Dollars in thousands)

2021

 

2020

 

2021

 

2020

 

2021

 

2020

 
 

Capital Markets

 

$        87,203

   

$       101,253

   

$        30,788

   

$       133,289

   

$      117,991

   

$       234,542

 
 

Wealth Management

 

4,916

   

1,250

   

1,140

   

410

   

6,056

   

1,660

 
 

Auction and Liquidation

 

(2,706)

   

7,460

   

-

   

-

   

(2,706)

   

7,460

 
 

Financial Consulting

 

6,628

   

6,873

   

-

   

-

   

6,628

   

6,873

 
 

Principal Investments

 

5,846

   

7,300

   

-

   

-

   

5,846

   

7,300

 
 

Brands

 

3,605

   

4,054

   

-

   

-

   

3,605

   

4,054

 
                                       

 

For the three months ended December 31, 2021:
Capital Markets segment revenues decreased 24% to $244.7 million for the fourth quarter. Excluding investment gains (4) of $67.7 million, segment operating revenues (2) decreased 2% year-over-year to $176.9 million, and segment operating income (7) decreased 14% to $87.2 million for the quarter. Performance was primarily driven by investment banking and fees generated from several significant debt and equity capital markets transactions completed during the quarter.

Wealth Management segment revenues and segment income increased to $104.9 million and $6.1 million, respectively, reflecting the addition of National Holdings which was acquired in February 2021. Combined wealth management assets under management were over $32 billion as of December 31, 2021.

Auction and Liquidation segment revenues totaled $5.7 million. Results for this segment vary from quarter-to-quarter and year-to-year due to the episodic impact of large retail liquidation engagements.

Financial Consulting segment revenues increased to $27.9 million from $26.5 million in prior year period. Segment income decreased to $6.6 million, down from $6.9 million for the prior year period.

Principal Investments segment companies, magicJack, United Online, and Marconi Wireless, acquired during the quarter, continued to perform above expectations, contributing recurring cash flow to the Company.

Brands generated quarterly segment revenues of $5.0 million related to the licensing of brand trademarks. 

                                       
   

    Operating Revenues(2)

 

    Investment Gains (4)

 

Total Segment Revenue

 
   

Twelve Months Ended December 31,

 

Twelve Months Ended December 31,

 

Twelve Months Ended December 31,

 
 

(Dollars in thousands)

2021

 

2020

 

2021

 

2020

 

2021

 

2020

 
 

Capital Markets

 

$      698,040

   

$       442,376

   

$      379,053

   

$       103,214

   

$   1,077,093

   

$       545,590

 
 

Wealth Management

 

374,361

   

72,345

   

7,623

   

804

   

381,984

   

73,149

 
 

Auction and Liquidation

 

73,517

   

88,764

   

-

   

-

   

73,517

   

88,764

 
 

Financial Consulting

 

94,312

   

91,622

   

-

   

-

   

94,312

   

91,622

 
 

Principal Investments

 

93,347

   

87,138

   

-

   

-

   

93,347

   

87,138

 
 

Brands

 

20,308

   

16,458

   

-

   

-

   

20,308

   

16,458

 
                                       
   

Segment Operating Income (Loss)(7)

 

    Investment Income (5)

 

Total Segment Income (Loss)

 
   

Twelve Months Ended December 31,

 

Twelve Months Ended December 31,

 

Twelve Months Ended December 31,

 
 

(Dollars in thousands)

2021

 

2020

 

2021

 

2020

 

2021

 

2020

 
 

Capital Markets

 

$      344,029

   

$       206,533

   

$      332,842

   

$         94,341

   

$      676,871

   

$       300,874

 
 

Wealth Management

 

8,311

   

2,097

   

7,623

   

804

   

15,934

   

2,901

 
 

Auction and Liquidation

 

8,054

   

25,769

   

-

   

-

   

8,054

   

25,769

 
 

Financial Consulting

 

16,894

   

22,543

   

-

   

-

   

16,894

   

22,543

 
 

Principal Investments

 

27,158

   

33,360

   

-

   

-

   

27,158

   

33,360

 
 

Brands

 

14,385

   

(1,789)

   

-

   

-

   

14,385

   

(1,789)

 
                                       

For the full year:
Capital Markets operating revenues (2) increased to $698.0 million with segment operating income (7) of $344.0 million, compared to operating revenues (2) of $442.4 million and segment operating income (7) of $206.5 million in the prior year period.

Wealth Management annual revenues increased to $382.0 million from $73.1 million in prior year period. Segment income increased to $15.9 million, up from $2.9 million for the prior year period. The increases are primarily from the addition of National Holdings.

Auction and Liquidation generated annual revenues of $73.5 million and segment income of $8.1 million related to retail liquidation and store closing projects completed during 2021.

Financial Consulting annual revenues increased to $94.3 million from $91.6 million in prior year period. Segment income decreased to $16.9 million, down from $22.5 million for the prior year period.

Principal Investments companies continued to outperform initial investment estimates and provide steady cash flow for the B. Riley platform. For the full year, magicJack, United Online and Marconi Wireless contributed revenues of $93.3 million and segment income of $27.2 million.

Brands contributed licensing revenue of $20.3 million in 2021.

Supplemental Financial Data
Additional metrics related to operating results and investments can be found in the Fourth Quarter and Full Year 2021 Financial Supplement on B. Riley's investor relations website.

Conference Call Details
Management will host an investor call to discuss its fourth quarter and full year results today, Wednesday, February 23, 2022 at 4:30 p.m. Eastern time (1:30 p.m. Pacific time). Investors may access the live broadcast and archived recording via the Company's investor relations website at ir.brileyfin.com.

Date and Time:                

Wednesday,8 February 23, 2022 at 4:30 p.m. Eastern time (1:30 p.m. Pacific time)

Dial In:                                 

1-877-300-8521 (toll-free) or 1-412-317-6026 (international)

Audio Webcast:                               

https://ir.brileyfin.com/events-and-presentations

   

Replay (expires Wednesday, March 2, 2022)

Dial In:                 

1-844-512-2921; 10164067 (pin)

Replay Link:       

https://ir.brileyfin.com/events-and-presentations

About B. Riley Financial
B. Riley Financial provides collaborative solutions tailored to fit the capital raising and business advisory needs of its clients and partners. B. Riley operates through several subsidiaries that offer a diverse range of complementary end-to-end capabilities spanning investment banking and institutional brokerage, private wealth and investment management, financial consulting, corporate restructuring, operations management, risk and compliance, due diligence, forensic accounting, litigation support, appraisal and valuation, auction, and liquidation services. For more information, please 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, gain on extinguishment of loans, 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 hereto.

(2)

Operating revenue is defined as the sum of revenues from services and fees, interest income - loans and securities lending, and sale 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 and fair value adjustments on loans.

(5)

Investment adjusted EBITDA and investment income (loss) are defined as trading income (losses) and fair value adjustments on loans, less other investment related expenses.

(6)

Total cash and investments is defined as the sum of cash and cash equivalents, restricted cash, due from clearing brokers net of due to clearing brokers, securities and other investments owned, at fair value net of (i) securities sold not yet purchased and (ii) noncontrolling interest related to investments, advances against customer contracts, loans receivable, at fair value net of loan participations sold, and other investments reported in prepaid and other assets.

(7)

Segment operating income (loss) is defined as segment income (loss) excluding trading income (losses) and fair value adjustments on loans and other investment related expenses.

Note Regarding Use of Non-GAAP Financial Measures
Certain of the information set forth herein, including operating revenues, 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, gain on extinguishment of loans, impairment of trade names, stock-based compensation and transaction and other expenses, (iii) excluding in the case of operating adjusted EBITDA, the aforementioned adjustments for adjusted EBITDA as well as trading income (losses) and fair value adjustments on loans, and other investment related expenses, (iv) including in the case of investment adjusted EBITDA, trading income (losses) and fair value adjustments on loans, net of other investment related expenses, and (v) including in the case of total cash and investments, net of debt, total cash, net securities and investments, and other minus total debt, 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, management compensation, 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.

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 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, 2020 and in our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2021, June 30, 2021, and September 30, 2021 under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" (as applicable). Additional information will be set forth in our Annual Report on Form 10-K for the year ended December 31, 2021. 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.

Contacts

 
   

Investors      

Media

Mike Frank     

Jo Anne McCusker / Scott Cianciulli

[email protected]  

[email protected]

(212) 409-2424     

(212) 739-6753

 

B. RILEY FINANCIAL, INC.

   

Consolidated Balance Sheets

   

(Dollars in thousands, except par value)

   
             

December 31,

 

December 31,

             

2021

 

2020

             

(Unaudited)

     

Assets

         

Assets:

                   
 

Cash and cash equivalents

$

278,933

 

$

103,602

 

Restricted cash

           

927

   

1,235

 

Due from clearing brokers

           

29,657

   

7,089

 

Securities and other investments owned, at fair value

           

1,532,095

   

777,319

 

Securities borrowed

           

2,090,966

   

765,457

 

Accounts receivable, net

 

49,673

   

40,806

 

Due from related parties

 

2,074

   

986

 

Loans receivable, at fair value (includes $167,744 and $295,809 from related parties as of December 31, 2021 and 2020, respectively)

 

873,186

   

390,689

 

Prepaid expenses and other assets

 

463,502

   

93,174

 

Operating lease right-of-use assets

 

56,969

   

48,799

 

Property and equipment, net

 

12,870

   

11,685

 

Goodwill

     

250,568

   

227,046

 

Other intangible assets, net

 

207,651

   

190,745

 

Deferred tax assets, net

 

2,848

   

4,098

 

     Total assets

$

5,851,919

 

$

2,662,730

Liabilities and Equity

         

Liabilities:

               
 

Accounts payable

$

6,326

 

$

2,722

 

Accrued expenses and other liabilities

 

343,750

   

173,178

 

Deferred revenue

 

69,507

   

68,651

 

Deferred tax liabilities, net

 

93,055

   

34,248

 

Due to related parties and partners

 

   

327

 

Due to clearing brokers

 

69,398

   

13,672

 

Securities sold not yet purchased

 

28,623

   

10,105

 

Securities loaned

 

2,088,685

   

759,810

 

Operating lease liabilities

 

69,072

   

60,778

 

Notes payable

 

357

   

37,967

 

Loan participations sold

 

   

17,316

 

Revolving credit facility

 

80,000

   

 

Term loans

     

346,385

   

74,213

 

Senior notes payable, net

 

1,606,560

   

870,783

 

     Total liabilities

 

4,801,718

   

2,123,770

                       

Commitments and contingencies 

         

Redeemable noncontrolling interests in equity of subsidiaries

 

345,000

   

B. Riley Financial, Inc. stockholders' equity:

         
 

Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 4,512 and 3,971 shares

 

   

 

issued and outstanding as of December 31, 2021 and 2020, respectively; liquidation

         
 

preference of $112,790 and $99,260 as of December 31, 2021 and 2020, respectively.

         
 

Common stock, $0.0001 par value; 100,000,000 shares authorized;27,591,028 and 25,777,796 shares

3

   

3

 

issued and outstanding as of December 31, 2021 and 2020, respectively.

         
 

Additional paid-in capital

 

413,486

   

310,326

 

Retained earnings

 

248,862

   

203,080

 

Accumulated other comprehensive loss

 

(1,080)

   

(823)

 

     Total B. Riley Financial, Inc. stockholders' equity

 

661,271

   

512,586

Noncontrolling interests

 

43,930

   

26,374

 

     Total equity

 

705,201

   

538,960

 

          Total liabilities and equity

$

5,851,919

 

$

2,662,730

 

B. RILEY FINANCIAL, INC.

Consolidated Statements of Income

(Dollars in thousands, except share data)

                                     
             

Three Months Ended

 

Twelve Months Ended

 
             

December 31,

 

December 31,

 
             

2021

 

2020

 

2021

 

2020

 
             

(Unaudited)

 

(Unaudited)

 

(Unaudited)

       

Revenues:

                         
 

Services and fees

$

315,848

 

$

237,270

 

$

1,172,957

 

$

667,069

 
 

Trading income and fair value adjustments on loans

 

68,858

   

140,160

   

386,676

   

104,018

 
 

Interest income - Loans and securities lending

 

33,443

   

30,116

   

122,723

   

102,499

 
 

Sale of goods

 

3,961

   

2,660

   

58,205

   

29,135

 
   

Total revenues

 

422,110

   

410,206

   

1,740,561

   

902,721

 

Operating expenses:

                       
 

Direct cost of services

 

12,955

   

9,250

   

54,390

   

60,451

 
 

Cost of goods sold

 

5,559

   

1,018

   

26,953

   

12,460

 
 

Selling, general and administrative expenses

 

270,712

   

137,088

   

906,196

   

428,537

 
 

Restructuring charge

 

   

   

   

1,557

 
 

Impairment of tradenames

 

   

   

   

12,500

 
 

Interest expense - Securities lending and loan participations sold

 

12,362

   

11,782

   

52,631

   

42,451

 
   

Total operating expenses

 

301,588

   

159,138

   

1,040,170

   

557,956

 
     

Operating income

 

120,522

   

251,068

   

700,391

   

344,765

 

Other income (expense):

                       
 

Interest income

 

54

   

27

   

229

   

564

 
 

(Loss) gain on extinguishment of loans and other

 

(4,471)

   

   

3,796

   

 
 

Income (loss) from equity investments

 

1,629

   

(478)

   

2,801

   

(623)

 
 

Interest expense

 

(26,441)

   

(16,712)

   

(92,455)

   

(65,249)

 
   

Income before income taxes

 

91,293

   

233,905

   

614,762

   

279,457

 

Provision for income taxes

 

(23,847)

   

(62,060)

   

(163,960)

   

(75,440)

 
   

Net income

 

67,446

   

171,845

   

450,802

   

204,017

 

Net income (loss) attributable to noncontrolling interests

 

3,274

   

251

   

5,748

   

(1,131)

 
   

Net income attributable to B. Riley Financial, Inc.

 

64,172

   

171,594

   

445,054

   

205,148

 

Preferred stock dividends

 

1,990

   

1,480

   

7,457

   

4,710

 
   

Net income available to common shareholders

$

62,182

 

$

170,114

 

$

437,597

 

$

200,438

 
                                     

Basic income per common share 

$

2.26

 

$

6.72

 

$

15.99

 

$

7.83

 

Diluted income per common share 

$

2.08

 

$

6.55

 

$

15.09

 

$

7.56

 
                                     

Weighted average basic common shares outstanding

 

27,569,188

   

25,331,918

   

27,366,292

   

25,607,278

 

Weighted average diluted common shares outstanding

 

29,840,704

   

25,966,501

   

29,005,602

   

26,508,397

 

 

B. RILEY FINANCIAL, INC.

Segment Financial Information

(Unaudited)

(Dollars in thousands)

                                 
           

Three Months Ended

 

Twelve Months Ended

           

December 31,

 

December 31,

           

2021

 

2020

 

2021

 

2020

Capital Markets segment:

                       
 

Revenues - Services and fees

$

143,492

 

$

150,098

 

$

575,317

 

$

339,877

 

Trading income and fair value adjustments on loans

 

67,718

   

139,750

   

379,053

   

103,214

 

Interest income - Loans and securities lending

 

33,443

   

30,116

   

122,723

   

102,499

 

    Total revenues

   

244,653

   

319,964

   

1,077,093

   

545,590

 

Selling, general and administrative expenses

 

(113,690)

   

(73,118)

   

(345,455)

   

(198,962)

 

Restructuring charge

   

   

   

   

(917)

 

Interest expense - Securities lending and loan participations sold

 

(12,362)

   

(11,782)

   

(52,631)

   

(42,451)

 

Depreciation and amortization

 

(610)

   

(522)

   

(2,136)

   

(2,386)

   

Segment income

   

117,991

   

234,542

   

676,871

   

300,874

Wealth Management segment:

                     
 

Revenues - Services and fees

 

103,803

   

20,851

   

374,361

   

72,345

 

Trading income and fair value adjustments on loans

 

1,140

   

410

   

7,623

   

804

 

    Total revenues

   

104,943

   

21,261

   

381,984

   

73,149

 

Selling, general and administrative expenses

 

(96,799)

   

(19,142)

   

(357,130)

   

(68,368)

 

Depreciation and amortization

 

(2,088)

   

(459)

   

(8,920)

   

(1,880)

   

Segment income

   

6,056

   

1,660

   

15,934

   

2,901

Auction and Liquidation segment:

                     
 

Revenues - Services and fees

 

4,532

   

13,761

   

20,169

   

63,101

 

Revenues - Sale of goods

   

1,186

   

1,906

   

53,348

   

25,663

 

    Total revenues

   

5,718

   

15,667

   

73,517

   

88,764

 

Direct cost of services

   

(2,977)

   

(4,324)

   

(30,719)

   

(40,730)

 

Cost of goods sold

   

(1,097)

   

(406)

   

(20,675)

   

(9,766)

 

Selling, general and administrative expenses

 

(4,350)

   

(3,477)

   

(14,069)

   

(12,357)

 

Restructuring charge

   

   

   

   

(140)

 

Depreciation and amortization

 

   

   

   

(2)

   

Segment (loss) income

   

(2,706)

   

7,460

   

8,054

   

25,769

Financial Consulting segment:

                     
 

Revenues - Services and fees

 

27,877

   

26,480

   

94,312

   

91,622

 

Selling, general and administrative expenses

 

(21,166)

   

(19,476)

   

(77,062)

   

(68,232)

 

Restructuring charge

   

   

   

   

(500)

 

Depreciation and amortization

 

(83)

   

(131)

   

(356)

   

(347)

   

Segment income

   

6,628

   

6,873

   

16,894

   

22,543

Principal Investments - Communications segment:

                     
 

Revenues - Services and fees

 

31,096

   

20,629

   

88,490

   

83,666

 

Revenues - Sale of goods

   

2,776

   

754

   

4,857

   

3,472

 

    Total revenues

   

33,872

   

21,383

   

93,347

   

87,138

 

Direct cost of services

   

(9,978)

   

(4,926)

   

(23,671)

   

(19,721)

 

Cost of goods sold

   

(4,462)

   

(612)

   

(6,278)

   

(2,694)

 

Selling, general and administrative expenses

 

(10,397)

   

(6,000)

   

(25,493)

   

(20,352)

 

Depreciation and amortization

 

(3,189)

   

(2,545)

   

(10,747)

   

(11,011)

   

Segment income

   

5,846

   

7,300

   

27,158

   

33,360

Brands segment:

                         
 

Revenues - Services and fees

 

5,047

   

5,451

   

20,308

   

16,458

 

Selling, general and administrative expenses

 

(840)

   

(682)

   

(3,178)

   

(2,889)

 

Depreciation and amortization

 

(602)

   

(715)

   

(2,745)

   

(2,858)

 

Impairment of tradenames

   

   

   

   

(12,500)

   

Segment income (loss)

   

3,605

   

4,054

   

14,385

   

(1,789)

Consolidated operating income from reportable segments

 

137,420

   

261,889

   

759,296

   

383,658

                                 

Corporate and other expenses 

 

(16,898)

   

(10,821)

   

(58,905)

   

(38,893)

Interest income

     

54

   

27

   

229

   

564

(Loss) gain on extinguishment of loans and other

 

(4,471)

   

   

3,796

   

Income (loss) on equity investments

 

1,629

   

(478)

   

2,801

   

(623)

Interest expense

     

(26,441)

   

(16,712)

   

(92,455)

   

(65,249)

 

Income before income taxes

   

91,293

   

233,905

   

614,762

   

279,457

Provision for income taxes

   

(23,847)

   

(62,060)

   

(163,960)

   

(75,440)

 

Net income

     

67,446

   

171,845

   

450,802

   

204,017

Net income (loss) income attributable to noncontrolling interests

 

3,274

   

251

   

5,748

   

(1,131)

 

Net income attributable to B. Riley Financial, Inc.

 

64,172

   

171,594

   

445,054

   

205,148

Preferred stock dividends

   

1,990

   

1,480

   

7,457

   

4,710

 

Net income available to common shareholders

$

62,182

 

$

170,114

 

$

437,597

 

$

200,438

 

B. RILEY FINANCIAL, INC.

Adjusted EBITDA and Operating Adjusted EBITDA Reconciliation

(Unaudited)

(Dollars in thousands)

                                   
             

Three Months Ended

 

Twelve Months Ended

             

December 31,

 

December 31,

             

2021

 

2020

 

2021

 

2020

Net income attributable to B. Riley Financial, Inc.

$

64,172

 

$

171,594

 

$

445,054

 

$

205,148

Adjustments:

                         
 

Provision for income taxes

 

23,847

   

62,060

   

163,960

   

75,440

 

Interest expense

 

26,441

   

16,712

   

92,455

   

65,249

 

Interest income

 

(54)

   

(27)

   

(229)

   

(564)

 

Share based payments

 

12,503

   

4,321

   

36,011

   

18,588

 

Depreciation and amortization

 

6,805

   

4,604

   

25,871

   

19,369

 

Restructuring costs  

 

   

   

   

1,557

 

Gain on extinguishment of loans

 

   

   

(6,509)

   

 

Impairment of tradenames

 

   

   

   

12,500

 

Transactions related costs and other

 

4,311

   

1,222

   

5,881

   

9,531

                                   
   

Total EBITDA adjustments

 

73,853

   

88,892

   

317,440

   

201,670

                                   
     

Adjusted EBITDA

$

138,025

 

$

260,486

 

$

762,494

 

$

406,818

Operating EBITDA Adjustments:

                     
 

Trading income and fair value adjustments on loans

 

(68,858)

   

(140,160)

   

(386,676)

   

(104,018)

 

Other investment related expenses

 

36,930

   

6,461

   

46,211

   

8,873

                                   
   

Total Operating EBITDA Adjustments

 

(31,928)

   

(133,699)

   

(340,465)

   

(95,145)

                                   

Operating Adjusted EBITDA

$

106,097

 

$

126,787

 

$

422,029

 

$

311,673

 

B. RILEY FINANCIAL, INC.

Adjusted Net Income Reconciliation

(Unaudited)

(Dollars in thousands, except share data)

                                   
             

Three Months Ended

 

Twelve Months Ended

             

December 31,

 

December 31,

             

2021

 

2020

 

2021

 

2020

Net income attributable to B. Riley Financial, Inc.

$

64,172

 

$

171,594

 

$

445,054

 

$

205,148

Adjustments:

                         
 

Share based payments

 

12,503

   

4,321

   

36,011

   

18,588

 

Amortization of intangible assets

 

5,830

   

3,769

   

22,006

   

15,736

 

Restructuring costs  

 

   

   

   

1,557

 

Gain on extinguishment of loans

 

   

   

(6,509)

   

 

Impairment of tradenames

 

   

   

   

12,500

 

Transactions related costs and other

 

4,311

   

1,222

   

5,881

   

9,531

 

Income tax effect of adjusting entries

 

(6,135)

   

(2,473)

   

(15,722)

   

(15,929)

Adjusted net income attributable to B. Riley Financial, Inc.

$

80,681

 

$

178,433

 

$

486,721

 

$

247,131

                                   

Adjusted income per common share:

                     
 

Adjusted basic income per share 

$

2.93

 

$

7.04

 

$

17.79

 

$

9.65

 

Adjusted diluted income per share 

$

2.70

 

$

6.87

 

$

16.78

 

$

9.32

                                   

Shares used to calculate adjusted basic net income per share

 

27,569,188

   

25,331,918

   

27,366,292

   

25,607,278

Shares used to calculate adjusted diluted net income per share

 

29,840,704

   

25,966,501

   

29,005,602

   

26,508,397

 

 

SOURCE B. Riley Financial