Item 2. Management’s Discussion and Analysis
ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of the consolidated financial condition and results of operations of Cohen & Company Inc. and its majority owned subsidiaries (collectively, “we,” “us,” “our,” or the “Company”) should be read in conjunction with the unaudited consolidated financial statements and the notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes thereto appearing in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 .
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” is based on our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. On a regular basis, we evaluate these estimates, including fair value of financial instruments. These estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
All amounts in this disclosure are in thousands (except share and unit and per share and per unit data) except where noted.
Overview
We are a financial services company specializing in fixed income markets. We were founded in 1999 as an investment firm focused on small-cap banking institutions, but have grown to provide an expanding range of capital markets and asset management services. We are organized into three business segments: Capital Markets, Asset Management, and Principal Investing.
●
Capital Markets : Our Capital Markets business segment consists primarily of fixed income sales, trading, matched book repo financing, new issue placements in corporate and securitized products, and advisory services. Our fixed income sales and trading group provides trade execution to corporate investors, institutional investors, mortgage originators, and other smaller broker-dealers. We specialize in a variety of products, including but not limited to: corporate bonds, ABS, MBS, RMBS, CDOs, CLOs, CBOs, CMOs, municipal securities, TBAs and other forward agency MBS contracts, SBA loans, U.S. government bonds, U.S. government agency securities, brokered deposits and CDs for small banks, and hybrid capital of financial institutions including TruPS, whole loans, and other structured financial instruments. We also offer execution and brokerage services for equity products. We carry out our capital markets activities primarily through our subsidiaries: JVB in the United States and CCFL and CCFEL in Europe.
●
Asset Management: Our Asset Management business segment manages assets within CDOs, managed accounts, joint ventures, and investment funds (collectively, “Investment Vehicles”). A CDO is a form of secured borrowing. The borrowing is secured by different types of fixed income assets such as corporate or mortgage loans or bonds. The borrowing is in the form of a securitization, which means that the lenders are actually investing in notes backed by the assets. In the event of default, the lenders will have recourse only to the assets securing the loan. Our Asset Management business segment includes our fee-based asset management operations, which include on-going base and incentive management fees. As of September 30, 2020 , we had approximately $2.65 billion in assets under management (“AUM”) of which 77.4% was in CDOs. A substantial portion of our asset management revenue is earned from the management of CDOs. We have not completed a new securitization since 2008. As a result, our asset management revenue has declined from its historical highs as the assets of the CDOs decline due to maturities, repayments, auction call redemptions, and defaults. Our ability to complete securitizations in the future will depend upon, among other things, our asset origination capacity and success, our ability to arrange warehouse financing to originate assets, our willingness and capacity to fund required amounts to obtain warehouse financing and securitized financings, and the demand in the markets for such securitizations. The remaining portion of our AUM is from a diversified mix of other Investment Vehicles that were more recently formed.
●
Principal Investing : Our Principal Investing business segment is comprised of investments that we hold related to our SPAC franchise and other investments have made for the purpose of earning an investment return rather than investments to support our trading, matched book repo, or other Capital Markets business segment activities. These investments are a component of our other investments, at fair value in our consolidated balance sheet.
We generate our revenue by business segment primarily through the following activities.
Capital Markets:
●
Our trading activities, which include execution and brokerage services, securities lending activities, riskless trading activities, as well as gains and losses (unrealized and realized) and income and expense earned on securities and derivatives classified as trading;
●
Net interest income on our matched book repo financing activities; and
●
New issue and advisory revenue comprised primarily of (a) new issue revenue associated with originating, arranging, or placing newly created financial instruments and (b) revenue from advisory services.
Asset Management:
●
Asset management fees for our on-going asset management services provided to certain Investment Vehicles, which may include fees both senior and subordinate to the securities issued in the Investment Vehicle; and
●
Incentive management fees earned based on the performance of the various Investment Vehicles.
Principal Investing:
●
Gains and losses (unrealized and realized) and income and expense earned on securities classified as other investments, at fair value.
56
Table of Contents
Business Environment
Our business in general and our Capital Markets business segment in particular, do not produce predictable earnings. Our results can vary dramatically from year to year and quarter to quarter. Our business is materially affected by economic conditions in the financial markets, political conditions, broad trends in business and finance, the housing and mortgage markets, changes in volume and price levels of securities transactions, and changes in interest rates, including overnight funding rates, all of which can affect our profitability and are unpredictable and beyond our control. These factors may affect the financial decisions made by investors and companies, including their level of participation in the financial markets and their willingness to participate in corporate transactions. Severe market fluctuations or weak economic conditions could reduce our trading volume and revenues, negatively affect our ability to generate new issue and advisory revenue, and adversely affect our profitability.
As a general rule, our trading business benefits from increased market volatility. Increased volatility usually results in increased activity from our clients and counterparties. However, periods of extreme volatility may at times result in clients reducing their trading volumes, which would negatively impact our results. Also, periods of extreme volatility may result in large fluctuations in securities valuations and we may incur losses on our holdings. Also, our mortgage group’s business benefits when mortgage volumes increase, and may suffer when mortgage volumes decrease. Among other things, mortgage volumes are significantly impacted by changes in interest rates.
In addition, as a smaller firm, we are exposed to intense competition. Although we provide financing to our customers, larger firms have a much greater capability to provide their clients with financing, giving them a competitive advantage. We are much more reliant upon our employees’ relationships, networks, and abilities to identify and capitalize on market opportunities. Therefore, our business may be significantly impacted by the addition or loss of key personnel.
We try to address these challenges by (i) focusing our business on clients and asset classes that are underserved by the large firms, (ii) continuing to monitor our fixed costs to enhance operating leverage and limit our losses during periods of low volumes, and (iii) attempting to hire and retain entrepreneurial and effective traders and salespeople.
Our business environment is rapidly changing. New risks and uncertainties emerge continuously and it is not possible for us to predict all the risks we will face. This may negatively impact our operating performance.
A portion of our revenue is generated from net trading activity. We engage in proprietary trading for our own account, provide securities financing for our customers, and execute “riskless” trades with a customer order in hand resulting in limited market risk to us. The inventory of securities held for our own account, as well as held to facilitate customer trades, and our market making activities are sensitive to market movements.
A portion of our revenue is generated from new issue and advisory engagements. The fees charged and volume of these engagements are sensitive to the overall business environment. We provide investment banking and advisory services in Europe through our subsidiary CCFEL and new issue services in the U.S. through our subsidiary JVB. Currently, our primary source of new issue revenue is from originating assets for our U.S. and European insurance asset management business.
A portion of our revenue is generated from management fees. Our ability to charge management fees and the amount of those fees is dependent upon the underlying investment performance and stability of the Investment Vehicles. If these types of investments do not provide attractive returns to investors, the demand for such instruments will likely fall, thereby reducing our opportunity to earn new management fees or maintain existing management fees. As of September 30, 2020 , 77.4% of our existing AUM were in CDOs. The creation of CDOs has depended upon a vibrant securitization market. Since 2008, volumes within the securitization market have dropped significantly and have not fully recovered since that time. We have not completed a new securitization since 2008. The remaining portion of our AUM is from a diversified mix of other Investment Vehicles most of which were more recently formed.
A substantial portion of our asset management revenue is earned from the management of CDOs. As a result, our asset management revenue has declined from its historical highs as the assets of the CDOs decline due to maturities, repayments, auction call redemptions, and defaults. Our ability to complete securitizations in the future will depend upon, among other things, our asset origination capacity and success, our ability to arrange warehouse financing to originate assets, our willingness and capacity to fund required amounts to obtain warehouse financing and securitized financings, and the demand in the markets for such securitizations.
A portion of our revenues is generated from our principal investing activities. Therefore, our revenues are impacted by the overall market supply and demand of these investments as well as the individual performance of each investment. Our principal investments are included within other investments, at fair value in our consolidated balance sheets. More recently, a significant component of our principal investment revenue has come from SPAC related equity investments, primarily in entities that have been the result of sponsored SPAC business combinations or related party sponsored SPAC business combinations. Access to these investments is reliant on a robust SPAC market. Performance of the resulting principal investments can be materially impacted by overall performance of the equity markets. See note 7 to our consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q.
Margin Pressures in Fixed Income Brokerage Business
Performance in the financial services industry in which we operate is highly correlated to the overall strength of the economy and financial market activity. Overall market conditions are a product of many factors beyond our control and can be unpredictable. These factors may affect the financial decisions made by investors, including their level of participation in the financial markets. In turn, these decisions may affect our business results. With respect to financial market activity, our profitability is sensitive to a variety of factors including the volatility of the equity and fixed income markets, the level and shape of the various yield curves, and the volume and value of trading in securities.
Margins and volumes in certain products and markets within the fixed income brokerage business continue to decrease materially as competition has increased and general market activity has declined. Further, we continue to expect that competition will increase over time, resulting in continued margin pressure.
Our response to this margin compression has included: (i) building a diversified fixed income trading platform; (ii) acquiring or building out new product lines and expanding existing product lines; (iii) building a hedging execution and funding operation to service mortgage originators; (iv) becoming a full netting member of the FICC enabling us to expand our matched book repo business; and (v) monitoring our fixed costs. Our cost management initiatives are ongoing. However, there can be no certainty that these efforts will be sufficient. If insufficient, we will likely see a decline in profitability.
57
Table of Contents
U.S. Housing Market
In recent years, our mortgage group has grown in significance to our Capital Markets segment and our company overall. The mortgage group primarily earns revenue by providing hedging execution, securities financing, and trade execution services to mortgage originators and other investors in mortgage backed securities. Therefore, this group’s revenue is highly dependent on the volume of mortgage originations in the U.S. Origination activity is highly sensitive to interest rates, the U.S. job market, housing starts, sale activity of existing housing stock, as well as the general health of the U.S. economy. In addition, any new regulation that impacts U.S. government agency mortgage backed security issuance activity, residential mortgage underwriting standards, or otherwise impacts mortgage originators will impact our business. We have no control over these external factors and there is no effective way for us to hedge against these risks. Our mortgage group’s volumes and profitability will be highly impacted by these external factors.
COVID 19 / Impairment of Goodwill
In March 2020, the World Health Organization declared the outbreak of a novel coronavirus (COVID-19) as a pandemic, which continues to spread throughout the United States. The spread of COVID-19 has caused significant volatility in domestic and international markets. There is on-going uncertainty around the breadth and duration of business disruptions related to COVID-19, as well as its impact on the U.S. and international economies. While we cannot fully assess the impact COVID-19 will have on all of our operations at this time, there are certain impacts that we have identified:
●
The unprecedented volatility of the financial markets experienced since March 2020, has caused us to operate JVB at a lower level of leverage than prior to the pandemic. Specifically, JVB has reduced the size of its GCF repo operations and the volume of its TBA trading. We have determined that at our pre-pandemic levels in these businesses, we were exposed to a higher level of counterparty credit risk than we should have and were experiencing too much volatility in our available liquidity to conservatively meet capital requirements and margin calls in these businesses. We expect JVB to operate at lower volumes in both these businesses for an indefinite period of time, which could unfavorably impact the operating profitability of JVB.
●
The financial market volatility, as well as the reduction in volumes in the GCF repo and TBA businesses, that resulted from COVID-19 required us to reassess the goodwill we had recorded related to JVB under the guidance of ASC 350. We determined that the fair value of JVB was less than the carrying value (including the goodwill). As a result, we recorded an impairment loss of $7,883 in the nine months ended September 30, 2020 . See note 12.
●
JVB’s mortgage group’s operations are centered on serving the financial needs of mortgage originators and institutions that invest in mortgage backed securities. Prolonged high unemployment could eventually impact mortgage originations and demand for and supply of mortgage backed securities, which may have a significant unfavorable impact on the revenue earned by JVB’s mortgage group.
We will likely be impacted by the pandemic in other ways which we cannot yet determine. We will continue to monitor market conditions and respond accordingly. In April 2020, the Company applied for and received a $2,166 loan under the Paycheck Protection Program ("PPP") of the Coronavirus Aid, Relief, and Economic Security ("CARES") Act. See recent events below.
58
Table of Contents
Recent Events
The 2019 Senior Notes
On September 25, 2019, we amended the previously outstanding 2013 Convertible Notes that were scheduled to mature on September 25, 2019. The material terms and conditions of the 2013 Convertible Notes remained substantially the same, except that (i) the maturity date changed from September 25, 2019 to September 25, 2020; (ii) the conversion feature in the 2013 Convertible Notes was removed; (iii) the interest rate changed from 8% per annum (9% in the event of certain events of default) to 12% per annum (13% in the event of certain events of default); and (iv) the restrictions regarding prepayment was removed. The post amendment notes are referred to herein as the “2019 Senior Notes” and the pre-amendment notes are referred to herein as the “2013 Convertible Notes.” On September 25, 2020, the 2019 Notes were amended again to extend the maturity date from September 25, 2020 until September 25, 2021. All other material terms and conditions of the 2019 Convertible Notes remained substantially the same.
The 2020 Senior Notes
On January 31, 2020, the Operating LLC entered into a note purchase agreement with JKD Capital Partners I LTD, a New York corporation (“JKD Investor”), and RN Capital Solutions LLC, a Delaware limited liability company (“RNCS”). The JKD Investor is owned by Jack DiMaio, the vice chairman of the Company’s board of directors and the Operating LLC’s board of managers, and his spouse.
Pursuant to the note purchase agreement, JKD Investor and RNCS each purchased a senior promissory note in the principal amount of $2,250 (for an aggregate investment of $4,500). The senior promissory notes bear interest at a fixed rate of 12% per annum and mature on January 31, 2022. On February 3, 2020, pursuant to the note purchase agreement, the Operating LLC used the proceeds received from the issuance of the senior promissory notes to repay in full all amounts outstanding under the senior promissory note, dated September 25, 2019, issued by the Company to Pensco Trust Company, Custodian fbo Edward E. Cohen IRA in the principal amount of $4,386 (the “Cohen IRA Note”). The Cohen IRA Note is included as a portion of the 2019 Senior Notes outstanding as of December 31, 2019 . The Cohen IRA Note was fully paid and extinguished on February 3, 2020. Subsequent to this repayment, $2,400 of the 2019 Senior Notes remain outstanding. On September 25, 2020, the 2019 Senior Notes were amended to extend the maturity date of the remaining $2,400 was extended to September 25, 2021. See note 17 to our financial statements included in this Quarterly Report on Form 10-Q.
ViaNova
In 2018, we formed a new subsidiary, ViaNova, for the purpose of building a RTL business. RTLs are small balance commercial loans secured by first lien mortgages used by professional investors and real estate developers to finance the purchase and rehabilitation of residential properties. ViaNova’s business plan includes buying, aggregating, and distributing these loans to produce superior risk-adjusted returns through the pursuit of opportunities overlooked by commercial banks.
On March 19, 2020, ViaNova received a notice of default from LegacyTexas Bank regarding the LegacyTexas Credit Facility, stating that ViaNova’s unrestricted cash balance was less than the amount required. Also, on March 19, 2020, ViaNova received notice from LegacyTexas Bank that the Bank had suspended funding all “Alternative” loans for all of their clients, including the RTL loans that are the subject of the LegacyTexas Credit Facility with LegacyTexas Bank. Since March 19, 2020 ViaNova has repaid all outstanding indebtedness under the Agreement. ViaNova stopped acquiring new RTLs and does not intend to acquire any new RTLs in the future. On August 22, 2020, the Company sold its investment in ViaNova to the former managing director of ViaNova in exchange for the managing director’s assumption of all of ViaNova’s liabilities and a potential earn out of up to $500.
Cares Act
On March 27, 2020, the United States enacted the Coronavirus Aid, Relief and Economic Security Act (CARES Act). The Cares Act is an emergency economic stimulus package that includes spending and tax breaks to strengthen the United States economy and fund a nationwide effort to curtail the effect of COVID-19. The CARES Act includes significant business tax provisions that, among other things, include the removal of certain limitations on utilization of net operating losses, increase the loss carryback period for certain losses to five years, and increase the ability to deduct interest expense, as well as amending certain provisions of the previously enacted Tax Cuts and Jobs Act. We do not expect the CARES Act to have a significant impact on our tax obligations.
59
Table of Contents
Paycheck Protection Program
In April 2020, we applied for and received a $2,166 loan under the PPP. We have carefully considered the eligibility requirements for PPP loans as well as supplemental guidance regarding the PPP beyond the applicable statute issued from time to time by government agencies and certain government officials. We are eligible to receive a PPP loan because we have fewer than 100 employees. Further, although we are public and listed on the NYSE American stock exchange, our market capitalization is small, and we believe that we did not have access to the public capital markets at that time. In part due to the PPP loan, we do not anticipate any significant workforce reduction or reductions in compensation levels in the near future. On September 23, 2020, we applied for forgiveness of the PPP loan. See note 17 to our financial statements included in this Quarterly Report on Form 10-Q.
Insurance SPAC
The Operating LLC is the manager of Insurance Acquisition Sponsor, LLC (“IAS”) and Dioptra Advisors, LLC (“Dioptra” and, together with IAS, the “Sponsor Entities”). The Sponsor Entities were sponsors of Insurance Acquisition Corp. ("Insurance SPAC"), a special purpose acquisition company formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses.
On June 29, 2020, Insurance SPAC entered into an Agreement and Plan of Merger (the “Insurance SPAC Merger Agreement”) with IAC Merger Sub, Inc., a Delaware corporation and direct wholly owned subsidiary of Insurance SPAC (“Insurance SPAC Merger Sub”), and Shift Technologies, Inc., a Delaware corporation (“Shift”). On October 13, 2020, Insurance SPAC Merger Sub was merged (the “Insurance SPAC Merger”) with and into Shift. In connection with the Insurance SPAC Merger, the Insurance SPAC changed its name from “Insurance Acquisition Corp.” to “Shift Technologies, Inc.” and, on October 15, 2020, the Insurance SPAC’s Nasdaq trading symbol changed from "INSU" to “SFT.” The Insurance SPAC Merger was approved by the Insurance SPAC’s stockholders at a special meeting of stockholders held on October 13, 2020.
Upon the Closing, the Sponsor Entities held 375,000 shares of SFT’s Class A Common Stock, par value $0.0001 per share (“SFT Class A Common Stock”), and 187,500 warrants (“SFT Warrants”) to purchase an equal number of shares of SFT Class A Common Stock for $11.50 per share (such SFT Class A Common Stock and SFT Warrants, collectively, the “Placement Securities”) as a result of the 375,000 placement units which the Sponsor Entities had purchased in a private placement that occurred simultaneously with the Insurance SPAC’s initial public offering on March 22, 2019. Further, upon the Closing, the Sponsor Entities collectively held an additional 4,497,525 shares of SFT Class A Common Stock as a result of its previous purchase of founder shares of the Insurance SPAC (collectively, the “Founder Shares,” and, together with the Placement Securities, the “Sponsor Shares”).
We currently consolidate the Sponsor Entities and previously treated our investment in the Insurance SPAC as an equity method investment. Effective upon the Closing, we have reclassified our equity method investment in the Insurance SPAC to other investments, at fair value and has adopted fair value accounting for the investment in SFT, resulting in an amount of principal transaction revenue derived from the (i) the final amount of Sponsor Shares retained by the Sponsor Entities; (ii) the trading share price of the SFT Class A Common Stock and the SFT Warrants; and (iii) fair value discounts related to the share sale restrictions on the Sponsor Shares outlined below. Upon recognition of the principal transaction revenue described above, we will record a non-controlling interest expense or compensation expense related to the amount of Sponsor Shares distributable to the non-controlling interest holders in the Sponsor Entities. If the non-controlling interest holder is an employee of us, the expense will be recorded as compensation. Otherwise, the expense will be non-controlling interest expense. We currently expect that, upon the registration of the Sponsor Shares in accordance with the Amended and Restated Registration Rights Agreement described below, (a) of the Placement Securities, 252,335 shares of SFT Class A Common Stock and 126,500 SFT Warrants will be distributed to the non-controlling interest holders of the Sponsor Entities and, (b) of the Founder Shares, 2,477,803 shares of SFT Class A Common Stock will be distributed to the non-controlling interest holders of the Sponsor Entities. Immediately following these distributions, we expect to retain (i) of the Placement Securities, 122,665 shares of SFT Class A Common Stock and 61,332 SFT Warrants, and (ii) of the Founder Shares, 2,019,721 shares of SFT Class A Common Stock.
Subject to certain limited exceptions, Placement Securities held by IAS will not be transferable or salable until 30 days following the Closing. Of the Founder Shares held by the Sponsor Entities, (a) 20% are freely transferable and salable, and (b) subject to certain limited exception, the remaining shares will not be transferable or salable until the closing price of the SFT Class A Common Stock, for a period of 20 out of any 30 consecutive trading days following the Closing, (a) exceeds $12.00 with respect to 20% of such shares, (b) exceeds $13.50 with respect to an additional 20% of such shares, (c) exceeds $15.00 with respect to an additional 20% of such shares, and (d) exceeds $17.00 with respect to an additional 20% of such shares.
Concurrently with the Closing, a subsidiary of us purchased 600,000 shares of SFT Class A Common Stock at a purchase price per share of $10.00 pursuant to a subscription agreement that such subsidiary executed at the time of the execution of the Merger Agreement. The Company’s subsidiary currently expects that, upon the registration of these 600,000 shares of SFT Class A Common Stock, the Company’s subsidiary will distribute 350,000 of such shares of SFT Class A Common Stock to minority interest holders and distribute the remaining 250,000 of such shares of SFT Class A Common Stock to a wholly owned subsidiary of us.
At the Closing, the Sponsor Entities and SFT entered into a letter agreement (the “Sponsor Letter Agreement”), pursuant to which the Sponsor Entities will receive certain SFT board of directors observer rights. Pursuant to the Sponsor Letter Agreement, for so long as the Sponsor Entities, the Operating LLC, or any of their respective affiliates (as such term is defined in Rule 405 of the Securities Act of 1933, as amended) continue to hold shares representing at least two percent of the total voting power of shares entitled to vote in the election of directors of SFT issued and outstanding, the Sponsor Entities will have the right to designate an individual to attend and observe SFT’s board meetings.
In addition, at the Closing, the Sponsor Entities entered into an amended and restated registration rights agreement (the “Amended and Restated Registration Rights Agreement”) with SFT, Cantor Fitzgerald & Co., and certain other initial stockholders of SFT, requiring SFT to, among other things, file a resale shelf registration statement on behalf of the stockholders promptly after the Closing. The Amended and Restated Registration Rights Agreement will also provide certain demand rights and piggyback rights to the stockholders, subject to underwriter cutbacks and issuer blackout periods.
Insurance SPAC II
The Operating LLC, is the manager of Insurance Acquisition Sponsor II, LLC (“IAS II”) and Dioptra Advisors II, LLC (“Dioptra II” and, together with IAS II, the “Insurance SPAC II Sponsor Entities”). The Insurance SPAC II Sponsor Entities are sponsors of INSU Acquisition Corp. II (“Insurance SPAC II”), a blank check company that will seek to effect a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses (each a “Insurance SPAC II Business Combination”). Insurance SPAC II completed the sale of 23,000,000 units ("Insurance SPAC II Units") in its IPO, which includes 3,000,000 Insurance SPAC II Units issued pursuant to the underwriters’ over-allotment option.
60
Each Insurance SPAC II unit consists of one share of Insurance SPAC II's Class A common stock, par value $0.0001 per share (“Insurance SPAC II Common Stock”), and one-third of one warrant (each, a “Insurance SPAC II Warrant”), where each whole Insurance SPAC II Warrant entitles the holder to purchase one share of Insurance SPAC II Common Stock for $11.50 per share. The Insurance SPAC II Units were sold in the IPO at an offering price of $10.00 per Unit, for gross proceeds of $230,000 (before underwriting discounts and commissions and offering expenses). Pursuant to the underwriting agreement in the IPO, Insurance SPAC II granted the underwriters in the IPO a 45-day option to purchase up to 3,000,000 additional Insurance SPAC II Units solely to cover over-allotments, if any ; and on September 4, 2020, the Underwriters notified Insurance SPAC II that they were exercising the over-allotment option in full. Immediately following the completion of the IPO, there were an aggregate of 31,386,667 shares of Insurance SPAC II Common Stock issued and outstanding.
If Insurance SPAC II fails to consummate a Insurance SPAC II Business Combination within the first 18 months following the IPO and is unable to obtain an extension, its corporate existence will cease except for the purposes of winding up its affairs and liquidating its assets. The Company currently consolidates the Insurance SPAC II Sponsor Entities and treats the Insurance SPAC II Sponsor Entities' investment in the Insurance SPAC II as an equity method investment.
The Insurance SPAC II Sponsor Entities purchased 452,500 of the Insurance SPAC II placement units in a private placement that occurred simultaneously with the IPO for an aggregate of $4,525, or $10.00 per placement unit. Cantor Fitzgerald & Co., the underwriter of the IPO, also purchased 87,500 of the Insurance SPAC II’s placement units in the private placement for an aggregate of $875. Each placement unit consists of one share of Insurance SPAC II Common Stock and one-third of one warrant (the “Insurance SPAC II Placement Warrant”). The placement units are identical to the Insurance SPAC II Units sold in the IPO except (i) the shares of Insurance SPAC II Common Stock issued as part of the placement units and the Insurance SPAC II Placement Warrants will not be redeemable by the Insurance SPAC II, (ii) the Insurance SPAC II Placement Warrants may be exercised by the holders on a cashless basis, (iii) the shares of Insurance SPAC II Common Stock issued as part of the placement units, together with the Insurance SPAC II Placement Warrants, are entitled to certain registration rights, and (iv) for so long as they are held by the IPO underwriter, the Insurance SPAC II placement units will not be exercisable more than five years following the effective date of the registration statement filed by the Insurance SPAC II in connection with the IPO. Subject to certain limited exceptions, the placement units (including the underlying Insurance SPAC II Placement Warrants and Insurance SPAC II Common Stock and the shares of Insurance SPAC II Common Stock issuable upon exercise of the Insurance SPAC II Placement Warrants) will not be transferable, assignable or salable until 30 days after the completion of the Insurance SPAC II Business Combination.
In addition, the Insurance SPAC II Sponsor Entities collectively hold 7,846,667 founder shares of the Insurance SPAC II. Subject to certain limited exceptions, the founder shares will not be transferable or salable except (a) with respect to 20% of such shares, until consummation of an Insurance SPAC II Business Combination, and (b) with respect to additional 20% tranches of such shares, when the closing price of the Common Stock exceeds $12.00, $13.50, $15.00 and $17.00, respectively, for 20 out of any 30 consecutive trading days following the consummation of the Insurance SPAC II Business Combination. Certain executive and key employees of the Operating LLC purchased membership interests in Dioptra Advisors II, LLC and have an interest in the Insurance SPAC II’s founder shares through such membership interests.
The number of founders shares eventually retained by the Sponsor Entities and in which such executives and key employees have an interest through the Insurance SPAC II Sponsor Entities will not be determined until the Insurance SPAC II Business Combination is complete.
A total of $230,000 of the net proceeds from the private placement and the IPO (including approximately $9,800 of the deferred underwriting commission from the IPO) were placed in a trust account. Except for the withdrawal of interest to pay taxes (or dissolution expenses if the Insurance SPAC II Business Combination is not consummated), none of the funds held in the trust account will be released until the earlier of (i) the completion of the Insurance SPAC II’s Business Combination, (ii) the redemption of Insurance SPAC II’s public shares if it is unable to consummate the Insurance SPAC II Business Combination within 18 months following the IPO, or (iii) the redemption of any public shares properly tendered in connection with a stockholder vote to amend the Insurance SPAC II’s amended and restated certificate of incorporation to modify the substance or timing of Insurance SPAC II’s obligation to redeem 100% of its public shares if it does not complete the Insurance SPAC Ii Business Combination within 18 months following the IPO and is unable to obtain an extension. If the Insurance SPAC II does not complete the Insurance SPAC II Business Combination within the first 18 months following the IPO, the placement units and founders shares will become worthless.
In connection with the IPO, Insurance Acquisition Sponsor II, LLC has agreed to indemnify the Insurance SPAC II for all claims by third parties for services rendered or products sold to the it, or claims by any prospective target business with which the Insurance SPAC II discusses entering into a transaction agreement, to the extent the claims reduce the amount of funds in the Insurance SPAC II's trust account to less than $10.00 per share of Common Stock, and in each case only if the Insurance SPAC II fails to obtain waivers from such third parties or prospective target businesses of claims against the Insurance SPAC II's trust account.
The Operating LLC loaned to Insurance SPAC II approximately $75 to cover IPO expenses, which was repaid in full at the closing of the IPO. Insurance Acquisition Sponsor II, LLC and its affiliates, including the Operating LLC, have also committed to loan the SPAC up to an additional $750 to cover operating and acquisition related expenses following the IPO. This loan will bear no interest and, if the SPAC consummates a Business Combination in the required time frame, the loan is to be repaid from the funds held in the SPAC’s trust account. If the SPAC does not consummate a Business Combination in the required time frame, no funds from the SPAC’s trust account can be used to repay the loan
In connection with the closing of the IPO, the Operating LLC and the Insurance SPAC II entered into an Administrative Services Agreement, dated September 2, 2020, a copy of which was filed as Exhibit 10.6 to the Insurance SPAC II’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 9, 2020, pursuant to which the Operating LLC and Insurance SPAC II agreed that, commencing on the date that the Insurance SPAC II's securities are first listed on the Nasdaq Capital Market through the earlier of the Insurance SPAC II’s consummation of a Business Combination and its liquidation, Insurance SPAC II will pay the Operating LLC $20 per month for certain office space, utilities, secretarial support and administrative services.
61
DGC Trust/CBF Redeemable Financial Instrument
On September 29, 2017, the Operating LLC entered into an investment agreement with CBF (the “CBF Investment Agreement”) and an investment agreement with the DGC Family Fintech Trust (the “DGC Trust”), a trust established by Daniel G. Cohen (the “DGC Trust Investment Agreement”), pursuant to which CBF and the DGC Trust agreed to invest $8,000 and $2,000, respectively, into the Operating LLC.
As of September 25, 2020, the Company had outstanding investment balances of $6,500 and $2,000 related to the CBF Investment Agreement and the DGC Trust Investment Agreement, respectively.
On September 25, 2020, the Operating LLC and CBF entered into Amendment No. 3 to Investment Agreement, which amended the CBF Investment Agreement (i) to extend the date thereunder pursuant to which the Company or CBF could cause a redemption of the Investment Balance from September 27, 2020 to January 1, 2021, and (ii) to state that no such redemption by the Company could be in violation of any loan agreement to which the Company was then a party.
On September 30, 2020, the Company redeemed the DGC Trust Investment Agreement in full by making payment of $2,000 to the DGC Trust.
On October 9, 2020 and effective October 15, 2020, the Operating LLC entered into Amendment No. 4 to Investment Agreement, which further amended the CBF Investment Agreement to, among other things, (A) decrease the “Investment Amount” under the CBF Investment Agreement from $6,500 to $4,000 in exchange for a one-time payment of $2,500 from the Operating Company to CBF; and (B) provide that the term “Investment Return” (as defined in the CBF Investment Agreement) will mean an annual return equal to, (i) for any twelve-month period following September 29, 2020 (each, an “Annual Period”) in which the revenue of the business of JVB (“Revenue of the Business”), is greater than zero, the greater of 20% of the Investment Amount or 9.4% of the Revenue of the Business, or (ii) for any Annual Period in which the Revenue of the Business is zero or less than zero, 3.75% of the Investment Amount. Prior to the Investment Agreement Amendment, the term “Investment Return” under the CBF Investment Agreement was defined as (A) with respect to any Annual in which the Revenue of the Business was greater than zero, the greater of 20% of the Investment Amount or 15.2% of the Revenue of the Business, or (ii) for any Annual Period in which the Revenue of the Business was zero or less than zero, 3.75% of the Investment Amount. The Company made the $2,500 payment to CBF on October 15, 2020.
62
Table of Contents
Consolidated Results of Operations
This section provides a comparative discussion of our consolidated results of operations for the specified periods. The period-to-period comparisons of financial results are not necessarily indicative of future results.
Nine Months Ended September 30, 2020 Compared to the Nine Months Ended September 30, 2019
The following table sets forth information regarding our consolidated results of operations for the nine months ended September 30, 2020 and 2019 .
COHEN & COMPANY INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands)
(Unaudited)
Nine Months Ended September 30,
Favorable / (Unfavorable)
2020
2019
$ Change
% Change
Revenues
Net trading
$
55,524
$
25,873
$
29,651
115
%
Asset management
4,938
5,765
(827
)
(14
)%
New issue and advisory
500
250
250
100
%
Principal transactions and other income
2,783
1,688
1,095
65
%
Total revenues
63,745
33,576
30,169
90
%
Operating expenses
Compensation and benefits
36,423
19,813
(16,610
)
(84
)%
Business development, occupancy, equipment
2,037
2,476
439
18
%
Subscriptions, clearing, and execution
7,370
6,732
(638
)
(9
)%
Professional fee and other operating
5,230
4,309
(921
)
(21
)%
Depreciation and amortization
249
239
(10
)
(4
)%
Impairment of goodwill
7,883
-
(7,883
)
NM
Total operating expenses
59,192
33,569
(25,623
)
(76
)%
Operating income / (loss)
4,553
7
4,546
NM
Non-operating income / (expense)
Interest expense, net
(7,638
)
(5,329
)
(2,309
)
(43
)%
Income / (loss) from equity method affiliates
(2,711
)
(365
)
(2,346
)
(643
)%
Income / (loss) before income taxes
(5,796
)
(5,687
)
(109
)
(2
)%
Income tax expense / (benefit)
(623
)
(917
)
(294
)
(32
)%
Net income / (loss)
(5,173
)
(4,770
)
(403
)
(8
)%
Less: Net income (loss) attributable to the non-controlling interest
(4,627
)
(1,942
)
2,685
138
%
Net income / (loss) attributable to Cohen & Company Inc.
$
(546
)
$
(2,828
)
2,282
81
%
Revenues
Revenues increased by $30,169 , or 90% , to $63,745 from $33,576 for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019 . As discussed in more detail below, the change was comprised of (i) an increase in trading revenue of $29,651 ; (ii) a decrease in asset management revenue of $827 ; (iii) an increase in new issue revenue of $250 ; and (iv) an increase in principal transactions and other revenue of $1,095 .
Net Trading
Net trading revenue increased by $29,651 , or 115% , to $55,524 for the nine months ended September 30, 2020 from $25,873 for the nine months ended September 30, 2019 . The following table shows the detail by group.
NET TRADING
(Dollars in Thousands)
Nine Months Ended September 30,
2020
2019
Change
Mortgage
$
7,536
$
4,364
$
3,172
Matched book repo
23,645
6,202
17,443
High yield corporate
5,408
4,226
1,182
Investment grade corporate
10,347
839
9,508
Wholesale and other
8,588
10,242
(1,654
)
Total
$
55,524
$
25,873
$
29,651
Our net trading revenue includes unrealized gains on our trading investments as of the applicable measurement date that may never be realized due to changes in market or other conditions not in our control. This may adversely affect the ultimate value realized from these investments. In addition, our net trading revenue also includes realized gains on certain proprietary trading positions. Our ability to derive trading gains from such trading positions is subject to overall market conditions. Due to volatility and uncertainty in the capital markets, the net trading revenue recognized may not be indicative of future results. Furthermore, from time to time, some of the assets included in the investments-trading line of our consolidated balance sheets represent level 3 valuations within the FASB valuation hierarchy. Level 3 assets are carried at fair value based on estimates derived using internal valuation models and other estimates.
63
Table of Contents
See notes 7, 8, and 9 to our consolidated financial statements included in this Quarterly Report on Form 10-Q. The fair value estimates made by us may not be indicative of the final sale price at which these assets may be sold. We consider our matched book repo business to be subject to significant concentration risk. See note 10 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
Asset Management
Assets Under Management
Our AUM equals the sum of: (1) the gross assets included in CDOs that we have sponsored and manage; plus (2) the NAV of investment funds we manage; plus (3) the NAV or gross assets of other accounts we manage.
Our calculation of AUM may differ from the calculations used by other asset managers and, as a result, this measure may not be comparable to similar measures presented by other asset managers. This definition of AUM is not necessarily identical to a definition of AUM that may be used in our management agreements.
ASSETS UNDER MANAGEMENT
(Dollars in Thousands)
As of September 30,
As of December 31,
2020
2019
2019
2018
Company sponsored CDOs
$
2,051,120
$
2,196,955
$
2,197,208
$
2,386,614
Other Investment Vehicles (1)
599,234
470,066
559,382
465,665
Assets under management (2)
$
2,650,354
$
2,667,021
$
2,756,590
$
2,852,279
(1)
Other Investment Vehicles represent any investment vehicles that are not company sponsored CDOs.
(2)
In some cases, accounts we manage employ leverage. In some cases, our fees are based on gross assets and in some cases on net assets. AUM included herein is calculated using either the gross or net assets of each managed account or CDO based on whichever serves as the basis for our management fees.
Asset management fees decreased by $827 , or 14% , to $4,938 for the nine months ended September 30, 2020 from $5,765 for the nine months ended September 30, 2019 , as discussed in more detail below. The following table provides a more detailed comparison of the two periods.
ASSET MANAGEMENT
(Dollars in Thousands)
Nine Months Ended September 30,
2020
2019
Change
CDOs
$
2,606
$
3,187
$
(581
)
Other
2,332
2,578
(246
)
Total
$
4,938
$
5,765
$
(827
)
CDOs
A substantial portion of our asset management revenue is earned from the management of CDOs. As a result, our asset management revenue has declined from its historical highs as the assets of the CDOs decline due to maturities, repayments, auction call redemptions, and defaults. Our ability to complete securitizations in the future will depend upon, among other things, our asset origination capacity and success, our ability to arrange warehouse financing to originate assets, our willingness and capacity to fund required amounts to obtain warehouse financing and securitized financings, and the demand in the markets for such securitizations.
Asset management fees from company sponsored CDOs decreased by $581 to $2,606 for the nine months ended September 30, 2020 from $3,187 for the nine months ended September 30, 2019 . The following table summarizes the periods presented by asset class.
FEES EARNED BY ASSET CLASS
(Dollars in Thousands)
Nine Months Ended September 30,
2020
2019
Change
TruPS and insurance company debt - U.S.
$
2,214
$
2,344
$
(130
)
TruPS and insurance company debt - Europe
287
296
(9
)
Broadly syndicated loans - Europe
105
547
(442
)
Total
$
2,606
$
3,187
$
(581
)
The reduction in asset management fees for TruPS and insurance company debt – U.S. was a result of average AUM declining due to principal repayments on the assets in these securitizations.
The reduction in asset management fees for TruPS and insurance company debt – Europe was mostly the result of changes in foreign exchange rates.
Asset management fees for broadly syndicated loans – Europe consist of a single CLO. During August 2019, this CLO liquidated. The revenue earned in the nine months ended September 30, 2020 represented a final portion of a contingent successful liquidation fee earned and received by us. No future revenue will be earned on this CLO.
64
Table of Contents
Other
Other asset management revenue decreased by $246 to $2,332 for the nine months ended September 30, 2020 from $2,578 for the nine months ended September 30, 2019 . The decrease was primarily due to a reduction in performance fees earned on our managed accounts during the nine months ended September 30, 2020 as compared to the same period in 2019.
Principal Transactions and Other Income
Principal transactions and other income increased by $1,095 , or 65% , to $2,783 for the nine months ended September 30, 2020 , as compared to $1,688 for the nine months ended September 30, 2019 . The following table summarizes principal transactions and other income by category.
PRINCIPAL TRANSACTIONS & OTHER INCOME
(Dollars in Thousands)
Nine Months Ended September 30,
2020
2019
Change
EuroDekania
$
-
$
279
$
(279
)
Currency hedges
-
51
(51
)
CLO investments
(535
)
219
(754
)
IMXI
2,625
147
2,478
U.S. Insurance JV
(8
)
114
(122
)
SPAC Funds
77
31
46
Other principal investments
154
404
(250
)
Total principal transactions
2,313
1,245
1,068
IIFC revenue share
365
378
(13
)
All other income / (loss)
105
65
40
Other income
470
443
27
Total principal transactions and other income
$
2,783
$
1,688
$
1,095
Principal Transactions
Principal transactions includes income earned or loss incurred on our investments classified as other investments, at fair value in our consolidated balance sheets. See notes 7 and 8 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
EuroDekania was a company that invested in hybrid capital securities of European companies and we carried our investment at the reported NAV. Income recognized in each period is the result of changes in the underlying NAV of the fund as well as distributions received. Our investment in EuroDekania was denominated in Euros. We sometimes hedged this exposure (as described in greater detail below). EuroDekania sold its remaining investments and liquidated in 2019.
Our currency hedge consisted of a Euro forward agreement designed to hedge the currency risk primarily associated with our investment in EuroDekania.
The CLO investments represent investments in the most junior tranche of certain CLOs. These investments were liquidated in June 2020. See note 8 to our consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q for information about how we determine the value of these instruments.
IMXI represents unrestricted and restricted equity positions of International Money Express, Inc. (Nasdaq: IMXI), a publicly traded company that resulted from the merger of Intermex Holdings, LLC and FinTech Acquisition Corp. II. See note 18 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
The U.S. Insurance JV is a company that invests in USD denominated debt issued by small insurance and reinsurance companies and we carry our investment at its reported NAV. Income recognized in each period is the result of changes in the underlying NAV of the fund as well as distributions received.
The SPAC Fund primarily invests in the equity of SPACs and we carry our investment at its reported NAV. Income recognized in each period is the result of changes in the underlying NAV of the SPAC Fund as well as distributions received
Other principal investments primarily consists of realized and unrealized gains and losses from various other investments reported at fair value.
Other Income
Other income / (loss) is comprised of an ongoing revenue share arrangement as well as other miscellaneous operating income items. The revenue share arrangements noted in the table above entitles us to either a percentage of revenue earned by IIFC The IIFC revenue share arrangement expires at the earlier of (i) the dissolution of IIFC or (ii) when we have earned a cumulative $20,000 in revenue share payments. To date, we have earned $3,052. Also, in any particular year, the revenue share earned by us cannot exceed $2,000.
65
Table of Contents
Operating Expenses
Operating expenses increased by $25,623 , or 76% , to $59,192 for the nine months ended September 30, 2020 from $33,569 for the nine months ended September 30, 2019 . As discussed in more detail below, the change was comprised of (i) an increase of $16,610 in compensation and benefits; (ii) a decrease of $439 in business development, occupancy, and equipment; (iii) an increase of $638 in subscriptions, clearing, and execution; (iv) an increase of $921 of professional fee and other operating; (v) an increase of $10 of depreciation and amortization; and (vi) an impairment of goodwill of $7,883 .
Compensation and Benefits
Compensation and benefits increased by $16,610 , or 84% , to $36,423 for the nine months ended September 30, 2020 from $19,813 for the nine months ended September 30, 2019 .
COMPENSATION AND BENEFITS
(Dollars in Thousands)
Nine Months Ended September 30,
2020
2019
Change
Cash compensation and benefits
$
35,946
$
19,259
$
16,687
Equity-based compensation
477
554
(77
)
Total
$
36,423
$
19,813
$
16,610
Cash compensation and benefits in the table above was primarily comprised of salary, incentive compensation, and benefits. Cash compensation and benefits increased by $16,687 to $35,946 for the nine months ended September 30, 2020 from $19,259 for the nine months ended September 30, 2019 . The increase was due to an increase in incentive compensation that is tied to revenue and operating profitability. Our total headcount decreased from 90 at September 30, 2019 to 87 at September 30, 2020 . Equity-based compensation decreased by $77 to $477 for the nine months ended September 30, 2020 from $554 for the nine months ended September 30, 2019 .
Business Development, Occupancy, and Equipment
Business development, occupancy, and equipment decreased by $439 , or 18% , to $2,037 for the nine months ended September 30, 2020 from $2,476 for the nine months ended September 30, 2019 . This was comprised of a decrease in business development of $374 and a decrease of occupancy and equipment of $65.
Subscriptions, Clearing, and Execution
Subscriptions, clearing, and execution increased by $638 , or 9% , to $7,370 for the nine months ended September 30, 2020 from $6,732 for the nine months ended September 30, 2019 . The increase was comprised of an increase in subscriptions of $130 and an increase in clearing and execution costs of $508. Clearing and execution costs increased primarily as a result of increased trading volumes.
Professional Fee and Other Operating Expenses
Professional fee and other operating expenses increased by $921 , or 21% , to $5,230 for the nine months ended September 30, 2020 from $4,309 for the nine months ended September 30, 2019 . The increase was comprised of an increase in professional fees of $867 and an increase in other operating expense of $54.
Depreciation and Amortization
Depreciation and amortization increased by $10 , or 4% , to $249 for the nine months ended September 30, 2020 from $239 for the nine months ended September 30, 2019 .
Impairment of Goodwill
We determined the financial market volatility, as well as the reduction in volumes in the GCF repo and TBA businesses that resulted from COVID-19 was a triggering event that required us to reassess the goodwill we had recorded related to JVB under the guidance of ASC 350. We determined that the fair value of JVB was less than its carrying value (including the goodwill). As a result, we recorded an impairment of $7,883 in the nine months ended September 30, 2020 . See note 12 in our financial statements included in this Quarterly Report on Form 10-Q.
66
Table of Contents
Non-Operating Income and Expense
Interest Expense, net
Interest expense, net increased by $2,309 , to $7,638 for the nine months ended September 30, 2020 from $5,329 for the nine months ended September 30, 2019 .
INTEREST EXPENSE
(Dollars in Thousands)
Nine Months Ended September 30,
2020
2019
Change
Junior subordinated notes
$
2,233
$
2,624
$
(391
)
2020 Senior Notes
360
-
360
2013 Convertible Notes / 2019 Senior Notes
264
410
(146
)
2017 Convertible Note
1,123
1,098
25
2018 FT LOC
859
273
586
Redeemable Financial Instrument - DGC Trust / CBF
1,271
578
693
Redeemable Financial Instrument - JKD Capital Partners I LTD
1,633
478
1,155
Redeemable Financial Instrument - ViaNova Capital Group, LLC
(105
)
(132
)
27
$
7,638
$
5,329
$
2,309
See notes 16 and 17 to our consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q.
Income / (loss) from Equity Method Affiliates
Income / (loss) from equity method affiliates decreased by $2,346 to ($2,711) for the nine months ended September 30, 2020 from ($365) for the nine months ended September 30, 2019 . See note 11 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
Nine Months Ended September 30,
2020
2019
Change
Insurance SPAC
$
(3,138
)
$
(365
)
$
(2,773
)
Insurance SPAC II
(87
)
-
(87
)
FTAC Olympus Sponsor Entities
(3
)
-
(3
)
AOI
194
-
194
CK Capital
323
-
323
Total
$
(2,711
)
$
(365
)
$
(2,346
)
Income Tax Expense / (Benefit)
The income tax expense / (benefit) increased by $294 to income tax expense / (benefit) of ($623) for the nine months ended September 30, 2020 from ($917) for the nine months ended September 30, 2019 . Excluding our goodwill impairment (which is non deductible for income tax purposes), our income before income tax increased for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019 which resulted in an increase in income tax expense.
67
Net Income / (Loss) Attributable to the Non-controlling Interest
Net income / (loss) attributable to the non-controlling interest for the nine months ended September 30, 2020 and 2019 was comprised of the non-controlling interest related to member interests in the Operating LLC other than interests held by us for the relevant periods. In addition, net income / (loss) attributable to the non-controlling interest also included non-controlling interest related to entities that were consolidated by the Operating LLC but not wholly owned by us.
SUMMARY CALCULATION OF NON-CONTROLLING INTEREST
For the Nine Months Ended September 30, 2020
Wholly Owned
Other Consolidated
Total Operating LLC
Cohen &
Subsidiaries
Subsidiaries
Consolidated
Company Inc.
Consolidated
Net income / (loss) before tax
$
(2,594
)
$
(3,202
)
$
(5,796
)
$
(5,796
)
Income tax expense / (benefit)
4
-
4
(627
)
(623
)
Net income / (loss) after tax
(2,598
)
(3,202
)
(5,800
)
627
(5,173
)
Other consolidated subsidiary non-controlling interest
-
(1,753
)
(1,753
)
Net income / (loss) attributable to the Operating LLC
(2,598
)
(1,449
)
(4,047
)
Average effective Operating LLC non-controlling interest % (1)
71.02
%
Operating LLC non-controlling interest
$
(2,874
)
SUMMARY CALCULATION OF NON-CONTROLLING INTEREST
For the Nine Months Ended September 30, 2019
Wholly Owned
Other Consolidated
Total Operating LLC
Cohen &
Subsidiaries
Subsidiaries
Consolidated
Company Inc.
Consolidated
Net income / (loss) before tax
$
(5,322
)
$
(365
)
$
(5,687
)
$
-
$
(5,687
)
Income tax expense / (benefit)
-
-
-
(917
)
(917
)
Net income / (loss) after tax
(5,322
)
(365
)
(5,687
)
917
(4,770
)
Other consolidated subsidiary non-controlling interest
-
(188
)
(188
)
Net income / (loss) attributable to the Operating LLC
(5,322
)
(177
)
(5,499
)
Average effective Operating LLC non-controlling interest % (1)
31.90
%
Operating LLC non-controlling interest
$
(1,754
)
(1)
Because earnings are recognized unevenly throughout the year and the non-controlling interest percentage may change during the period, the average effective non-controlling interest percentage may not equal the percentage at the end of any period or the simple average of the beginning and ending percentages.
68
Table of Contents
Three Months Ended September 30, 2020 Compared to the Three Months Ended September 30, 2019
The following table sets forth information regarding our consolidated results of operations for the three months ended September 30, 2020 and 2019 .
COHEN & COMPANY INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands)
(Unaudited)
Three Months Ended September 30,
Favorable / (Unfavorable)
2020
2019
$ Change
% Change
Revenues
Net trading
$
16,957
$
8,479
$
8,478
100
%
Asset management
1,631
2,018
(387
)
(19
)%
New issue and advisory
500
250
250
100
%
Principal transactions and other income
2,768
520
2,248
432
%
Total revenues
21,856
11,267
10,589
94
%
Operating expenses
Compensation and benefits
10,965
7,017
(3,948
)
(56
)%
Business development, occupancy, equipment
641
770
129
17
%
Subscriptions, clearing, and execution
2,242
2,403
161
7
%
Professional fee and other operating
1,851
1,440
(411
)
(29
)%
Depreciation and amortization
85
80
(5
)
(6
)%
Total operating expenses
15,784
11,710
(4,074
)
(35
)%
Operating income / (loss)
6,072
(443
)
6,515
1471
%
Non-operating income / (expense)
Interest expense, net
(1,952
)
(1,536
)
(416
)
(27
)%
Income / (loss) from equity method affiliates
(1,371
)
(109
)
(1,262
)
(1158
)%
Income / (loss) before income taxes
2,749
(2,088
)
4,837
232
%
Income tax expense / (benefit)
(594
)
(170
)
424
249
%
Net income / (loss)
3,343
(1,918
)
5,261
274
%
Less: Net income (loss) attributable to the non-controlling interest
1,688
(702
)
(2,390
)
(340
)%
Net income / (loss) attributable to Cohen & Company Inc.
$
1,655
$
(1,216
)
2,871
236
%
Revenues
Revenues increased by $10,589 or 94% to $21,856 for the three months ended September 30, 2020 from $11,267 for the three months ended September 30, 2019 . As discussed in more detail below, the change was comprised of (i) an increase of $8,478 in net trading revenue; (ii) a decrease of $387 in asset management revenue; (iii) an increase in new issue and advisory of $250 ; and (iv) an increase of $2,248 in principal transactions and other income.
Net Trading
Net trading revenue increased by $8,478 or 100% , to $16,957 for the three months ended September 30, 2020 from $8,479 for the three months ended September 30, 2019 . The following table shows the detail by group.
NET TRADING
(Dollars in Thousands)
Three Months Ended September 30,
2020
2019
Change
Mortgage
$
2,476
$
1,797
$
679
Matched book repo
8,850
2,566
6,284
High yield corporate
3,093
724
2,369
Investment grade corporate
(823
)
432
(1,255
)
Wholesale and other
3,361
2,960
401
Total
$
16,957
$
8,479
$
8,478
Our net trading revenue includes unrealized gains on our trading investments as of the applicable measurement date that may never be realized due to changes in market or other conditions not in our control. This may adversely affect the ultimate value realized from these investments. In addition, our net trading revenue also includes realized gains on certain proprietary trading positions. Our ability to derive trading gains from such trading positions is subject to overall market conditions. Due to volatility and uncertainty in the capital markets, the net trading revenue recognized may not be indicative of future results. Furthermore, from time to time, some of the assets included in the investments-trading line of our consolidated balance sheets represent level 3 valuations within the FASB valuation hierarchy. Level 3 assets are carried at fair value based on estimates derived using internal valuation models and other estimates. See notes 7, 8, and 9 to our consolidated financial statements included in this Quarterly Report on Form 10-Q. The fair value estimates made by us may not be indicative of the final sale price at which these assets may be sold. We consider our matched book repo business to be subject to significant concentration risk. See note 10 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
69
Table of Contents
Asset Management
Asset management fees decreased by $387 , or 19% , to $1,631 for the three months ended September 30, 2020 from $2,018 for the three months ended September 30, 2019 , as discussed in more detail below. The following table provides a more detailed comparison of the two periods.
ASSET MANAGEMENT
(Dollars in Thousands)
Three Months Ended September 30,
2020
2019
Change
CDOs
$
815
$
1,334
$
(519
)
Other
816
684
132
Total
$
1,631
$
2,018
$
(387
)
CDOs
A substantial portion of our asset management revenue is earned from the management of CDOs. As a result, our asset management revenue has declined from its historical highs as the assets of the CDOs decline due to maturities, repayments, auction call redemptions, and defaults. Our ability to complete securitizations in the future will depend upon, among other things, our asset origination capacity and success, our ability to arrange warehouse financing to originate assets, our willingness and capacity to fund required amounts to obtain warehouse financing and securitized financings, and the demand in the markets for such securitizations.
Asset management fees from company sponsored CDOs decreased by $519 to $815 for the three months ended September 30, 2020 from $1,334 for the three months ended September 30, 2019 . The following table summarizes the periods presented by asset class.
FEES EARNED BY ASSET CLASS
(Dollars in Thousands)
Three Months Ended September 30,
2020
2019
Change
TruPS and insurance company debt - U.S.
$
717
$
774
$
(57
)
TruPS and insurance company debt - Europe
98
97
1
Broadly syndicated loans - Europe
-
463
(463
)
Total
$
815
$
1,334
$
(519
)
The reduction in asset management fees for TruPS and insurance company debt – U.S. was a result of average AUM declining due to principal repayments on the assets in these securitizations.
The increase in asset management fees for TruPS and insurance company debt – Europe was a result of changes in foreign exchange rates.
Asset management fees for broadly syndicated loans – Europe consist of a single CLO. During August 2019, this CLO liquidated. No future revenue will be earned on this CLO.
Other
Other asset management revenue increased by $132 to $816 for the three months ended September 30, 2020 from $684 for the three months ended September 30, 2019 . The increase was primarily due to an increase in AUM during the three months ended September 30, 2020 as compared to the same period in 2019.
70
Table of Contents
Principal Transactions and Other Income
Principal transactions and other income increased by $2,248 , or 432% , to $2,768 for the three months ended September 30, 2020 , as compared to $520 for the three months ended September 30, 2019 . The following table summarizes principal transactions and other income by category.
PRINCIPAL TRANSACTIONS & OTHER INCOME
(Dollars in Thousands)
Three Months Ended September 30,
2020
2019
Change
EuroDekania
$
-
$
(2
)
$
2
Currency hedges
-
9
(9
)
CLO investments
-
50
(50
)
IMXI
2,330
70
2,260
U.S. Insurance JV
22
31
(9
)
SPAC Funds
49
(19
)
68
Other principal investments
206
171
35
Total principal transactions
2,607
310
2,297
IIFC revenue share
150
157
(7
)
All other income / (loss)
11
53
(42
)
Other income
161
210
(49
)
Total principal transactions and other income
$
2,768
$
520
$
2,248
Principal Transactions
Principal transactions includes income earned or loss incurred on our investments classified as other investments, at fair value in our consolidated balance sheets. See notes 7 and 8 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
EuroDekania was a company that invested in hybrid capital securities of European companies and we carried our investment at the reported NAV. Income recognized in each period is the result of changes in the underlying NAV of the fund as well as distributions received. Our investment in EuroDekania was denominated in Euros. We sometimes hedged this exposure (as described in greater detail below). EuroDekania sold its remaining investments and liquidated in 2019.
Our currency hedge consisted of a Euro forward agreement designed to hedge the currency risk primarily associated with our investment in EuroDekania.
The CLO investments represent investments in the most junior tranche of certain CLOs. These investments were liquidated in June 2020. See note 8 to our consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q for information about how we determine the value of these instruments.
IMXI represents unrestricted and restricted equity positions of International Money Express, Inc. (Nasdaq: IMXI), a publicly traded company that resulted from the merger of Intermex Holdings, LLC and FinTech Acquisition Corp. II. See note 18 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
The U.S. Insurance JV is a company that invests in USD denominated debt issued by small insurance and reinsurance companies and we carry our investment at its reported NAV. Income recognized in each period is the result of changes in the underlying NAV of the fund as well as distributions received
The SPAC Fund primarily invests in the equity of SPACs and we carry our investment at its reported NAV. Income recognized in each period is the result of changes in the underlying NAV of the SPAC Fund as well as distributions received.
Other principal investments primarily consists of realized and unrealized gains and losses from other investments reported at fair value.
Other Income
Other income / (loss) is comprised of an ongoing revenue share arrangement as well as other miscellaneous operating income items. The revenue share arrangements noted in the table above entitles us to either a percentage of revenue earned by IIFC. The IIFC revenue share arrangement expires at the earlier of (i) the dissolution of IIFC or (ii) when we have earned a cumulative $20,000 in revenue share payments. To date, we have earned $3,052. Also, in any particular year, the revenue share earned by us cannot exceed $2,000.
Operating Expenses
Operating expenses increased by $4,074 , or 35% , to $15,784 for the three months ended September 30, 2020 from $11,710 for the three months ended September 30, 2019 . As discussed in more detail below, the change was comprised of (i) an increase of $3,948 in compensation and benefits; (ii) a decrease of $129 in business development, occupancy, and equipment; (iii) a decrease of $161 in subscriptions, clearing, and execution; (iv) an increase of $411 of professional fee and other operating; and (v) an increase of $5 of depreciation and amortization.
71
Table of Contents
Compensation and Benefits
Compensation and benefits increased by $3,948 , or 56% , to $10,965 for the three months ended September 30, 2020 from $7,017 for the three months ended September 30, 2019 .
COMPENSATION AND BENEFITS
(Dollars in Thousands)
Three Months Ended September 30,
2020
2019
Change
Cash compensation and benefits
$
10,806
$
6,827
$
3,979
Equity-based compensation
159
190
(31
)
Total
$
10,965
$
7,017
$
3,948
Cash compensation and benefits in the table above was primarily comprised of salary, incentive compensation, and benefits. Cash compensation and benefits increased by $3,979 to $10,806 for the three months ended September 30, 2020 from $6,827 for the three months ended September 30, 2019 . The increase was due to an increase in incentive compensation that is tied to revenue and operating profitability. Our total headcount decreased from 90 at September 30, 2019 to 87 at September 30, 2020 . Equity-based compensation decreased by $31 to $159 for the three months ended September 30, 2020 from $190 for the three months ended September 30, 2019 .
Business Development, Occupancy, and Equipment
Business development, occupancy, and equipment decreased by $129 , or 17% , to $641 for the three months ended September 30, 2020 from $770 for the three months ended September 30, 2019 . This decrease was comprised of a decrease in business development of $91 and a decrease in occupancy and equipment of $38.
Subscriptions, Clearing, and Execution
Subscriptions, clearing, and execution decreased by $161 , or 7% , to $2,242 for the three months ended September 30, 2020 from $2,403 for the three months ended September 30, 2019 . The decrease was comprised of a decrease in clearing and execution costs of $169 partially offset by an increase in subscriptions of $8.
Professional Fee and Other Operating Expenses
Professional fee and other operating expenses increased by $411 , or 29% , to $1,851 for the three months ended September 30, 2020 from $1,440 for the three months ended September 30, 2019 . The increase was comprised of an increase in professional fees of $391 and an increase in other operating expense of $20.
Depreciation and Amortization
Depreciation and amortization increased by $5 , or 6% , to $85 for the three months ended September 30, 2020 from $80 for the three months ended September 30, 2019 .
72
Non-Operating Income and Expense
Interest Expense, net
Interest expense, net increased by $416 , to $1,952 for the three months ended September 30, 2020 from $1,536 for the three months ended September 30, 2019 .
INTEREST EXPENSE
(Dollars in Thousands)
Three Months Ended September 30,
2020
2019
Change
Junior subordinated notes
$
660
$
860
$
(200
)
2020 Senior Notes
137
-
137
2013 Convertible Notes / 2019 Senior Notes
73
141
(68
)
2017 Convertible Note
379
372
7
2018 FT LOC
345
91
254
Redeemable Financial Instrument - DGC Trust / CBF
124
169
(45
)
Redeemable Financial Instrument - JKD Capital Partners I LTD
233
(43
)
276
Redeemable Financial Instrument - ViaNova Capital Group, LLC
1
(54
)
55
$
1,952
$
1,536
$
416
See notes 16 and 17 to our consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q.
Income / (loss) from Equity Method Affiliates
Income / (loss) from equity method affiliates decreased by $1,262 to ($1,371) for the three months ended September 30, 2020 from ($109) for the three months ended September 30, 2019 . See note 11 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
Three Months Ended September 30,
2020
2019
Change
Insurance SPAC
$
(1,498
)
$
(109
)
$
(1,389
)
Insurance SPAC II
(88
)
-
(88
)
FTAC Olympus Sponsor Entities
(2
)
-
(2
)
AOI
81
-
81
CK Capital
136
-
136
Total
$
(1,371
)
$
(109
)
$
(1,262
)
Income Tax Expense / (Benefit)
The income tax expense / (benefit) decreased by $424 to income tax expense / (benefit) of ($594) for the three months ended September 30, 2020 from ($170) for the three months ended September 30, 2019 . The reduction in expense (increase in benefit) is primarily due to a reduction in our state effective rate due to a change in our state apportionment recognized in 2020.
73
Net Income / (Loss) Attributable to the Non-controlling Interest
Net income / (loss) attributable to the non-controlling interest for the three months ended September 30, 2020 and 2019 was comprised of the non-controlling interest related to member interests in the Operating LLC other than interests held by us for the relevant periods. In addition, net income / (loss) attributable to the non-controlling interest also included non-controlling interest related to entities that were consolidated by the Operating LLC but not wholly owned by us.
SUMMARY CALCULATION OF NON-CONTROLLING INTEREST
For the Three Months Ended September 30, 2020
Wholly Owned
Other Consolidated
Total Operating LLC
Cohen &
Subsidiaries
Subsidiaries
Consolidated
Company Inc.
Consolidated
Net income / (loss) before tax
$
4,309
$
(1,560
)
$
2,749
$
-
$
2,749
Income tax expense / (benefit)
21
-
21
(615
)
(594
)
Net income / (loss) after tax
4,288
(1,560
)
2,728
615
3,343
Other consolidated subsidiary non-controlling interest
-
(854
)
(854
)
Net income / (loss) attributable to the Operating LLC
4,288
(706
)
3,582
Average effective Operating LLC non-controlling interest % (1)
70.97
%
Operating LLC non-controlling interest
$
2,542
SUMMARY CALCULATION OF NON-CONTROLLING INTEREST
For the Three Months Ended September 30, 2019
Wholly Owned
Other Consolidated
Total Operating LLC
Cohen &
Subsidiaries
Subsidiaries
Consolidated
Company Inc.
Consolidated
Net income / (loss) before tax
$
(1,978
)
$
(110
)
$
(2,088
)
$
-
$
(2,088
)
Income tax expense / (benefit)
-
-
-
(170
)
(170
)
Net income / (loss) after tax
(1,978
)
(110
)
(2,088
)
170
(1,918
)
Other consolidated subsidiary non-controlling interest
-
(56
)
(56
)
Net income / (loss) attributable to the Operating LLC
(1,978
)
(54
)
(2,032
)
Average effective Operating LLC non-controlling interest % (1)
31.79
%
Operating LLC non-controlling interest
$
(646
)
(1)
Because earnings are recognized unevenly throughout the year and the non-controlling interest percentage may change during the period, the average effective non-controlling interest percentage may not equal the percentage at the end of any period or the simple average of the beginning and ending percentages.
74
Table of Contents
Liquidity and Capital Resources
Liquidity is a measurement of our ability to meet potential cash requirements including ongoing commitments to repay debt borrowings, make interest payments on outstanding borrowings, fund investments, and support other general business purposes. In addition, our United States, United Kingdom, and Irish broker-dealer subsidiaries are subject to certain regulatory requirements to maintain minimum levels of net capital. Historically, our primary sources of funds have been our operating activities and general corporate borrowings. In addition, our trading operations have generally been financed by use of collateralized securities financing arrangements as well as margin loans.
Certain subsidiaries of the Operating LLC have restrictions on the withdrawal of capital and otherwise in making distributions and loans. JVB is subject to net capital restrictions imposed by the Securities and Exchange Commission (“SEC”) and Financial Industry Regulatory Authority (“FINRA”) that require certain minimum levels of net capital to remain in this subsidiary. In addition, these restrictions could potentially impose notice requirements or limit our ability to withdraw capital above the required minimum amounts (excess capital) whether through a distribution or a loan. CCFL is regulated by the Financial Conduct Authority (“FCA”) and CCFEL is regulated by the Central Bank of Ireland (the “CBI”) and each must maintain certain minimum levels of capital. See note 19 to our consolidated financial statements included in Item 1 in this Quarterly Report on Form 10-Q.
See Liquidity and Capital Resources – Contractual Obligations below.
During the third quarter of 2010, our board of directors initiated a dividend of $0.50 per quarter, which was paid regularly through December 31, 2011. Beginning in 2012, our board of directors declared a dividend of $0.20 per quarter, which was paid regularly through the first quarter of 2019. Each time a cash dividend was declared by our board of directors, a pro rata distribution was made to the other members of the Operating LLC upon payment of dividends to our stockholders.
On August 2, 2019, we announced that we have decided to suspend our quarterly cash dividend. Suspending the $0.20 quarterly dividend is expected to save approximately $1,341 in cash annually. We currently intend to use the related annual cash savings to invest in new business initiatives and improve our financial position. Any future determination to declare and pay dividends will be made at the discretion of our board of directors, after taking into account a variety of factors, including business, financial, and regulatory considerations as well as any limitations under Maryland law or imposed by any agreements governing our indebtedness. Going forward, the board of directors will re-assess our capital resources and may or may not determine to reinstate the dividend based on that assessment.
On August 31, 2020 and March 19, 2018, the Company entered into letter agreements (the “2020 Letter Agreement” and the “2018 Letter Agreement,” respectively and, together, the "10b5-1 Plan"). The 2020 Letter Agreement was entered into with Piper Sandler & Co. and the 2018 Letter Agreement was entered into with Sandler O'Neill & Partners, L.P. (which, following a merger with Piper Jaffray, became Piper Sandler & Co. (the “Agent”)). The 2020 Letter Agreement is in effect from August 31, 2020 until August 31, 2021. The 2018 Letter was in effect from March 19, 2018 until March 19, 2019. Both agreements authorized the Agent to use its commercially reasonable efforts to purchase, on the Company’s behalf, up to an aggregate maximum of $2,000 of Common Stock on any day that the NYSE American Stock Exchange was open for business. Pursuant to the 10b5-1 Plan, purchases of Common Stock may be made in public and private transactions and must comply with Rule 10b-18 under the Exchange Act. The 10b5-1 Plan was designed to comply with Rule 10b5-1 under the Exchange Act.
During the three and nine months ended September 30, 2020, we repurchased 42,600 shares in the open market pursuant to the 10b5-1 Plan for a total purchase price of $746. During the three and nine months ended September 30, 2019, we repurchased 0 and 7,890 shares, respectively, in the open market pursuant to the 10b5-1 Plan for a total purchase price of $0 and $65, respectively.
During the nine months ended September 30, 2020 :
●
We drew on the 2019 FT Revolver in the amount of $17,500 (this amount was repaid in October 2020)
●
We raised $4,500 in proceeds from issuance of the 2020 Senior Notes.
●
We received a PPP Loan of $2,166.
●
We repaid $4,386 of the 2019 Senior Notes.
●
We repaid $4,777 of the LegacyTexas Credit Facility.
●
We repaid $2,000 of the redeemable financial instrument with DGC Trust.
●
We repaid $421 of the ViaNova redeemable financial instruments.
●
We raised $4,550 by issuing equity of the Insurance SPAC II Sponsor Entities to third parties.
During the nine months ended September 30, 2019 :
●
We drew $2,159 of the LegacyTexas Credit Facility
●
We raised $1,268 of proceeds from redeemable financial instruments
●
We raised $2,550 by issuing equity of the Sponsor Entities to third parties.
75
Cash Flows
We have seven primary uses for capital:
(1) To fund the operations of our Capital Markets business segment . Our Capital Markets business segment utilizes capital (i) to fund securities inventory to facilitate client trading activities; (ii) for risk trading on the firm’s own account; (iii) to fund our collateralized securities lending activities; (iv) for temporary capital needs associated with underwriting activities; (v) to fund business expansion into existing or new product lines including additional capital dedicated to our mortgage group as well as our matched book repo business; and (vi) to fund any operating losses incurred.
(2) To fund the expansion of our Asset Management business segment . We generally grow our assets under management by sponsoring new Investment Vehicles. The creation of a new Investment Vehicle often requires us to invest a certain amount of our own capital to attract outside capital to manage. Also, these new Investment Vehicles often require warehouse and other third party financing to fund the acquisition of investments. Finally, we generally will hire employees to manage new Investment Vehicles and will operate at a loss for a startup period.
(3) To fund investments . We make principal investments to generate returns. We may need to raise additional debt or equity financing in order to ensure we have the capital necessary to take advantage of attractive investment opportunities.
(4) To fund mergers or acquisitions . We may opportunistically use capital to acquire other asset managers, individual asset management contracts, or financial services firms. To the extent our liquidity sources are insufficient to fund our future merger or acquisition activities, we may need to raise additional funding through an equity or debt offering. No assurances can be given that additional financing will be available in the future, or that if available, such financing will be on favorable terms.
(5) To fund potential dividends and distributions . During the third quarter of 2010 and for each subsequent quarter through September 30, 2019 , the board of directors has declared a dividend. A pro rata distribution has been paid to the other members of the Operating LLC upon the payment of any dividends to stockholders of Cohen & Company Inc. On August 2, 2019, we announced that we have decided to suspend our quarterly cash dividend.
(6) To fund potential repurchases of Common Stock. The Company has opportunistically repurchased Common Stock in private transactions as well as through its 10b5-1 Plan. See note 18 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
(7) To pay off debt as it matures: The Company has indebtedness that must be repaid as it matures. See note 17 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
If we are unable to raise sufficient capital on economically favorable terms, we may need to reduce the amount of capital invested for the uses described above, which may adversely impact earnings and our ability to pay future dividends, if any.
As of September 30, 2020 and December 31, 2019 , we maintained cash and cash equivalents of $ 129,266 and $ 8,304 , respectively. We generated cash from or used cash for the following activities.
SUMMARY CASH FLOW INFORMATION
(Dollars in Thousands)
.
Nine Months Ended September 30,
2020
2019
Cash flow from operating activities
$
115,288
$
(9,152
)
Cash flow from investing activities
(10,747
)
4,254
Cash flow from financing activities
16,270
5,052
Effect of exchange rate on cash
151
(130
)
Net cash flow
120,962
24
Cash and cash equivalents, beginning
8,304
14,106
Cash and cash equivalents, ending
$
129,266
$
14,130
See the statement of cash flows in our consolidated financial statements. We believe our available cash and cash equivalents, as well as our investment in our trading portfolio and related borrowing capacity, will provide sufficient liquidity to meet the cash needs of our ongoing operations in the near term.
76
Nine Months Ended September 30, 2020
As of September 30, 2020 , our cash and cash equivalents were $ 129,266 , representing an increase of $ 120,962 from December 31, 2019 . The increase was attributable to cash provided by operating activities of $ 115,288 , cash used in investing activities of $ 10,747 , cash provided by financing activities of $ 16,270 , and the increase in cash caused by the change in exchange rates of $ 151 .
The cash provided by operating activities of $ 115,288 was comprised of (a) net cash inflows of $ 161,702 related to working capital fluctuations; (b) net cash outflows of $ 51,107 from trading activities comprised of our investments-trading, trading securities sold, not yet purchased, receivables under resale agreements, securities sold under agreements to repurchase, and receivables and payables from brokers, dealers, and clearing agencies, as well as the changes in unrealized gains and losses on the investments-trading and trading securities sold, but not yet purchased; and (c) net cash inflows from other earnings items of $ 4,693 (which represents net income or loss adjusted for the following non-cash operating items: other income / (expense), realized and unrealized gains and losses and accretion of income on other investments, equity based compensation, depreciation and amortization, impairment of goodwill, and amortization of discount on debt).
As part of our matched book repo operations, we enter into reverse repos with counterparties whereby we lend money and receive securities as collateral. In accordance with ASC 860, the collateral securities are not recorded in our consolidated balance sheets. However, from time to time we will hold cash instead of securities as collateral for these transactions. When we are provided cash as collateral for reverse repo transactions, we will make an entry to increase our cash and cash equivalents and to increase our other liabilities for the amount of cash received. There are two main reasons we may receive collateral in the form of cash as opposed to securities. First, when the value of the collateral securities we have in our possession decline, we will require the counterparty to provide us with additional collateral. We will accept either cash or additional liquid securities. Often, our counterparties will provide us with cash as they may not have liquid securities readily available. Second, from time to time, our counterparties require a portion of the collateral securities in our possession returned to them for operating purposes. In such instances, the counterparty may not have substitute liquid securities available and will often provide us with cash as collateral instead. It is important to note that when we receive cash as collateral, it is temporary in nature and we have an obligation to return that cash when the counterparty provides substitute liquid securities as collateral or otherwise satisfies their associated reverse repo obligation. We are generally required to return any cash collateral the same business day that we receive substitute securities. The amount of cash we receive as collateral for our repo operations is volatile and therefore both our cash and cash equivalents balance and our cash provided by and used in operations are volatile as they are both impacted. These amounts can be large and should be taken into account when analyzing our cash flow from operations.
As of September 30, 2020 , and December 31, 2019 , we had counterparty cash collateral of $125,294 and $9,524, respectively, which were included in both our cash and cash equivalents and other liability balances, respectively. Accordingly, included in our cash provided by operating activities of $ 115,288 during the nine months ended September 30, 2020 is an inflow of $115,770 as a result of this increase in cash collateral held. This is included in our net inflows or outflows from working capital fluctuations in the discussion of operating activities above. We have no legal or contractual obligation to segregate this cash collateral held and therefore it is included as a component of our cash and cash equivalents in our consolidated balance sheets. However, it is not available for use in our general operations as we must stand ready at all times to return the collateral held immediately once the reverse repo counterparty provides substitute liquid securities or the repo matures.
The cash used in investing activities of $ 10,747 was comprised of (a) $18,519 of cash used to purchase other investments, at fair value, (b) $6,688 of cash used to invest in equity method affiliates, (c) $146 in cash used to purchase furniture, equipment, and leasehold improvements, partially offset by (d) $14,606 of cash provided by sales and returns of principal from other investments, at fair value.
The cash provided by financing activities of $ 16,270 was comprised of (a) $17,500 proceeds from the 2019 FT Revolver; (b) $2,166 in proceeds from the PPP loan; (c) $4,500 in proceeds from issuance of the 2020 Senior Notes; and (d) $4,550 in proceeds from non controlling interest investments; partially offset by (e) $9,163 of repayment of debt, (f) $2,421 of repayments of redeemable financial instruments; (g) $54 of cash used to net settle equity awards, (h) $746 of cash used to purchase and retire Common Stock, (i) $35 of non-controlling interest distributions; and (j) $27 in cash used to pay dividends on vested shares.
77
Table of Contents
Nine Months Ended September 30, 2019
As of September 30, 2019, our cash and cash equivalents were $14,130, representing an increase of $24 from December 31, 2018. The increase was attributable to cash used by operating activities of $9,152, cash provided by investing activities of $4,254, cash provided by financing activities of $5,052, and the decrease in cash caused by the change in exchange rates of $130.
The cash used by operating activities of $9,152 was comprised of (a) net cash inflows of $2,014 related to working capital fluctuations; (b) net cash outflows of $6,338 from trading activities comprised of our investments-trading, trading securities sold, not yet purchased, receivables under resale agreements, securities sold under agreements to repurchase, and receivables and payables from brokers, dealers, and clearing agencies, as well as the changes in unrealized gains and losses on the investments-trading and trading securities sold, but not yet purchased; and (c) net cash outflows from other earnings items of $4,828 (which represents net income or loss adjusted for the following non-cash operating items: other income / (expense), realized and unrealized gains and losses and accretion of income on other investments, equity based compensation, depreciation and amortization, and amortization of discount on debt).
The cash provided by investing activities of $4,254 was comprised of (a) $9,291 of cash received from sales and returns of principal from other investments, at fair value; partially offset by (b) $1,168 of cash used to purchase other investments, at fair value; (c) $3,775 of cash used for investments in equity method affiliates; and (d) $94 of cash used to purchase furniture and equipment.
The cash provided by financing activities of $5,052 was comprised of (a) $1,268 in proceeds from redeemable financial instruments; (b) $2,550 in proceeds from the issuance of non-controlling interests; and (c) $2,159 in proceeds from draws on LegacyTexas Credit Facility; partially offset by (d) $128 in cash used to net settle equity awards; (e) $65 in cash used to purchase and retire Common Stock; (f) $213 in cash used for non-controlling interest distributions, and (g) $519 in cash used to pay dividends.
Regulatory Capital Requirements
We have three subsidiaries that are licensed securities dealers: JVB in the United States, CCFL in the United Kingdom, and CCFEL in Ireland. As a U.S. broker-dealer, JVB is subject to the Uniform Net Capital Rule in Rule 15c3-1 under the Exchange Act. Our London-based subsidiary, CCFL, is subject to the regulatory supervision and requirements of the FCA and our Ireland-based subsidiary, CCFEL, is subject to the regulatory supervision and requirements of the CBI. The amount of net assets that these subsidiaries may distribute is subject to restrictions under these applicable net capital rules. These subsidiaries have historically operated in excess of minimum net capital requirements. Our minimum capital requirements at September 30, 2020 were as follows.
MINIMUM NET CAPITAL REQUIREMENTS
(Dollars in Thousands)
United States
$
250
Europe
853
Total
$
1,103
We operate with more than the minimum regulatory capital requirement in our licensed broker-dealers and at September 30, 2020 , total net capital, or the equivalent as defined by the relevant statutory regulations, in our licensed broker-dealers totaled $72,869. See note 18 to our consolidated financial statements included in Item 1 in this Quarterly Report on Form 10-Q.
In addition, our licensed broker-dealers are generally subject to capital withdrawal notification and restrictions.
Restrictions of Distributions of Capital from JVB
As of September 30, 2020 , our total equity on a consolidated basis was $47,783. However, the total equity of JVB was $102,552. Therefore, all of our other subsidiaries and Cohen & Company, Inc. on a stand-alone basis have an equity deficit of $54,769. Furthermore, during the nine months ended September 30, 2020 , JVB generated income before income tax expense of $16,922 while our consolidated pre-tax net loss was $5,796 (including goodwill impairment of $7,883). Therefore, all of our other subsidiaries and Cohen & Company, Inc. on a stand-alone basis had a combined net loss before income tax expense / (benefit) of $22,718 (including goodwill impairment of $7,883 recorded outside of JVB) for the nine months ended September 30, 2020 . We are dependent on taking distributions of income (and potentially returns of capital) from JVB to satisfy the cash needs as a result of the loss incurred outside of JVB or to satisfy other obligations that come due outside of JVB. However, we are subject to significant limitations on our ability to make distributions from JVB. These limitations include limitations imposed by FINRA under rule 15c3-1 (described immediately above) and limitations under our line of credit with FT Bank (see note 17 to our consolidated financial statements included in this Quarterly Report on Form 10-Q). Furthermore, counterparties to JVB have their own internal counterparty credit requirements. The specific requirements are not generally shared with us. However, if we take too much in capital distributions from JVB (beyond its net income), we may not be able to trade with certain counterparties which may cause JVB’s operations to deteriorate.
Securities Financing
We maintain repurchase agreements with various third party institutional investors. There is no maximum limit as to the amount of securities that may be transferred pursuant to these agreements, and transactions are approved on a case-by-case basis. The repurchase agreements do not include substantive provisions other than those covenants and other customary provisions contained in standard master repurchase agreements. The repurchase agreements generally require us to transfer additional securities to the counterparty in the event the value of the securities then held by the counterparty in the margin account falls below specified levels and contain events of default in cases where we breach our obligations under the agreement. We receive margin calls from our repurchase agreement counterparties from time to time in the ordinary course of business. To date, we have maintained sufficient liquidity to meet margin calls, and we have always been able to satisfy a margin call, however, no assurance can be given that we will be able to satisfy requests from our counterparties to post additional collateral in the future. See note 10 to our consolidated financial statements included in Item 1 in this Quarterly Report on Form 10-Q.
If there were an event of default under the repurchase agreements, we would give our counterparty the option to terminate all repurchase transactions existing with us and make any amount due from us to the counterparty payable immediately. Repurchase obligations are full recourse obligations to us. If we were to default under a repurchase obligation, the counterparty would have recourse to our other assets if the collateral was not sufficient to satisfy the obligation in full. Most of our repurchase agreements are entered into as part of our matched book repo business.
78
Table of Contents
Our clearing agencies provide securities financing arrangements including margin arrangements and securities borrowing and lending arrangements. These arrangements generally require us to transfer additional securities or cash to the clearing agency in the event the value of the securities then held by the clearing agency in the margin account falls below specified levels and contain events of default in cases where we breach our obligations under such agreements. An event of default under the clearing agreement would give our counterparty the option to terminate our clearing arrangement. Any amounts owed to the clearing agency would be immediately due and payable. These obligations are recourse to us. Furthermore, a termination of our clearing arrangements would result in a significant disruption to our business and would have a significant negative impact on our dealings and relationship with our customers. The following table presents our period end balance, average monthly balance, and maximum balance at any month end during the nine months ended September 30, 2020 and the twelve months ended December 31, 2019 for receivables under resale agreements and securities sold under agreements to repurchase.
For the Nine Months Ended September 30, 2020
For the Twelve Months Ended December 31, 2019
Receivables under resale agreements
Period end
$
6,055,291
$
7,500,002
Monthly average
6,524,137
6,458,757
Maximum month end
8,945,403
7,500,002
Securities sold under agreements to repurchase
Period end
$
6,058,998
$
7,534,443
Monthly average
6,554,024
6,501,691
Maximum month end
8,960,197
7,534,443
Fluctuations in the balance of our repurchase agreements from period to period and intra-period are dependent on business activity in those periods. The fluctuations in the balances of our receivables under resale agreements over the periods presented were impacted by our clients’ desires to execute collateralized financing arrangements through the repurchase market or other financing products. Average balances and period end balances will fluctuate based on market and liquidity conditions and we consider such intra-period fluctuations as typical for the repurchase market. Month-end balances may be higher or lower than average period balances.
Debt Financing
The following table summarizes the Company’s long-term indebtedness and other financing outstanding. See note 17 to our consolidated financial statements included in Item 1 in this Quarterly Report on Form 10-Q for a discussion of the Company’s outstanding debt.
DETAIL OF DEBT
(Dollars in Thousands)
As of
As of
Interest
Description
September 30, 2020
December 31, 2019
Rate Terms
Interest (4)
Maturity
Non-convertible debt:
12.00% senior note (the "2020 Senior Note")
$
4,500
$
-
Fixed
12.00%
January 2022
12.00% senior note (the "2019 Senior Note")
2,400
6,786
Fixed
12.00%
September 2021 (1)
PPP Loan
2,166
-
Fixed
1.00%
May 2022
Contingent convertible debt:
8.00% convertible senior note (the "2017 Convertible Note")
15,000
15,000
Fixed
8.00%
March 2022 (2)
Less unamortized debt issuance costs
(480
)
(703
)
14,520
14,297
Junior subordinated notes (3):
Alesco Capital Trust I
28,125
28,125
Variable
4.27%
July 2037
Sunset Financial Statutory Trust I
20,000
20,000
Variable
4.37%
March 2035
Less unamortized discount
(24,811
)
(25,124
)
23,314
23,001
FT Financial Credit Facility
17,500
-
Variable
N/A
April 2021
LegacyTexas Credit Facility
-
4,777
Variable
N/A
NA
Total
$
64,400
$
48,861
(1)
On September 25, 2019, the Company amended the previously outstanding 2013 Convertible Notes, which were scheduled to mature on September 25, 2019. The material terms and conditions of the 2013 Convertible Notes remained substantially the same, except that (i) the maturity date changed from September 25, 2019 to September 25, 2020; (ii) the conversion feature in the 2013 Convertible Notes was removed; (iii) the interest rate changed from 8% per annum (9% in the event of certain events of default) to 12% per annum (13% in the event of certain events of default); and (iv) the restrictions regarding the prepayment were removed. The post amendment notes are referred to herein as the “2019 Senior Notes” and the pre-amendment notes are referred to herein as the “2013 Convertible Notes.” On September 25, 2020, the 2019 Senior Notes were amended again to extend the maturity date from September 25, 2020 until September 25, 2021.
(2)
The holder of the 2017 Convertible Note may convert all or any part of the outstanding principal amount at any time prior to maturity into units of membership interests of the Operating LLC at a conversion price of $1.45 per unit, subject to customary anti-dilution adjustments. Units of membership interests in the Operating LLC not held by Cohen & Company Inc. may, with certain restrictions, be redeemed and exchanged into shares of the Cohen & Company Inc. common stock, par value $0.01 per share (“Common Stock”) on a ten-for-one basis. Therefore, the 2017 Convertible Note can be converted into Operating LLC units of membership interests and then redeemed and exchanged into Common Stock at an effective conversion price of $14.50. See note 20 to the Annual Report on Form 10-K for the year ended December 31, 2019 .
(3)
The junior subordinated notes listed represent debt the Company owes to the two trusts noted above. The total par amount owed by the Company to the trusts is $49,614. However, the Company owns the common stock of the trusts in a total par amount of $1,489. The Company pays interest (and at maturity, principal) to the trusts on the entire $49,614 junior notes outstanding. However, the Company receives back from the trusts the pro rata share of interest and principal on the common stock held by the Company. These trusts are VIEs and the Company does not consolidate them even though the Company holds the common stock. The Company carries the common stock on its balance sheet at a value of $0. The junior subordinated notes are recorded at a discount to par. When factoring in the discount, the yield to maturity of the junior subordinated notes as of September 30, 2020 on a combined basis was 14.24% assuming the variable rate in effect on the last day of the reporting period remains in effect until maturity.
(4)
Represents the interest rate in effect as of the last day of the reporting period.
79
Redeemable Financial Instruments
We had the following sources of financing that we account for as redeemable financial instruments. See note 16 to our consolidated financial statements included in this Quarterly Report on Form 10-Q.
REDEEMABLE FINANCIAL INSTRUMENTS
(Dollars in thousands)
As of September 30, 2020
As of December 31, 2019
JKD Capital Partners I LTD
$
7,957
$
7,957
DGC Trust / CBF
6,500
8,500
ViaNova Capital Group LLC
-
526
Total
$
14,457
$
16,983
Off-Balance Sheet Arrangements
Other than as described in note 9 (derivative financial instruments) and note 15 (variable interest entities) to our consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q, there were no material off balance sheet arrangements as of September 30, 2020 .
Contractual Obligations
The table below summarizes our significant contractual obligations as of September 30, 2020 and the future periods in which such obligations are expected to be settled in cash. We assumed that the 2017 Convertible Note is not converted prior to maturity. Our junior subordinated notes are assumed to be repaid on their respective maturity dates. Excluded from the table below are obligations that are short-term in nature, including trading liabilities (including derivatives) and repurchase agreements.
CONTRACTUAL OBLIGATIONS
September 30, 2020
(Dollars in Thousands)
Payment Due by Period
Total
Less than 1 Year
1 - 3 Years
3 - 5 Years
More than 5 Years
Operating lease arrangements
$
8,786
$
1,387
$
2,077
$
1,965
$
3,357
Maturity of 2020 Senior Notes
4,500
-
4,500
-
-
Interest on 2020 Senior Notes
722
540
182
-
-
Maturity of EBC 2020 Senior Note
2,400
2,400
-
-
-
Interest on EBC 2020 Senior Note
284
284
-
-
-
Maturity of 2017 Convertible Note (1)
15,000
-
15,000
-
-
Interest on 2017 Convertible Note (1)
2,032
1,200
832
-
-
Maturities on junior subordinated notes
48,125
-
-
-
48,125
Interest on junior subordinated notes (2)
33,310
2,075
4,150
6,226
20,859
Redeemable Financial Instrument - JKD Capital Partners 1 (3)
7,957
7,957
-
-
-
Redeemable Financial Instrument - CBF (3)
6,500
6,500
-
-
-
Other Operating Obligations (4)
3,412
1,959
1,406
47
-
$
133,028
$
24,302
$
28,147
$
8,238
$
72,341
(1)
Assumes the 2017 Convertible Note is not converted prior to maturity.
(2)
The interest on the junior subordinated notes related to Alesco Capital Trust I is variable. The interest rate of 4.27% (based on a 90-day LIBOR rate in effect as of September 30, 2020 plus 4.00%) was used to compute the contractual interest payment in each period noted. The interest on the junior subordinated notes related to Sunset Financial Statutory Trust I is variable. The interest rate of 4.37% (based on a 90-day LIBOR rate in effect as of September 30, 2020 plus 4.15%) was used to compute the contractual interest payment in each period noted.
(3)
Represents redemption value of the redeemable financial instruments as of the reporting period. The redeemable financial instruments do not have a fixed maturity date. The period shown above represents the first period the holder of these instruments has the ability to require redemption by us.
(4)
Represents material operating contracts for various services.
80
Table of Contents
We believe that we will be able to continue to fund our current operations and meet our contractual obligations through a combination of existing cash resources and other sources of credit. Due to the uncertainties that exist in the economy, we cannot be certain that we will be able to replace existing financing or find sources of additional financing in the future.
Recent Accounting Pronouncements
The following is a list of recent accounting pronouncements that we believe will have a continuing impact on our financial statements going forward.
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This ASU is intended to simplify accounting for income taxes. It removes specific exceptions to the general principles in Topic 740 and amends existing guidance to improve consistent application. This ASU is effective for fiscal years beginning after December 15, 2020 and interim period with those fiscal years. We are currently evaluating the new guidance to determine the impact it may have on our consolidated financial statements.
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This ASU is intended to simplify accounting for income taxes. It removes specific exceptions to the general principles in Topic 740 and amends existing guidance to improve consistent application. This ASU is effective for fiscal years beginning after December 15, 2020 and interim period with those fiscal years. We are currently evaluating the new guidance to determine the impact it may have on its consolidated financial statements.
In January 2020, the FASB issued ASU 2020-01, Investments—Equity Securities (Topic 321), Investments—Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815)—Clarifying the Interactions between Topic 321, Topic 323, and Topic 815 . This ASU clarifies certain accounting certain topics impacted by Topic 321 Investments-Equity Securities. These topics include measuring equity securities using the measurement alternative, how the measurement alternative should be applied to equity method accounting, and certain forward contracts and purchased options which would be accounted for under the equity method of accounting upon settlement or exercise. This ASU is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. We are currently evaluating the new guidance to determine the impact it may have on its consolidated financial statements.
In August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity. This ASU simplifies accounting for convertible instruments by removing major separation models currently required. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception. The ASU also simplifies the diluted earnings per share (EPS) calculation in certain areas. This ASU is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. We are currently evaluating the new guidance to determine the impact it may have on our consolidated financial statements.
Critical Accounting Policies and Estimates
Our accounting policies are essential to understanding and interpreting the financial results reported in our condensed consolidated financial statements. The significant accounting policies used in the preparation of our condensed consolidated financial statements are summarized in note 3 to our consolidated financial statements and notes thereto found in our Annual Report on Form 10-K for the year ended December 31, 2019 . Certain of those policies are considered to be particularly important to the presentation of our financial results because they require us to make assumptions and estimates about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and the related disclosures. We base our assumptions, estimates, and judgments on historical experience, current trends, and other factors that management believes to be relevant at the time our consolidated financial statements are prepared. On a regular basis, management reviews the accounting policies, assumptions, estimates, and judgments to ensure that our financial statements are presented fairly and in accordance with U.S. GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material. During the three months ended September 30, 2020 , there were no material changes to matters discussed under the heading “Critical Accounting Policies and Estimates” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2019 .
Effective January 1, 2019, we adopted ASU No. 2016-02, Leases (Topic 842) . Effective January 1, 2019, we recorded the following: (a) a right of use asset of $8,416 (b) a lease commitment liability of $8,860 (c) a reduction in retained earnings from cumulative effect of adoption of $20 (d) an increase in other receivables of $18 and (e) a reduction in other liabilities of $406. See notes 3 and 13 to our consolidated financial statements included in this Quarterly Report on Form 10-Q for further discussion.
81
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.