Вы находитесь на странице: 1из 21

Third Quarter 2013 Financial and Operating Results October 2013 Operating Metrics

Unsaved Document / 9/18/2010 / 13:49

Safe Harbor

This presentation 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 FXCMs current views with respect to, among other things, its operations and financial performance. 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 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 as such factors may be updated from time to time in FXCM Inc.s most recent Annual Report on Form 10-K, FXCM Inc.s quarterly reports on Form 10-Q and other SEC filings, which are accessible on the SECs website at sec.gov. FXCM undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. Non-GAAP Financial Measures: This presentation presents certain non-GAAP financial measures. These measures should not be considered in isolation from, or as a substitute for, measures prepared in accordance with generally accepted accounting principles. See the appendix to this presentation for reconciliations of these nonGAAP financial measures to the most comparable measures calculated and presented in accordance with GAAP.

Highlights Third Quarter 2013


Revenues of $113.2 million, -1% from Q3/12 Adjusted Pro Forma EBITDA(1) of $33.0 million, -11% from Q3/12 Adjusted Pro Forma EPS(1) of $0.13 per diluted share, -24% from Q3/12 GAAP EPS loss of ($0.15) per fully diluted share, vs. $0.17/share in Q3/12

$15.0 million reserve established for longstanding regulatory matter in UK relating to trade execution practices prior to August 2010

Retail revenue per million: $89 / million, consistent with recent results Another strong quarter of cash generation 9 month cash flow from operating activities
now 138% of cash flow for full year 2012

Cash flows from operating activities of $45.8 million in Q3/13 YTD 2013 cash flows from operating activities of $140.8 million versus $53.4 million for the same period 2012

Significant financial flexibility - $577 million in liquidity


$422 million cash balance at 9/30/13 vs. $103 million of capital requirements $155 million available under undrawn credit facility

(1) Adjusted Pro Forma EBITDA and Adjusted Pro Forma EPS are non-GAAP financial measures that excludes certain items; reconciliations of these measures to the most directly comparable GAAP measures are available in the appendix to this presentation. * Definitions of certain operating metrics are available in the appendix to this presentation.

Market Environment
CVIX(1) EURUSD Avg. Daily Range(2)

21 19 17 15 13 11 9 7 2009

320 270 220 170 120 70

2010

2011

2012

2013

Q3/13 trading conditions muted CVIX finished at lows not seen since Q4/12 Daily high/low ranges in many major pairs took sharp turn downwards Eurodollar at multi-year lows in volatility
(1) (2)

JPMorgan Global FX Volatility Index 20 day average range in pips

Retail FX
Retail ADV 18 17 16
US Billions

Retail $ / Million
17.7 16.5

$120 $100
14.8

$94

$99 $90

$95 $88

15.2 13.4 13.8 13.3

$90

$89

15 14 13 12 11 10 9 Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2013 Q2 2013

$80 $60 $40 $20 $-

Q3 2013

Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2013 Q2 2013 Q3 2013

DARTs
600,000 500,000 400,000 300,000 200,000 100,000 Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2013 Q2 2013 Q3 2013 378,837 367,051 345,790 366,015 438,063 516,960 417,845
1,200 1,000 800 600 400 200 490 Q1 2012 128 95 272

Volume by Region ($ Billion)


116 138 311 124 148 360

106 101 275 387 Q2 2012

89 92 260 421 Q3 2012


Asia EMEA

116 86 283 401 Q4 2012


US

101 123 293 462 Q3 2013

476 Q1 2013
ROW

519 Q2 2013

Definitions of certain operating metrics are available in the appendix to this presentation.

Institutional FX
Institutional Volume (Billions)
$700 $600 $500 $400 $300 $200 $100 $Q3 2012 Q4 2012 Q1 2013 Q2 2013 Q3 2013 $156 $223 $373 $558 $576 $30.0 $25.0 $20.0 $15.0 $10.0 $5.0 $Q3 2012 Q4 2012 Q1 2013 EBITDA Q2 2013 Q3 2013 Revenues $15.9 $22.2 $16.0 $10.9 $23.0 $16.2 $18.0 $17.6 $12.7

Lucid Revenues & EBITDA (Millions)(1)


$25.5

FXCM institutional volumes showing continued progress despite trading conditions

Lucid comparables/primary venues where Lucid trades all had significant declines sequentially Q3/13 vs. Q2/13: ICAP (34%) CME (23%) Reuters (19%) Lucid also tends to outperform in high volatility periods and underperform in low volatility periods
6

(1) Adjusted pro forma EBITDA for Lucid further excluding the $781K /quarter in amortization of the value of liquidity restrictions put on the FXCM Class A common shares issuable to the Lucid sellers recorded under US GAAP as compensation expense.

October 2013 Operating Metrics


Retail Monthly Trading Volume $400
US Billions

Retail ADV $18.0


US Billions

Retail Active Accounts 190,000 $14.8 180,000 170,000 160,000


171,274 170,930 173,265 184,059 182,225 182,146

$384 $347 $287 $295 $326 $315

$17.7 $16.5 $13.3 $13.8 $13.7

$350 $300 $250 $200

$16.0 $14.0 $12.0 $10.0

Q3 12 Q4 12 Q1 13 Q2/13 Q3/13 Oct-13

Q3 12 Q4 12 Q1 13 Q2 13 Q3 13 Oct-13

Q3 12 Q4 12 Q1 13 Q2 13 Q3 13 Oct-13

$315B in retail monthly trading volume 11% higher than September 2013 but 3% lower than Q3/13 average

$13.7B in retail ADV 1% higher than September 2013 but 7% lower than Q3/13 average
Institutional Monthly Trading Volume $192 $186 $124 $74 $52

Active accounts up 1% from September 2013 and up 8% year-to-date

Retail DARTs 600,000 500,000 400,000 300,000 200,000 Q3 12 Q4 12 Q1 13 Q2 13 Q3 13 Oct-13


516,960 438,063 345,790 366,015 417,845 379,280

Institutional ADV $176 $10.0


US Billions

$200
US Billions

$8.6 $5.9 $3.5 $2.4

$8.7 $7.7

$150 $100 $50 $-

$8.0 $6.0 $4.0 $2.0

Q3 12 Q4 12 Q1 13 Q2 13 Q3 13 Oct-13

Q3 12 Q4 12 Q1 13 Q2 13 Q3 13 Oct-13

Retail DARTs of 379,280 1% lower than September 2013 and 9% lower than Q3/13 average

$176B in institutional monthly volume 3% lower than September 2013 and 8% lower than Q3/13 average

$7.7B in institutional ADV 10% lower than September 2013 and 11% lower than Q3/13 average 7

M&A Update
Concluded three transactions during Third Quarter 2013: 50.1% of Faros Trading Assumption of Alpari US accounts Together with Lucid principals, acquired a note in Infinium Capital Markets LLC FXCM has proven track record as disciplined acquirer Four major acquisitions since 2010 at attractive prices and accretion rates ODL (UK) FXCM Japan (Japan) Foreland (Japan) Lucid (UK) Low volatility conditions should propel M&A
8

Cost Discipline

FXCM Inc. Operating Costs


Adjusted pro forma b asis & excluding referring b roker fees and depreciation & amortization (US$ 000's)

Compensation and benefits Advertising and marketing Communication and technology Trading costs, prime brokerage and clearing fees General and administrative

9/30/2013 $ 23,194 6,305 10,111 6,809 12,949 $ 59,368

Three Months Ended 6/30/2013 3/31/2013 $ 24,529 $ 21,471 6,157 7,351 9,765 8,355 8,961 7,938 13,423 12,471 $ 62,835 $ 57,586

12/31/2012 $ 21,591 7,594 10,522 6,748 14,152 $ 60,607

9
* On an Adjusted Pro Forma basis; see attached reconciliation of non-GAAP financial measures and a reconciliation of Adjusted Pro Forma income to U.S. GAAP results. Certain totals may not foot due to rounding.

Adjusted Pro Forma Income

3 and 9 Months Ended September 30, 2013 and 2012 (unaudited)


Adjusted Pro Forma (Unaudited) Three Months Ended September 30, 2013 2012 Nine Months Ended September 30, 2013 2012

(In thousands, except per share data) Revenues Retail trading revenues Institutional trading revenues Trading revenue Interest income Brokerage interest expense Net interest income Other operating income Total net revenues Referring broker fees Net revenues Expenses Compensation and benefits Advertising and marketing Communication and technology Trading costs, prime brokerage and clearing fees General and administrative Loss on equity method investments, net

% Change

% Change

$ 86,974 22,856 109,830 537 (63) 474 2,944 113,248 20,709 92,539

$ 85,237 25,868 111,105 990 (66) 924 2,919 114,948 18,708 96,240

2% -12% -1% -46% -5% -49% 1% -1% 11% -4%

$ 282,296 82,204 364,500 1,886 (187) 1,699 10,046 376,245 64,481 311,764

$ 255,833 42,908 298,741 2,910 (235) 2,675 7,805 309,221 58,865 250,356

10% 92% 22% -35% -20% -36% 29% 22% 10% 25%

23,194 6,305 10,111 6,809 12,949 183 59,551 32,988


35.6%

21,778 7,509 9,600 6,981 13,180 59,048 37,192


38.6%

7% -16% 5% -2% -2% 1% -11%


-3.0%

69,193 19,813 28,231 23,708 38,843 728 180,516 131,248


42.1%

62,717 23,266 26,591 10,187 44,465 167,226 83,130


33.2%

10% -15% 6% 133% -13% 8% 58%


8.9%

EBITDA
Net EBITDA M argin

Depreciation and amortization Interest on borrowings Income before income taxes Income tax provision Net income Net income attributable to non-controlling interest in FXCM Holdings, LLC Net income attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC Net income attributable to FXCM Inc. Pro Forma fully exchanged, diluted weighted average shares outstanding Adjusted Pro Forma net income per fully exchanged, fully diluted weighted average shares

12,849 2,869 17,270 5,136 12,134 -

11,717 1,158 24,317 7,397 16,920 -

10% 148% -29% -31% -28%

37,304 4,976 88,968 24,096 64,872 -

24,761 1,698 56,671 18,489 38,182 -

51% 193% 57% 30% 70%

2,466 9,668 76,374

4,381 $ 12,539 75,103

-44% -23% 2%

14,387 $ 50,485 75,952

5,254 $ 32,928 73,548

174% 53% 3%

$0.13

$0.17

-24%

$0.66

$0.45

47%

10
* On an Adjusted Pro Forma basis; see attached reconciliation of non-GAAP financial measures and a reconciliation of Adjusted Pro Forma income to U.S. GAAP results. Certain totals may not foot due to rounding.

Balance Sheet

As of September 30, 2013 and December 31, 2012 (Condensed)


(Unaudited) September 30, 2013

(In Thousands) Assets Current assets Cash and cash equivalents Cash and cash equivalents, held for customers Other current assets Total current assets Office, communication and computer equipment, net Goodwill and Intangible assets, net Other assets Total assets Liabilities and Equity Current liabilities Customer account liabilities Credit agreement Note payable Other current liabilities Total current liabilities Senior convertible notes Other liabilities Total liabilities Commitments and Contingencies Stockholders' Equity Total stockholders' equity FXCM Inc. Non-controlling interest Total stockholders' equity Total liabilities and stockholders' equity

December 31, 2012

$ Change

421,945 1,264,265 24,240 1,710,450 51,743 389,095 183,199 2,334,487

272,332 1,190,762 30,126 1,493,220 50,316 383,446 138,188 2,065,170

149,613 73,503 (5,886) 217,230 1,427 5,649 45,011 269,317

1,264,265 15,300 129,142 1,408,707 145,043 143,029 1,696,779

1,190,762 85,000 22,867 87,798 1,386,427 103,828 1,490,255

73,503 (85,000) (7,567) 41,344 22,280 145,043 39,201 206,524

254,340 383,368 637,708 $ 2,334,487 $

181,559 393,356 574,915 2,065,170 $

72,781 (9,988) 62,793 269,317

* Under U.S. GAAP. Certain totals may not foot due to rounding. See accompanying notes to the condensed consolidated financial statements that will be filed with our 10-Q on or before November 8, 2013.

11

Strong Cash Generation


After-tax cash flow from operations of $141M for first 9 months 2013 vs. $102M for full year 2012
$141

Net Cash Flow from Operating Activities


($ in Millions, Unaudited)

$160 $140 $120 $100 $80 $60 $40 $20 $$33 $79 $90 $102 $84 $62 $46

FXCM Inc. Nine Months Ended September 30, 2013 ($ Millions) After-Tax Cash Flow from Operations $ 140.8 Less: Capital Expenditures 16.8 $ 124.0 Other Sources (Uses): Issuance of Convertible Bond Option Exercises Investments Dividends and member distributions Common Stock Repurchases Convertible Bond Hedge, net Repayment of Credit Facility Repayment of Lucid Note Other Total Other Sources

$ 166.5 21.9 ( 6.9) (17.5) (16.3) (10.5) (85.0) (22.9) ( 3.6) $ 25.7 $ 149.7
12

($ Millions) Depreciation & Amort. Equity-based Comp

6.5 -

9.3 0.7

20.1 9.5

36.8 23.0

12.0 3.2

12.5 3.3

12.8 3.4

37.3 9.9

Net Change in Cash

Summary
Solid results in muted trading environment Expense discipline With over $422 million in cash and $155 million undrawn on credit facility,
FXCM has the firepower to pursue meaningful acquisitions

Cash flow generation strong

13

Appendix

14

Operating Metrics

Three Months Ended


September 30, 2013 June 30, 2013 March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012 March 31, 2012 December 31, 2011 September 30, 2011

(Dollars in thousands, except as noted) Net Account Additions


(1) (2)

(2,010) 188,988 182,146 980 66 417,845 2.3 $89 $1,264.3

4,631 190,998 182,225 1,151 65 516,960 2.8 $90 $1,171.5

5,412 195,629 173,265 1,041 63 438,065 2.5 $88 $1,190.4

(12,177) 190,217 170,930 886 64 366,015 2.1 $ 95 $ 1,190.8

(2,717) 202,394 171,274 861 65 345,790 2.0 $ 99 $ 1,278.4

4,401 205,111 174,218 869 65 367,051 2.1 $ 90 $ 1,254.7

2,104 196,710 171,296 985 65 379,289 2.2 $ 94 $ 1,135.9

23,287 194,606 163,094 973 65 423,413 2.7 $ 98 $ 1,047.0

181 171,319 156,053 1,042 66 438,599 2.8 $93 $828.2

Total Tradable Accounts Total Active Accounts


(3)

Total Customer Trading Volume (dollars in billions) Trading Days in Period Daily Average Trades Daily Average Trades per Active Account (4) Retail Trading Revenue per Million Traded Total Customer Equity (dollars in millions) Customer Trading Volume by Region (dollars in billions) -Asia -EMEA -United States -Rest of World Total

462 293 123 101 $980

519 360 148 124 $1,151

476 311 138 116 $1,041

401 283 86 116 $ 886

421 260 92 89 $ 861

387 275 101 106 $ 869

490 272 95 128 $ 985

$ 459 271 112 131 $ 973

$ 461 316 124 141 $ 1,042

(1) (2) (3) (4)

Net account additions represents new accounts funded less accounts closed by our customers. A tradable account represents an account with sufficient funds to place a trade in accordance with firm policies. An active account represents an account that has traded at least once in the previous 12 months. Daily average trades per active account represents the total daily average trades per average active account in the period.

15

Reconciliation of Adjusted Pro Forma Results to U.S. GAAP Quarter Ended September 30, 2013 (000s
except per share amounts, unaudited)
As Reported Revenues Retail trading revenue Institutional trading revenue Trading revenue Interest income Brokerage interest expense Net interest income Other operating income Total net revenues Operating Expenses Compensation and benefits Allocation of net income to Lucid members for services provided Total compensation and benefits Referring broker fees Advertising and marketing Communication and technology Trading costs, prime brokerage and clearing fees General and administrative Depreciation and amortization Total operating expenses Total operating income (loss) Loss on equity method investments, net Interest on borrowings Income (loss) before income taxes Income tax provision Net income (loss) Net income (loss) attributable to non-controlling interest in FXCM Holdings, LLC Net income (loss) attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC Net income (loss) attributable to FXCM Inc. Diluted weighted average shares outstanding as reported and pro forma fully exchanged, fully diluted weighted average shares outstanding Diluted net income (loss) per share as reported and adjusted pro forma net income per fully exchanged, fully diluted weighted average shares outstanding 28,809 2,996 31,805 20,709 6,305 10,111 6,809 27,949 12,849 116,537 (3,289) 183 2,869 (6,341) 2,444 (8,785) (3,133) (5,615) (2,996) (8,611) (15,000) (23,611) 23,611 23,611 2,692 20,919 3,133
(1)

Three Months Ended September 30, 2013 Adjustments Adjusted Pro Forma As Reported 2012 Adjustments Adjusted Pro Forma

86,974 22,856 109,830 537 (63) 474 2,944 113,248

86,974 22,856 109,830 537 (63) 474 2,944 113,248

$ 85,237 25,868 111,105 990 (66) 924 2,919 114,948

85,237 25,868 111,105 990 (66) 924 2,919 114,948

23,194 23,194 20,709 6,305 10,111 6,809 12,949 12,849 92,926 20,322 183 2,869 17,270

24,156 24,156 18,708 7,509 9,600 6,981 13,681 11,717 92,352 22,596 1,158 21,438 3,598 17,840 8,946

(2,378) (2,378) (501) (2,879) 2,879 2,879 3,799 (920) (8,946)

(5)

21,778 21,778 18,708 7,509 9,600 6,981

(2)

(8)

(6)

13,180 11,717 89,473 25,475 1,158 24,317

(3)

5,136 12,134 -

(3)

7,397 16,920 -

(4)

(4)

(530) (5,122)

2,996 14,790

(2)

2,466 9,668

4,381 4,513

8,026

4,381 12,539

34,469

76,374

(7)

26,913

75,103

(7)

(0.15)

0.13

0.17

0.17

16

* See footnotes following

Reconciliation of Adjusted Pro Forma Results to U.S. GAAP Quarter Ended September 30, 2013
(Footnotes)

(1)

Represents the elimination of equity-based compensation associated with the IPO and a charge incurred in connection with the termination of an employment contract in the Company's retail business. Represents the reclassification of the portion of the 49.9% of Lucids earnings attributed to non-controlling interest recorded as compensation for U.S. GAAP purposes to Net income attributable to non-controlling interest in Lucid Markets Trading Limited. Represents an adjustment to reflect an effective corporate tax rate of approximately 29.7% and 30.4% for the three months ended September 30, 2013 and 2012, respectively assuming a full exchange of existing unitholders FXCM Holdings, LLC ("Holdings") units for shares of Class A common stock of the Company and the tax effect of any pro forma adjustments.

(2)

(3)

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

Represents the elimination of certain acquisition-related costs and the elimination of costs (including client reimbursements) associated with settling historical trade execution issues with the Financial Services Agency of Japan.
(7)

(6)

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

Represents an adjustment to reflect a reserve established relating to ongoing discussions with the Financial Conduct Authority (the "FCA") in the United Kingdom ("UK") regarding pre August 2010 trade execution practices.

(8)

17

Reconciliation of Adjusted Pro Forma Results to U.S. GAAP 9 Months Ended September 30, 2013
(000s except per share amounts, unaudited)
2013 As Reported Revenues Retail trading revenue Institutional trading revenue Trading revenue Interest income Brokerage interest expense Net interest income Other operating income Total net revenues Operating Expenses Compensation and benefits Allocation of net income to Lucid members for services provided Total compensation and benefits Referring broker fees Advertising and marketing Communication and technology Trading costs, prime brokerage and clearing fees General and administrative Depreciation and amortization Total operating expenses Total operating income Loss on equity method investments, net Interest on borrowings Income before income taxes Income tax provision Net income Net income attributable to non-controlling interest in FXCM Holdings, LLC Net income (loss) attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC Net income attributable to FXCM Inc. 78,929 18,000 96,929 64,481 19,813 28,231 23,708 53,843 37,304 324,309 51,936 728 4,976 46,232 16,793 29,439 21,190 (9,736) (18,000) (27,736) (15,000) (42,736) 42,736 42,736 7,303 35,433 (21,190)
(3) (1)

Nine Months Ended September 30, 2012 Adjusted Pro Forma As Reported Adjusted Pro Forma

Adjustments

Adjustments

$ 282,296 82,204 364,500 1,886 (187) 1,699 10,046 376,245

282,296 82,204 364,500 1,886 (187) 1,699 10,046 376,245

$ 255,833 42,908 298,741 2,910 (235) 2,675 7,805 309,221

255,833 42,908 298,741 2,910 (235) 2,675 7,805 309,221

69,193 69,193 64,481 19,813 28,231 23,708 38,843 37,304 281,573 94,672 728 4,976 88,968 24,096 64,872 -

81,175 81,175 58,865 23,266 26,591 10,187 48,891 24,761 273,736 35,485 1,698 33,787 4,856 28,931 17,717

(18,458) (18,458) (4,426) (22,884) 22,884 22,884 13,633 9,251 (17,717)

(5)

62,717 62,717 58,865 23,266 26,591 10,187

(2)

(8)

(6)

44,465 24,761 250,852 58,369 1,698 56,671

(3)

18,489 38,182 -

(4)

(4)

(3,613) $ 11,862

18,000 38,623

(2)

14,387 50,485

5,254 5,960

26,968

5,254 32,928

Diluted weighted average shares outstanding as reported and pro forma fully exchanged, fully diluted weighted average shares outstanding

32,009

75,952

(7)

22,416

73,548

(7)

Diluted net income per share as reported and adjusted pro forma net income per fully exchanged, fully diluted weighted average shares outstanding

0.37

0.66

0.27

0.45

18

* See footnotes following

Reconciliation of Adjusted Pro Forma Results to U.S. GAAP 9 Months Ended September 30, 2013
(Footnotes)

(1)

Represents the elimination of equity-based compensation associated with the IPO and a charge incurred in connection with the termination of an employment contract in the Company's retail business. Represents the reclassification of the portion of the 49.9% of Lucids earnings attributed to non-controlling interest recorded as compensation for U.S. GAAP purposes to Net income attributable to non-controlling interest in Lucid Markets Trading Limited. Represents an adjustment to reflect an effective corporate tax rate of approximately 27.1% and 32.6% for the nine months ended September 30, 2013 and 2012, respectively assuming a full exchange of existing unitholders Holdings units for shares of Class A common stock of the Company and the tax effect of any pro forma adjustments. 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.

(2)

(3)

(4)

(5)

Represents the elimination of equity-based compensation associated with the IPO, severance and equity-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 costs (including client reimbursements) associated with settling historical trade execution issues with the Financial Services Agency of Japan. Fully diluted shares assuming all unitholders had fully exchanged their Holdings units for shares of Class A common stock of the Company.

(7)

(8)

Represents an adjustment to reflect a reserve established relating to ongoing discussions with the FCA in the UK regarding pre August 2010 trade execution practices.

19

Reconciliation of EBITDA to U.S. GAAP Net Income 3 and 9 Months Ended September 30, 2013 (000s except
per share amounts, unaudited)

Three Months Ended Septem ber 30, Adjusted Pro Form a 2013 2012 2013 U.S. GAAP 2012

Nine Months Ended Septem ber 30, Adjusted Pro Form a 2013 2012 U.S. GAAP 2013 2012

Revenues Net income (loss) attributable to FXCM Inc. Net income (loss) attributable to noncontrolling interest in FXCM Holdings, LLC Net income (loss) attributable to noncontrolling interest in Lucid Markets Trading Limited and Faros Trading LLC Provision for income taxes Depreciation and amortization Interest on borrowings EBITDA

$ $

113,248 9,668 2,466 5,136 12,849 2,869 32,988

$ 114,948 $ 12,539 4,381 7,397 11,717 1,158 $ 37,192

$ 113,248 $ (5,122) (3,133) (530) 2,444 12,849 2,869 $ 9,377

$ 114,948 $ 4,513 8,946 4,381 3,598 11,717 1,158 34,313

$ 376,245 $ 50,485 14,387 24,096 37,304 4,976 $ 131,248

$ 309,221 $ 32,928 5,254 18,489 24,761 1,698 $ 83,130

$ 376,245 $ 11,862 21,190 (3,613) 16,793 37,304 4,976 $ 88,512

$ 309,221 $ 5,960 17,717 5,254 4,856 24,761 1,698 $ 60,246

20

Shares Outstanding / Market Capitalization

As of 9/30/13: FXCM Inc. had 43,886,834 Class A shares outstanding FXCM Inc. owns 53.5% of FXCM Holdings LLC With non-FXCM Inc. FXCM Holdings Units exchangeable 1-1 into FXCM Class A shares, there are effectively 82,177,455 shares outstanding At $19.75 closing price on 9/30/13 would imply a market capitalization of $1.62 billion

21

Вам также может понравиться