简体中文 | 繁體中文 | English

FXCM

FXCM Inc. Announces Third Quarter 2013 Results

Releases October 2013 Operating Metrics

2013-11-11 15:27
  • zh_cn
  • zh_hant
  • en

Third Quarter 2013 Summary:

  • Revenues of $113.2 million, a decrease of 1% versus Third Quarter 2012
  • Adjusted Pro Forma EBITDA of $33.0 million, a decrease of 11% versus Third Quarter 2012
  • Adjusted Pro Forma net income of $9.7 million or $0.13 per fully diluted share, a decrease of 22% and 24% respectively versus Third Quarter 2012
  • U.S. GAAP net loss attributable to FXCM Inc. of $5.1 million or $0.15 per diluted share - includes a $15.0 million reserve established for certain regulatory matters – versus net income of $4.5 million or $0.17 per diluted share in the Third Quarter 2012
  • Year to date 2013 cash flow from operating activities of $140.8 million versus $53.4 million in the same period 2012

October 2013 Operating Metrics Summary:

  • Retail customer trading volume of $315 billion, up 11% from September 2013
  • Institutional customer trading volume of $176 billion, down 3% from September 2013

 

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 September 30, 2013, revenues of $113.2 million, compared to $114.9 million for the quarter ended September 30, 2012, a decrease of 1%.

“Net income attributable to non-controlling interest in Lucid.”

Adjusted Pro Forma EBITDA for the Third Quarter 2013 was $33.0 million, compared to $37.2 million for the Third Quarter 2012, a decrease of 11%. Adjusted Pro Forma Net Income was $9.7 million or $0.13 per share for the Third Quarter 2013, compared to $12.5 million or $0.17 per fully diluted, fully exchanged share for the Third Quarter 2012, a decrease of 22% and 24% respectively.

U.S. GAAP net loss attributable to FXCM Inc. was $5.1 million for the Third Quarter 2013 or ($0.15) per diluted FXCM Inc. Class A share, compared to net income of $4.5 million or $0.17 per diluted FXCM Inc. Class A share for the Third Quarter 2012. Third Quarter 2013 results include a $15.0 million reserve established for certain regulatory matters.

For the nine months ended September 30, 2013, revenues were $376.2 million, compared to $309.2 million for the nine months ended September 30, 2012, an increase of 22%.

Adjusted Pro Forma EBITDA for the nine months ended September 30, 2013 was $131.2 million, compared to $83.1 million for the nine months ended September 30, 2012, an increase of 58%. Adjusted Pro Forma Net Income was $50.5 million or $0.66 per fully diluted, fully exchanged share for the nine months ended September 30, 2013, compared to $32.9 million or $0.45 per fully diluted, fully exchanged share for the nine months ended September 30, 2012, an increase of 53% and 47%, respectively.

U.S. GAAP net income attributable to FXCM Inc. was $11.9 million for the nine months ended September 30, 2013 or $0.37 per diluted FXCM Inc. Class A share, compared to $6.0 million or $0.27 per diluted FXCM Inc. Class A share for the nine months ended September 30, 2012, an increase of 98%% and 37% respectively.

“Despite a muted trading environment, we are pleased to see the business still generating strong cash flow,” said Drew Niv Chief Executive Officer. “Volatility declined throughout the quarter, resulting in lower trading activity, but our business is built to withstand these headwinds.”

“When such market conditions occur, diversity and scale are critical. With $422 million of cash and all of our $155 million credit facility available – we have more than enough liquidity to pursue acquisitions and return capital to shareholders,” 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 expenses not in the ordinary course of business as well as 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 October 2013 for its retail and institutional foreign exchange business. Monthly activities included:

October 2013 Operating Metrics

Retail Trading Metrics

  • Retail customer trading volume(1) of $315 billion in October 2013, 11% higher than September 2013 and 3% lower than October 2012.
  • Average retail customer trading volume(1) per day of $13.7 billion in October 2013, 1% higher than September 2013 and 3% lower than October 2012.
  • An average of 379,280 retail client trades per day in October 2013, 1% lower than September 2013 and 11% higher than October 2012.
  • Tradable accounts(2) of 188,814 as of October 31, 2013, a decrease of 174, or flat from September 2013, and a decrease of 14,900 or 7%, from October 2012.

Institutional Trading Metrics

  • Institutional customer trading volume(1) of $176 billion in October 2013, 3% lower than September 2013 and 232% higher than October 2012.
  • Average institutional trading volume(1) per day of $7.7 billion in October 2013, 10% lower than September 2013 and 235% higher than October 2012.
  • An average of 29,063 institutional client trades per day in October 2013, 24% lower than September 2013 and 397% higher than October 2012.

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, http://ir.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 September 30,   Nine Months Ended September 30,
        2013       2012   % Change       2013       2012   % Change  
                           
Total net revenues   $ 113,248    

$

114,948

  -1 %   $ 376,245    

$

309,221

  22 %
                           
  Referring broker fees     20,709       18,708   11 %     64,481       58,865   10 %
  Compensation and benefits     23,194       21,778   7 %     69,193       62,717   10 %
  Loss on equity method investments, net     183       -   -       728       -   -  
  Other expenses     36,174       37,270   -3 %     110,595       104,509   6 %
EBITDA     32,988       37,192   -11 %     131,248       83,130   58 %
                           
  Depreciation and amortization     12,849       11,717   10 %     37,304       24,761   51 %
  Interest on borrowings     2,869       1,158   148 %     4,976       1,698   193 %
Income before income taxes     17,270       24,317   -29 %     88,968       56,671   57 %
                           
  Income tax provision     5,136       7,397   -31 %     24,096       18,489   30 %
                           
Net income     12,134       16,920   -28 %     64,872       38,182   70 %
                           
  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     2,466       4,381   -44 %     14,387       5,254   174 %
                           
Net income attributable to FXCM Inc.   $ 9,668    

$

12,539

  -23 %   $ 50,485    

$

32,928

  53 %
                           
Pro forma fully exchanged, fully diluted weighted average shares outstanding     76,374       75,103   2 %     75,952       73,548   3 %
                           
Earnings per share   $ 0.13     $ 0.17   -24 %   $ 0.66     $ 0.45   47 %
                           
                           
      Unaudited U.S. GAAP   Unaudited U.S. GAAP
      (thousands, except per share amounts)   (thousands, except per share amounts)
      Three Months Ended September 30,   Nine Months Ended September 30,
        2013       2012   % Change       2013       2012   % Change  
                           
Total net revenues   $ 113,248    

$

114,948

  -1 %   $ 376,245    

$

309,221

  22 %
                           
  Compensation and benefits     28,809       24,156   19 %     78,929       81,175   -3 %
  Allocation of net income to Lucid members for services provided     2,996       -   -       18,000       -   -  
  Total compensation and benefits     31,805       24,156   32 %     96,929       81,175   19 %
  Referring broker fees     20,709       18,708   11 %     64,481       58,865   10 %
  Other expenses     51,174       37,771   35 %     125,595       108,935   15 %
  Loss on equity method investments, net     183       -   -       728       -   -  
  Depreciation and amortization     12,849       11,717   10 %     37,304       24,761   51 %
  Interest on borrowings     2,869       1,158   148 %     4,976       1,698   193 %
Income (loss) before income taxes     (6,341 )     21,438   -130 %     46,232       33,787   37 %
                           
  Income tax provision     2,444       3,598   -32 %     16,793       4,856   246 %
                           
Net income (loss)     (8,785 )     17,840   -149 %     29,439       28,931   2 %
                           
  Net income (loss) attributable to non-controlling interest in FXCM Holdings, LLC     (3,133 )     8,946   -135 %     21,190       17,717   20 %
                           
  Net income (loss) attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC     (530 )     4,381   -112 %     (3,613 )     5,254   -169 %
                           
Net income (loss) attributable to FXCM Inc.   $ (5,122 )   $ 4,513   -213 %   $ 11,862     $ 5,960   99 %
                           
Net income (loss)   $ (5,122 )   $ 4,513   -213 %   $ 11,862     $ 5,960   99 %
                           
Weighted average Class A shares outstanding - Basic     33,718       26,913   25 %     30,983       22,416   38 %
Weighted average Class A shares outstanding - Diluted     34,469       26,913   28 %     32,009       22,416   43 %
                           
Net income (loss) per Class A share                        
Basic   $ (0.15 )   $ 0.17   -188 %   $ 0.38     $ 0.27   41 %
Net income (loss) per Class A share                        
Diluted   $ (0.15 )   $ 0.17   -188 %   $ 0.37     $ 0.27   37 %
                                         
 

Selected Operating Metrics

         
    Three Months Ended September 30,   Nine Months Ended September 30,
      2013     2012   % Change       2013     2012   % Change  
                         
Total trading volume ($ in billions)   $ 980   $ 861   14 %   $ 3,172   $ 2,715   17 %
                         
Total institutional trading volume ($ in billions)   $ 576   $ 156   269 %   $ 1,507   $ 956   58 %
                         
Total active accounts     182,146     171,274   6 %     182,146     171,274   6 %
                         
Trading days in period     66     65   2 %     194     195   -1 %
                         
Daily average trades     417,845     345,790   21 %     457,620     363,893   26 %
                         
Daily average trades per active account     2.3     2.0   15 %     2.5     2.1   19 %
                         
Retail trading revenue per million traded   $ 89   $ 99   -10 %   $ 89   $ 94   -5 %
                         
Total customer equity ($ in millions)   $ 1,264   $ 1,278   -1 %   $ 1,264   $ 1,278   -1 %
                         
 

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 December 30, 2013 to Class A stockholders of record at the close of business on December 19, 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 or 408.337.0136 for international participants. The conference ID number is 92521692.

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 Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2013 and 2012   A-1
Unaudited U.S. GAAP Condensed Consolidated Statements of Financial Condition As of September 30, 2013 and December 31, 2012   A-2
     
Adjusted Pro Forma Results   A-3
Unaudited Adjusted Pro Forma and U.S. GAAP Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 2013 and 2012   A-5
Unaudited Adjusted Pro Forma and U.S. GAAP Condensed Consolidated Statements of Operations for the Nine Months Ended September 30, 2013 and 2012   A-6
Reconciliation of EBITDA to U.S. GAAP Net Income   A-7
     
 
FXCM Inc.                
Condensed Consolidated Statements of Operations  
(In thousands, except per share data)      
(Unaudited )                
    Three Months Ended September 30   Nine Months Ended September 30,
      2013       2012       2013       2012  
Revenues                
                 
Retail trading revenue   $ 86,974     $ 85,237     $ 282,296     $ 255,833  
Institutional trading revenue     22,856       25,868       82,204       42,908  
Trading revenue     109,830       111,105       364,500       298,741  
                 
Interest income     537       990       1,886       2,910  
Brokerage interest expense     (63 )     (66 )     (187 )     (235 )
Net interest income     474       924       1,699       2,675  
                 
Other operating income     2,944       2,919       10,046       7,805  
                 
Total net revenues     113,248       114,948       376,245       309,221  
                 
Operating Expenses                
                 
Compensation and benefits     28,809       24,156       78,929       81,175  
Allocation of net income to Lucid members for services provided     2,996       -       18,000       -  
Total compensation and benefits     31,805       24,156       96,929       81,175  
Referring broker fees     20,709       18,708       64,481       58,865  
Advertising and marketing     6,305       7,509       19,813       23,266  
Communication and technology     10,111       9,600       28,231       26,591  
Trading costs, prime brokerage and clearing fees     6,809       6,981       23,708       10,187  
General and administrative     27,949       13,681       53,843       48,891  
Depreciation and amortization     12,849       11,717       37,304       24,761  
                 
                 
Total operating expenses     116,537       92,352       324,309       273,736  
                 
Total operating income (loss)     (3,289 )     22,596       51,936       35,485  
                 
Loss on equity method investments, net     183       -       728       -  
Interest on borrowings     2,869       1,158       4,976       1,698  
                 
Income (loss) before income taxes     (6,341 )     21,438       46,232       33,787  
Income tax provision     2,444       3,598       16,793       4,856  
Net income (loss)     (8,785 )     17,840       29,439       28,931  
Net income (loss) attributable to non-controlling interest in FXCM Holdings, LLC     (3,133 )     8,946       21,190       17,717  
Net income (loss) attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC     (530 )     4,381       (3,613 )     5,254  
Net income (loss) attributable to FXCM Inc.   $ (5,122 )   $ 4,513     $ 11,862     $ 5,960  
                 
                 
Net Income (loss)   $ (5,122 )   $ 4,513     $ 11,862     $ 5,960  
                 
Weighted average Class A shares outstanding - Basic     33,718       26,913       30,983       22,416  
Weighted average Class A shares outstanding - Diluted     34,469       26,913       32,009       22,416  
                 
Net Income (loss) per Class A Share                
Basic   $ (0.15 )   $ 0.17     $ 0.38     $ 0.27  
Diluted   $ (0.15 )   $ 0.17     $ 0.37     $ 0.27  
                                 
 

A-1

FXCM Inc.        
Condensed Consolidated Statements of Financial Condition    
As of September 30, 2013 and December 31, 2012        
(Amounts in thousands except share data)        
    (Unaudited)  
    September 30,   December 31,
      2013       2012  
         
Assets        
         
Current assets        
Cash and cash equivalents   $ 421,945     $ 272,332  
Cash and cash equivalents, held for customers     1,264,265       1,190,762  
Due from brokers     905       8,040  
Accounts receivables, net     9,095       5,485  
Deferred tax asset     11,211       10,598  
Tax receivable     3,029       6,003  
Total current assets     1,710,450       1,493,220  
Deferred tax asset     157,289       117,221  
Office, communication and computer equipment, net     51,743       50,316  
Goodwill     305,375       285,654  
Other intangible assets, net     83,720       97,792  
Other assets     25,910       20,967  
Total assets   $ 2,334,487     $ 2,065,170  
         
Liabilities and Equity        
         
Current liabilities        
Customer account liabilities   $ 1,264,265     $ 1,190,762  
Accounts payable and accrued expenses     79,495       52,635  
Credit agreement     -       85,000  
Notes payable     15,300       22,867  
Due to brokers     33,077       14,494  
Deferred tax liability     14       7,100  
Due to related parties pursuant to tax receivable agreement     16,556       13,569  
Total current liabilities     1,408,707       1,386,427  
Other liabilities     15,566       4,206  
Deferred tax liability     3,699       12,351  
Due to related parties pursuant to tax receivable agreement     123,764       87,271  
Senior convertible notes     145,043       -  
Total liabilities     1,696,779       1,490,255  
         
Commitments and Contingencies        
         
Stockholders' Equity        
Class A common stock, par value $0.01 per share;     439       347  
3,000,000,000 shares authorized, 43,886,834 and 34,683,599 shares issued    
and outstanding as of September 30, 2013 and December 31, 2012, respectively    
Class B common stock, par value $0.01 per share;     1       1  
1,000,000 shares authorized, 42 and 43 shares issued        
and outstanding as of September 30, 2013 and December 31, 2012, respectively    
Additional paid-in-capital     242,039       171,390  
Retained earnings     16,061       11,122  
Accumulated other comprehensive loss     (4,200 )     (1,301 )
Total stockholders' equity FXCM Inc.     254,340       181,559  
Non-controlling interests     383,368       393,356  
Total stockholders' equity     637,708       574,915  
Total liabilities and stockholders' equity   $ 2,334,487     $ 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. 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 as well as costs associated with the renegotiation or termination of certain employment contracts that held profit sharing interests in the performance of the Company’s business units. Given the nature of these expenses, they are not viewed by management as expenses incurred in the ordinary course of business and management believes it is useful to provide the effects of eliminating these expenses.

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. Given the nature of these expenses, they are not viewed by management as expenses incurred in the ordinary course of business and 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 ongoing discussions and settling certain historical trade execution matters with the Company’s regulators. Given the nature of these expenses they are not viewed by management as expenses incurred in the ordinary course of business and management believes it is useful to provide the effects of eliminating these expenses.

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. In addition, the Adjusted Pro Forma income tax provision reflects the tax effect of any adjusted pro forma adjustments.

A-4

FXCM Inc.                          
Adjusted Pro Forma Condensed Consolidated Statements of Operations        
(In thousands, except per share data)                  
(Unaudited )                          
    Three Months Ended September 30,
    2013   2012
    As       Adjusted   As       Adjusted
    Reported   Adjustments   Pro Forma   Reported   Adjustments   Pro Forma
Revenues                          
                           
Retail trading revenue   $ 86,974     -   $ 86,974   $ 85,237     -   $ 85,237  
Institutional trading revenue     22,856     -     22,856     25,868     -     25,868  
Trading revenue     109,830     -     109,830     111,105     -     111,105  
                           
Interest income     537     -     537     990     -     990  
Brokerage interest expense     (63)     -     (63)     (66)     -     (66)  
Net interest income     474     -     474     924     -     924  
                           
Other operating income     2,944     -     2,944     2,919     -     2,919  
                           
Total net revenues     113,248     -     113,248     114,948     -     114,948  
                           
Operating Expenses                          
                           
Compensation and benefits     28,809     (5,615) (1)   23,194     24,156     (2,378) (5)   21,778  
Allocation of net income to Lucid members for services provided     2,996     (2,996) (2)   -     -     -     -  
Total compensation and benefits     31,805     (8,611)     23,194     24,156     (2,378)     21,778  
Referring broker fees     20,709     -     20,709     18,708     -     18,708  
Advertising and marketing     6,305     -     6,305     7,509     -     7,509  
Communication and technology     10,111     -     10,111     9,600     -     9,600  
Trading costs, prime brokerage and clearing fees     6,809         6,809     6,981     -     6,981  
General and administrative     27,949     (15,000) (8)   12,949     13,681     (501) (6)   13,180  
Depreciation and amortization     12,849     -     12,849     11,717     -     11,717  
Total operating expenses     116,537     (23,611)     92,926     92,352     (2,879)     89,473  
                           
Total operating income (loss)     (3,289)     23,611     20,322     22,596     2,879     25,475  
                           
Loss on equity method investments, net     183     -     183     -     -     -  
Interest on borrowings     2,869     -     2,869     1,158     -     1,158  
                           
Income (loss) before income taxes     (6,341)     23,611     17,270     21,438     2,879     24,317  
Income tax provision     2,444     2,692 (3)   5,136     3,598     3,799 (3)   7,397  
Net income (loss)     (8,785)     20,919     12,134     17,840     (920)     16,920  
Net income (loss) attributable to non-controlling interest in FXCM Holdings, LLC     (3,133)     3,133 (4)   -     8,946     (8,946) (4)   -  
Net income (loss) attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC     (530)     2,996 (2)   2,466     4,381     -     4,381  
Net income (loss) attributable to FXCM Inc.   $ (5,122)   $ 14,790   $ 9,668   $ 4,513   $ 8,026   $ 12,539  
                           
Diluted weighted average shares outstanding as reported and pro forma fully exchanged, fully diluted weighted average shares outstanding     34,469         76,374 (7)   26,913         75,103 (7)
                           
Diluted net income (loss) per share as reported and adjusted pro forma net income per fully exchanged, fully diluted weighted average shares outstanding   $ (0.15)       $ 0.13   $ 0.17       $ 0.17  
                                   
 
(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.
   
(2) Represents the reclassification of the portion of the 49.9% of Lucid’s 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.
   
(3) 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.
   
(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 and the termination or 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.
   
(7) Fully diluted shares assuming all unitholders had fully exchanged their Holdings units for shares of Class A common stock of the Company.
   
(8) 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.
 

A-5

FXCM Inc.                          
Adjusted Pro Forma Condensed Consolidated Statements of Operations                
(In thousands, except per share data)                      
(Unaudited )                          
    Nine Months Ended September 30,
    2013     2012
                           
    As       Adjusted   As       Adjusted
    Reported   Adjustments   Pro Forma   Reported   Adjustments   Pro Forma
Revenues                          
                           
Retail trading revenue   $ 282,296     -   $ 282,296   $ 255,833     -   $ 255,833  
Institutional trading revenue     82,204     -     82,204     42,908     -     42,908  
Trading revenue     364,500     -     364,500     298,741     -     298,741  
                           
Interest income     1,886     -     1,886     2,910     -     2,910  
Brokerage interest expense     (187)     -     (187)     (235)     -     (235)  
Net interest income     1,699     -     1,699     2,675     -     2,675  
                           
Other operating income     10,046     -     10,046     7,805     -     7,805  
                           
Total net revenues     376,245     -     376,245     309,221     -     309,221  
                           
Operating Expenses                          
                           
Compensation and benefits     78,929     (9,736) (1)   69,193     81,175     (18,458) (5)   62,717  
Allocation of net income to Lucid members for services provided     18,000     (18,000) (2)   -     -     -     -  
Total compensation and benefits     96,929     (27,736)     69,193     81,175     (18,458)     62,717  
Referring broker fees     64,481     -     64,481     58,865     -     58,865  
Advertising and marketing     19,813     -     19,813     23,266     -     23,266  
Communication and technology     28,231     -     28,231     26,591     -     26,591  
Trading costs, prime brokerage and clearing fees     23,708     -     23,708     10,187     -     10,187  
General and administrative     53,843     (15,000) (8)   38,843     48,891     (4,426) (6)   44,465  
Depreciation and amortization     37,304         37,304     24,761     -     24,761  
Total operating expenses     324,309     (42,736)     281,573     273,736     (22,884)     250,852  
                           
Total operating income     51,936     42,736     94,672     35,485     22,884     58,369  
Loss on equity method investments, net     728     -     728     -     -     -  
Interest on borrowings     4,976     -     4,976     1,698     -     1,698  
                           
Income before income taxes     46,232     42,736     88,968     33,787     22,884     56,671  
Income tax provision     16,793     7,303 (3)   24,096     4,856     13,633 (3)   18,489  
Net income     29,439     35,433     64,872     28,931     9,251     38,182  
Net income attributable to non-controlling interest in FXCM Holdings, LLC     21,190     (21,190) (4)   -     17,717     (17,717) (4)   -  
Net income (loss) attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC     (3,613)     18,000 (2)   14,387     5,254     -     5,254  
Net income attributable to FXCM Inc.   $ 11,862   $ 38,623   $ 50,485   $ 5,960   $ 26,968   $ 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  
                                   
 
(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.
   
(2) Represents the reclassification of the portion of the 49.9% of Lucid’s 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.
   
(3) 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.
   
(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 and the termination or 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.
   
(7) Fully diluted shares assuming all unitholders had fully exchanged their Holdings units for shares of Class A common stock of the Company.
   
(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.
 

A-6

FXCM Inc.                                    
Reconciliation of EBITDA to U.S. GAAP Net Income                            
(In thousands)                                    
(Unaudited)                                    
                                     
    Three Months Ended September 30,   Nine Months Ended September 30,
    Adjusted Pro Forma     U.S. GAAP     Adjusted Pro Forma   U.S. GAAP
      2013     2012       2013       2012       2013     2012     2013       2012
                                     
Revenues   $ 113,248   $ 114,948     $ 113,248     $ 114,948     $ 376,245   $ 309,221   $ 376,245     $ 309,221
                                     
Net income (loss) attributable to FXCM Inc.   $ 9,668   $ 12,539     $ (5,122 )   $ 4,513     $ 50,485   $ 32,928   $ 11,862     $ 5,960
Net income (loss) attributable to non-controlling interest in FXCM Holdings, LLC     -     -       (3,133 )     8,946       -     -     21,190       17,717
Net income (loss) attributable to non-controlling interest in Lucid Markets Trading Limited and Faros Trading LLC     2,466     4,381       (530 )     4,381       14,387     5,254     (3,613 )     5,254
Provision for income taxes     5,136     7,397       2,444       3,598       24,096     18,489     16,793       4,856
Depreciation and amortization     12,849     11,717       12,849       11,717       37,304     24,761     37,304       24,761
Interest on borrowings     2,869     1,158       2,869       1,158       4,976     1,698     4,976       1,698
EBITDA   $ 32,988

 

$ 37,192     $ 9,377  

 

$ 34,313     $ 131,248   $ 83,130   $ 88,512     $ 60,246
                                                         
 

A-7

Contacts

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