简体中文 | 繁體中文 | English

FXCM

FXCM Inc. Announces Second Quarter 2013 Results Releases July 2013 Operating Metrics

2013-08-09 14:15
  • zh_hant
  • en

Revenues up 53% on Record Quarterly Retail and Institutional Volume of $1.7 trillion
Pro Forma EBITDA up 159% and Pro Forma EPS up 182%

Second Quarter 2013 Highlights:

  • Revenues of $140.1 million, up 53% versus the same period in 2012
  • U.S. GAAP net income attributable to FXCM Inc. of $10.1 million or $0.32 per fully diluted share
  • Adjusted Pro Forma EBITDA of $54.5 million, up 159% versus the same period in 2012
  • Adjusted Pro Forma net income of $23.3 million or $0.31 per fully diluted share up 196% and 182%, respectively, versus the same period in 2012

July 2013 Operating Metrics Highlights:

  • Retail customer trading volume of $388 billion – third highest in FXCM’s history
  • Institutional customer trading volume of $185 billion – second highest in FXCM’s history

 

NEW YORK--()--FXCM Inc. (NYSE: FXCM), a leading online provider of foreign exchange, or FX, trading and related services, today announced for the quarter ended June 30, 2013, revenues of $140.1 million, compared to $91.7 million for the quarter ended June 30, 2012, an increase of 53%. U.S. GAAP net income attributable to FXCM Inc. was $10.1 million for the Second Quarter 2013 or $0.32 per fully diluted FXCM Inc. Class A share, compared to a loss of $1.4 million or $0.06 per FXCM Inc. Class A share for the Second Quarter 2012.

Adjusted Pro Forma EBITDA for the Second Quarter 2013 was $54.5 million, compared to $21.0 million for the Second Quarter 2012, an increase of 159%. Adjusted Pro Forma Net Income was $23.3 million or $0.31 per share for the Second Quarter 2013, compared to $7.9 million or $0.11 per fully diluted, fully exchanged share for the Second Quarter 2012, an increase of 196% and 182% respectively.

For the six months ended June 30, 2013, revenues were $263.0 million, compared to $194.3 million for the six months ended June 30, 2012, an increase of 35%. U.S. GAAP net income attributable to FXCM Inc. was $17.0 million for the six months ended June 30, 2013 or $0.55 per fully diluted FXCM Inc. Class A share, compared to $1.4 million or $0.07 per FXCM Inc. Class A share for the six months ended June 30, 2012.

Adjusted Pro Forma EBITDA for the six months ended June 30, 2013 was $98.3 million, compared to $45.9 million for the six months ended June 30, 2012, an increase of 114%. Adjusted Pro Forma Net Income was $40.8 million or $0.54 per share for the six months ended June 30, 2013, compared to $20.4 million or $0.28 per fully diluted, fully exchanged share for the six months ended June 30, 2012, an increase of 100% and 93%, respectively.

“FXCM turned in one of its best quarters with record revenues and our second highest EBITDA ever – only slightly below the fourth quarter of 2008, when volatility spiked to levels more than double what we saw in the second quarter,” said Drew Niv, Chief Executive Officer. “We have expanded the scale of our business to the point that we were able to deliver outstanding results in a much more moderate climate.”

“We now have $374 million of cash and are undrawn on our $155 million credit facility – leaving us with plenty of liquidity to pursue acquisitions,” he added.

Adjusted Pro Forma results assume the conversion and exchange of all FXCM Holdings, LLC Units into FXCM Inc. Class A common stock, resulting in the elimination of the non-controlling interest and the corresponding adjustment to the entity’s tax provision. In addition, Adjusted Pro Forma results eliminate certain non-recurring charges and equity based compensation expense regarding a grant of stock options at the time of FXCM’s initial public offering (“IPO”) in December 2010 and reclassifies the allocation of earnings of Lucid non-controlling members recorded as compensation expense to net income attributable to non-controlling interest.

FXCM Inc. today announced certain key operating metrics for July 2013 for its retail and institutional foreign exchange business. Monthly activities included:

July 2013 Operating Metrics

Retail Trading Metrics

  • Retail customer trading volume(1) of $388 billion in July 2013, 2% lower than June 2013 and 35% higher than July 2012.
  • Average retail customer trading volume(1) per day of $16.9 billion in July 2013, 17% lower than June 2013 and 30% higher than July 2012.
  • An average of 456,044 retail client trades per day in July 2013, 22% lower than June 2013 and 28% higher than July 2012.
  • Tradable accounts(2) of 194,519 as of July 30, 2013, an increase of 3,521, or 2% from June 2013, and a decrease of 12,226 or 6%, from July 2012.

Institutional Trading Metrics

  • Institutional customer trading volume(1) of $185 billion in July 2013, 1% higher than June 2013 and 208% higher than July 2012.
  • Average institutional trading volume(1) per day of $8 billion in July 2013, 13% lower than June 2013 and 196% higher than July 2012.
  • An average of 44,139 institutional client trades per day in July 2013, 8% higher than June 2013 and 604% higher than July 2012.

“July continued the strong trading environment of the Second Quarter,” continued Niv. “We are pleased to report near-record levels in most of our key operating metrics.”

More information, including historical results for each of the above metrics, can be found on the investor relations page of the Company's corporate website, www.fxcm.com.

This operating data is preliminary and subject to revision and should not be taken as an indication of the financial performance of FXCM Inc. FXCM undertakes no obligation to publicly update or review previously reported operating data. Any updates to previously reported operating data will be reflected in the historical operating data that can be found on the Investor Relations page of the Company’s corporate website, www.fxcm.com.

(1) Volume that FXCM’s customers traded in period is translated into U.S. dollars.

(2) A Tradable Account is an account with sufficient funds to place a trade in accordance with FXCM’s trading policies.

Condensed Consolidated Adjusted Pro Forma and U.S. GAAP Results

   

Unaudited Adjusted Pro Forma
(thousands, except per share amounts)

   

Unaudited Adjusted Pro Forma
(thousands except per share amounts)

    Three Months Ended June 30,     Six Months Ended June 30,
   

2013

 

2012

 

% Change

   

2013

 

2012

 

% Change

                           
Total net revenues   $ 140,133     $ 91,683     53 %     $ 262,997     $ 194,273   35 %
                           
Referring broker fees     22,422       19,968     12 %       43,772       40,157   9 %
Compensation and benefits     24,529       19,830     24 %       45,999       40,939   12 %
Loss on equity method investments, net     397       -     0 %       545       -   0 %
Other expenses     38,306       30,879     24 %       74,421       67,239   11 %
EBITDA     54,479       21,006     159 %       98,260       45,938   114 %
                           
Depreciation and amortization     12,481       6,863     82 %       24,455       13,044   87 %
Interest on borrowings     1,290       271     376 %       2,107       540   290 %
Income before income taxes     40,708       13,872     193 %       71,698       32,354   122 %
                           
Income tax provision     9,365       5,124     83 %       18,960       11,091   71 %
                           
Net income     31,343       8,748     258 %       52,738       21,263   148 %
                           
Net income attributable to non-controlling interest in FXCM Holdings, LLC     -       -     0 %       -       -   0 %
Net income attributable to non-controlling interest in Lucid Markets Trading Limited     8,043       873     821 %       11,921       873   1266 %
                           
Net income attributable to FXCM Inc.   $ 23,300     $ 7,875     196 %     $ 40,817     $ 20,390   100 %
                           
Pro forma fully exchanged, diluted weighted average shares outstanding     75,715       72,848     4 %       75,750       72,761   4 %
                           
Earnings per share   $ 0.31     $ 0.11     182 %     $ 0.54     $ 0.28   93 %
                           
                           
    Unaudited U.S. GAAP     Unaudited U.S. GAAP
    (thousands, except per share amounts)     (thousands, except per share amounts)
    Three Months Ended June 30,     Six Months Ended June 30,
   

2013

 

2012

 

% Change

   

2013

 

2012

 

% Change

                           
Total net revenues   $ 140,133     $ 91,683     53 %     $ 262,997     $ 194,273   35 %
                           
Compensation and benefits     26,587       33,802     -21 %       50,120       57,019   -12 %
Allocation of net income to Lucid members for services provided     15,004       -     0 %       15,004       -   0 %

Total compensation and benefits

    41,591       33,802     23 %       65,124       57,019   14 %
Referring broker fees     22,422       19,968     12 %       43,772       40,157   9 %
Other expenses     38,306       34,804     10 %       74,421       71,164   5 %
Loss on equity method investments, net     397       -     0 %       545       -   0 %
Depreciation and amortization     12,481       6,863     82 %       24,455       13,044   87 %
Interest on borrowings     1,290       271             2,107       540   290 %
Income before income taxes     23,646       (4,025 )   687 %       52,573       12,349   326 %
                           
Income tax provision     6,390       (1,109 )   676 %       14,349       1,258   1041 %
                           
Net income     17,256       (2,916 )   692 %       38,224       11,091   245 %
                           
Net income attributable to non-controlling interest in FXCM Holdings, LLC     14,093       (2,348 )   700 %       24,323       8,771   177 %
                           
Net income attributable to non-controlling interest in Lucid Markets Trading Limited     (6,961 )     873     -897 %       (3,083 )     873   -453 %
                           
Net income attributable to FXCM Inc.   $ 10,124     $ (1,441 )   803 %     $ 16,984     $ 1,447   1074 %
                           
Net income   $ 10,124     $ (1,441 )   803 %     $ 16,984     $ 1,447   1074 %
                           
Weighted average Class A shares outstanding - Basic     30,695       22,296     38 %       29,589       20,142   47 %
Weighted average Class A shares outstanding - Diluted     31,829       22,296     43 %       30,759       20,142   53 %
                           
Net income per Class A share                          
Basic   $ 0.33     $ (0.06 )   650 %     $ 0.57     $ 0.07   714 %
Net income per Class A share                          
Diluted   $ 0.32     $ (0.06 )   633 %     $ 0.55     $ 0.07   686 %
                           

Selected Operating Metrics

   

 

     
    Three Months Ended June 30,     Six Months Ended June 30,
   

2013

 

2012

 

% Change

   

2013

 

2012

 

% Change

                           
Total trading volume ($ in billions)   $ 1,152   $ 869   33 %     $ 2,193   $ 1,854   18 %
                           
Total institutional trading volume ($ in billions)   $ 558   $ 402  

39

%     $ 931   $ 800   16 %
                           
Total active accounts     182,225     174,218   5 %       182,225     174,218   5 %
                           
Trading days in period     65     65   0 %       128     130   -2 %
                           
Daily average trades     516,960     367,051   41 %       478,129     372,944   28 %
                           
Daily average trades per active account     2.8     2.1  

33

%       2.6     2.1  

24

%
                           
Retail trading revenue per million traded   $ 90   $ 90   0 %     $ 89   $ 92   -3 %
                           
Total customer equity ($ in millions)   $ 1,172   $ 1,255   -7 %     $ 1,172   $ 1,255   -7 %
                                       

Non-GAAP Financial Measures

Adjusted Pro Forma EBITDA, Adjusted Pro Forma Net Income and Adjusted Pro Forma Net Income per fully diluted share are non-GAAP financial measures. These measures do not represent and should not be considered as a substitute for net income, net income attributable to FXCM Inc. or net income per Class A share or as a substitute for cash flow from operating activities, each as determined in accordance with GAAP, and our calculations of these measures may not be comparable to similarly entitled measures reported by other companies. See “Adjusted Pro Forma Results” beginning on A-3 of this release for additional information regarding these non-GAAP financial measures and for reconciliations of such measure to the most directly comparable measures calculated in accordance with GAAP.

Declaration of Quarterly Dividend

The company also announced today that its board of directors has declared a quarterly dividend of $0.06 per share on its outstanding Class A common stock. The dividend is payable on September 30th, 2013 to Class A stockholders of record at the close of business on September 6th, 2013.

Conference Call

As previously announced, FXCM Inc. will host a conference call to discuss the results at 8:15 a.m. (EDT). This conference call will be available to domestic participants by dialing 877.303.9132 and 408.337.0136 for international participants. The conference ID number is 26671427.

A live, audio webcast, a copy of FXCM's earnings release, and a presentation and replay of this conference call will also be available at http://ir.fxcm.com/.

Disclosure Regarding Forward-Looking Statements

In addition to historical information, this earnings release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which reflect FXCM Inc.’s current views with respect to, among other things, its operations and financial performance for the future. You can identify these forward-looking statements by the use of words such as “outlook,” “believes,”“expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. FXCM Inc. believes these factors include but are not limited to evolving legal and regulatory requirements of the FX industry, the limited operating history of the FX industry, risks related to the protection of its proprietary technology, risks related to its dependence on FX market makers, market conditions and those other risks described under “Risk Factors” in FXCM Inc.’s Annual Report on Form 10-K and other SEC filings, which are accessible on the SEC website at sec.gov.

These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this presentation and in our SEC filings. FXCM Inc. undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

About FXCM Inc.

FXCM Inc. (NYSE: FXCM) is a global online provider of foreign exchange, or FX, trading and related services to retail and institutional customers world-wide.

At the heart of FXCM's client offering is No Dealing Desk FX trading. Clients benefit from FXCM's large network of forex liquidity providers enabling FXCM to offer competitive spreads on major currency pairs. Clients have the advantage of mobile trading, one-click order execution and trading from real-time charts. FXCM's U.K. subsidiary, Forex Capital Markets Limited, offers Contract for Difference (“CFD”) products with no re-quote trading and allows clients to trade oil, gold, silver and stock indices along with FX on one platform. In addition, FXCM offers educational courses on FX trading and provides free news and market research through DailyFX.com.

Trading foreign exchange and CFDs on margin carries a high level of risk, and may not be suitable for all. Read full disclaimer.

ANNEX I

       
Schedule    

Page
Number

       
U.S. GAAP Results      
Unaudited U.S. GAAP Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2013 and 2012     A-1
Unaudited U.S. GAAP Consolidated Statements of Financial Condition As of June 30, 2013 and December 31, 2012     A-2
       
Adjusted Pro Forma Results     A-3
Unaudited Adjusted Pro Forma and U.S. GAAP Consolidated Statements of Operations for the Three Months Ended June 30, 2013 and 2012     A-5
Unaudited Adjusted Pro Forma, Adjusted Pro Forma Cash and U.S. GAAP Consolidated Statements of Operations for the Six Months Ended June 30, 2013 and 2012     A-6
Reconciliation of EBITDA to U.S. GAAP Net Income     A-7
       
FXCM Inc.
Condensed Consolidated Statement of Operations
(In thousands, except per share data)
(Unaudited )
    Three Months Ended June 30     Six Months Ended June 30,
    2013   2012     2013   2012
Revenues                  
                   
Retail trading revenue   $ 104,068     $ 77,870       $ 195,322     $ 170,596  
Institutional trading revenue     31,792       11,220         59,348       17,040  
Trading revenue     135,860       89,090         254,670       187,636  
                   
Interest income     670       1,059         1,349       1,920  
Brokerage interest expense     (69 )     (78 )       (124 )     (169 )
Net interest income     601       981         1,225       1,751  
                   
Other operating income     3,672       1,612         7,102       4,886  
                   
Total net revenues     140,133       91,683         262,997       194,273  
                   
Operating Expenses                  
                   
Compensation and benefits     26,587       33,802         50,120       57,019  
Allocation of net income to Lucid members for services provided     15,004       -         15,004       -  

Total compensation and benefits

    41,591       33,802         65,124       57,019  
Referring broker fees     22,422       19,968         43,772       40,157  
Advertising and marketing     6,157       7,487         13,508       15,757  
Communication and technology     9,765       8,611         18,120       16,991  
Trading costs, prime brokerage and clearing fees     8,961       1,893         16,899       3,206  
General and administrative     13,423       16,813         25,894       35,210  
Depreciation and amortization     12,481       6,863         24,455       13,044  
                   
                   
Total operating expenses     114,800       95,437         207,772       181,384  
                   
Operating income     25,333       (3,754 )       55,225       12,889  
                   
Loss on equity method investments, net     397       -         545       -  
Interest on borrowings     1,290       271         2,107       540  
                   
Income before income taxes     23,646       (4,025 )       52,573       12,349  
Income tax provision (benefit)     6,390       (1,109 )       14,349       1,258  
Net income     17,256       (2,916 )       38,224       11,091  
Net income attributable to non-controlling interest in FXCM Holdings, LLC     14,093       (2,348 )       24,323       8,771  
Net income attributable to non-controlling interest in Lucid Markets Trading Limited     (6,961 )     873         (3,083 )     873  
Net income attributable to FXCM Inc.   $ 10,124     $ (1,441 )     $ 16,984     $ 1,447  
                   
                   
Net Income   $ 10,124     $ (1,441 )     $ 16,984     $ 1,447  
                   
Weighted average Class A shares outstanding - Basic     30,695       22,296         29,589       20,142  
Weighted average Class A shares outstanding - Diluted     31,829       22,296         30,759       20,142  
                   
Net Income per Class A Share                  
Basic   $ 0.33     $ (0.06 )     $ 0.57     $ 0.07  
Diluted   $ 0.32     $ (0.06 )     $ 0.55     $ 0.07  
                                   

A-1

FXCM Inc.
Condensed Consolidated Statements of Financial Condition
As of June 30, 2013 and December 31, 2012
(Amounts in thousands except share data)
      (Unaudited)      
      June 30,     December 31,
      2013     2012
             
Assets            
             
Current assets            
Cash and cash equivalents     $ 373,745       $ 272,332  
Cash and cash equivalents, held for customers       1,171,487         1,190,762  
Due from brokers       5,517         8,040  
Accounts receivables, net       27,528         5,485  
Deferred tax asset       9,838         10,598  
Tax receivable       938         6,003  
Total current assets       1,589,053         1,493,220  
             
Deferred tax asset       134,768         117,221  
Office, communication and computer equipment, net       51,437         50,316  
Goodwill       280,674         285,654  
Intangible assets, net       81,930         97,792  
Other assets       27,376         20,967  
Total assets     $ 2,165,238       $ 2,065,170  
             
Liabilities and Equity            
             
Current liabilities            
Customer account liabilities     $ 1,171,487       $ 1,190,762  
Accounts payable and accrued expenses       62,474         56,841  
Credit agreement       -         85,000  
Notes payable       15,300         22,867  
Due to brokers       43,173         14,494  
Deferred tax liability       1,655         7,100  
Due to related parties pursuant to tax receivable agreement       12,951         13,569  
Total current liabilities       1,307,040         1,390,633  
Deferred tax liability       8,348         12,351  
Due to related parties pursuant to tax receivable agreement       99,159         87,271  
Senior convertible notes       143,789         -  
Total liabilities       1,558,336         1,490,255  
             
Commitments and Contingencies       -         -  
             
Stockholders' Equity            
Class A common stock, par value $0.01 per share;       380         347  
3,000,000,000 shares authorized, 38,012,793 and 34,683,599 shares issued            
and outstanding as of June 30, 2013 and December 31, 2012, respectively            
Class B common stock, par value $0.01 per share;       1         1  
1,000,000 shares authorized, 40 and 43 shares issued            
and outstanding as of June 30, 2013 and December 31, 2012, respectively            
Additional paid-in-capital       199,104         171,390  
Retained earnings       23,671         11,122  
Accumulated other comprehensive loss       (6,874 )       (1,301 )
Total stockholders' equity FXCM Inc.       216,282         181,559  
Non-controlling interests       390,620         393,356  
Total stockholders' equity       606,902         574,915  
Total liabilities and stockholders' equity     $ 2,165,238       $ 2,065,170  
                     

A-2

Adjusted Pro Forma Results

Throughout the discussion of FXCM Inc.’s results, information is presented on an Adjusted Pro Forma basis, which is a non-generally accepted accounting principles (“non-GAAP”) measure. Adjusted Pro Forma results begin with information prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”), adjusted to exclude certain items and reflects the conversion of all units of FXCM Holdings, LLC for shares of Class A common stock of FXCM Inc. The Company’s management believes that the disclosed Adjusted Pro Forma measures and any adjustments thereto, when presented in conjunction with comparable U.S. GAAP measures, are useful to investors to compare FXCM’s results across several periods and facilitate an understanding of FXCM’s operating results. The Company uses these measures to evaluate its operating performance, as well as the performance of individual employees. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. The differences between Adjusted Pro Forma and U.S. GAAP results are as follows:

1. Assumed Exchange of Units of FXCM Holdings, LLC for FXCM Inc. Class A Shares. As a result of the exchange of FXCM Holdings units, the non-controlling interest related to these units is converted to controlling interest. The Company’s management believes that it is useful to provide the per-share effect associated with the assumed exchange of all FXCM Holdings units.

2. Stock Based Compensation Expense. Adjustments have been made to the Adjusted Pro Forma Earnings to eliminate expense relating to stock based compensation relating to the Company’s initial public offering and compensation costs associated with the renegotiation of certain employment contracts. The Company’s management believes it is useful to provide the effects of eliminating these expenses relating to these one-time items.

3. Lucid Minority Interest/Compensation Expense. Our reported U.S. GAAP results reflect the portion of the 49.9% of Lucid earnings allocated among the non-controlling members of Lucid based on services provided as a component of compensation expense under “Allocation of Net Income to Lucid Members for Services Provided.” Adjustments have been made to the Adjusted Pro Forma Earnings to reclassify this allocation of Lucid’s earnings attributable to non-controlling members to “Net income attributable to non-controlling interest in Lucid.” The Company’s management believes that this reclassification provides a more meaningful view of the Company’s operating expenses and the Company’s economic arrangement with Lucid’s non-controlling members. This adjustment has no impact on net income as reported by FXCM Inc.

4. Acquisition Costs. Adjustments have been made to the Adjusted Pro Forma Earnings to eliminate certain acquisition related costs. The Company’s management believes it is useful to provide the effects of eliminating these expenses.

5. Regulatory Costs. Adjustments have been made to the Adjusted Pro Forma Earnings to eliminate certain costs (including client reimbursements) associated with settling certain historical trade execution issues with the Company’s regulators. The Company’s management believes it is useful to provide the effects of eliminating these expenses relating to these one-time items.

A-3

6. Income Taxes. Prior to the initial public offering FXCM was organized as a series of limited liability companies and foreign corporations, and even following the initial public offering not all of the Company’s income is subject to corporate-level taxes. As a result, adjustments have been made to the Adjusted Pro Forma earnings to assume that the Company has adopted a conventional corporate tax structure and is taxed as a C corporation in the U.S. at the prevailing corporate rates. This assumption is consistent with the assumption that all of FXCM Holdings’ units are exchanged for shares of FXCM Inc. Class A common stock, as discussed in Item 1 above, as the assumed exchange would change the tax structure of the Company.

A-4

FXCM Inc.
Adjusted Pro Forma Condensed Consolidated Statement of Operations
(In thousands, except per share data)
(Unaudited )
    Three Months Ended June 30,
    2013   2012
    As           Adjusted       As           Adjusted    
    Reported   Adjustments       Pro Forma       Reported   Adjustments       Pro Forma    
Revenues                                        
                                         
Retail trading revenue   $ 104,068       -         $ 104,068         $ 77,870       -         $ 77,870      
Institutional trading revenue     31,792       -           31,792           11,220       -           11,220      
Trading revenue     135,860       -           135,860           89,090       -           89,090      
                                         
Interest income     670       -           670           1,059       -           1,059      
Brokerage interest expense     (69 )     -           (69 )         (78 )     -           (78 )    
Net interest income     601       -           601           981       -           981      
                                         
Other operating income                                        
Other     3,672       -           3,672           1,612       -           1,612      
                                         
Total net revenues     140,133       -           140,133           91,683       -           91,683      
                                         
Operating Expenses                                        
                                         
Compensation and benefits     26,587       (2,058 )  

(1)

    24,529           33,802       (13,972 )  

(5)

    19,830      
Allocation of net income to Lucid members for services provided     15,004       (15,004 )  

(2)

    -           -       -           -      

Total compensation and benefits

    41,591       (17,062 )         24,529           33,802       (13,972 )         19,830      
Referring broker fees     22,422       -           22,422           19,968       -           19,968      
Advertising and marketing     6,157       -           6,157           7,487       -           7,487      
Communication and technology     9,765       -           9,765           8,611       -           8,611      
Trading costs, prime brokerage and clearing fees     8,961               8,961           1,893       -           1,893      
General and administrative     13,423       -           13,423           16,813       (3,925 )  

(6)

    12,888      
Depreciation and amortization     12,481       -           12,481           6,863       -           6,863      
Total operating expenses     114,800       (17,062 )         97,738           95,437       (17,897 )         77,540      
                                         
Operating income (loss)     25,333       17,062           42,395           (3,754 )     17,897           14,143      
                                         
Loss on equity method investments, net     397       -           397           -       -           -      
Interest on borrowings     1,290       -           1,290           271       -           271      
                                         
Income before income taxes     23,646       17,062           40,708           (4,025 )     17,897           13,872      
Income tax provision (benefit)     6,390       2,975    

(3)

    9,365           (1,109 )     6,233    

(3)

    5,124      
Net income     17,256       14,087           31,343           (2,916 )     11,664           8,748      
Net income attributable to non-controlling interest in FXCM Holdings, LLC     14,093       (14,093 )  

(4)

    -           (2,348 )     2,348    

(4)

    -      
Net income attributable to non-controlling interest in Lucid Markets Trading Limited     (6,961 )     15,004    

(2)

    8,043           873       -           873      
Net income attributable to FXCM Inc.   $ 10,124     $ 13,176         $ 23,300         $ (1,441 )   $ 9,316         $ 7,875      
                                         
                                         

Pro Forma fully exchanged, fully diluted weighted average shares outstanding

    75,715    

(7)

                72,848    

(7)

                                         
Adjusted Pro Forma net income per fully exchanged, fully diluted weighted average shares outstanding   $ 0.31                     $ 0.11      
                                         

(1) Represents the elimination of equity-based compensation associated with the IPO.

 
(2) Represents the reclassification of the 49.9% of Lucid’s earnings allocated among the non-controlling members of Lucid based on services provided for U.S. GAAP purposes to Net income attributable to non-controlling interest in Lucid Markets Trading Limited.
 
(3) Represents an adjustment to reflect the assumed effective corporate tax rate of approximately 23.0% and 36.9% for the three months ended June 30, 2013 and 2012, respectively, which includes a provision for U.S. federal income taxes and assumes the highest statutory rates apportioned to each state, local and/or foreign jurisdiction. The adjustment assumes full exchange of existing unitholders FXCM Holdings, LLC ("Holdings") units for shares of Class A common stock of the Company and reflects the tax effect of any pro forma adjustments.
 
(4) Represents the elimination of the non-controlling interest associated with the ownership by existing unitholders of Holdings (excluding FXCM, Inc.), as if the unitholders had fully exchanged their Holdings units for shares of Class A common stock of the Company.
 

(5)  Represents the elimination of stock-based compensation associated with the IPO, severance and stock-based compensation in connection with the renegotiation of certain employment contracts in the Company's institutional and retail businesses.

 

(6) Represents the elimination of certain acquisition-related costs and the elimination of certain costs (including client reimbursements) associated with settling certain historical trade execution issues with the Financial Services Agency of Japan.

 

(7) Fully diluted shares assuming all unitholders had fully exchanged their Holdings units for shares of Class A common stock of the Company.

 

A-5

FXCM Inc.
Adjusted Pro Forma Condensed Consolidated Statement of Operations
(In thousands, except per share data)
(Unaudited )
    Six months ended June 30,
    2013   2012
    As           Adjusted       As           Adjusted    
    Reported   Adjustments       Pro Forma       Reported   Adjustments       Pro Forma    
Revenues                                        
                                         
Retail trading revenue   $ 195,322       -         $ 195,322         $ 170,596       -         $ 170,596      
Institutional trading revenue     59,348       -           59,348           17,040       -           17,040      
Trading revenue     254,670       -           254,670           187,636       -           187,636      
                                         
Interest income     1,349       -           1,349           1,920       -           1,920      
Brokerage interest expense     (124 )     -           (124 )         (169 )     -           (169 )    
Net interest income     1,225       -           1,225           1,751       -           1,751      
                                         
Other operating income     7,102       -           7,102           4,886       -           4,886      
                                         
Total net revenues     262,997       -           262,997           194,273       -           194,273      
                                         
Operating Expenses                                        
                                         
Compensation and benefits     50,120       (4,121 )  

(1)

    45,999           57,019       (16,080 )  

(5)

    40,939      
Allocation of net income to Lucid members for services provided     15,004       (15,004 )  

(2)

    -           -       -           -      

Total compensation and benefits

    65,124       (19,125 )         45,999           57,019       (16,080 )         40,939      
Referring broker fees     43,772       -           43,772           40,157       -           40,157      
Advertising and marketing     13,508       -           13,508           15,757       -           15,757      
Communication and technology     18,120       -           18,120           16,991       -           16,991      
Trading costs, prime brokerage and clearing fees     16,899       -           16,899           3,206       -           3,206      
General and administrative     25,894       -           25,894           35,210       (3,925 )  

(7)

    31,285      
Depreciation and amortization     24,455               24,455           13,044       -           13,044      
Total operating expenses     207,772       (19,125 )         188,647           181,384       (20,005 )         161,379      
                                         
Operating income (loss)     55,225       19,125           74,350           12,889       20,005           32,894      
                                         
Other expense                                        
Loss on equity method investments, net     545       -           545           -       -           -      
Interest on borrowings     2,107       -           2,107           540       -           540      
                                         
Income before income taxes     52,573       19,125           71,698           12,349       20,005           32,354      
Income tax provision (benefit)     14,349       4,611    

(3)

    18,960           1,258       9,833    

(3)

    11,091      
Net income     38,224       14,514           52,738           11,091       10,172           21,263      
Net income attributable to non-controlling interest in FXCM Holdings, LLC     24,323       (24,323 )  

(4)

    -           8,771       (8,771 )  

(4)

    -      
Net income attributable to non-controlling interest in Lucid Markets Trading Limited     (3,083 )     15,004    

(2)

    11,921           873       -           873      
Net income attributable to FXCM Inc.   $ 16,984     $ 23,833         $ 40,817         $ 1,447     $ 18,943         $ 20,390      
                                         
                                         
Pro Forma fully exchanged, fully diluted weighted average shares outstanding     75,750    

(6)

                72,761    

(6)

                                         
Adjusted Pro Forma net income per fully exchanged, fully diluted weighted average shares outstanding   $ 0.54                     $ 0.28      
                                         
(1) Represents the elimination of stock-based compensation associated with the IPO.
 
(2) Represents the reclassification of the 49.9% of Lucid’s earnings allocated among the non-controlling members of Lucid based on services provided for U.S. GAAP purposes to Net income attributable to non-controlling interest in Lucid Markets Trading Limited.
 
(3) Represents an adjustment to reflect the assumed effective corporate tax rate of approximately 26.4% and 34.3% for the six months ended June 30, 2013 and 2012, respectively, which includes a provision for U.S. federal income taxes and assumes the highest statutory rates apportioned to each state, local and/or foreign jurisdiction. The adjustment assumes full exchange of existing unitholders Holdings units for shares of Class A common stock of the Company.
 
(4) Represents the elimination of the non-controlling interest associated with the ownership by existing unitholders of Holdings (excluding FXCM, Inc.), as if the unitholders had fully exchanged their Holdings units for shares of Class A common stock of the Company.
 
(5) Represents the elimination of stock-based compensation associated with the IPO, severance and stock-based compensation in connection with the renegotiation of certain employment contracts in the Company's institutional and retail businesses.
 
(6) Fully diluted shares assuming all unitholders had fully exchanged their Holdings units for shares of Class A common stock of the Company.
 
(7) Represents the elimination of certain acquisition-related costs and the elimination of certain costs (including client reimbursements) associated with settling certain historical trade execution issues with the Financial Services Agency of Japan.
 

A-6

FXCM Inc.
Reconciliation of EBITDA to U.S. GAAP Net Income
(In thousands)
(Unaudited)
           
    Three Months Ended June 30,     Six Months Ended June 30,
    Adjusted Pro Forma   U.S. GAAP     Adjusted Pro Forma   U.S. GAAP
   

2013

 

2012

 

2013

 

2012

   

2013

 

2012

 

2013

 

2012

                                   
Revenues   $ 140,133   $ 91,683   $ 140,133     $ 91,683       $ 262,997   $ 194,273   $ 262,997     $ 194,273
                                   
Net income attributable to FXCM Inc.   $ 23,300   $ 7,875   $ 10,124     $ (1,441 )     $ 40,817   $ 20,390   $ 16,984     $ 1,447
Net income attributable to non-controlling interest in FXCM Holdings, LLC     -     -     14,093       (2,348 )       -     -     24,323       8,771
Net income attributable to non-controlling interest in Lucid Markets Trading Limited     8,043     873     (6,961 )     873         11,921     873     (3,083 )     873
Provision (benefit) for income taxes     9,365     5,124     6,390       (1,109 )       18,960     11,091     14,349       1,258
Depreciation and amortization     12,481     6,863     12,481       6,863         24,455     13,044     24,455       13,044
Interest on borrowings     1,290     271     1,290       271         2,107     540     2,107       540
EBITDA   $ 54,479   $ 21,006   $ 37,417     $ 3,109       $ 98,260   $ 45,938   $ 79,135     $ 25,933
                                   

A-7

 

Contacts

For Media:
FXCM Inc.
Jaclyn Klein, 646-432-2463
Vice-President, Corporate Communications
jklein@fxcm.com