0001104659-19-044676.txt : 20190808 0001104659-19-044676.hdr.sgml : 20190808 20190808060529 ACCESSION NUMBER: 0001104659-19-044676 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190808 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190808 DATE AS OF CHANGE: 20190808 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Virtu Financial, Inc. CENTRAL INDEX KEY: 0001592386 STANDARD INDUSTRIAL CLASSIFICATION: SECURITY BROKERS, DEALERS & FLOTATION COMPANIES [6211] IRS NUMBER: 320420206 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-37352 FILM NUMBER: 191007317 BUSINESS ADDRESS: STREET 1: ONE LIBERTY PLAZA STREET 2: 165 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10006 BUSINESS PHONE: 212-418-0100 MAIL ADDRESS: STREET 1: ONE LIBERTY PLAZA STREET 2: 165 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10006 8-K 1 a19-16735_18k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (date of earliest event reported): August 8, 2019

 

VIRTU FINANCIAL, INC.

(Exact name of registrant as specified in its charter)

 

Delaware
(State or other jurisdiction
of incorporation)

 

001-37352
(Commission File No.)

 

32-0420206
(IRS Employer
Identification No.)

 

One Liberty Plaza

New York, NY 10006

(Address of principal executive offices)

 

(212) 418-0100

(Registrant’s telephone number, including area code)

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o                                    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                                    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                                    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                                    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class:

Trading Symbol(s)

Name of each exchange on which registered:

Class A common stock, par value  $0.00001 per share

 

VIRT

 

The NASDAQ Stock Market LLC

 

 

 


 

ITEM 2.02                                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

 

On August 8, 2019, Virtu Financial, Inc. (the “Company”) issued a press release setting forth its financial results for its quarter ended June 30, 2019. A copy of the Company’s press release is attached as Exhibit 99.1 to this report. The Company does not intend for this Item 2.02 or Exhibit 99.1 to be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or to be incorporated by reference into filings under the Securities Act of 1933, as amended.

 

ITEM 9.01                                  FINANCIAL STATEMENTS AND EXHIBITS

 

(d)                                 Exhibits

 

Exhibit No.

 

Description

99.1

 

Press release of Virtu Financial, Inc., dated August 8, 2019 and furnished pursuant to Item 2.02, “Results of Operations and Financial Condition.”

 

2


 

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Press release of Virtu Financial, Inc., dated August 8, 2019 and furnished pursuant to Item 2.02, “Results of Operations and Financial Condition.”

 

3


 

SIGNATURES

 

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

 

 

VIRTU FINANCIAL, INC.

 

 

 

 

 

By:

/s/ JUSTIN WALDIE

 

 

Name:

Justin Waldie

 

 

Title:

Senior Vice President, Secretary and General Counsel

 

Dated: August 8, 2019

 

4


EX-99.1 2 a19-16735_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Virtu Announces Second Quarter 2019 Results

 

NEW YORK, NY, August 8, 2019  — Virtu Financial, Inc. (NASDAQ: VIRT), a technology enabled global market maker and provider of innovative, transparent trading solutions and integrated workflow products, today reported results for the second quarter ended June 30, 2019.

 

Second Quarter 2019 Selected Highlights

 

·                  Net loss of $55.5 million, as a result of costs associated with the ITG acquisition and amortization of purchased intangibles; Normalized Adjusted Net Income* of $30.1 million

 

·                  Basic and diluted loss per share of $0.27; Normalized Adjusted EPS* of $0.16

 

·                  Total revenues of $378.5 million; Trading income, net of $205.9 million; Adjusted Net Trading Income* of $238.9 million

 

·                  Adjusted EBITDA* of $89.2 million; Adjusted EBITDA Margin* of 37.3%

 

·                  Increasing synergy targets related to the ITG acquisition by 25% to $167 million

 

·                  Quarterly cash dividend of $0.24 per share payable on September 16, 2019

 

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

 

The Virtu Financial, Inc. Board of Directors declared a quarterly cash dividend of $0.24 per share. This dividend is payable on September 16, 2019 to shareholders of record as of September 3, 2019.

 

“Against a challenging backdrop in the 2nd quarter, our business performed adequately.  The market making segment was impacted to the greatest extent.  However our execution services business, buoyed by the ITG acquisition, performed very well given the market conditions.  While July market conditions were similar to the second quarter overall, we have seen a material increase in volatility in August and a commensurate increase in performance in all of our businesses,” said Douglas A. Cifu, Chief Executive Officer.   Mr Cifu continued, “We believe we are only beginning to implement and discover the multiple ways to serve our clients better through this acquisition.  We are ahead of schedule in all aspects of the ITG integration and have raised our overall synergy targets.”

 

1


 

Financial Results

 

Second Quarter 2019:

 

Total revenues increased 15.3% to $378.5 million for this quarter, compared to $328.1 million for the same period in 2018. Trading income, net, decreased 20.4% to $205.9 million for this quarter, compared to $258.6 million for the same period in 2018. Net income was a loss of $55.5 million for this quarter, compared to net income of $46.6 million for the same period in 2018.

 

Basic and diluted loss per share for this quarter were $0.27 and $0.27, respectively, compared to earnings per share of $0.25 and $0.24, respectively, for the same period in 2018.

 

Adjusted Net Trading Income increased 17.7% to $238.9 million for this quarter, compared to $202.9 million for the same period in 2018. Adjusted EBITDA decreased 20.6% to $89.2 million for this quarter, compared to $112.4 million for the same period in 2018. Normalized Adjusted Net Income decreased 49.4% to $30.1 million for this quarter, compared to $59.6 million for the same period in 2018.

 

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 taxes, Normalized Adjusted EPS was $0.16 for this quarter, compared to $0.31 for the same period in 2018.

 

Operating Segment Information

 

The Company has two operating segments: Market Making and Execution Services; and one non-operating segment: 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. The Company also provides proprietary technology and infrastructure, workflow technology, and trading analytic services to select third parties. Legacy ITG’s operations are included within the Execution Services segment.

 

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

 

2


 

The following tables show the trading income, net, total revenues and Adjusted Net Trading Income by segment for the three and six months ended June 30, 2019 and 2018.

 

Total revenues by segment

(in thousands, unaudited)

 

 

 

Three Months Ended June 30, 2019

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

205,568

 

$

355

 

$

 

$

205,923

 

Commissions, net and technology services

 

4,961

 

140,159

 

 

145,120

 

Interest and dividends income

 

23,284

 

878

 

 

24,162

 

Other, net

 

1,191

 

632

 

1,428

 

3,251

 

Total Revenues

 

$

235,004

 

$

142,024

 

$

1,428

 

$

378,456

 

 

 

 

Three Months Ended June 30, 2018

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

258,629

 

$

(36

)

$

 

$

258,593

 

Commissions, net and technology services

 

6,798

 

39,767

 

 

46,565

 

Interest and dividends income

 

21,592

 

345

 

 

21,937

 

Other, net

 

676

 

698

 

(343

)

1,031

 

Total Revenues

 

$

287,695

 

$

40,774

 

$

(343

)

$

328,126

 

 

 

 

Six Months Ended June 30, 2019

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

460,689

 

$

2,774

 

$

 

$

463,463

 

Commissions, net and technology services

 

9,961

 

210,306

 

 

220,267

 

Interest and dividends income

 

41,787

 

11,506

 

 

53,293

 

Other, net

 

1,788

 

956

 

1,681

 

4,425

 

Total Revenues

 

$

514,225

 

$

225,542

 

$

1,681

 

$

741,448

 

 

 

 

Six Months Ended June 30, 2018

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

664,338

 

$

417

 

$

 

$

664,755

 

Commissions, net and technology services

 

15,299

 

85,110

 

 

100,409

 

Interest and dividends income

 

39,361

 

490

 

35

 

39,886

 

Other, net

 

1,233

 

338,536

 

(1,640

)

338,129

 

Total Revenues

 

$

720,231

 

$

424,553

 

$

(1,605

)

$

1,143,179

 

 

3


 

Reconciliation of trading income, net to Adjusted Net Trading Income by operating segment

(in thousands, unaudited)

 

 

 

Three Months Ended June 30, 2019

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

205,568

 

$

355

 

$

 

$

205,923

 

Commissions, net and technology services

 

4,961

 

140,159

 

 

145,120

 

Interest and dividends income

 

23,284

 

878

 

 

24,162

 

Brokerage, exchange and clearance fees, net

 

(40,013

)

(35,838

)

 

(75,851

)

Payments for order flow

 

(23,617

)

(19

)

 

(23,636

)

Interest and dividends expense

 

(36,395

)

(429

)

 

(36,824

)

Adjusted Net Trading Income

 

$

133,788

 

$

105,106

 

$

 

$

238,894

 

 

 

 

Three Months Ended June 30, 2018

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

258,629

 

$

(36

)

$

 

$

258,593

 

Commissions, net and technology services

 

6,798

 

39,767

 

 

46,565

 

Interest and dividends income

 

21,592

 

345

 

 

21,937

 

Brokerage, exchange and clearance fees, net

 

(59,794

)

(13,524

)

 

(73,318

)

Payments for order flow

 

(15,827

)

(15

)

 

(15,842

)

Interest and dividends expense

 

(34,747

)

(262

)

 

(35,009

)

Adjusted Net Trading Income

 

$

176,651

 

$

26,275

 

$

 

$

202,926

 

 

 

 

Six Months Ended June 30, 2019

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

460,689

 

$

2,774

 

$

 

$

463,463

 

Commissions, net and technology services

 

9,961

 

210,306

 

 

220,267

 

Interest and dividends income

 

41,787

 

11,506

 

 

53,293

 

Brokerage, exchange and clearance fees, net

 

(83,040

)

(56,864

)

 

(139,904

)

Payments for order flow

 

(47,157

)

(40

)

 

(47,197

)

Interest and dividends expense

 

(70,655

)

(11,538

)

 

(82,193

)

Adjusted Net Trading Income

 

$

311,585

 

$

156,144

 

$

 

$

467,729

 

 

4


 

 

 

Six Months Ended June 30, 2018

 

 

 

Market
Making

 

Execution
Services

 

Corporate

 

Total

 

Trading income, net

 

$

664,338

 

$

417

 

$

 

$

664,755

 

Commissions, net and technology services

 

15,299

 

85,110

 

 

100,409

 

Interest and dividends income

 

39,361

 

490

 

35

 

39,886

 

Brokerage, exchange and clearance fees, net

 

(128,866

)

(32,275

)

 

(161,141

)

Payments for order flow

 

(32,023

)

(75

)

 

(32,098

)

Interest and dividends expense

 

(67,954

)

(679

)

 

(68,633

)

Adjusted Net Trading Income

 

$

490,155

 

$

52,988

 

$

35

 

$

543,178

 

 

Reconciliation of trading income, net to Adjusted Net Trading Income by category — Market Making segment

(in thousands, unaudited)

 

 

 

Three Months Ended June 30, 2019

 

 

 

Global
Equities

 

Global FICC,
Options and Other

 

Unallocated

 

Total Market
Making

 

Trading income, net

 

$

163,044

 

$

41,126

 

$

1,398

 

$

205,568

 

Commissions, net and technology services

 

4,961

 

 

 

4,961

 

Brokerage, exchange and clearance fees, net

 

(26,453

)

(10,024

)

(3,536

)

(40,013

)

Payments for order flow

 

(23,617

)

 

 

(23,617

)

Interest and dividends, net

 

(10,395

)

(2,754

)

38

 

(13,111

)

Adjusted Net Trading Income

 

$

107,540

 

$

28,348

 

$

(2,100

)

$

133,788

 

 

 

 

Three Months Ended June 30, 2018

 

 

 

Global
Equities

 

Global FICC,
Options and Other

 

Unallocated

 

Total Market
Making

 

Trading income, net

 

$

198,404

 

$

55,755

 

$

4,470

 

$

258,629

 

Commissions, net and technology services

 

6,709

 

89

 

 

6,798

 

Brokerage, exchange and clearance fees, net

 

(40,687

)

(16,311

)

(2,796

)

(59,794

)

Payments for order flow

 

(15,827

)

 

 

(15,827

)

Interest and dividends, net

 

(9,190

)

(3,246

)

(719

)

(13,155

)

Adjusted Net Trading Income

 

$

139,409

 

$

36,287

 

$

955

 

$

176,651

 

 

 

 

Six Months Ended June 30, 2019

 

 

 

Global
Equities

 

Global FICC,
Options and Other

 

Unallocated

 

Total Market
Making

 

Trading income, net

 

$

371,677

 

$

90,916

 

$

(1,904

)

$

460,689

 

Commissions, net and technology services

 

9,989

 

(28

)

 

9,961

 

Brokerage, exchange and clearance fees, net

 

(64,434

)

(20,712

)

2,106

 

(83,040

)

Payments for order flow

 

(47,157

)

 

 

(47,157

)

Interest and dividends, net

 

(22,927

)

(5,743

)

(198

)

(28,868

)

Adjusted Net Trading Income

 

$

247,148

 

$

64,433

 

$

4

 

$

311,585

 

 

5


 

 

 

Six Months Ended June 30, 2018

 

 

 

Global
Equities

 

Global FICC,
Options and Other

 

Unallocated

 

Total Market
Making

 

Trading income, net

 

$

523,286

 

$

137,825

 

$

3,227

 

$

664,338

 

Commissions, net and technology services

 

15,231

 

68

 

 

15,299

 

Brokerage, exchange and clearance fees, net

 

(97,721

)

(28,850

)

(2,295

)

(128,866

)

Payments for order flow

 

(32,023

)

 

 

(32,023

)

Interest and dividends, net

 

(20,317

)

(6,497

)

(1,779

)

(28,593

)

Adjusted Net Trading Income

 

$

388,456

 

$

102,546

 

$

(847

)

$

490,155

 

 

The following tables show our Adjusted Net Trading Income and average daily Adjusted Net Trading Income by category for the three and six months ended June 30, 2019 and 2018:

 

(In thousands except percentages, unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

Adjusted Net Trading Income by Category:

 

2019

 

2018

 

% Change

 

2019

 

2018

 

% Change

 

Market Making:

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Equities

 

$

107,540

 

$

139,409

 

(22.9

)%

$

247,148

 

$

388,456

 

(36.4

)%

Global FICC, Options and Other

 

28,348

 

36,287

 

(21.9

)%

64,433

 

102,546

 

(37.2

)%

Unallocated (1)

 

(2,100

)

955

 

NM

 

4

 

(847

)

NM

 

Total Market Making

 

$

133,788

 

$

176,651

 

(24.3

)%

$

311,585

 

$

490,155

 

(36.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Execution Services

 

105,106

 

26,275

 

300.0

%

156,144

 

52,988

 

194.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

NM

 

 

35

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Trading Income

 

$

238,894

 

$

202,926

 

17.7

%

$

467,729

 

$

543,178

 

(13.9

)%

 

6


 

Average Daily

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

Adjusted Net Trading Income by Category:

 

2019

 

2018

 

% Change

 

2019

 

2018

 

% Change

 

Market Making:

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Equities

 

$

1,707

 

$

2,178

 

(21.6

)%

$

1,977

 

$

3,108

 

(36.4

)%

Global FICC, Options and Other

 

450

 

567

 

(20.6

)%

515

 

820

 

(37.2

)%

Unallocated (1)

 

(33

)

15

 

NM

 

 

(7

)

NM

 

Total Market Making

 

$

2,124

 

$

2,760

 

(23.1

)%

$

2,493

 

$

3,921

 

(36.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Execution Services

 

1,668

 

411

 

306.4

%

1,249

 

424

 

194.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

NM

 

 

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Trading Income

 

$

3,792

 

$

3,171

 

19.6

%

$

3,742

 

$

4,345

 

(13.9

)%

 


(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 June 30, 2019, Virtu had $497.6 million in cash, cash equivalents and restricted cash, and total long-term debt outstanding in an aggregate principal amount of $1,982.5 million.

 

Share Repurchase Program

 

The Virtu Financial, Inc. Board of Directors approved the share repurchase program for $50 million Class A common stock and common units of Virtu Financial LLC in February 2018 and subsequently expanded the program to $100 million in July 2018. Since the inception of the program, the Company has repurchased approximately 2.56 million shares and units for approximately $65.9 million. The Company now has approximately $34.1 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 in the United States (“U.S. GAAP”), we use the following non-U.S. GAAP (“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

 

7


 

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, reserves for legal matters, transaction advisory fees and expenses, termination of office leases, acquisition related retention bonuses, 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, Amended and Restated 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 an effective tax rate, which was between approximately 23% and 24%.

 

·                  “Adjusted Operating Expenses”, which we calculate by adjusting total operating expenses to exclude severance, share based compensation, reserves for legal matters, termination of office leases, connectivity early termination and write-down of assets.

 

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:

 

8


 

·                  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.

 

9


 

Virtu Financial, Inc. and Subsidiaries

Condensed Consolidated Statements of Comprehensive Income (Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

(in thousands, except share and per share data)

 

2019

 

2018

 

2019

 

2018

 

Revenues:

 

 

 

 

 

 

 

 

 

Trading income, net

 

$

205,923

 

$

258,593

 

$

463,463

 

$

664,755

 

Commissions, net and technology services

 

145,120

 

46,565

 

220,267

 

100,409

 

Interest and dividends income

 

24,162

 

21,937

 

53,293

 

39,886

 

Other, net

 

3,251

 

1,031

 

4,425

 

338,129

 

Total revenues

 

378,456

 

328,126

 

741,448

 

1,143,179

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Brokerage, exchange and clearance fees, net

 

75,851

 

73,318

 

139,904

 

161,141

 

Payments for order flow

 

23,636

 

15,842

 

47,197

 

32,098

 

Communication and data processing

 

54,423

 

48,791

 

96,237

 

98,277

 

Employee compensation and payroll taxes

 

83,702

 

41,226

 

191,540

 

105,896

 

Interest and dividends expense

 

36,824

 

35,009

 

82,193

 

68,633

 

Operations and administrative

 

34,808

 

16,610

 

56,885

 

36,416

 

Depreciation and amortization

 

14,810

 

16,194

 

31,260

 

31,546

 

Amortization of purchased intangibles and acquired capitalized software

 

20,606

 

6,838

 

31,528

 

13,675

 

Termination of office leases

 

65,207

 

1,777

 

65,208

 

21,860

 

Debt issue cost related to debt refinancing

 

(1,319

)

2,359

 

7,894

 

8,380

 

Transaction advisory fees and expenses

 

1,798

 

1,750

 

16,907

 

9,246

 

Charges related to share based compensation at IPO

 

 

10

 

 

24

 

Financing interest expense on long-term borrowings

 

34,689

 

18,780

 

57,478

 

37,827

 

Total operating expenses

 

445,035

 

278,504

 

824,231

 

625,019

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes and noncontrolling interest

 

(66,579

)

49,622

 

(82,783

)

518,160

 

Provision for (benefit from) income taxes

 

(11,094

)

3,000

 

(13,679

)

61,515

 

Net income (loss)

 

$

(55,485

)

$

46,622

 

$

(69,104

)

$

456,645

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest

 

25,594

 

(21,413

)

32,540

 

(256,684

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) available for common stockholders

 

$

(29,891

)

$

25,209

 

$

(36,564

)

$

199,961

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.27

)

$

0.25

 

$

(0.34

)

$

2.06

 

Diluted

 

$

(0.27

)

$

0.24

 

$

(0.34

)

$

2.02

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

112,828,240

 

99,542,659

 

110,076,375

 

95,124,675

 

Diluted

 

112,828,240

 

101,619,651

 

110,076,375

 

97,155,104

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(55,485

)

$

46,622

 

$

(69,104

)

$

456,645

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

Foreign exchange translation adjustment, net of taxes

 

884

 

(5,576

)

(2,860

)

(3,047

)

Comprehensive income (loss)

 

$

(54,601

)

$

41,046

 

$

(71,964

)

$

453,598

 

Less: Comprehensive income (loss) attributable to noncontrolling interest

 

25,258

 

(18,972

)

33,812

 

(255,531

)

Comprehensive income (loss) available for common stockholders

 

$

(29,343

)

$

22,074

 

$

(38,152

)

$

198,067

 

 

10


 

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 June 30,

 

Six Months Ended June 30,

 

(in thousands, except percentages)

 

2019

 

2018

 

2019

 

2018

 

Reconciliation of Trading income, net to Adjusted Net Trading Income

 

 

 

 

 

 

 

 

 

Trading income, net

 

$

205,923

 

$

258,593

 

$

463,463

 

$

664,755

 

Commissions, net and technology services

 

145,120

 

46,565

 

220,267

 

100,409

 

Interest and dividends income

 

24,162

 

21,937

 

53,293

 

39,886

 

Brokerage, exchange and clearance fees, net

 

(75,851

)

(73,318

)

(139,904

)

(161,141

)

Payments for order flow

 

(23,636

)

(15,842

)

(47,197

)

(32,098

)

Interest and dividends expense

 

(36,824

)

(35,009

)

(82,193

)

(68,633

)

Adjusted Net Trading Income

 

$

238,894

 

$

202,926

 

$

467,729

 

$

543,178

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to EBITDA and Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(55,485

)

46,622

 

(69,104

)

456,645

 

Financing interest expense on long-term borrowings

 

34,689

 

18,780

 

57,478

 

37,827

 

Debt issue cost related to debt refinancing

 

(1,319

)

2,359

 

7,894

 

8,380

 

Depreciation and amortization

 

14,810

 

16,194

 

31,260

 

31,546

 

Amortization of purchased intangibles and acquired capitalized software

 

20,606

 

6,838

 

31,528

 

13,675

 

Provision for income taxes

 

(11,094

)

3,000

 

(13,679

)

61,515

 

EBITDA

 

$

2,207

 

$

93,793

 

$

45,377

 

$

609,588

 

 

 

 

 

 

 

 

 

 

 

Severance

 

7,873

 

2,590

 

61,224

 

6,334

 

Reserve for legal matter

 

 

400

 

 

400

 

Transaction advisory fees and expenses

 

1,798

 

1,750

 

16,907

 

9,246

 

Termination of office leases

 

65,208

 

1,777

 

65,208

 

21,860

 

Connectivity early termination

 

 

4,562

 

 

7,062

 

Gain on sale of business

 

 

 

 

(337,549

)

Other, net

 

104

 

(1,031

)

1,491

 

(580

)

Write-down of assets

 

 

1,761

 

 

2,697

 

Share based compensation

 

11,983

 

5,204

 

21,796

 

13,121

 

Charges related to share based compensation at IPO, Amended and Restated 2015 Management Incentive Plan

 

(9

)

1,534

 

1,385

 

2,931

 

Charges related to share based compensation awards at IPO

 

 

10

 

 

24

 

Adjusted EBITDA

 

$

89,164

 

$

112,350

 

$

213,388

 

$

335,134

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Margins

 

 

 

 

 

 

 

 

 

Net Income Margin (1)

 

(23.2

)%

23.0

%

(14.8

)%

84.1

%

EBITDA Margin (2)

 

0.9

%

46.2

%

9.7

%

112.2

%

Adjusted EBITDA Margin (3)

 

37.3

%

55.4

%

45.6

%

61.7

%

 


(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.

 

11


 

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 June 30,

 

Six Months Ended June 30,

 

(in thousands, except share and per share data)

 

2019

 

2018

 

2019

 

2018

 

Reconciliation of Net Income to Normalized Adjusted Net Income

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(55,485

)

$

46,622

 

$

(69,104

)

$

456,645

 

Provision (benefit) for (from) income taxes

 

(11,094

)

3,000

 

(13,679

)

61,515

 

Income (loss) before income taxes and noncontrolling interest

 

$

(66,579

)

$

49,622

 

$

(82,783

)

$

518,160

 

Amortization of purchased intangibles and acquired capitalized software

 

20,606

 

6,838

 

31,528

 

13,675

 

Debt issue cost related to debt refinancing

 

(1,319

)

2,359

 

7,894

 

8,380

 

Severance

 

7,873

 

2,590

 

61,224

 

6,334

 

Reserve for legal matter

 

 

400

 

 

400

 

Transaction advisory fees and expenses

 

1,798

 

1,750

 

16,907

 

9,246

 

Termination of office leases

 

65,208

 

1,777

 

65,208

 

21,860

 

Connectivity early termination

 

 

4,562

 

 

7,062

 

Write-down of assets

 

 

1,761

 

 

2,697

 

Gain on sale of business

 

 

 

 

(337,549

)

Other, net

 

104

 

(1,031

)

1,491

 

(580

)

Share based compensation

 

11,983

 

5,204

 

21,796

 

13,121

 

Charges related to share based compensation at IPO, Amended and Restated 2015 Management Incentive Plan

 

(9

)

1,534

 

1,385

 

2,931

 

Charges related to share based compensation awards at IPO

 

 

10

 

 

24

 

Normalized Adjusted Net Income before income taxes

 

$

39,665

 

$

77,376

 

$

124,650

 

$

265,761

 

Normalized provision for income taxes (1)

 

9,520

 

17,796

 

29,916

 

61,125

 

Normalized Adjusted Net Income

 

$

30,145

 

$

59,580

 

$

94,734

 

$

204,636

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Adjusted shares outstanding (2)

 

194,217,318

 

191,142,871

 

192,959,477

 

190,320,527

 

 

 

 

 

 

 

 

 

 

 

Normalized Adjusted EPS

 

$

0.16

 

$

0.31

 

$

0.49

 

$

1.08

 

 


(1) Reflects U.S. federal, state, and local income tax rate applicable to corporations of approximately 24% for 2019 and 23% for 2018.

 

(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, and (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.

 

12


 

Virtu Financial, Inc. and Subsidiaries

Condensed Consolidated Statements of Financial Condition (Unaudited)

 

(in thousands, except share data)

 

June 30,
2019

 

December 31,
2018

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

458,064

 

$

729,547

 

Cash and securities segregated under regulations and other

 

39,497

 

6,500

 

Securities borrowed

 

1,201,327

 

1,399,684

 

Securities purchased under agreements to resell

 

22,974

 

15,475

 

Receivables from broker-dealers and clearing organizations

 

1,287,091

 

1,101,449

 

Receivables from customers

 

254,650

 

 

Trading assets, at fair value

 

3,105,002

 

2,639,921

 

Property, equipment and capitalized software, net

 

117,899

 

113,322

 

Operating lease right-of-use assets

 

318,269

 

 

Goodwill

 

1,196,548

 

836,583

 

Intangibles (net of accumulated amortization)

 

532,061

 

83,989

 

Deferred taxes

 

252,229

 

200,359

 

Other assets

 

295,786

 

254,149

 

Total assets

 

9,081,397

 

7,380,978

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Short-term borrowings, net

 

146,847

 

15,128

 

Securities loaned

 

778,351

 

1,130,039

 

Securities sold under agreements to repurchase

 

295,803

 

281,861

 

Payables to broker-dealers and clearing organizations

 

668,545

 

567,441

 

Payables to customers

 

131,303

 

 

Trading liabilities, at fair value

 

2,716,418

 

2,475,395

 

Tax receivable agreement obligations

 

256,700

 

214,403

 

Accounts payable and accrued expenses and other liabilities

 

349,832

 

294,975

 

Deferred tax liabilities

 

65,848

 

 

Operating lease liabilities

 

388,070

 

 

Long-term borrowings, net

 

1,931,811

 

907,037

 

Total liabilities

 

7,729,528

 

5,886,279

 

 

 

 

 

 

 

Total equity

 

1,351,869

 

1,494,699

 

 

 

 

 

 

 

Total liabilities and equity

 

$

9,081,397

 

$

7,380,978

 

 

 

 

As of June 30, 2019

 

Ownership of Virtu Financial LLC Interests:

 

Interests

 

%

 

Virtu Financial, Inc. - Class A Common Stock and Restricted Stock Units

 

120,987,176

 

62.3

%

Non-controlling Interests (Virtu Financial LLC)

 

73,230,142

 

37.7

%

Total Virtu Financial LLC Interests

 

194,217,318

 

100.0

%

 

13


 

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 in over 25,000 securities, at over 235 venues, in 36 countries worldwide that helps to create more efficient markets. We leverage our market structure expertise and scaled, multi-asset technology infrastructure to provide a complete suite of client solutions, including transparent agency execution and broker-neutral offerings.

 

Cautionary Note Regarding Forward-Looking Statements

 

This press release may contain “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Statements regarding Virtu Financial, Inc.’s (“Virtu’s”, the “Company’s” or “our”) business that are not historical facts are forward-looking statements. Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved. The Company assumes no obligation to update forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information, and if the Company does update one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect thereto or with respect to other forward-looking statements. Forward-looking statements are based on information available at the time and/or management’s good faith belief with respect to future events, and is subject to risks and uncertainties, some or all of which are not predictable or within Virtu’s control, that could cause actual performance or results to differ materially from those expressed in the statements. Those risks and uncertainties include, without limitation: fluctuations in trading volume and volatilities in the markets in which we operate; the ability of our trading counterparties and various clearing houses to perform their obligations to us; the performance and reliability of our customized trading platform; the risk of material trading losses from our market making activities; swings in valuations in securities or other instruments in which we hold positions; increasing competition and consolidation in our industry; the effect of the acquisition of Investment Technology Group, Inc. (“ITG”) on existing business relationships, operating results, and ongoing business operations generally; the significant costs and significant indebtedness that we have incurred and expect to incur in connection with the acquisition of ITG; the risk that we may encounter significant difficulties or delays in integrating the two businesses and the anticipated benefits, cost savings and synergies or capital release may not be achieved; the assumption of potential liabilities relating to ITG’s business; the risk that cash flow from our operations and other available sources of liquidity will not be sufficient to fund our various ongoing obligations, including operating expenses, capital expenditures, debt service and dividend payments; regulatory and legal uncertainties and potential changes associated with our industry, particularly in light of increased attention from media, regulators and lawmakers to market structure and related issues; potential adverse results from legal or regulatory proceedings; our ability to remain technologically competitive and to ensu re that the technology we utilize is not vulnerable to security risks, hacking and cyber-attacks; risks associated with third party software and technology infrastructure. For a discussion of the risks and uncertainties which could cause actual results to differ from those contained in forward-looking statements, see Virtu’s Securities and Exchange Commission filings, including but not limited to Virtu’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with the SEC.

 

CONTACT

 

Investor Relations

Andrew Smith

Virtu Financial, Inc.

(212) 418-0195

investor_relations@virtu.com

 

Media Relations

media@virtu.com

 

14


GRAPHIC 3 g167351mm01i001.jpg GRAPHIC begin 644 g167351mm01i001.jpg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end