Segment Reporting Information, by Segment |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2020 | | | | | | | | | | | | | | | | | | | | Adjustments | | | | | | | | Operating Company | | Asset Company | | Total Economic Income (Loss) | | Funds Consolidation | | Other Adjustments | | | | US GAAP Net Income (Loss) | | (dollars in thousands) | | | | | | | | | | | | | Revenues | | | | | | | | | | | | | | Investment banking | $ | 98,759 | | | $ | — | | | $ | 98,759 | | | $ | — | | | $ | 6,269 | | | (a) | | $ | 105,028 | | Brokerage | 132,672 | | | — | | | 132,672 | | | — | | | 6,690 | | | (b)(g) | | 139,362 | | Management fees | 14,711 | | | 204 | | | 14,915 | | | (678) | | | (2,633) | | | (c) | | 11,604 | | Incentive income (loss) | (2,487) | | | (2,402) | | | (4,889) | | | — | | | 4,889 | | | (c) | | — | | Investment income (loss) | (19,449) | | | (11,655) | | | (31,104) | | | — | | | 31,104 | | | (d)(g) | | — | | Interest and dividends | — | | | — | | | — | | | — | | | 42,077 | | | (b)(d) | | 42,077 | | Reimbursement from affiliates | — | | | — | | | — | | | (25) | | | 286 | | | (e) | | 261 | | Reinsurance premiums | — | | | — | | | — | | | — | | | 10,471 | | | (f) | | 10,471 | | Other revenue | 562 | | | — | | | 562 | | | — | | | 1,288 | | | (f) | | 1,850 | | Consolidated Funds revenues | — | | | — | | | — | | | 3,156 | | | — | | | | | 3,156 | | Total revenues | 224,768 | | | (13,853) | | | 210,915 | | | 2,453 | | | 100,441 | | | | | 313,809 | | Interest expense (Economic Income/(Loss)) / Interest and dividend expense (US GAAP) | 6,343 | | | 1,435 | | | 7,778 | | | — | | | 31,014 | | | (b)(d) | | 38,792 | | Total net revenues | 218,425 | | | (15,288) | | | 203,137 | | | 2,453 | | | 69,427 | | | | | 275,017 | | Expenses | | | | | | | | | | | | | | Non interest expense | 211,066 | | | 859 | | | 211,925 | | | — | | | 16,514 | | | (a)(e)(h)(i) | | 228,439 | | | | | | | | | | | | | | | | Consolidated Funds expenses | — | | | — | | | — | | | 2,714 | | | — | | | | | 2,714 | | Total expenses | 211,066 | | | 859 | | | 211,925 | | | 2,714 | | | 16,514 | | | | | 231,153 | | Total other income (loss) | — | | | — | | | — | | | (62,054) | | | (55,094) | | | (c)(d)(i) | | (117,148) | | Income taxes expense / (benefit) | — | | | — | | | — | | | — | | | (1,173) | | | (h) | | (1,173) | | Income (loss) attributable to non-controlling interests in consolidated subsidiaries and investment funds | 1,740 | | | — | | | 1,740 | | | (62,315) | | | (1,613) | | | | | (62,188) | | Income (loss) attributable to Cowen Inc. | 5,619 | | | (16,147) | | | (10,528) | | | — | | | 605 | | | | | $ | (9,923) | | Less: Preferred stock dividends | 1,358 | | | 340 | | | 1,698 | | | — | | | — | | | | | 1,698 | | Economic Income (Loss)/ Income (loss) attributable to Cowen Inc. common stockholders | 4,261 | | | (16,487) | | | (12,226) | | | $ | — | | | $ | 605 | | | | | $ | (11,621) | | Add back: Depreciation and amortization expense | 5,428 | | | 6 | | | 5,434 | | | | | | | | | | Economic operating income (loss) | $ | 9,689 | | | $ | (16,481) | | | $ | (6,792) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2019 | | | | | | | | | | | | | | | | | | | | Adjustments | | | | | | | | Operating Company | | Asset Company | | Total Economic Income (Loss) | | Funds Consolidation | | Other Adjustments | | | | US GAAP Net Income (Loss) | | (dollars in thousands) | | | | | | | | | | | | | Revenues | | | | | | | | | | | | | | Investment banking | $ | 82,991 | | | $ | — | | | $ | 82,991 | | | $ | — | | | $ | (2,885) | | | (a) | | $ | 80,106 | | Brokerage | 111,872 | | | — | | | 111,872 | | | — | | | (14,409) | | | (b)(g) | | 97,463 | | Management fees | 9,728 | | | 703 | | | 10,431 | | | (501) | | | (2,789) | | | (c) | | 7,141 | | Incentive income (loss) | 16,637 | | | 110 | | | 16,747 | | | (544) | | | (16,188) | | | (c) | | 15 | | Investment income (loss) | 9,427 | | | 842 | | | 10,269 | | | — | | | (10,269) | | | (d)(g) | | — | | Interest and dividends | — | | | — | | | — | | | — | | | 29,092 | | | (b)(d) | | 29,092 | | Reimbursement from affiliates | — | | | — | | | — | | | (34) | | | 322 | | | (e) | | 288 | | | | | | | | | | | | | | | | Reinsurance premiums | — | | | — | | | — | | | — | | | 6,591 | | | (f) | | 6,591 | | Other revenue | 1,123 | | | 36 | | | 1,159 | | | — | | | (98) | | | (f) | | 1,061 | | Consolidated Funds revenues | — | | | — | | | — | | | 2,340 | | | — | | | | | 2,340 | | Total revenues | 231,778 | | | 1,691 | | | 233,469 | | | 1,261 | | | (10,633) | | | | | 224,097 | | Interest expense (Economic Income/(Loss)) / Interest and dividend expense (US GAAP) | 5,317 | | | 1,247 | | | 6,564 | | | — | | | 22,520 | | | (d) | | 29,084 | | Total net revenues | 226,461 | | | 444 | | | 226,905 | | | 1,261 | | | (33,153) | | | | | 195,013 | | Expenses | | | | | | | | | | | | | | Non interest expense | 206,531 | | | 2,379 | | | 208,910 | | | — | | | 12,091 | | | (a)(e)(h)(i) | | 221,001 | | | | | | | | | | | | | | | | Consolidated Funds expenses | — | | | — | | | — | | | 1,482 | | | — | | | | | 1,482 | | Total expenses | 206,531 | | | 2,379 | | | 208,910 | | | 1,482 | | | 12,091 | | | | | 222,483 | | Total other income (loss) | — | | | — | | | — | | | 621 | | | 40,321 | | | (c)(d)(i) | | 40,942 | | Income taxes expense / (benefit) | — | | | — | | | — | | | — | | | 3,177 | | | (h) | | 3,177 | | Income (loss) attributable to non-controlling interests in consolidated subsidiaries and investment funds | 1,023 | | | — | | | 1,023 | | | 400 | | | (911) | | | | | 512 | | Income (loss) attributable to Cowen Inc. | 18,907 | | | (1,935) | | | 16,972 | | | — | | | (7,189) | | | | | 9,783 | | Less: Preferred stock dividends | 1,375 | | | 323 | | | 1,698 | | | — | | | — | | | | | 1,698 | | Economic Income (Loss)/ Income (loss) attributable to Cowen Inc. common stockholders | 17,532 | | | (2,258) | | | 15,274 | | | $ | — | | | $ | (7,189) | | | | | $ | 8,085 | | Add back: Depreciation and amortization expense | 4,939 | | | 17 | | | 4,956 | | | | | | | | | | Economic operating income (loss) | $ | 22,471 | | | $ | (2,241) | | | $ | 20,230 | | | | | | | | | |
The following is a summary of the adjustments made to US GAAP net income (loss) to arrive at Economic Income (Loss):
Funds Consolidation: The impacts of consolidation and the related elimination entries of the Consolidated Funds are not included in Economic Income (Loss). Adjustments to reconcile to US GAAP net income (loss) included elimination of incentive income and management fees earned from the Consolidated Funds and addition of investment fund expenses excluding management fees paid, investment fund revenues and investment income (loss). Other Adjustments: | | | | | | (a) | Economic Income (Loss) presents underwriting expenses net of investment banking revenues, expenses reimbursed from clients within their respective expense category. Economic Income (Loss) also records retainer fees, relating to investment banking activities, collectible during the period that would otherwise be deferred until closing for US GAAP reporting. | | | (b) | Economic Income (Loss) brokerage revenues included net securities borrowed and securities loaned activities which are shown gross in interest income and interest expense for US GAAP. | | | (c) | Economic Income (Loss) recognizes revenues (i) net of fund start-up costs and distribution fees paid to agents, (ii) records income from uncrystallized incentive fees and (iii) the Company's proportionate share of management and incentive fees of certain real estate operating entities, the healthcare royalty business and the activist business. | | | (d) | Economic Income (Loss) recognizes Company income from proprietary trading (including interest and dividends) for which the majority of this activity is shown in other income (loss) for US GAAP reporting. | | | (e) | Reimbursement from affiliates is shown as a reduction of Economic Income expenses, but is included as a part of revenues under US GAAP. | | | (f) | Economic Income (Loss) recognizes underwriting income from the Company's insurance related activities, net of expenses, within other revenue. The costs are recorded within expenses for US GAAP reporting. | | | (g) | Economic Income (Loss) recognizes gains and losses on investments held as part of the Company's facilitation and trading business within brokerage revenues as these investments are directly related to the markets business activities. | | | (h) | Economic Income (Loss) excludes income taxes and acquisition related adjustments as management does not consider these items when evaluating the performance of the segment. | | | (i) | Economic Income (Loss) recognizes the Company's proportionate share of expenses, for certain real estate operating entities and the activist business, for which the investments are recorded under the equity method of accounting for investments. | | | | | | | | |
|