Back to GetFilings.com




================================================================================
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2002

Commission File Number 1-15799

Ladenburg Thalmann Financial Services Inc.
(Exact name of registrant as specified in its charter)


Florida 65-0701248
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)


590 Madison Avenue
New York, New York 10022
(Address of principal executive offices) (Zip Code)


(212) 409-2000
(Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

As of August 14, 2002, there were outstanding 42,025,211 shares of the
registrant's Common Stock, $.0001 par value.


================================================================================








LADENBURG THALMANN FINANCIAL SERVICES INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2002


TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION



Page
----

Item 1. Condensed Consolidated Financial Statements (Unaudited):

Condensed Consolidated Statements of Financial Condition
as of June 30, 2002 and December 31, 2001..................... 2

Condensed Consolidated Statements of Operations for the
three months and six months ended June 30, 2002 and
2001.......................................................... 3

Condensed Consolidated Statement of Changes in
Shareholders' Equity for the six months ended
June 30, 2002................................................. 4

Condensed Consolidated Statements of Cash Flows
for the six months ended June 30, 2002 and 2001............... 5

Notes to the Condensed Consolidated Financial
Statements .................................................. 6

Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations........................... 14

Item 3. Quantitative and Qualitative Disclosures about Market Risk........ 20

PART II. OTHER INFORMATION

Item 1. Legal Proceedings................................................. 21

Item 2. Changes in Securities and Use of Proceeds......................... 21

Item 6. Exhibits and Reports on Form 8-K.................................. 21

SIGNATURE........................................................................... 22



-1-










LADENBURG THALMANN FINANCIAL SERVICES INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in Thousands, Except Per Share Amounts)
(Unaudited)





---------------- -----------------
June 30, December 31,
2002 2001
---------------- -----------------

ASSETS


Cash and cash equivalents.................................................. $ 2,892 $ 8,136
Trading securities owned................................................... 16,390 17,324
Receivables from clearing brokers.......................................... 12,805 27,920
Exchange memberships owned, at historical cost............................. 1,505 1,505
Furniture and equipment, net of accumulated depreciation................... 9,589 9,959
Restricted assets.......................................................... 1,056 2,610
Income taxes receivable.................................................... 1,084 499
Deferred tax assets........................................................ 3,207 3,339
Due from affiliates........................................................ 185 262
Goodwill, net of accumulated amortization.................................. -- 18,762
Other assets............................................................... 6,597 8,091
--------- ---------

Total assets...................................................... $ 55,310 $ 98,407
======== ========

LIABILITIES AND SHAREHOLDERS' EQUITY

Securities sold, not yet purchased......................................... $ 5,135 $12,404
Accrued compensation....................................................... 3,868 11,078
Accounts payable and accrued liabilities................................... 7,563 7,608
Deferred rent credit....................................................... 7,498 7,189
Due to former parent, net.................................................. 36 434
Notes payable.............................................................. 2,500 2,000
Senior convertible notes payable........................................... 20,000 20,000
Subordinated note payable.................................................. 2,500 2,500
--------- ---------

Total liabilities................................................. 49,100 63,213
-------- --------

Commitments and contingencies.............................................. -- --

Shareholders' equity:
Preferred stock, $.0001 par value; 2,000,000 shares authorized; none issued -- --
Common stock, $.0001 par value; 100,000,000 shares authorized;
42,025,211 shares issued and outstanding............................ 4 4
Additional paid-in capital............................................ 56,168 56,168
Accumulated deficit................................................... (49,962) (20,978)
-------- --------

Total shareholders' equity........................................ 6,210 35,194
--------- --------

Total liabilities and shareholders' equity....................... $ 55,310 $ 98,407
======== ========






See accompanying notes to condensed
consolidated financial statements


-2-



LADENBURG THALMANN FINANCIAL SERVICES INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands, Except Per Share Amounts)
(Unaudited)





---------------------------------------------------------
Three Months Ended Six Months Ended
June 30, June 30,
---------------------------------------------------------
2002 2001 2002 2001
---------------------------------------------------------

Revenues:

Commissions ............ $13,660 $ 7,658 $ 27,610 $ 11,820
Principal transactions, net................................ 2,034 8,140 7,091 16,988
Investment banking fees.................................... 2,361 2,301 6,307 5,875
Interest and dividends..................................... 537 1,028 1,220 1,774
Syndications and underwritings............................. 54 224 173 270
Investment advisory fees................................... 676 679 1,503 1,689
Other income............................................... 1,091 1,138 2,124 1,662
--------- --------- --------- ---------

Total revenues......................................... 20,413 21,168 46,028 40,078
--------- --------- --------- ---------
Expenses:
Compensation and benefits.................................. 14,957 14,370 32,547 26,639
Brokerage, communication and clearance fees................ 3,887 4,343 8,376 7,394
Rent and occupancy......................................... 2,141 1,595 4,001 2,874
Depreciation and amortization.............................. 480 643 1,089 942
Interest................................................... 469 293 957 376
Impairment of goodwill..................................... 18,762 -- 18,762 --
Professional services...................................... 1,497 970 2,666 1,493
Other...................................................... 3,888 2,642 7,485 4,412
--------- --------- --------- ---------

Total expenses......................................... 46,081 24,856 75,883 44,130
--------- --------- --------- ---------

Loss before income taxes........................................ (25,668) (3,688) (29,855) (4,052)

Income tax benefit.............................................. (216) (1,094) (871) (1,186)
--------- --------- --------- ---------

Net loss........................................................ $ (25,452) $ (2,594) $ (28,984) $ (2,866)
========== ========== ========== ==========

Loss per Common Share (basic and diluted):
Net loss per Common Share.................................. $ (0.61) $ (0.07) $ (0.69) (0.08)
========== ========== ========== ==========


Number of shares used in computation............................ 42,025,211 39,025,348 42,025,211 36,848,354
========== ========== ========== ==========






See accompanying notes to condensed
consolidated financial statements


-3-



LADENBURG THALMANN FINANCIAL SERVICES INC.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES
IN SHAREHOLDERS' EQUITY
(Dollars in thousands, except per share amounts)
(Unaudited)







Common Paid-In Accumulated
Stock Capital Deficit Total
------------ ------------ ------------ ------------



Balance, December 31, 2001 ......... $ 4 $ 56,168 $ (20,978) $ 35,194

Net loss ........................ -- -- (28,984) (28,984)
------------ ------------ ------------ ------------

Balance, June 30, 2002 ............. $ 4 $ 56,168 $ (49,962) $ 6,210
============ ============ ============ ============






See accompanying notes to condensed
consolidated financial statements

-4-




LADENBURG THALMANN FINANCIAL SERVICES INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands, except per share amounts)
(Unaudited)



-----------------------------
Six Months Ended
June 30,
2002 2001
-----------------------------

Cash flows from operating activities:
Net loss ........................................................ $(28,984) $ (2,866)
Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation and amortization ................................... 1,044 820
Amortization of deferred rent credit ............................ 575 367
Deferred taxes .................................................. 132 (584)
Impairment of goodwill .......................................... 18,762 --

(Increase) decrease in operating assets:
Trading securities owned ........................................ 934 8,616
Receivables from clearing brokers ............................... 15,115 (7,842)
Due from affiliates ............................................. 77 (347)
Other assets .................................................... 909 770

Increase (decrease) in operating liabilities:
Securities sold, not yet purchased .............................. (7,269) 906
Accrued compensation ............................................ (7,210) (1,149)
Accounts payable and other liabilities .......................... (309) (1,616)
Due to parent and affiliate ..................................... (398) 25
-------- --------
Net cash used in operating activities ....................... (6,622) (2,900)
-------- --------

Cash flows from investing activities:
Purchase of furniture, equipment and leasehold improvements ..... (676) (1,571)
Cash acquired in LTS acquisition ................................ -- 5,151
Decrease (increase) in restricted assets ........................ 1,554 (73)
-------- --------
Net cash provided from investing activities ................. 878 3,507
-------- --------

Cash flows from financing activities:
Payment of promissory notes payable ............................. (2,000) --
Issuance of promissory notes payable ............................ 2,500 --
Payments to Ladenburg stockholders .............................. -- (10,000)
Convertible note proceeds ....................................... -- 10,000
-------- --------
Net cash provided from financing activities ................. 500 --
-------- --------

Net (decrease) increase in cash and cash equivalents ................. (5,244) 607
Cash equivalents, beginning of period ................................ 8,136 3,928
-------- --------
Cash and cash equivalents, end of period .................... $ 2,892 $ 4,535
======== ========

Supplemental disclosure of non-cash activity:
Detail of acquisition:
Fair value of assets acquired ..................................... $ -- $ 26,619
Goodwill .......................................................... -- 19,385
Liabilities assumed, including priority interest .................. -- (23,820)
Increase to paid-in capital ....................................... -- (17,033)
Cash paid ......................................................... -- --
-------- --------
Net cash received in acquisition ............................ $ -- $ 5,151
======== ========



See accompanying notes to condensed
consolidated financial statements


-5-



LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
(Unaudited)


1. PRINCIPLES OF REPORTING

The condensed consolidated financial statements include the accounts of
Ladenburg Thalmann Financial Services Inc. ("LTS" or the "Company"),
formerly known as GBI Capital Management Corp., and its wholly-owned
subsidiaries. The subsidiaries of LTS include Ladenburg Thalmann & Co.
Inc. ("Ladenburg" or "LCM"), Ladenburg Capital Management Inc., formerly
known as GBI Capital Partners Inc. ("Ladenburg Capital"), Ladenburg
Thalmann International Ltd. and Ladenburg Capital Fund Management Inc.,
formerly known as GBI Fund Management Corp. ("Ladenburg Fund Management").
The interim financial data as of June 30, 2002 and for the three and six
months ended June 30, 2002 and June 30, 2001 are unaudited; however, in
the opinion of the Company, the interim data include all adjustments,
consisting only of normal recurring adjustments, necessary for a fair
statement of the results for the interim periods.

Prior to May 7, 2001, Ladenburg Capital and Ladenburg Fund Management were
the only subsidiaries of the Company. Ladenburg was an indirect
wholly-owned subsidiary of New Valley Corporation ("New Valley") from May
31, 1995 to December 1999, when a minority stake in Ladenburg was sold
leaving New Valley with an indirect 80.1% ownership interest. On May 7,
2001, LTS acquired all of the outstanding common stock of Ladenburg, and
its name was changed from GBI Capital Management Corp. to Ladenburg
Thalmann Financial Services Inc. In consideration for the shares of
Ladenburg, LTS issued the former stockholders of Ladenburg a majority
interest in LTS' common stock. For accounting purposes, the acquisition
has been accounted for as a reverse acquisition with Ladenburg treated as
the acquirer of LTS. The historical financial statements prior to May 7,
2001 are those of Ladenburg, and LTS has changed its fiscal year-end from
September 30 to December 31. For a more complete discussion of this
transaction, including pro forma information, see Note 2 to these
consolidated financial statements.

In December 2001, New Valley distributed its shares of LTS common stock to
holders of New Valley common shares as a special dividend.

ORGANIZATION

Ladenburg is a full service broker dealer that has been a member of the
New York Stock Exchange since 1879. It provides its services principally
for middle market and emerging growth companies and high net worth
individuals through a coordinated effort among corporate finance,
research, capital markets, investment management, brokerage and trading
professionals. Ladenburg is subject to regulation by the Securities and
Exchange Commission ("SEC"), the New York Stock Exchange, National
Association of Securities Dealers, Inc. ("NASD"), Commodities Futures
Trading Commission and National Futures Association.

Ladenburg Capital is a broker-dealer subject to regulation by the SEC and
the NASD. Ladenburg Capital acts as an introducing broker, market maker,
underwriter and trader for its own account. In July 2002, the market
making activities of Ladenburg Capital were consolidated into Ladenburg.

Ladenburg and Ladenburg Capital do not carry accounts for customers or
perform custodial functions related to customers' securities. Ladenburg
and Ladenburg Capital introduce all of their customer transactions, which
are not reflected in these financial statements, to their respective
clearing brokers, which maintain the customers' accounts and clear such
transactions. Additionally, the clearing brokers provide the clearing and
depository operations for Ladenburg's and Ladenburg Capital's proprietary
securities transactions. These activities may expose Ladenburg and
Ladenburg Capital to off-balance-sheet risk in the event that customers do
not fulfill their obligations with the clearing broker, as Ladenburg and
Ladenburg Capital have agreed to indemnify their respective clearing
brokers for any resulting losses.



-6-

LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)



At June 30, 2002, all of the securities owned and securities sold, not yet
purchased, and the amount receivable from the clearing brokers reflected
on the consolidated statements of financial condition are securities
positions with and amounts due from these clearing brokers.

The Company and its subsidiaries maintain cash in bank deposit accounts,
which, at times, may exceed federally insured limits. The Company has not
experienced any losses in such accounts and believes it is not exposed to
any significant credit risk on cash.

Securities transactions, commission revenue and commission expenses are
recorded on a trade-date basis. Gains and losses (both realized and
unrealized) on securities transactions are included in principal
transactions in the consolidated statements of operations.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those
estimates.

RECLASSIFICATIONS

Certain reclassifications have been made to prior interim period financial
information to conform to the current interim period presentation.

NEW ACCOUNTING PRONOUNCEMENTS

SFAS No. 142

On January 1, 2002, the Company adopted Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets", which requires
that goodwill and other intangible assets with indefinite useful lives no
longer be amortized. This statement also requires that, within the first
interim period of adoption, intangible assets with indefinite lives be
tested for impairment as of the date of adoption. Additionally, SFAS No.
142 requires that, within six months of adoption, goodwill be tested for
impairment at the reporting unit level as of the date of adoption. If any
impairment is indicated to have existed upon adoption, it should be
measured and recorded before the end of the year of adoption. SFAS No. 142
requires that any goodwill impairment loss recognized as a result of
initial application be reported in the first interim period of adoption as
a change in accounting principle and that the loss per share effects of
the accounting change be separately disclosed.

Prior to January 1, 2002, the Company tested goodwill and other intangible
assets for impairment based on the recoverability of carrying value using
undiscounted future cash flows in accordance with Statement of Financial
Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of". The new criteria
provided in SFAS No. 142 require the testing of impairment based on fair
value.

Prior to performing the review for impairment, SFAS No. 142 required that
all goodwill deemed to be related to the entity as a whole be assigned to
all of the Company's reporting units, which differed from the previous
accounting rules where goodwill was assigned only to the businesses of the
acquired entity. As a result, a portion of the goodwill generated in the
Ladenburg acquisition has been reallocated from Ladenburg Capital to
Ladenburg.


-7-

LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)




A summary of the allocation by entity of the Company's goodwill, prior to
the impairment charge discussed below, is as follows:


December 31, 2001
----------------------------
Accumulated
Gross Amortization Net Adjustments June 30, 2002
------- ------------ ------- ----------- -------------

Ladenburg ............. $ -- $ -- $ -- $ 5,546 $ 5,546
Ladenburg Capital ..... 19,385 (623) 18,762 (5,546) 13,216
------- ------- ------- ------- -------
$19,385 $ (623) $18,762 $ -- 18,762
======= ------- ======= ======= =======
Impairment loss........ (18,762)
-------
Total.................. $ --
=======




The goodwill of $19,385 arose as a result of the Ladenburg transaction on
May 7, 2001. The following table reconciles net income for the three and
six months ended June 30, 2001 to its amount adjusted to exclude
previously recorded goodwill amortization expense.



Three months Six months
ended ended
June 30, 2001 June 30, 2001
------------- -------------

Reported net loss ................. $ (2,594) $ (2,866)
Goodwill amortization ............. 151 151
--------- ---------

Adjusted net loss ................. $ (2,443) $ (2,715)
========= =========

Reported net loss per share ....... $ (0.07) $ (0.08)
Goodwill amortization ............. 0.01 0.01
--------- ---------

Adjusted net loss per share ....... $ (0.06) $ (0.07)
========= =========



For initial application of SFAS No. 142, in connection with the reporting
of the results for the first quarter of 2002, an independent appraisal
firm was engaged to value the Company's goodwill as of January 1, 2002.
The appraiser valued the businesses using a weighted average of each
unit's projected discounted cash flow, with a weighted average cost of
capital of 17.40%, and a fair market approach (using market comparables
for ten companies). The appraiser weighted the discounted cash flow for
each unit at 70% and the fair market approach at 30%. The discounted cash
flow was based on management's projections of operating results at January
1, 2002. Based on this valuation, no goodwill impairment was indicated,
since the fair value of the reporting units was determined to be greater
than its carrying value.

In connection with the reporting of the results for the second quarter of
2002, based on the overall market declines in the U.S. equity markets and
the conditions prevailing in the broker-dealer industry, the Company
completed an additional impairment review and has recorded a $18,762
charge for the impairment of goodwill. The charge reflects overall market
declines since the Ladenburg acquisition in May 2001. During this review,
the same independent appraisal firm was engaged to value the Company's
goodwill as of June 30, 2002. The appraiser valued the businesses using a
weighted average of each unit's projected discounted cash flow, with a
weighted average cost of capital of 18.50%, and a fair market approach
(using market comparables for two companies). The appraiser weighted the
discounted cash flow for each unit at 70% and the fair market approach at
30%. The discounted cash flow was based on management's revised
projections of operating results at June 30, 2002. Based on this
valuation, an impairment charge of $18,762 of goodwill was indicated and
recorded.


-8-

LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)



2. LADENBURG TRANSACTION

On May 7, 2001, LTS consummated a stock purchase agreement through which
it acquired all of the outstanding common stock of Ladenburg from New
Valley and Berliner Effektengesellschaft AG ("Berliner"), the former
stockholders of Ladenburg. The primary reason for the acquisition was that
both LTS and Ladenburg concluded that each company needed to enlarge the
size of its business and the scope of services provided to maintain
viability as a participant in the current financial markets. In order to
acquire the stock of Ladenburg, LTS issued to New Valley and Berliner an
aggregate of 23,218,599 shares of common stock and paid to them an
aggregate of $10,000 cash and $10,000 principal amount of senior
convertible promissory notes due December 31, 2005. The notes bear
interest at the rate of 7.5% and are currently convertible into a total of
4,799,271 shares of common stock at a conversion price of $2.0836497. The
notes are secured by a pledge of Ladenburg stock. If, during any period of
20 consecutive trading days, the closing sale price of LTS' common stock
is at least $8.00, the principal and all accrued interest on the notes
will be automatically converted into chares of common stock. The notes
also provide that if a change of control occurs, as defined in the notes,
LTS must offer to purchase the notes at a purchase price equal to the
unpaid principal amount of the notes and the accrued interest.

To provide the funds for the acquisition of the common stock of Ladenburg,
LTS borrowed $10,000 from Frost-Nevada, Limited Partnership
("Frost-Nevada") and issued to Frost-Nevada $10,000 principal amount of
senior convertible promissory notes due December 31, 2005. Dr. Frost, a
director of LTS from May 2001 until his resignation in July 2002, is the
sole stockholder of the general partner of Frost-Nevada, Frost-Nevada
Corporation. Dr. Frost, though several entities controlled by him, was
also one of LTS' principal shareholders prior to the time that it became a
public company in August 1999. The notes held by Frost-Nevada are
identical to the notes held by New Valley and Berliner except for the
interest rate which is 8.5% and the conversion price. These notes are
currently convertible into a total of 6,497,475 shares of common stock at
a conversion price of $1.5390594.

The actual number of shares of common stock paid to New Valley and
Berliner may be increased and the conversion prices of the notes payable
held by New Valley, Berliner and Frost-Nevada may be decreased on or about
May 7, 2003 pending a final resolution of LTS' pre-closing litigation
adjustments.

Concurrently with the closing of the stock purchase agreement, New Valley
purchased 3,945,060 of common stock at $1.00 per share from Joseph
Berland, LTS' former chairman and chief executive officer. Additionally,
on the same date, Frost-Nevada purchased a total of 550,000 shares of
common stock at $1.00 per share from Richard Rosenstock, LTS' vice
chairman and chief operating officer, Mark Zeitchick and Vincent Mangone,
LTS' executive vice presidents, and David Thalheim, LTS' former
administrator.

As a result of the foregoing transactions, the former stockholders of
Ladenburg beneficially held 27,163,659 shares, or 64.6%, of LTS' common
stock, and Frost-Nevada beneficially held 7,935,441 shares, or 16.4%, of
LTS' common stock.

Prior to the consummation of the acquisition, New Valley maintained office
space at Ladenburg's principal offices. In connection with the
consummation of the transaction, New Valley entered into a license
agreement with Ladenburg in which New Valley will continue to occupy this
space at no cost to New Valley. The license agreement is for one year and
is automatically renewed for successive one year periods unless terminated
by New Valley.

In connection with these transactions, Howard M. Lorber, president and
chief operating officer of New Valley, became LTS' chairman. Additionally,
Victor M. Rivas, chairman and chief executive officer of Ladenburg, became
LTS' president and chief executive officer pursuant to an employment
agreement with a term expiring





-9-

LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)



in August 2004. In addition to these individuals, Bennett S. LeBow, Henry
C. Beinstein, Robert J. Eide and Dr. Frost became members of LTS' board of
directors in May 2001. Messrs. Lorber, Rivas, LeBow and Beinstein are also
members of the board of directors of New Valley and Mr. Eide is a member
of the board of directors of Vector Group Ltd., New Valley's parent.

Pursuant to the employment agreement with Mr. Rivas, Mr. Rivas is entitled
to receive an annual base salary of $500,000, subject to periodic
increases as determined by LTS' board of directors, as well as a
guaranteed minimum annual bonus of $500,000. Mr. Rivas will also be
entitled to participate in LTS' Annual Incentive Bonus Plan and Special
Performance Incentive Plan in accordance with the terms of the plan and
Mr. Rivas' employment agreement.

At the time of the transaction, LTS also entered into amendments to the
existing employment agreements with each of Messrs. Berland, Rosenstock,
Zeitchick and Mangone. Pursuant to the amendments:

o Mr. Berland resigned from his positions with LTS and became
the executive vice president of corporate finance of Ladenburg
Capital through May 2003 at an annual base salary of $150,000;

o Mr. Rosenstock became LTS' vice chairman and chief operating
officer and Ladenburg Capital's chief executive officer
through August 2004 at an annual base salary of $340,000;

o Mr. Zeitchick remained as LTS' executive vice president and
became Ladenburg Capital's co-chairman of the board through
August 2004 at an annual base salary of $90,000; and

o Mr. Mangone remained as an executive vice president of LTS and
Ladenburg Capital through August 2004 at annual base salary of
$90,000.

Each of Messrs. Rosenstock, Zeitchick and Mangone continue to be entitled
to participate in LTS' Annual Incentive Bonus Plan and Special Performance
Incentive Plan in accordance with the terms of the plan and their
respective employment agreements.

Following consummation of the transaction, in December 2001, New Valley
distributed its shares of LTS common stock to holders of its common shares
as a special dividend.

The shares of LTS common stock issued in the transaction were valued at
May 7, 2001 at $1.75 per share. LTS' common stock is very thinly traded,
and management considered a number of factors in addition to the average
trading price one week before and after closing of the transaction
($3.03). These other factors included the purchase price of the shares
concurrently purchased from LTS' executive officers, the terms of the
convertible notes and the value implied by the previous negotiations
between the parties. No independent appraisal was obtained in connection
with the transaction.

The transaction has been accounted for under the purchase method of
accounting as a reverse acquisition taking place as of May 7, 2001, the
date on which certain future adjustments will be based. For accounting
purposes, Ladenburg has been treated as the acquirer of LTS as Ladenburg's
stockholders held a majority of the LTS common stock following the closing
of the transaction. In determining the accounting treatment of the
transaction, the Company considered the shares of common stock and the
senior convertible promissory notes acquired by New Valley and Berliner on
both a basic and fully diluted basis, and the number of outstanding
options. Although New Valley later distributed its shares of common stock
to its stockholders as described above, the Company determined that it was
still appropriate to treat Ladenburg as the acquirer as New Valley's
stockholders are in all practical matters the actual former stockholders
of Ladenburg.

As a result of the reverse acquisition treatment, the historical financial
statements prior to May 7, 2001 are those of Ladenburg and the financial
results of LTS are included beginning May 7, 2001. LTS has changed its
fiscal year-end from September 30 to December 31 to conform to the fiscal
year-end of Ladenburg. In connection with the acquisition, all per share
data have been restated to reflect retroactively the number of shares of
common stock, convertible notes and cash to be received by the former
stockholders of Ladenburg.


-10-

LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)


Pro forma information for the three and six months ended June 30, 2001,
giving effect to the acquisition and the adoption of SFAS No. 142 as if
both occurred on January 1, 2001, is presented below:



Three months Six months
ended ended
June 30, 2001 June 30, 2001
------------- -------------

Revenues ........................ $ 29,701 $ 58,980
========= =========

Loss from continuing
operations ................... $ (4,839) $ (6,802)
========= =========

Loss from continuing
operations per share ......... $ (0.12) $ (0.16)
========= =========


3. NET CAPITAL REQUIREMENTS

As registered broker-dealers, Ladenburg and Ladenburg Capital are subject
to the SEC's Uniform Net Capital Rule 15c3-1, which requires the
maintenance of minimum net capital. Ladenburg has elected to compute its
net capital under the alternate method allowed by these rules and
Ladenburg Capital has elected to compute its net capital under the basic
method. At June 30, 2002, Ladenburg had net capital, as defined,
of $3,453, which exceeded minimum capital requirements of $1,000 by
$2,453. At June 30, 2002, Ladenburg Capital had net capital, as defined,
of $2,468, which exceeded minimum capital requirements of $1,000 by
$1,468.


4. NOTES PAYABLE

The components of notes payable at June 30, 2002 are as follows:

Senior convertible notes payable .... $20,000
Notes payable ....................... 2,500
Subordinated note payable ........... 2,500
-------

Total ............................... $25,000
=======

In conjunction with the acquisition of Ladenburg, LTS issued a total of
$20,000 principal amount of senior convertible notes due December 31, 2005.
The $10,000 principal amount of notes issued to the former Ladenburg
stockholders bears interest at 7.5% per annum, and the $10,000 principal
amount of notes issued to Frost-Nevada bears interest at 8.5% per annum.
The notes held by Frost-Nevada are convertible into a total of 6,497,475
shares of common stock and are collateralized by a pledge of the stock of
Ladenburg. The notes held by the former Ladenburg stockholders are
convertible into a total of 4,799,271 shares of common stock and are
collateralized by a pledge of Ladenburg stock. If, during any period of 20
consecutive trading days, the closing sale price of LTS's common stock is
at least $8.00, the principal and all accrued interest on the notes will be
automatically converted into shares of common stock. The notes also provide
that if a change of control occurs, as defined in the notes, LTS must offer
to purchase all of the outstanding notes at a purchase price equal to the
unpaid principal amount of the notes and the accrued interest.

On March 27, 2002, LTS borrowed $2,500 from New Valley. The loan, which
bears interest at 1% above the prime rate, is due on the earlier of
December 31, 2003 or the completion of one or more equity financings where
LTS receives at least $5,000 in total proceeds. On July 16, 2002, LTS
borrowed an additional $2,500 from New Valley (collectively, the "2002
Loans") on the same terms as the March 2002 loan.


-11-



LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)



On June 28, 2002, New Valley, Berliner and Frost-Nevada agreed with the
Company to forbear until May 15, 2003 payment of the interest due to
them under the convertible notes on the interest payment dates commencing
June 30, 2002 through March 31, 2003 (the "Forbearance Interest
Payments"). Interest on the deferred amounts accrues at 8.0% per annum on
the New Valley and Berliner notes, and at 9% per annum on the Frost-Nevada
notes. The Company also agreed to apply, to the maximum extent possible,
any net proceeds from the Company's proposed rights offering, discussed
below, in excess of the amounts invested in the rights offering by the
holders of the convertible notes and any net proceeds from any subsequent
public offerings to pay to the holders of the convertible notes any amount
for the Forbearance Interest Payments then outstanding.

The Company's liquidity position continues to be adversely affected by its
inability to generate cash from operations as a result of the continued
significant decline in the equity markets. Accordingly, the Company has
been forced to cut expenses as necessary. In order to accomplish this, the
Company has implemented certain cost-cutting procedures throughout its
operations and, in July and August 2002, reduced its number of employees by
approximately 110 individuals, or approximately 17% of its total employees.
Along with the implementation of these cost-cutting procedures, the Company
filed a registration statement in May 2002 for a proposed $10,000 rights
offering to the holders of the Company's outstanding common stock,
convertible notes, warrants and options in order to raise additional
necessary working capital. New Valley agreed to purchase up to $5,000 of
the Company's common stock in the proposed rights offering if such shares
were otherwise unsubscribed for. However, on August 6, 2002, the Company
announced that it had decided to postpone the rights offering due to market
conditions. The Company intends to review the situation at the end of the
third quarter to determine if conditions for the offering have improved,
although the Company does not currently anticipate that the rights offering
can be successfully completed absent a material improvement in market
conditions and a significant increase in the Company's stock price. In the
circumstance where the rights offering were ultimately consummated, the
Company would be required to use the proceeds of the proposed rights
offering to repay the 2002 Loans as well as all accumulated Forbearance
Interest Payments, to the extent possible.

The Company's overall capital and funding needs are continually reviewed
to ensure that its liquidity and capital base can support the estimated
needs of its business units. These reviews take into account business
needs as well as regulatory capital requirements of the Company's
subsidiaries. Based on these reviews, if the proposed rights offering
could be successfully completed, management believes that its capital
structure would be adequate for current operations and reasonably
foreseeable future needs. However, should the rights offering, which is
currently postponed, or an alternative capital infusion not be completed
or should the Company otherwise require additional financing, it will need
to seek to raise additional capital through other available sources,
including through borrowing additional funds on a short-term basis from
New Valley or from other parties, including the Company's shareholders and
clearing brokers. If the Company continues to be unable to generate cash
from operations and is unable to find alternative sources of funding, it
would have an adverse impact on the Company's liquidity and operations.

Ladenburg has $2,500 outstanding under a junior subordinated revolving
credit agreement with its clearing broker that extends through October 31,
2002 under which borrowings incur interest at LIBOR plus 2%. There can be
no assurance that this credit agreement will be extended, and as a result,
Ladenburg could be forced to reduce its net trading positions, which could
adversely impact future operations.

5. SHAREHOLDERS' EQUITY

On January 10, 2002, the Company granted non-qualified stock options to
five executives pursuant to the Company's 1999 Performance Equity Plan (the
"Plan"). The options entitle the holders to purchase an aggregate of
1,200,000 shares of common stock at an exercise price of $0.88 per share,
the fair market value of



-12-

LADENBURG THALMANN FINANCIAL SERVICES INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)



a share of common stock on the date of grant. On March 19, 2002, other
employees of the Company or its subsidiaries were awarded qualified and
non-qualified options under the Plan to purchase a total of 1,047,485
shares of common stock at a price of $0.60 per share, the fair market value
on the date of grant. All options granted in 2002 have a ten-year term and
become exercisable as to one-third of the shares on each of the first three
anniversaries of the grant.

On January 10, 2002, the Company granted to a new non-employee director of
the Company a ten-year option to purchase 20,000 shares of common stock
under the Plan at an exercise price of $0.88 per share. The option will
become exercisable on the first anniversary of the grant.

6. COMMITMENTS AND CONTINGENCIES

The Company is a defendant in litigation and may be subject to unasserted
claims or arbitrations primarily in connection with its activities as a
securities broker-dealer and participation in public underwritings. Such
litigation and claims involve substantial or indeterminate amounts and are
in varying stages of legal proceedings. In the opinion of management, after
consultation with counsel, the ultimate resolution of these matters is not
expected to have a material adverse effect on the Company's consolidated
financial position and results of operations. Due to the uncertain nature
of litigation in general, we are unable to estimate a range of possible
loss related to lawsuits filed against the Company. However, the Company
believes its accrual for lawsuit losses of $2,573 at June 30, 2002 is
adequate.

Ladenburg Capital has initiated a lawsuit against one of its landlords
claiming that the property it rented in a building near the World Trade
Center is no longer habitable. The Company believes that Ladenburg Capital
will prevail and intends to pursue this claim vigorously. However, in the
event that Ladenburg Capital does not prevail, it may incur additional
expense should it decide not to occupy the space. Ladenburg Capital has
accrued rent expense through June 30, 2002 on the property.









-13-



Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




INTRODUCTION

The condensed consolidated financial statements include our accounts and
the accounts of our wholly owned subsidiaries. Our subsidiaries include
Ladenburg, Ladenburg Capital, Ladenburg Thalmann International Ltd. and
Ladenburg Fund Management.

Prior to May 7, 2001, Ladenburg Capital and Ladenburg Fund Management
were our only subsidiaries. On May 7, 2001, we acquired all of the outstanding
common stock of Ladenburg, and our name was changed from GBI Capital Management
Corp. to Ladenburg Thalmann Financial Services Inc. The acquisition of Ladenburg
has been accounted for under the purchase method of accounting as a reverse
acquisition. Under reverse acquisition accounting, LTS was treated as the
acquired entity as Ladenburg's former stockholders held a majority of our common
stock following the transaction. As a result, LTS' operating results were
included as of May 7, 2001, the date of acquisition, with the historical
financial statements of Ladenburg and our financial results are included
beginning May 7, 2001. As appropriate, in the discussion of operating results,
increases in reported revenues and expenses as a result of the acquired
operations of LTS will be referred to as the "LCM operations." In connection
with the acquisition, all per share data have been restated to reflect
retroactively the number of shares of common stock, convertible notes and cash
to be received by the former stockholders of Ladenburg. We have changed our
fiscal year-end from September 30 to December 31 to conform to the fiscal
year-end of Ladenburg.

Our chief financial officer serves on a part-time basis devoting such
time as is necessary to perform his duties as our chief financial officer. The
majority of his business time is devoted to his positions with New Valley, where
he serves as chief financial officer, Vector Group Ltd., New Valley's parent,
and their subsidiaries. Both Ladenburg and Ladenburg Capital have a full-time
chief financial officer and accounting staff devoted to each respective
broker-dealer's operations.

CRITICAL ACCOUNTING POLICIES

Financial Reporting Release No. 60, which was recently released by the
SEC, requires all companies to include a discussion of critical accounting
policies or methods used in the preparation of financial statements. Note 2 to
our consolidated financial statements filed with our Annual Report on Form 10-K
for the year ended December 31, 2001 includes a summary of the significant
accounting policies and methods used in the preparation of our consolidated
financial statements. The following is a brief discussion of the more
significant accounting policies and methods used by us.

GENERAL. The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities,
disclosure of contingent assets and liabilities and the reported amounts of
revenues and expenses. Actual results could differ from those estimates.

CLEARING ARRANGEMENTS. Ladenburg and Ladenburg Capital do not carry
accounts for customers or perform custodial functions related to customers'
securities. Ladenburg and Ladenburg Capital introduce all of their customer
transactions, which are not reflected in these financial statements, to their
respective clearing brokers, which maintain the customers' accounts and clear
such transactions. Additionally, the clearing brokers provide the clearing and
depository operations for Ladenburg's and Ladenburg Capital's proprietary
securities transactions. These activities may expose Ladenburg and Ladenburg
Capital to off-balance-sheet risk in the event that customers do not fulfill
their obligations with the clearing broker, as Ladenburg and Ladenburg Capital
have agreed to indemnify their respective clearing brokers for any resulting
losses. We continually assess risk associated with each customer who is on
margin and record an estimated loss when management believes collection from the
customer is unlikely. We incurred (income) losses from these arrangements of
$(149) and $1,423 for the years ended





-14-


Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - continued
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



December 31, 2001 and 2000 and $26 and $66 for the three and six months ended
June 30, 2002, respectively, and $50 and $(268) for the three and six months
ended June 30, 2001, respectively.

CUSTOMER CLAIMS. In the normal course of business, our operating
subsidiaries have been and continue to be the subject of numerous civil actions
and arbitrations arising out of customer complaints relating to our activities
as a broker-dealer, as an employer and as a result of other business activities.
In general, the cases involve various allegations that our employees had
mishandled customer accounts. Due to the uncertain nature of litigation in
general, we are unable to estimate a range of possible loss related to lawsuits
filed against the Company, but based on our historical experience and
consultation with counsel, we typically reserve an amount we believe will be
sufficient to cover any damages assessed against us. We recognized $2,573 as an
accrued liability for lawsuit losses as of June 30, 2002. However, we have in
the past been assessed damages that exceeded our reserves. If we misjudged the
amount of damages that may be assessed against us from pending or threatened
claims, or if we are unable to adequately estimate the amount of damages that
will be assessed against us from claims that arise in the future and reserve
accordingly, our operating income would be reduced.

SEPTEMBER 11, 2001 EVENTS. On September 11, 2001 terrorists attacked
the World Trade Center complex in New York, which subsequently collapsed and
damaged surrounding buildings, including one occupied by a branch office of
Ladenburg Capital. These events resulted in the suspension of trading of U.S.
equity securities for four business days and precipitated the relocation of
approximately 180 employees to Ladenburg's mid-town New York headquarters.
Although some of Ladenburg Capital's businesses were temporarily disrupted, all
its businesses remained functioning and serving clients. We are insured for loss
caused by physical damage to property. This includes repair or replacement of
property and lost profits due to business interruption, including costs related
to lack of access to facilities. We will record future reimbursement costs from
insurance proceeds related to certain September 11, 2001 expenses when the
reimbursements are actually received. The net book value of the lost property
has been recorded as a receivable as of December 31, 2001 and the insurance
proceeds for the lost property will be recorded upon receipt. Insurance proceeds
received may vary from the lost property's net book value. The Company received
insurance proceeds of $150 in July 2002 representing an advance relating to
damaged property, which was applied against the Company's receivable of $1,325
as of June 30, 2002.

FAIR VALUE. "Trading securities owned" and "Securities sold, not yet
purchased" on our consolidated statements of financial condition are carried at
fair value or amounts that approximate fair value, with related unrealized gains
and losses recognized in our results of operations. The determination of fair
value is fundamental to our financial condition and results of operations and,
in certain circumstances, it requires management to make complex judgments.

Fair values are based on listed market prices, where possible. If
listed market prices are not available or if the liquidation of our positions
would reasonably be expected to impact market prices, fair value is determined
based on other relevant factors, including dealer price quotations. Fair values
for certain derivative contracts are derived from pricing models that consider
market and contractual prices for the underlying financial instruments or
commodities, as well as time value and yield curve or volatility factors
underlying the positions.

Pricing models and their underlying assumptions impact the amount and
timing of unrealized gains and losses recognized, and the use of different
pricing models or assumptions could produce different financial results. Changes
in the fixed income and equity markets will impact our estimates of fair value
in the future, potentially affecting principal trading revenues. The illiquid
nature of certain securities or debt instruments also requires a high degree of
judgment in determining fair value due to the lack of listed market prices and
the potential impact of the liquidation of our position on market prices, among
other factors.

IMPAIRMENT OF GOODWILL. On January 1, 2002, we adopted Statement of
Financial Accounting Standards No. 142, "Goodwill and Other Intangible Assets,"
and were required to analyze our goodwill for impairment issues on January 1,
2002 and on a periodic basis thereafter. Based on overall declines in the U.S.
equity markets and conditions prevailing in the broker-dealer industry, we
engaged an independent appraisal firm to value our goodwill




-15-

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - continued
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


as of June 30, 2002. Based on this valuation, an impairment charge of $18,762 of
goodwill was indicated and recorded for the three and six months ended June 30,
2002. The goodwill was generated in the Ladenburg acquisition in May 2001, and
the charge reflected overall market declines since the acquisition. See Note 1
to our condensed consolidated financial statements for a discussion of the
adoption of SFAS No. 142 and the impairment charge.

VALUATION OF DEFERRED TAX ASSETS. At June 30, 2002, we had $3,207 of
net deferred tax assets, accounting for approximately 6% of our total assets.
The carrying value of our net deferred tax assets assumes that we will be able
to generate sufficient future taxable income, based on estimates and
assumptions. If these estimates and related assumptions change in the future, we
may be required to record additional valuation allowances against our deferred
tax assets resulting in additional income tax expense in our consolidated
statement of operations. Management evaluates the realizability of the deferred
tax assets quarterly and assesses the need for additional valuation allowances
quarterly. During the year ended December 31, 2001, we recorded $4,565 of
valuation allowances related to our net deferred tax assets. The valuation
allowances related to our net deferred tax assets at June 30, 2002 were
approximately $7,000.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 2002 VERSUS THREE MONTHS ENDED JUNE 30, 2001

Our revenues for the three months ended June 30, 2002 decreased $755
from 2001 primarily as a result of decreased principal transactions of $6,106,
offset by increases in commissions of $6,002. For comparative purposes, the 2002
period includes revenues generated by the LCM operations acquired in the May
2001 Ladenburg transaction for the three months ended June 30, 2002, while the
2001 period includes revenues generated by the LCM operations from May 7, 2001
to June 30, 2001.

Our expenses for the three months ended June 30, 2002 increased $21,225
primarily as a result of the impairment of goodwill of $18,762 and increased
other expenses of $2,463.

Our revenues for the three months ended June 30, 2002 consisted of
commissions of $13,660, principal transactions of $2,034, investment banking
fees of $2,361, interest and dividends of $537, investment advisory fees of $676
and other income of $1,091. Our revenues for the three months ended June 30,
2001 consisted of commissions of $7,658, principal transactions of $8,140,
investment banking fees of $2,301, syndicate and underwriting income of $224,
interest and dividends of $1,028, investment advisory fees of $679 and other
income of $1,138. Our expenses for the three months ended June 30, 2002
consisted of employee compensation and benefits of $14,957, impairment of
goodwill of $18,762 and other expenses of $12,362. Our expenses for the three
months ended June 30, 2001 consisted of employee compensation and benefits of
$14,370 and other expenses of $10,486.

The $6,002 (78.4%) increase in commissions was the result of the impact
of the inclusion of the LCM operations, which provided additional commission
income of $10,958 in the 2002 period versus $4,274 in the 2001 period, offset by
a $232 decrease in commission income as a result of the decline in the market
for equity securities for the three months ended June 30, 2002.

Investment banking fees remained constant and increased by $60 (2.6%).

The $6,106 (75.0%) decrease in principal transactions was primarily the
result of decreases in trading income of $5,391 in the 2002 period and a
decrease in sales credits caused by the continued significant decline in the
market for equity securities.



-16-

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - continued
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




The increase in compensation expense of $587 was primarily the result
of a $65 increase in general and administrative salaries and a $243 increase in
performance-based compensation, both principally due to the inclusion of the LCM
operations.

In connection with the reporting of the results for the second quarter
of 2002, based on the overall declines in the U.S. equity markets and the
conditions prevailing in the broker-dealer industry, the Company completed an
additional impairment review and has recorded a $18,762 charge for the
impairment of goodwill, which was generated in the Ladenburg acquisition. The
charge reflects overall market declines since the acquisition in May 2001.
During this review, an independent appraisal firm was engaged to value the
Company's goodwill as of June 30, 2002. The appraiser valued the businesses
using a weighted average of each unit's projected discounted cash flow, with a
weighted average cost of capital of 18.50%, and a fair market approach (using
market comparables for two companies). The appraiser weighted the discounted
cash flow for each unit at 70% and the fair market approach at 30%. The
discounted cash flow was based on management's revised projections of operating
results at June 30, 2002. Based on this valuation, an impairment charge of
$18,762 of goodwill was indicated and recorded for the three months ended June
30, 2002.

Income tax benefit for the three months ended June 30, 2002 was $216
compared to an income tax benefit of $1,094 in 2001. The income tax rate for the
2002 period does not bear a customary relationship to effective tax rates as a
result of state and local income tax expense and the utilitization of net
operating loss carrybacks. The income tax rate for the 2001 period does not bear
a customary relationship to effective tax rates as a result of state and local
income tax expense and the utilization of net operating loss carrybacks.

SIX MONTHS ENDED JUNE 30, 2002 VERSUS SIX MONTHS ENDED JUNE 30, 2001

Our revenues for the six months ended June 30, 2002 increased $5,950
from 2001 primarily as a result of increased commissions of $15,790 offset by
decreases in principal transactions of $9,897. For comparative purposes, the
2002 period includes revenues generated by the LCM operations for the six months
ended June 30, 2002, while the 2001 period includes revenues generated by the
LCM operations from May 7, 2001 to June 30, 2001.

Our expenses for the six months ended June 30, 2002 increased $31,753
primarily as a result of impairment of goodwill of $18,762, increased employee
compensation of $5,908 and increased other expenses of $7,083.

Our revenues for the six months ended June 30, 2002 consisted of
commissions of $27,610, principal transactions of $7,091, investment banking
fees of $6,307, interest and dividends of $1,220, investment advisory fees of
$1,503 and other income of $2,124. Our revenues for the six months ended June
30, 2001 consisted of commissions of $11,820, principal transactions of $16,988,
investment banking fees of $5,875, syndicate and underwriting income of $270,
interest and dividends of $1,774, investment advisory fees of $1,689 and other
income of $1,662. Our expenses for the six months ended June 30, 2002 consisted
of employee compensation and benefits of $32,547, impairment of goodwill of
$18,762 and other expenses of $24,574. Our expenses for the six months ended
June 30, 2001 consisted of employee compensation and benefits of $26,639 and
other expenses of $17,491.

The $15,790 (133.6%) increase in commissions was the result of the
impact of the acquired LCM operations, which provided additional commission
income of $22,276 in 2002 versus $4,274 in the 2001 period, offset by a $1,762
decrease as a result of the significant decline in the market for equity
securities for the six months ended June 30, 2002.

Investment banking fees were consistent with the prior year, increasing
by $432 (7.4%).



-17-

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - continued
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



The $9,897 (58.3%) decrease in principal transactions was primarily the
result of decreases in trading income of $7,974 in the 2002 period and a
decrease in sales credits caused by the continued significant decline in the
market for equity securities.

The increase in compensation expense of $5,908 was primarily the result
of a $1,745 increase in general and administrative salaries and a $3,630
increase in performance-based compensation, both principally due to the
inclusion of the LCM operations.

As discussed above, an impairment charge of $18,762 of goodwill was
recorded for the six months ended June 30, 2002.

Income tax benefit for the six months ended June 30, 2002 was $871
compared to an income tax expense of $1,186 in 2001. The income tax rate for the
2002 period does not bear a customary relationship to effective tax rates as a
result of state and local income tax expense and the utilitization of net
operating loss carrybacks. The income tax rate for the 2001 period does not bear
a customary relationship to effective tax rates as a result of state income tax
expense and the utilization of net operating loss carrybacks.

LIQUIDITY AND CAPITAL RESOURCES

Approximately 58.01% of our assets at June 30, 2002 are highly liquid,
consisting primarily of cash and cash equivalents, securities inventories and
receivables from other broker-dealers, all of which fluctuate, depending upon
the levels of customer business and trading activity. Receivables from
broker-dealers, which are primarily from our clearing brokers, turn over
rapidly. As a securities dealer, we may carry significant levels of securities
inventories to meet customer needs. Our inventory of market-making securities is
readily marketable; however, holding large blocks of the same security may limit
liquidity and prevent realization of full market value for the securities. A
relatively small percentage of our total assets are fixed. The total assets or
the individual components of total assets may vary significantly from period to
period because of changes relating to economic and market conditions, and
proprietary trading strategies.

Our brokerage subsidiaries, Ladenburg and Ladenburg Capital, are
subject to the net capital rules of the SEC. Therefore, they are subject to
certain restrictions on the use of capital and its related liquidity.
Ladenburg's net capital position, as defined, of $3,453, exceeded minimum
capital requirements of $1,000 by $2,453 at June 30, 2002. As of June 30, 2002,
Ladenburg Capital had net capital, as defined, of $2,468, which exceeded minimum
capital requirements of $1,000 by $1,468. Failure to maintain the required net
capital may subject Ladenburg or Ladenburg Capital to suspension or expulsion by
the NASD, the SEC and other regulatory bodies and ultimately may require their
liquidation. The net capital rule also prohibits the payment of dividends,
redemption of stock and prepayment or payment in respect of principal of
subordinated indebtedness if net capital, after giving effect to the payment,
redemption or repayment, would be less than specified percentages of the minimum
net capital requirement. Compliance with the net capital rule could limit those
operations of our broker-dealer subsidiaries that require the intensive use of
capital, such as underwriting and trading activities, and also could restrict
our ability to withdraw capital from these subsidiaries, which in turn, could
limit our ability to pay dividends and repay and service our debt.

The Company's primary sources of liquidity include cash generated by
operations, borrowings and equity offerings.

Cash used in operating activities for the six months ended June 30,
2002 was $6,622 as compared to $2,900 for the 2001 period. The difference is
primarily due to the net loss of $28,984 in 2002 versus $2,866 in 2001 and the
net increase in our net trading securities of $6,335 compared to $9,522 in 2001
and a decrease of $7,210 in accrued compensation and expenses versus $1,149 in
the 2001 period. The amounts were offset by the




-18-

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - continued
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


impairment of goodwill in the 2002 period of $18,762 and a decrease in
receivables from clearing brokers in 2002 of $15,115 versus an increase of
$7,842 in 2001.

Cash flows provided from investing activities for the six months ended
June 30, 2002 were $878 compared to $3,507 for the 2001 period. The difference
is primarily attributable to cash of $5,151 acquired in the LTS acquisition,
offset by a decrease in restricted assets of $1,554 in the 2002 period and a
reduction in purchases of furniture, equipment ($1,571 in 2001 period versus
$676 in the 2002 period). Our restricted assets at June 30, 2002 and December
31, 2001 consisted primarily of collateral for a letter of credit which is used
as collateral for a long-term lease of commercial office space. The decrease in
restricted assets during the six months ended June 30, 2002 was primarily the
result of a $1,554 reduction in the letter of credit pursuant to the lease
terms.

The capital expenditures of $676 and $1,571 for the six months ended
June 30, 2002 and 2001, respectively, related principally to the enhancements
and improvements to computer equipment and furniture and fixtures.

Cash flows provided from financing activities for the six months ended
June 30, 2002 were $500 compared to $0 for 2001.

In conjunction with the acquisition of the LCM operations, we issued a
total of $20,000 principal amount of senior convertible notes due December 31,
2005. The $10,000 principal amount of notes issued to the former stockholders of
Ladenburg bears interest at 7.5% per annum, and the $10,000 principal amount of
notes issued to Frost-Nevada bears interest at 8.5% per annum. The notes are
currently convertible into a total of 11,296,746 shares of our common stock and
are secured by a pledge of the stock of Ladenburg.

On August 31, 2001, we borrowed $1,000 from each of New Valley and
Frost-Nevada in order to supplement the liquidity of our broker-dealer
operations. The loans, which bore interest at 1% above the prime rate, were
repaid in January 2002. On March 27, 2002, we borrowed $2,500 from New Valley.
The loan, which bears interest at 1% above the prime rate, is due on the earlier
of December 31, 2003 or the completion of one or more equity financings where we
receive at least $5,000 in total proceeds. On July 16, 2002, we borrowed an
additional $2,500 from New Valley (collectively, the "2002 Loans") on the same
terms as the March 2002 loan. On June 28, 2002, New Valley, Berliner and
Frost-Nevada also agreed with the Company to forbear until May 15, 2003 payment
of the interest due to them under the senior convertible notes held by these
entities on the interest payment dates of the notes commencing June 30, 2002
through March 2003 (the "Forbearance Interest Payments").

Ladenburg has $2,500 outstanding under a junior subordinated revolving
credit agreement with its clearing broker that extends through October 31, 2002
under which borrowings incur interest at LIBOR plus 2%. There can be no
assurance that this credit agreement will be extended, and as a result,
Ladenburg could be forced to reduce its net trading positions, which could
adversely impact future operations.

Our brokerage subsidiaries, as guarantors of their customer accounts to
their clearing brokers, are exposed to off-balance-sheet risks in the event that
their customers do not fulfill their obligations with the respective clearing
broker. In addition, to the extent our subsidiaries maintain a short position in
certain securities, they are exposed to a future off-balance-sheet market risk,
since their ultimate obligation may exceed the amount recognized in the
financial statements.

Our liquidity position continues to be adversely affected by our
inability to generate cash from operations as a result of the continued
significant decline in the equity markets. Accordingly, we have been forced to
cut expenses as necessary. In order to accomplish this, we have implemented
certain cost-cutting procedures throughout our operations and, in July and
August 2002, reduced our number of employees by approximately 110 individuals,
or approximately 17% of our total employees. Along with the implementation of
these cost-cutting procedures, we filed a registration statement in May 2002 for
a proposed $10,000 rights offering to the holders of our outstanding common
stock, convertible notes, warrants and options in order to raise additional
necessary working capital. New Valley has agreed to purchase up to $5,000 of our
common stock in the proposed rights offering if such shares are otherwise
unsubscribed for. However, on August 6, 2002, we announced that we had




-19-

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - continued
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



decided to postpone the rights offering due to market conditions. We intend to
review the situation at the end of our third quarter to determine if conditions
for the offering have improved, although we do not currently anticipate that the
rights offering can be successfully completed absent a material improvement in
market conditions and a significant increase in our stock price. In the
circumstance where the rights offering were ultimately consummated, we would be
required to use the proceeds of the proposed rights offering to repay the 2002
Loans as well as all accumulated Forbearance Interest Payments, to the extent
possible.

Our overall capital and funding needs are continually reviewed to
ensure that our liquidity and capital base can support the estimated needs of
our business units. These reviews take into account business needs as well as
regulatory capital requirements of our subsidiaries. Based on these reviews, if
the proposed rights offering were successfully completed, management believes
that our capital structure would be adequate for current operations and
reasonably foreseeable future needs. However, should the rights offering which
is currently postponed or an alternative capital infusion not be completed or
should we otherwise require additional financing, we will need to seek to raise
additional capital through other available sources, including through borrowing
additional funds on a short-term basis from New Valley or from other parties,
including our shareholders and clearing brokers. If we continue to be unable to
generate cash from operations and are unable to find alternative sources of
funding, it would have an adverse impact on our liquidity and operations.

We are obligated under noncancellable lease agreements, which provide
for minimum lease payments, net of lease abatement and inclusive of escalation
charges, of $5,672 in the 2002 year and approximately $5,500 per year until
2015.

MARKET RISK

Market risk generally represents the risk of loss that may result from
the potential change in the value of a financial instrument as a result of
fluctuations in interest and currency exchange rates, equity and commodity
prices, changes in the implied volatility of interest rates, foreign exchange
rates, equity and commodity prices and also changes in the credit ratings of
either the issuer or its related country of origin. Market risk is inherent to
both derivative and non-derivative financial instruments, and accordingly, the
scope of our market risk management procedures extends beyond derivatives to
include all market risk sensitive financial instruments.

Current and proposed underwriting, corporate finance, merchant banking
and other commitments are subject to due diligence reviews by our senior
management, as well as professionals in the appropriate business and support
units involved. Credit risk related to various financing activities is reduced
by the industry practice of obtaining and maintaining collateral. We monitor our
exposure to counterparty risk through the use of credit exposure information,
the monitoring of collateral values and the establishment of credit limits.

We maintain inventories of trading securities at June 30, 2002 with
fair market values of $16,390 in long positions and $5,135 in short positions.
We performed an entity-wide analysis of our financial instruments and assessed
the related risk. Based on this analysis, in the opinion of management, the
market risk associated with our financial instruments at June 30, 2002 will not
have a material adverse effect on our consolidated financial position or results
of operations.


Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


The information under the caption "Management's Discussion and Analysis
of Financial Condition and Results of Operations - Market Risk" is incorporated
herein by reference.




-20-


PART II. OTHER INFORMATION



Item 1. LEGAL PROCEEDINGS

See Note 6 to our condensed consolidated financial statements included
in Part I, Item 1 of this Report.

Item 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

No securities of ours that were not registered under the Securities Act
of 1933 have been issued or sold by us during the quarter ended June
30, 2002.

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

99.1 Certification of Chief Executive Officer, Pursuant to
18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.

99.2 Certification of Chief Financial Officer, Pursuant to
18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K

Date Items Financial Statements
---- ----- --------------------
April 5, 2002 5, 7 None






-21-



SIGNATURE



Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.




LADENBURG THALMANN FINANCIAL SERVICES INC.
(Registrant)



Date: August 14, 2002 By: /s/J. Bryant Kirkland III
-----------------------------------
J. Bryant Kirkland III
Chief Financial Officer
(Duly Authorized Officer and
Chief Accounting Officer)





-22-