Virtu Announces Third Quarter 2018 Results

Loading...
Loading...

NEW YORK, Nov. 07, 2018 (GLOBE NEWSWIRE) -- Virtu Financial, Inc. VIRT, a leading technology-enabled market maker and liquidity provider to the global financial markets, today reported results for the third quarter ended September 30, 2018.

Third Quarter Selected Highlights

  • Net income of $15.6 million, Normalized Adjusted Net Income* of $42.0 million
  • Basic and diluted earnings per share of $0.08; Normalized Adjusted EPS* of $0.22
  • Total revenues of $295.1 million; Trading income, net of $235.7 million; Adjusted Net Trading Income* of $177.9 million
  • Adjusted EBITDA* of $88.3 million; Adjusted EBITDA Margin* of 49.6%
  • Repurchased $61.9 million of Virtu shares to-date; authorized to repurchase up to $100 million per previously approved share buyback program
  • Made $115 million of incremental payments on the term loan in the third quarter; $750 million total payments since the closing of the KCG acquisition in July 2017
  • Quarterly cash dividend of $0.24 per share payable on December 14, 2018

* Non-GAAP financial measures. Please see "Non-GAAP Financial Measures and Other Items" for more information.

The Virtu Financial, Inc. (the "Company") Board of Directors declared a quarterly cash dividend of $0.24 per share. This dividend is payable on December 14, 2018 to shareholders of record as of November 30, 2018.

"Our third quarter results reflected a market characterized by lower volume and muted volatility; however, we performed in-line with opportunities in Q3 and we have seen a substantial uptick in volumes and volatility in the first month of Q4.  In particular, since building and rolling-out a single technology platform around our Virtu Execution Services business in late summer, we have seen a sharp increase in this business whose results are less volatile than our market making business," said Douglas Cifu, Chief Executive Officer of Virtu Financial.

Acquisition of Investment Technology Group, Inc.

On November 6, 2018, the Company and Investment Technology Group, Inc. ("ITG") entered into a definitive agreement (the "ITG Merger Agreement") whereby the Company will acquire ITG in a cash transaction valued at $30.30 per ITG share, or a total of approximately $1.0 billion (the "ITG Acquisition"). The ITG Acquisition is expected to close during the first half of 2019 after receipt of all required regulatory approvals and ITG shareholder approval. The Company intends to finance the ITG Acquisition solely with debt financing (collectively with the ITG Acquisition and related transactions, the "ITG Transactions") and has entered into a debt commitment letter with Jefferies Finance LLC and Royal Bank of Canada for gross new borrowings of $1.5 billion, the proceeds of which will be used to pay the merger consideration and related fees and to refinance the Company's existing first lien term loan.

Form of Presentation

Loading...
Loading...

The Company completed its acquisition of KCG Holdings, Inc. on July 20, 2017 and the reported financial results of the Company for the periods following the acquisition reflect KCG's and the Company's balances, and reflect the impact of purchase accounting adjustments.

Third Quarter Financial Results

Total revenues increased 8.8% to $295.1 million for this quarter, compared to $271.3 million for the same period in 2017. Trading income, net, increased 15.6% to $235.7 million for this quarter, compared to $203.9 million for the same period in 2017. Net income increased to $15.6 million for this quarter, compared to a net loss of $40.0 million for the same period in 2017.  

Basic and diluted earnings per share for this quarter were both $0.08, respectively, compared to loss per share of $0.17 each for the same period in 2017.

Adjusted Net Trading Income increased 11.3% to $177.9 million for this quarter, compared to $159.8 million for the same period in 2017. Adjusted EBITDA increased 49.9% to $88.3 million for this quarter, compared to $58.9 million for the same period in 2017. Normalized Adjusted Net Income increased 200.2% to $42.0 million for this quarter, compared to $14.0 million for the same period in 2017.

Assuming all non-controlling interests had been exchanged for common stock, and the Company's Normalized Adjusted Net Income before income taxes was subject to corporation taxation, Normalized Adjusted EPS was $0.22 for this quarter and $0.08 for the same period in 2017.

Operating Segment Information

Prior to the acquisition of KCG, the Company was managed and operated as one business, and, accordingly, operated under one reportable segment.  As a result of the acquisition of KCG, beginning in the third quarter of 2017 the Company has three operating segments: (i) Market Making; (ii) Execution Services; and (iii) Corporate.

Market Making principally consists of market making in the cash, futures and options markets across global equities, options, fixed income, currencies and commodities. As a market maker, the Company commits capital on a principal basis by offering to buy securities from, or sell securities to, broker dealers, banks and institutions.

Execution Services comprises agency-based trading and trading venues, offering execution services in global equities, options, futures and fixed income on behalf of institutions, banks and broker dealers.

Corporate contains the Company's investments, principally in strategic trading-related opportunities, and maintains corporate overhead expenses.

The following tables show the trading income, net, total revenues and Adjusted Net Trading Income by operating segment for the three and nine months ended September 30, 2018 and 2017.

Total revenues by operating segment
(in thousands, unaudited)

        
 Three Months Ended September 30, 2018
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$235,564 $135  $-  $235,699 
Commissions, net and technology services 6,587  33,665   -   40,252 
Interest and dividends income 21,320  110   21   21,451 
Other, net 899  296   (3,474)  (2,279)
Total Revenues$   264,370  $   34,206   $   (3,453) $   295,123  
        
 Three Months Ended September 30, 2017
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$206,542 $(3,342) $707  $203,907 
Commissions, net and technology services 1,563  41,788   -   43,351 
Interest and dividends income 20,056  104   270   20,430 
Other, net 421  527   2,650   3,598 
Total Revenues$   228,582  $   39,077   $   3,627   $   271,286  
        
 Nine Months Ended September 30, 2018
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$899,902 $552  $-  $900,454 
Commissions, net and technology services 21,886  118,775   -   140,661 
Interest and dividends income 60,681  600   56   61,337 
Other, net 2,132  338,832   (5,113)  335,851 
Total Revenues$   984,601  $  458,759   $   (5,057) $   1,438,303  
        
 Nine Months Ended September 30, 2017
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$482,279 $(3,342) $707  $479,644 
Commissions, net and technology services 1,563  47,674   -   49,237 
Interest and dividends income 30,559  104   270   30,933 
Other, net 421  527   2,699   3,647 
Total Revenues$   514,822  $   44,963   $   3,676   $   563,461  
 

Reconciliation of trading income, net to Adjusted Net Trading Income by operating segment
(in thousands, unaudited)

        
 Three Months Ended September 30, 2018
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$235,564  $135  $-  $235,699 
Commissions, net and technology services 6,587   33,665   -   40,252 
Interest and dividends income 21,320   110   21   21,451 
Brokerage, exchange and clearance fees, net (54,305)  (14,333)  -   (68,638)
Payments for order flow (18,261)  (22)  -   (18,283)
Interest and dividends expense (32,048)  (518)  -   (32,566)
Adjusted Net Trading Income$   158,857   $   19,037   $   21   $   177,915  
        
        
 Three Months Ended September 30, 2017
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$206,543  $(3,341) $705  $203,907 
Commissions, net and technology services 1,563   41,788   -   43,351 
Interest and dividends income 20,056   103   271   20,430 
Brokerage, exchange and clearance fees, net (52,321)  (12,263)  -   (64,584)
Payments for order flow (12,452)  381   -   (12,071)
Interest and dividends expense (31,360)  1,561   (1,443)  (31,242)
Adjusted Net Trading Income$   132,029   $   28,229   $   (467) $   159,791  
        
        
 Nine Months Ended September 30, 2018
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$899,902  $552  $-  $900,454 
Commissions, net and technology services 21,886   118,775   -   140,661 
Interest and dividends income 60,681   600   56   61,337 
Brokerage, exchange and clearance fees, net (183,171)  (46,608)  -   (229,779)
Payments for order flow (50,284)  (97)  -   (50,381)
Interest and dividends expense (100,002)  (1,197)  -   (101,199)
Adjusted Net Trading Income$   649,012   $   72,025   $   56   $   721,093  
        
        
 Nine Months Ended September 30, 2017
 Market Execution    
 Making Services Corporate Total
        
Trading income, net$482,281  $(3,342) $705  $479,644 
Commissions, net and technology services 1,563   47,674   -   49,237 
Interest and dividends income 30,558   104   271   30,933 
Brokerage, exchange and clearance fees, net (157,991)  (12,262)  -   (170,253)
Payments for order flow (12,452)  381   -   (12,071)
Interest and dividends expense (58,575)  1,562   (1,443)  (58,456)
Adjusted Net Trading Income$   285,384   $   34,117   $   (467) $   319,034  
        

Reconciliation of trading income, net to Adjusted Net Trading Income by category – Market Making segment
(in thousands, unaudited)

 Three Months Ended September 30, 2018
 Americas ROW Global FICC,   Total
 Equities Equities Options and Other Unallocated Market Making
          
Trading income, net$146,428  $34,372  $58,134  $(3,370) $235,564 
Commissions, net and technology services 6,469   -   118   -   6,587 
Brokerage, exchange and clearance fees, net (23,227)  (15,916)  (14,905)  (257)  (54,305)
Payments for order flow (18,261)  -   -   -   (18,261)
Interest and dividends, net (5,932)  (1,898)  (2,517)  (381)  (10,728)
Adjusted Net Trading Income$   105,477   $   16,558   $   40,830   $   (4,008) $   158,857  
          
          
 Three Months Ended September 30, 2017
 Americas ROW Global FICC,   Total
 Equities Equities Options and Other Unallocated Market Making
          
Trading income, net$122,161  $35,271  $48,055  $1,056  $206,543 
Commissions, net and technology services 63   342   (84)  1,242   1,563 
Brokerage, exchange and clearance fees, net (22,528)  (15,487)  (13,552)  (754)  (52,321)
Payments for order flow (12,014)  -   -   (438)  (12,452)
Interest and dividends, net (5,095)  (3,131)  (2,213)  (865)  (11,304)
Adjusted Net Trading Income$   82,587   $   16,995   $   32,206   $   241   $   132,029  
          
          
          
 Nine Months Ended September 30, 2018
 Americas ROW Global FICC,   Total
 Equities Equities Options and Other Unallocated Market Making
          
Trading income, net$586,224  $117,862  $195,959  $(143) $899,902 
Commissions, net and technology services 21,700   -   186   -   21,886 
Brokerage, exchange and clearance fees, net (92,986)  (43,878)  (43,755)  (2,552)  (183,171)
Payments for order flow (50,284)  -   -   -   (50,284)
Interest and dividends, net (21,117)  (7,030)  (9,014)  (2,160)  (39,321)
Adjusted Net Trading Income$   443,537   $   66,954   $   143,376   $   (4,855) $   649,012  
          
          
 Nine Months Ended September 30, 2017
 Americas ROW Global FICC,   Total
 Equities Equities Options and Other Unallocated Market Making
          
Trading income, net$217,403  $118,251  $147,541  $(914) $482,281 
Commissions, net and technology services 63   342   (84)  1,242   1,563 
Brokerage, exchange and clearance fees, net (61,569)  (50,882)  (43,934)  (1,606)  (157,991)
Payments for order flow (12,014)  -   -   (438)  (12,452)
Interest and dividends, net (9,295)  (10,268)  (6,376)  (2,078)  (28,017)
Adjusted Net Trading Income$   134,588   $   57,443   $   97,147   $   (3,794) $   285,384  
          

The following tables show our Adjusted Net Trading Income and average daily Adjusted Net Trading Income by category for the three and nine months ended September 30, 2018 and 2017:

(In thousands except percentages, unaudited)

 Three Months Ended September 30, Nine Months Ended September 30,
Adjusted Net Trading Income by Category: 2018   2017  % Change  2018   2017  % Change
            
Market Making:           
Americas Equities$  105,477  $  82,587  27.7% $  443,537  $  134,588  229.6%
ROW Equities   16,558     16,995  -2.6%    66,954     57,443  16.6%
Global FICC, Options and Other   40,830     32,206  26.8%    143,376     97,147  47.6%
Unallocated1   (4,008)    241  NM    (4,855)    (3,794) NM
            
Total Market Making$  158,857  $  132,029  20.3% $  649,012  $  285,384  127.4%
            
Execution Services   19,037     28,229  -32.6%    72,025     34,117  111.1%
            
Corporate   21     (467) NM    56     (467) NM
            
Adjusted Net Trading Income$   177,915   $  159,791   11.3% $   721,093   $   319,034   126.0%
            
            
Average Daily Three Months Ended September 30, Nine Months Ended September 30,
Adjusted Net Trading Income by Category: 2018   2017  % Change  2018   2017  % Change
            
Market Making:           
Americas Equities$  1,674  $  1,311  27.7% $  2,359  $  716  229.6%
ROW Equities   263     270  -2.6%    356     306  16.6%
Global FICC, Options and Other   648     511  26.8%    763     517  47.6%
Unallocated1   (64)    4  NM    (26)    (21) NM
            
Total Market Making$  2,521  $  2,096  20.3% $  3,452  $  1,518  127.5%
            
Execution Services   303     448  -32.5%    383     181  111.1%
            
Corporate   0     (8) NM    0     (2) NM
            
Adjusted Net Trading Income$   2,824   $   2,536   11.3% $   3,836   $   1,697   126.0%
            
            
            
1 Under our methodology for recording ‘‘trading income, net'' in our condensed consolidated statements of comprehensive income, we recognize  
  revenues based on the exit price of assets in accordance with applicable U.S. GAAP rules, and when we calculate Adjusted Net Trading   
  Income for corresponding reporting periods, we start with trading income, net. By contrast, when we calculate Adjusted Net    
  Trading Income by category, we recognize revenues on a daily basis, and as a result prices used in recognizing revenues may differ.   
  Because we provide liquidity on a global basis, across asset classes and time zones, the timing of any particular Adjusted Net Trading Income   
  calculation can defer or accelerate the amount in a particular asset class from one day to another, and, at the end of a reporting period, from one  
  reporting period to another. The purpose of the Unallocated category is to ensure that Adjusted Net Trading Income by category sums to   
  total Adjusted Net Trading Income, which can be reconciled to Trading Income, Net, calculated in accordance with GAAP.     
  We do not allocate any resulting differences based on the timing of revenue recognition.        
            

Financial Condition

As of September 30, 2018, Virtu had $415.9 million in cash and cash equivalents, and total long-term debt outstanding in an aggregate principal amount of $930.8 million.

Share Repurchase Program

The Virtu Financial, Inc. Board of Directors approved the share repurchase program for $100 million Class A common stock and common units of Virtu Financial LLC in February 2018.  Since the inception of the program, the Company has repurchased approximately 2.37 million shares and units for approximately $61.9 million.  The Company now has approximately $38.1 million remaining capacity for future purchases of common stock and common units under the plan.

Non-GAAP Financial Measures and Other Items

To supplement our unaudited condensed consolidated financial statements presented in accordance with generally accepted accounting principles ("GAAP"), we use the following non-GAAP measures of financial performance:

  • "Adjusted Net Trading Income", which is the amount of revenue we generate from our market making activities, or trading income, net, plus commissions, net and technology services, plus interest and dividends income and expense, net, less direct costs associated with those revenues, including brokerage, exchange and clearance fees, net and payments for order flow. Management believes that this measurement is useful for comparing general operating performance from period to period. Although we use Adjusted Net Trading Income as a financial measure to assess the performance of our business, the use of Adjusted Net Trading Income is limited because it does not include certain material costs that are necessary to operate our business. Our presentation of Adjusted Net Trading Income should not be construed as an indication that our future results will be unaffected by revenues or expenses that are not directly associated with our market making activities.
  • "EBITDA", which measures our operating performance by adjusting Net Income to exclude financing interest expense on our long-term borrowings, debt issue cost related to debt refinancing, depreciation and amortization, amortization of purchased intangibles and acquired capitalized software, and income tax expense, and "Adjusted EBITDA", which measures our operating performance by further adjusting EBITDA to exclude severance, reserve for legal matter, transaction advisory fees and expenses, termination of office leases, acquisition related retention bonus, trading related settlement income, gain on sale of business, connectivity early termination, other, net, write-down of assets, share based compensation, charges related to share based compensation at IPO, 2015 Management Incentive Plan, and charges related to share based compensation at IPO, and "Adjusted EBITDA Margin", which compares Adjusted EBITDA to Adjusted Net Trading Income.
  • "Normalized Adjusted Net Income", "Normalized Adjusted Net Income before income taxes", "Normalized provision for income taxes", and "Normalized Adjusted EPS", which we calculate by adjusting Net Income to exclude certain items and other non-cash items, assuming that all vested and unvested Virtu Financial LLC units have been exchanged for Class A Common Stock, and applying a corporate tax rate, which was between 35.5% and 37% for periods prior to January 1, 2018 and decreasing to approximately 23% beginning January 1, 2018 as a result of the Tax Act.
  • "Adjusted Operating Expenses", which we calculate by adjusting total operating expenses to exclude severance, share based compensation, reserve for legal matters, connectivity early termination and write-down of assets.

Total Adjusted Net Trading Income, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted Net Income, Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted EPS and Adjusted Operating Expenses are non-GAAP financial measures used by management in evaluating operating performance and in making strategic decisions. Additional information provided regarding the breakdown of Total Adjusted Net Trading Income by category is also a non-GAAP financial measure but is not used by the Company in evaluating operating performance and in making strategic decisions. In addition, these non-GAAP financial measures or similar non-GAAP measures are used by research analysts, investment bankers and lenders to assess our operating performance. Management believes that the presentation of Adjusted Net Trading Income, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted Net Income, Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted EPS and Adjusted Operating Expenses provide useful information to investors regarding our results of operations because they assist both investors and management in analyzing and benchmarking the performance and value of our business. Adjusted Net Trading Income, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted Net Income, Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted EPS and Adjusted Operating Expenses provide indicators of general economic performance that are not affected by fluctuations in certain costs or other items. Accordingly, management believes that these measurements are useful for comparing general operating performance from period to period. Furthermore, our credit agreement contains covenants and other tests based on metrics similar to Adjusted EBITDA. Other companies may define Adjusted Net Trading Income, Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted Net Income, Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted EPS  and Adjusted Operating Expenses differently, and as a result our measures of Adjusted Net Trading Income, Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted Net Income, Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted EPS and Adjusted Operating Expenses may not be directly comparable to those of other companies. Although we use these non-GAAP financial measures as financial measures to assess the performance of our business, such use is limited because they do not include certain material costs necessary to operate our business.
                   
Adjusted Net Trading Income, EBITDA, Adjusted EBITDA and Normalized Adjusted Net Income should be considered in addition to, and not as a substitute for, Net Income in accordance with U.S. GAAP as a measure of performance. Our presentation of Adjusted Net Trading Income, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Normalized Adjusted Net Income, Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted EPS and Adjusted Operating Expenses should not be construed as an indication that our future results will be unaffected by unusual or nonrecurring items. Adjusted Net Trading Income, Normalized Adjusted Net Income, Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted EPS and our EBITDA-based measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under U.S. GAAP. Some of these limitations are:

  • they do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments;
  • our EBITDA-based measures do not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt;
  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and our EBITDA-based measures do not reflect any cash requirement for such replacements or improvements;
  • they are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows;
  • they do not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations; and
  • they do not reflect limitations on our costs related to transferring earnings from our subsidiaries to us.

Because of these limitations, Adjusted Net Trading Income, EBITDA, Adjusted EBITDA and Normalized Adjusted Net Income are not intended as alternatives to Net Income as indicators of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations. We compensate for these limitations by using Adjusted Net Trading Income, EBITDA, Adjusted EBITDA and Normalized Adjusted Net Income along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. These U.S. GAAP measurements include Net Income, cash flows from operations and cash flow data. See below a reconciliation of each non-GAAP measure to the most directly comparable GAAP measure.


Virtu Financial, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Unaudited)

        
 Three Months Ended September 30, Nine Months Ended September 30,
(in thousands, except share and per share data) 2018   2017   2018   2017 
        
Revenues:       
Trading income, net$  235,699  $  203,907  $  900,454  $  479,644 
Commissions, net and technology services   40,252     43,351     140,661     49,237 
Interest and dividends income   21,451     20,430     61,337     30,933 
Other, net   (2,279)    3,598     335,851     3,647 
Total revenues   295,123     271,286     1,438,303     563,461 
        
Operating Expenses:       
Brokerage, exchange and clearance fees, net   68,638     64,584     229,779     170,253 
Communication and data processing   39,516     45,998     137,793     83,190 
Employee compensation and payroll taxes   44,827     72,341     150,723     111,053 
Payments for order flow   18,283     12,071     50,381     12,071 
Interest and dividends expense   32,566     31,242     101,199     58,456 
Operations and administrative   17,254     24,183     53,671     35,931 
Depreciation and amortization   16,012     15,602     47,558     29,157 
Amortization of purchased intangibles and       
 acquired capitalized software   6,367     6,440     20,042     6,546 
Termination of office leases   1,440     -      23,300     -  
Debt issue cost related to debt refinancing   3,347     4,869     11,727     9,351 
Transaction advisory fees and expenses   (261)    15,677     8,985     24,188 
Charges related to share based compensation at IPO   -      181     24     545 
Financing interest expense on long-term borrowings   17,709     24,593     55,536     40,141 
Total operating expenses   265,698     317,781     890,718     580,882 
        
Income before income taxes and noncontrolling interest   29,425     (46,495)    547,585     (17,421)
Provision for income taxes   13,815     (6,505)    75,330     (2,918)
Net income$  15,610  $  (39,990) $  472,255  $  (14,503)
        
Noncontrolling interest   (6,998)    26,472     (263,682)    6,466 
        
Net income available for common stockholders$  8,612  $  (13,518) $  208,573  $  (8,037)
        
Earnings per share:       
Basic$  0.08  $  (0.17) $  2.07  $  (0.17)
Diluted$  0.08  $  (0.17) $  2.04  $  (0.17)
        
        
Weighted average common shares outstanding       
Basic 106,692,034   79,199,142   99,038,084   53,520,346 
Diluted 107,128,206   79,199,142   100,468,860   53,520,346 
        
Comprehensive income:       
Net income$  15,610  $  (39,990) $  472,255  $  (14,503)
Other comprehensive income (loss)       
  Foreign exchange translation adjustment, net of taxes   (666)    2,558     (3,713)    8,300 
Comprehensive income$  14,944  $  (37,432) $  468,542  $  (6,203)
Less: Comprehensive income attributable to noncontrolling interest   (6,708)    25,122     (262,239)    1,014 
Comprehensive income available for common stockholders$  8,236  $  (12,310) $  206,303  $  (5,189)
        


Virtu Financial, Inc. and Subsidiaries
Reconciliation to Non-GAAP Operating Data (Unaudited) 

The following tables reconcile Condensed Consolidated Statements of Comprehensive Income to arrive at Adjusted Net Trading Income, EBITDA, Adjusted EBITDA, and selected Operating Margins.

        
 Three Months Ended September 30,Nine Months Ended September 30,
(in thousands, except percentages) 2018   2017   2018   2017 
        
        
Reconciliation of Trading income, net to Adjusted Net Trading Income      
Trading income, net$  235,699  $  203,907  $  900,454  $  479,644 
Commissions, net and technology services   40,252     43,351     140,661     49,237 
Interest and dividends income   21,451     20,430     61,337     30,933 
Brokerage, exchange and clearance fees, net   (68,638)    (64,584)    (229,779)    (170,253)
Payments for order flow   (18,283)    (12,071)    (50,381)    (12,071)
Interest and dividends expense   (32,566)    (31,242)    (101,199)    (58,456)
Adjusted Net Trading Income$  177,915  $  159,791  $  721,093  $  319,034 
        
Reconciliation of Net Income to EBITDA and Adjusted EBITDA       
Net income$  15,610  $  (39,990) $  472,255  $  (14,503)
Financing interest expense on long-term borrowings   17,709     24,593     55,536     40,141 
Debt issue cost related to debt refinancing   3,347     4,869     11,727     9,351 
Depreciation and amortization   16,012     15,602     47,558     29,157 
Amortization of purchased intangibles and acquired capitalized software   6,367     6,440     20,042     6,546 
Provision for income taxes   13,815     (6,505)    75,330     (2,918)
EBITDA$  72,860  $  5,009  $  682,448  $  67,774 
        
Severance   1,291     9,295     7,625     10,172 
Reserve for legal matter   1,620       2,020     (2,176)
Transaction advisory fees and expenses   (261)    15,677     8,985     24,188 
Termination of office leases   1,440     1,811     23,300     1,811 
Acquisition related retention bonus   -      23,050     -      23,050 
Connectivity early termination   -      -      7,062     -  
Loss (gain) on sale of businesses   2,339     -      (335,210)    -  
Other, net   (60)    (300)    (641)    (289)
Write-down of assets   542     544     3,239     544 
Share based compensation   7,091     2,270     20,213     17,102 
Charges related to share based compensation at IPO, 2015 Management Incentive Plan   1,425     1,336     4,356     4,134 
Charges related to share based compensation awards at IPO   -      181     24     545 
Adjusted EBITDA$  88,287  $  58,873  $  423,421  $  146,855 
        
        
Selected Operating Margins       
Net Income Margin1 8.8%  -25.0%  65.5%  -4.5%
EBITDA Margin2 41.0%  3.1%  94.6%  21.2%
Adjusted EBITDA Margin3 49.6%  36.8%  58.7%  46.0%
        
1 Calculated by dividing net income by Adjusted Net Trading Income.       
2 Calculated by dividing EBITDA by Adjusted Net Trading Income.       
3 Calculated by dividing Adjusted EBITDA by Adjusted Net Trading Income.       
        


Virtu Financial, Inc. and Subsidiaries

Reconciliation to Non-GAAP Operating Data (Unaudited)
(Continued)

The following tables reconcile Condensed Consolidated Statements of Comprehensive Income to arrive at Normalized Adjusted Net Income before income taxes, Normalized provision for income taxes, Normalized Adjusted Net Income and Normalized Adjusted EPS.

        
 Three Months Ended September 30, Nine Months Ended September 30,
(in thousands, except per share data) 2018   2017   2018   2017 
        
        
Reconciliation of Net Income to Normalized Adjusted Net Income       
Net income$  15,610  $  (39,990) $  472,255  $  (14,503)
Provision for income taxes   13,815     (6,505)    75,330     (2,918)
Income before income taxes$  29,425  $  (46,495) $  547,585  $  (17,421)
        
Tax Receivables Agreement liability reduction   -      -      -      -  
Amortization of purchased intangibles and acquired capitalized software   6,367     6,440     20,042     6,546 
Financing interest expense related to KCG transaction   -      3,010     -      4,626 
Debt issue cost related to debt refinancing   3,347     4,869     11,727     9,351 
Impairment of intangible assets   -      -      -      -  
Lease abandonment   -      -      -      -  
Acquisition cost   -      -      -      -  
Terminated transaction fees and expenses   -      -      -      -  
Severance   1,291     9,295     7,625     10,172 
Reserve for legal matter   1,620     -      2,020     (2,176)
Initial public offering fees and expenses   -      -      -      -  
Transaction advisory fees and expenses   (261)    15,677     8,985     24,188 
Termination of office leases   1,440     1,811     23,300     1,811 
Connectivity early termination   -      -      7,062     -  
Write-down of assets   542     1,075     3,239     2,177 
Acquisition related retention bonus   -      23,050     -      23,050 
Trading related settlement income   -      -      -      -  
Loss (gain) on sale of businesses   2,339     -      (335,210)  
Other, net   (60)    (300)    (641)    (289)
Share based compensation   7,091     2,270     20,213     17,102 
Charges related to share based compensation at IPO, 2015 Management Incentive Plan   1,425     1,336     4,356     4,134 
Charges related to share based compensation awards at IPO   -      181     24     545 
Normalized Adjusted Net Income before income taxes$  54,566  $  22,219  $  320,327  $  83,816 
        
Normalized provision for income taxes1   12,550     8,221     73,675     31,012 
Normalized Adjusted Net Income$  42,016  $  13,998  $  246,652  $  52,804 
        
Weighted Average Adjusted shares outstanding2   191,989,323     178,490,856     190,886,342     152,812,060 
        
Normalized Adjusted EPS$  0.22  $  0.08  $  1.29  $  0.35 
        
1 Reflects U.S. federal, state, and local income tax rate applicable to corporations of approximately 23% for 2018 and 35.5% for 2017    
2 Assumes that (1) holders of all vested and unvested Virtu Financial LLC Units (together with corresponding shares of Class C common stock),  
have exercised their right to exchange such Virtu Financial LLC Units for shares of Class A common stock on a one-for-one basis,  (2) holders  
of all Virtu Financial LLC Units (together with corresponding shares of Class D common stock), have exercised their right to exchange such    
Virtu Financial LLC Units for shares of Class B common stock on a one-for-one basis, and subsequently exercised their right to convert    
the shares of Class B common stock into shares of Class A common stock on a one-for-one basis.       
        


Virtu Financial, Inc. and Subsidiaries

Condensed Consolidated Statements of Financial Condition (Unaudited)

    
 September 30 December 31,
 2018 2017
    
 (in thousands, except share data)
Assets   
Cash and cash equivalents$415,933 $532,887 
Securities borrowed 1,305,789  1,471,172 
Securities purchased under agreements to resell 10,014  - 
Receivables from broker-dealers and clearing organizations 1,115,764  972,018 
Trading assets, at fair value 2,926,753  2,712,622 
Property, equipment and capitalized software, net 117,501  137,018 
Goodwill 836,583  844,883 
Intangibles (net of accumulated amortization) 90,069  111,224 
Deferred taxes 178,087  125,760 
Assets of business held for sale -  55,070 
Other assets 242,037  357,352 
Total assets$7,238,530 $7,320,006 
    
Liabilities and equity   
Liabilities   
Short-term borrowings, net$14,567 $27,883 
Securities loaned 800,145  754,687 
Securities sold under agreements to repurchase 301,238  390,642 
Payables to broker-dealers and clearing organizations 952,343  716,205 
Trading liabilities, at fair value 2,398,094  2,384,598 
Tax receivable agreement obligations 199,264  147,040 
Accounts payable and accrued expenses and other liabilities 284,241  358,825 
Long-term borrowings, net 904,027  1,388,548 
Total liabilities$5,853,919 $6,168,428 
    
Total equity 1,384,611  1,151,578 
    
Total liabilities and equity$7,238,530 $7,320,006 
    
    
 As of September 30, 2018
Ownership of Virtu Financial LLC Interests:Interests %
    
Virtu Financial, Inc. - Class A Common Stock and Restricted Stock Units 108,235,977 56.6%
Non-controlling Interests (Virtu Financial LLC) 83,092,871 43.4%
    
Total Virtu Financial LLC Interests 191,328,848 100.0%
    

About Virtu Financial, Inc.

Virtu is a leading financial firm that leverages cutting edge technology to deliver liquidity to the global markets and innovative, transparent trading solutions to our clients. As a market maker, Virtu provides deep liquidity that helps to create more efficient markets around the world. Our market structure expertise, broad diversification, and execution technology enables us to provide competitive bids and offers in over 25,000 securities, at over 235 venues, in 36 countries worldwide.

Cautionary Note Regarding Forward-Looking Statements

The foregoing information and certain oral statements made from time to time by representatives of the Company contain certain forward-looking statements that reflect the company's current views with respect to certain current and future events and financial performance, including with respect to integration of KCG and synergy realization and with respect to the acquisition of ITG and related integration and synergy realization. These forward-looking statements are and will be, as the case may be, subject to many risks, uncertainties and factors relating to the Company's operations and business environment which may cause the company's actual results to be materially different from any future results, expressed or implied, in these forward-looking statements. Any forward-looking statements in this release are based upon information available to the company on the date of this release. The Company does not undertake to publicly update or revise its forward-looking statements even if experience or future changes make it clear that any statements expressed or implied therein will not be realized. Additional information on risk factors that could potentially affect the Company's financial results may be found in the Company's filings with the Securities and Exchange Commission.

CONTACT              

               Media and Investor Relations
               Andrew Smith
               Virtu Financial, Inc.
               (212) 418-0195
               investor_relations@virtu.com


               media@virtu.com

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...