GFI Group Inc. Announces Third Quarter 2013 Results; Declares Quarterly Cash Dividend

– GAAP Total Revenues: $212.4 Million; Non-GAAP Total Revenues: $213.2 Million

NEW YORK, Oct. 24, 2013 /PRNewswire/ — GFI Group Inc. (NYSE: GFIG), a leading provider of wholesale brokerage services, clearing services, and electronic execution and trading support products for global financial markets, reported today its financial results for the third quarter ended September 30, 2013.

Highlights

  • Non-GAAP net revenues decreased 4.0% to $177.0 million from $184.4 million in the third quarter of 2012.
  • Brokerage revenues declined 7.0% to $151.2 million from $162.5 million in the prior year period. 
  • Revenues from trading software, analytics and market data products were $22.5 million, up 6.0% from $21.2 million in the third quarter of 2012.
  • Compensation and employee benefits expense was 68.4% of net revenues, on a non-GAAP basis, compared to 70.7% in the prior year period.
  • Non-compensation expenses were 30.3% of net revenues, on a non-GAAP basis, compared to 29.7% in the third quarter of 2012.
  • Net income was $1.4 million, or $0.01 per diluted share, on a non-GAAP basis, compared to $0.7 million, or $0.01 per diluted share, in the prior year period.
  • Cash earnings were $20.2 million, or $0.16 per diluted share, compared to $21.0 million, or $0.17 per diluted share, in the same period of 2012.
  • For the nine months ended September 30, 2013, non-GAAP net revenues decreased 5.4% to $574.2 million, from $606.6 million in 2012.  Non-GAAP net income was $15.7 million, or $0.12 per diluted share, for the nine months ended September 30, 2013, compared to $11.8 million, or $0.10 per diluted share, for the same period in 2012. 

Colin Heffron, Chief Executive Officer commented:  “Lower market volatility in July and August and the early October compliance deadline for Swaps Execution Facilities (“SEFs”) adversely impacted trading volumes in the third quarter.  Despite these factors, GFI’s electronic matching session revenues approximately tripled in cash fixed income and doubled in fixed income derivative products, year over year.   GFI’s trading platforms continue to gain traction across products and regions.  Trayport’s revenues grew 11% year over year in its functional currency, assisted by the evolution of Trayport’s software as a service product and expansion into new asset classes and geographies.    

“Our continued efforts to reduce GFI’s cost base is reflected in an improved adjusted EBITDA and compensation ratio year-over-year, despite the lower revenue environment.

“In October, we successfully commenced operations on the GFI Swaps Exchange, our SEF platform, with proprietary trading technology across asset classes and electronic connectivity to customers, clearers and data warehouses.  We continue to add customers and products to our SEF platform in all asset classes and are pleased with its performance to date.

“GFI’s preliminary October 2013 total revenues are approximately flat when compared to the same period of October last year, while brokerage revenues are tracking down approximately 5%.   We do not currently expect any meaningful increase in volumes in the fourth quarter as our customers continue to adjust to the new regulatory landscape over the next few months.

“GFI’s cash earnings were $0.16 per diluted share, or approximately $20.2 million, in the third quarter of 2013.  We are pleased to declare a quarterly cash dividend to GFI shareholders of $0.05 per share.”

GAAP Results

GAAP net revenues were $176.2 million in the third quarter of 2013, compared to $184.2 million in the third quarter of 2012.  GAAP net loss was $0.5 million, or $0.00 per diluted share, in the third quarter of 2013, compared with a loss of $8.7 million, or a loss of $0.08 per diluted share, in the prior year period.  Compensation and employee benefits expense in the third quarter of 2013 was 68.7%, on a GAAP basis, as compared with 70.9% in the third quarter of 2012.  GAAP non-compensation expenses for the third quarter of 2013 were $56.3 million, or 31.9% of net revenues, compared to $60.8 million, or 33.0% of net revenues, in the prior year period.

Revenues

Net revenues were $177.0 million on a non-GAAP basis in the third quarter of 2013, as compared to $184.4 million in the third quarter of 2012.

Brokerage revenues were $151.2 million in the third quarter of 2013 compared to $162.5 million in the prior year period.  Revenues from fixed income, financial, commodity and equity products were down 5.1%, 1.3%, 8.2% and 16.2%, respectively, compared to the third quarter of 2012.  By geographic region, brokerage revenues for the third quarter of 2013 decreased 13.3%, 8.3% and 3.4% in Asia-Pacific, EMEA and the Americas, respectively, compared with the same quarter of 2012.

Revenues from trading software, analytics and market data products for the third quarter of 2013 were $22.5 million, up 6.0% from $21.2 million in the third quarter of 2012.

Expenses

For the third quarter of 2013, non-GAAP compensation and employee benefits expense was $121.1 million, or 68.4% of net revenues, compared with $130.4 million, or 70.7% of net revenues, in the third quarter of 2012.  Non-GAAP non-compensation expenses for the third quarter of 2013 were $53.6 million, or 30.3% of net revenues, compared with $54.7 million, or 29.7% of net revenues, in the third quarter of 2012.

Earnings

Non-GAAP net income for the third quarter of 2013 was $1.4 million, or $0.01 per diluted share, compared with $0.7 million, or $0.01 per diluted share, in the third quarter of 2012.

GFI’s effective non-GAAP tax rate for the first nine-months of 2013 was 20.0% as compared to a full year rate of 11.9% in 2012.  The increase is primarily driven by a release of a tax liability in 2012, which created an unusually low tax rate for that year.

Nine Month Results

GAAP net revenues were $576.2 million for the nine months ended September 30, 2013, compared with $613.6 million for the same period 2012.   GAAP net income was $10.9 million, or $0.09 per diluted share, in the first nine months of 2013, compared with $1.4 million, or $0.01 per diluted share, in the prior year period.  Compensation and employee benefits expense in the first nine months of 2013 was 68.2%, on a GAAP basis, down from 68.8%, in the prior year period.  Non-compensation expenses, on a GAAP basis, for the nine months ended September 30, 2013 were $176.9 million, or 30.7% of net revenues, compared with $183.5 million, or 29.9% of net revenues, in the first nine months of 2012.

On a non-GAAP basis, net revenues for the nine months ended September 30, 2013 were $574.2 million, compared to $606.6 million for the same period in 2012.  Non-GAAP net income was $15.7 million, or $0.12 per diluted share, for the nine months ended September 30, 2013, compared with net income of $11.8 million, or $0.10 per diluted share, for the same period in 2012. 

Dividend Declaration

The Board of Directors of GFI has declared a quarterly cash dividend of $0.05 per share payable on November 29, 2013 to shareholders of record as of November 15, 2013.

Non-GAAP Financial Measures

To supplement GFI’s unaudited financial statements presented in accordance with GAAP, the Company uses certain non-GAAP measures of financial performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and may be different from non-GAAP financial measures used by other companies.  In addition, these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP. The non-GAAP financial measures used by GFI include non-GAAP total revenues, non-GAAP net revenues, non-GAAP provision for or benefit from income taxes, non-GAAP net income, non-GAAP diluted earnings per share, cash earnings and cash earnings per share.  These non-GAAP financial measures currently exclude from the Company’s statement of income amortization of acquired intangibles and certain other items that management views as non-operating, non-recurring or non-cash as detailed in the reconciliation included in the financial tables attached to this release.

In addition, GFI may consider whether other significant non-operating, non-recurring or non-cash items that arise in the future should also be excluded in calculating the non-GAAP financial measures it uses.  The non-GAAP financial measures also take into account estimated adjustments to income tax expense with respect to the excluded items.

GFI believes that these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures, provide meaningful supplemental information regarding the Company’s performance by excluding certain items that may not be indicative of the Company’s core business, operating results or future outlook. GFI’s management uses, and believes that investors benefit from referring to, these non-GAAP financial measures in assessing the Company’s operating results, as well as when planning, forecasting and analyzing future periods. These non-GAAP financial measures also facilitate comparisons of the Company’s performance to prior periods.

In addition to the reasons stated above, which are generally applicable to each of the items GFI excludes from its non-GAAP financial measures, the Company believes it is appropriate to exclude amortization of acquired intangibles because when analyzing the operating performance of an acquired business, GFI’s management focuses on the total return provided by the investment (i.e., operating profit generated from the acquired entity, as compared to the purchase price paid) without taking into consideration any charges for allocations made for accounting purposes. Further, because the purchase price for an acquisition necessarily reflects the accounting value assigned to intangible assets, when analyzing the operating performance of an acquisition in subsequent periods, the Company’s management excludes the GAAP impact of acquired intangible assets on its financial results. GFI believes that such an approach is useful in understanding the long-term return provided by an acquisition and that investors benefit from a supplemental non-GAAP financial measure that excludes the accounting expense associated with acquired intangible assets.

A reconciliation of these non-GAAP financial measures to GAAP is included in the financial tables attached to this release.

Conference Call

GFI has scheduled an investor conference call to discuss its third quarter results at 8:30 a.m. (Eastern Time) on Friday, October 25, 2013. Those wishing to listen to the live conference call via telephone should dial 1-800-870-4263 in North America and +1-412-317-0790 outside of North America, and ask for “GFI”.

A live audio web cast of the conference call will be available on the Investor Relations section of GFI’s Website. For web cast registration information, please visit: http://www.gfigroup.com. Following the conference call, an archived recording will be available.

Supplementary Financial Information

GFI has posted details of its historical monthly brokerage revenues on the Investor Relations page of its web site under the heading Supplementary Financial Information. The Company currently plans to post this information quarterly in conjunction with its announcement of earnings, but does not undertake a responsibility to continue to provide or update such information.

About GFI Group Inc.

GFI Group Inc. (NYSE: “GFIG”) is a leading provider of wholesale brokerage services, clearing services, electronic execution and trading support products for global financial markets. GFI Group Inc. provides brokerage services, market data, trading platform and analytics software products to institutional clients in markets for a range of fixed income, financial, equity and commodity instruments.

Headquartered in New York, GFI was founded in 1987 and employs more than 2,000 people with additional offices in London, Paris, Nyon, Hong Kong, Seoul, Singapore, Manila, Tokyo, Sydney, Cape Town, Santiago, Bogota, Buenos Aires, Lima, Mexico City, Dubai, Dublin, Tel Aviv and Sugar Land (TX). GFI Group Inc. provides services and products to over 2,600 institutional clients, including leading investment and commercial banks, corporations, insurance companies and hedge funds. Its brands include GFISM, GFInet®, CreditMatch®, GFI ForexMatch®, EnergyMatch®, FENICS®, Starsupply®, Amerex®, Trayport® and Kyte®.

Forward-looking Statement

Certain matters discussed in this press release contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this press release, the words “anticipate,” “believe,” “estimate,” “may,” “might,” “intend,” “expect” and similar expressions identify such forward-looking statements. Actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements contained herein. These forward-looking statements are based largely on the expectations of GFI Group Inc. (the “Company”) and are subject to a number of risks and uncertainties. These include, but are not limited to, risks and uncertainties associated with: economic, political and market factors affecting trading volumes; securities prices or demand for the Company’s brokerage services; competition from current and new competitors; the Company’s ability to attract and retain key personnel, including highly-qualified brokerage personnel; the Company’s ability to identify and develop new products and markets; changes in laws and regulations governing the Company’s business and operations or permissible activities; the Company’s ability to manage its international operations; financial difficulties experienced by the Company’s customers or key participants in the markets in which the Company focuses its brokerage services; the Company’s ability to keep up with technological changes; uncertainties relating to litigation and the Company’s ability to assess and integrate acquisition prospects. Further information about factors that could affect the Company’s financial and other results is included in the Company’s filings with the Securities and Exchange Commission. The Company does not undertake to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

– FINANCIAL TABLES FOLLOW –

 

 

GFI Group Inc. and Subsidiaries

 

Consolidated Statements of Operations (unaudited)

 

(In thousands except share and per share data)

                   
           
     

Three Months Ended

 

Nine Months Ended

     

September 30,

 

September 30,

     

2013

 

2012

 

2013

 

2012

 

Revenues

             
   

Agency commissions 

$        109,365

 

$        112,239

 

$        358,413

 

$        380,276

   

Principal transactions 

41,841

 

50,278

 

143,468

 

164,830

   

 Total brokerage revenues

151,206

 

162,517

 

501,881

 

545,106

   

Clearing services revenues

32,722

 

30,545

 

110,225

 

88,307

   

Interest income from clearing services

455

 

422

 

1,623

 

1,325

   

Equity in net earnings of unconsolidated businesses

1,566

 

2,344

 

6,925

 

6,242

   

Software, analytics and market data

22,472

 

21,204

 

66,438

 

61,671

   

Other income

4,012

 

2,356

 

12,011

 

14,642

   

    Total revenues

212,433

 

219,388

 

699,103

 

717,293

                   
 

Interest and transaction-based expenses

             
   

Transaction fees on clearing services

31,620

 

29,420

 

106,952

 

84,988

   

Transaction fees on brokerage services

4,430

 

5,734

 

15,572

 

18,012

   

Interest expense from clearing services

143

 

82

 

390

 

680

   

Total interest and transaction-based expenses

36,193

 

35,236

 

122,914

 

103,680

   

Revenues, net of interest and transaction-based expenses

176,240

 

184,152

 

576,189

 

613,613

                   
 

Expenses

             
   

Compensation and employee benefits

121,109

 

130,499

 

392,737

 

421,927

   

Communications and market data

13,747

 

15,269

 

41,077

 

46,629

   

Travel and promotion

7,380

 

7,973

 

23,298

 

27,347

   

Rent and occupancy

7,901

 

7,083

 

22,152

 

20,759

   

Depreciation and amortization

8,320

 

9,246

 

24,962

 

27,502

   

Professional fees

5,712

 

5,925

 

18,824

 

17,470

   

Interest on borrowings

7,612

 

6,738

 

22,475

 

20,080

   

Other expenses

5,615

 

8,586

 

24,138

 

23,730

   

   Total other expenses

177,396

 

191,319

 

569,663

 

605,444

                   
 

(Loss) income before (benefit from) provision for income taxes

(1,156)

 

(7,167)

 

6,526

 

8,169

                   
 

(Benefit from) provision for income taxes

(1,127)

 

1,638

 

(5,267)

 

6,699

                   
 

Net (loss) income before attribution to non-controlling stockholders

(29)

 

(8,805)

 

11,793

 

1,470

                   
 

Less: Net income (loss) attributable to non-controlling interests

432

 

(112)

 

889

 

51

 

GFI’s net (loss) income

$               (461)

 

$           (8,693)

 

$           10,904

 

$             1,419

                   
                   
 

Basic (loss) earnings per share 

$               0.00

 

$              (0.08)

 

$               0.09

 

$               0.01

 

Diluted (loss) earnings per share

$               0.00

 

$              (0.08)

 

$               0.09

 

$               0.01

                   
 

Weighted average shares outstanding – basic

120,331,179

 

115,541,373

 

118,138,756

 

116,073,488

                   
 

Weighted average shares outstanding – diluted

120,331,179

 

115,541,373

 

126,858,459

 

123,570,110

                   
                   
                   
 

GFI Group Inc. and Subsidiaries

 

Consolidated Statements of Operations (unaudited)

 

As a Percentage of Net Revenues

                   
               
     

Three Months Ended

 

Nine Months Ended

     

September 30,

 

September 30,

     

2013

 

2012

 

2013

 

2012

 

Revenues

             
   

Agency commissions 

62.1%

 

60.9%

 

62.2%

 

62.0%

   

Principal transactions 

23.7%

 

27.3%

 

24.9%

 

26.9%

   

 Total brokerage revenues

85.8%

 

88.2%

 

87.1%

 

88.9%

   

Clearing services revenues

18.5%

 

16.6%

 

19.1%

 

14.4%

   

Interest income from clearing services

0.3%

 

0.2%

 

0.3%

 

0.2%

   

Equity in net earnings of unconsolidated businesses

0.9%

 

1.3%

 

1.2%

 

1.0%

   

Software, analytics and market data

12.7%

 

11.5%

 

11.5%

 

10.0%

   

Other income

2.3%

 

1.3%

 

2.1%

 

2.4%

   

    Total revenues

120.5%

 

119.1%

 

121.3%

 

116.9%

                   
 

Interest and transaction-based expenses

             
   

Transaction fees on clearing services

17.9%

 

16.0%

 

18.5%

 

13.9%

   

Transaction fees on brokerage services

2.5%

 

3.1%

 

2.7%

 

2.9%

   

Interest expense from clearing services

0.1%

 

0.0%

 

0.1%

 

0.1%

   

Total interest and transaction-based expenses

20.5%

 

19.1%

 

21.3%

 

16.9%

   

Revenues, net of interest and transaction-based expenses

100.0%

 

100.0%

 

100.0%

 

100.0%

                   
 

Expenses

             
   

Compensation and employee benefits

68.7%

 

70.9%

 

68.2%

 

68.8%

   

Communications and market data

7.8%

 

8.3%

 

7.1%

 

7.6%

   

Travel and promotion

4.2%

 

4.3%

 

4.0%

 

4.4%

   

Rent and occupancy

4.5%

 

3.8%

 

3.9%

 

3.4%

   

Depreciation and amortization

4.7%

 

5.0%

 

4.3%

 

4.5%

   

Professional fees

3.3%

 

3.2%

 

3.3%

 

2.8%

   

Interest on borrowings

4.3%

 

3.7%

 

3.9%

 

3.3%

   

Other expenses

3.2%

 

4.7%

 

4.2%

 

3.9%

   

   Total other expenses

100.7%

 

103.9%

 

98.9%

 

98.7%

                   
 

(Loss) income before (benefit from) provision for income taxes

-0.7%

 

-3.9%

 

1.1%

 

1.3%

                   
 

(Benefit from) provision for income taxes

-0.6%

 

0.9%

 

-0.9%

 

1.1%

                   
 

Net (loss) income before attribution to non-controlling stockholders

-0.1%

 

-4.8%

 

2.0%

 

0.2%

                   
 

Less: Net income (loss) attributable to non-controlling interests

0.2%

 

-0.1%

 

0.1%

 

0.0%

 

GFI’s net (loss) income

-0.3%

 

-4.7%

 

1.9%

 

0.2%

                   

 

 

 

 

GFI Group Inc. and Subsidiaries

 

Selected Financial Data (unaudited)

 

(Dollars in thousands except per share data)

                           
                       
         

Three Months Ended

     

Nine Months Ended

         

September 30,

     

September 30,

         

2013

 

2012

     

2013

 

2012

                           
 

Brokerage Revenues by Product Categories:

                 
   

Fixed Income

   

$            41,583

 

$            43,823

     

$          136,903

 

$          149,238

   

Financial

   

44,700

 

45,303

     

151,030

 

143,435

   

Equity

   

25,866

 

30,868

     

90,188

 

105,046

   

Commodity

   

39,057

 

42,523

     

123,760

 

147,387

                           
   

   Total brokerage revenues

 

$         151,206

 

$         162,517

     

$          501,881

 

$          545,106

                           
                           
 

Brokerage Revenues by Geographic Region:

                   
   

Americas

   

$            60,035

 

$            62,121

     

$          201,518

 

$          215,327

   

Europe, Middle East, and Africa

 

75,213

 

81,999

     

244,467

 

269,015

   

Asia-Pacific

   

15,958

 

18,397

     

55,896

 

60,764

                           
   

   Total brokerage revenues

 

$         151,206

 

$         162,517

     

$          501,881

 

$          545,106

                           
                           
                           
                           
         

September 30,

 

December 31,

           
         

2013

 

2012

           
                           
 

Consolidated Statement of Financial Condition Data:

                 
   

Cash and cash equivalents

 

$         168,878

 

$         227,441

           
   

Cash held at clearing organizations, net of customer cash

56,394

 

19,636

           
   

GFI’s total balance sheet cash

   

225,272

 

247,077

           
   

Balance sheet cash per share

 

1.83

 

2.11

           
                           
   

Total assets (1)

   

1,531,750

 

1,180,061

           
   

Total debt

   

250,000

 

250,000

           
   

Stockholders’ equity

   

433,652

 

425,082

           
                           
                           
 

Selected Statistical Data:

                     
   

Brokerage personnel headcount (2)

1,144

 

1,188

           
   

Employees

   

2,072

 

2,062

           
   

Broker productivity for the period (3)

$                 132

 

$                 125

           
                           
                           
                           
                           
 

(1)

Total assets include receivables from brokers, dealers and clearing organizations of $647.0 million and $252.7
million at September 30, 2013 and December 31, 2012, respectively. These receivables primarily represent
securities transactions entered into in connection with our matched principal business which have not settled
as of their stated settlement dates, as well as balances with clearing organizations. These receivables are
substantially offset by corresponding payables to brokers, dealers and clearing
organizations and to clearing customers, for these unsettled transactions.

       
 

(2)

Brokerage personnel headcount includes brokers, traders, trainees and clerks.

       
 

(3)

Broker productivity is calculated as brokerage revenues divided by average monthly brokerage personnel
headcount for the quarter.

           
                           

 

 

 

GFI Group Inc. and Subsidiaries

 

Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited)

 

(In thousands except share and per share data)

                   
           
     

Three Months Ended

 

Nine Months Ended

     

September 30,

 

September 30,

     

2013

 

2012

 

2013

 

2012

                   
 

GAAP revenues

 

$     212,433

 

$     219,388

 

$     699,103

 

$     717,293

 

Mark-to-market loss on forward hedges of future foreign currency revenues

 

804

 

608

 

154

 

287

 

Fair value mark-to-market gain on future purchase commitment 

 

 

(2,081)

 

(2,203)

 

(9,098)

 

Fair value mark-to-market loss on warrants on investee shares

 

 

1,709

 

22

 

1,837

 

Total Non-GAAP Revenues

 

213,237

 

219,624

 

697,076

 

710,319

                   
 

GAAP interest and transaction-based expenses

 

36,193

 

35,236

 

122,914

 

103,680

                   
 

Non-GAAP revenues, net of interest and transaction-based expenses

 

177,044

 

184,388

 

574,162

 

606,639

                   
 

GAAP other expenses

 

177,396

 

191,319

 

569,663

 

605,444

 

Amortization of intangibles

 

(2,339)

 

(2,922)

 

(7,308)

 

(8,762)

 

Closure of certain desks in Asia

 

 

(637)

 

 

(1,578)

 

Writedown of available for sale securities

 

 

(2,662)

 

 

(5,362)

 

Expenses from start-up operations

 

 

 

(8,573)

 

 

Duplicate rent

 

(345)

 

 

(345)

 

 

Non-GAAP other expenses

 

174,712

 

185,098

 

553,437

 

589,742

                   
 

Non-GAAP pre-tax income (loss)

 

2,332

 

(710)

 

20,725

 

16,897

                   
 

Income tax impact on Non-GAAP items

 

1,593

 

4,987

 

6,757

 

6,265

 

Plus: Non-operating adjustment for the recognition of a tax benefit related to the
repatriation of international profits

 

 

(5,284)

 

 

(5,284)

 

Plus: Non-operating adjustment for the recognition of a tax (benefit) provision related
to interest income between international affiliates

 

 

(2,611)

 

2,655

 

(2,611)

 

Non-GAAP provision for (benefit from) income taxes

 

466

 

(1,270)

 

4,145

 

5,069

                   
 

Less: Net income (loss) attributable to non-controlling interests

 

432

 

(112)

 

889

 

51

                   
 

GFI’s Non-GAAP net income

 

$          1,434

 

$             672

 

$       15,691

 

$       11,777

                   
 

Non-GAAP diluted net income per share

 

$            0.01

 

$            0.01

 

$            0.12

 

$            0.10

                   
 

Pre-tax adjustments to arrive at cash earnings

               
 

Amortization of RSUs

 

6,870

 

7,751

 

22,372

 

24,633

 

Amortization of prepaid sign-on and retention bonuses

 

5,938

 

6,296

 

19,328

 

18,932

 

Depreciation and other amortization

 

5,981

 

6,324

 

17,654

 

18,740

 

Total pre-tax adjustments to cash earnings

 

18,789

 

20,371

 

59,354

 

62,305

                   
 

Non-GAAP pre-tax cash earnings from ongoing operations

 

21,121

 

19,661

 

80,079

 

79,202

                   
 

Non-GAAP provision for (benefit from) income taxes

 

466

 

(1,270)

 

4,145

 

5,069

                   
 

Less: Net income (loss) attributable to non-controlling interests

 

432

 

(112)

 

889

 

51

                   
 

GFI’s Non-GAAP net cash earnings from ongoing operations

 

$       20,223

 

$       21,043

 

$       75,045

 

$       74,082

                   
 

Non-GAAP cash earnings per share

 

$            0.16

 

$            0.17

 

$            0.59

 

$            0.60

                   
 

Weighted average shares outstanding – diluted

 

128,389,013

 

122,394,648

 

126,858,459

 

123,570,110

                   

 

 

GFI Group Inc.

                       

Adjusted EBITDA

                       
                         

($ in ‘000’s, except share and per share amounts)

 

3Q12

 

4Q12

 

1Q13

 

2Q13

 

3Q13

 

Last twelve
months (LTM)

                         

Net (loss) income per U.S. GAAP before attribution to non-controlling interests

 

$        (8,805)

 

$      (11,114)

 

$          4,954

 

$          6,868

 

$             (29)

   
                         

Plus: Net loss (income) attributable to non-controlling interests

 

112

 

(258)

 

(280)

 

(177)

 

(432)

   

GFI’s net (loss) income

 

(8,693)

 

(11,372)

 

4,674

 

6,691

 

(461)

   
                         

Plus: Extraordinary and other non-recurring pretax items (i.e., non-GAAP adjustments)

 

6,457

 

3,013

 

9,220

 

1,491

 

3,488

   
                         

Plus: Interest expense

 

6,820

 

7,098

 

7,848

 

7,262

 

7,755

   
                         

Less: Interest income

 

(614)

 

(849)

 

(928)

 

(579)

 

(630)

   
                         

Plus: Income tax expense (benefit) 

 

1,638

 

1,688

 

(4,859)

 

719

 

(1,127)

   
                         

Plus: Depreciation and amortization expense (excluding intangibles)

 

6,324

 

6,591

 

5,810

 

5,863

 

5,981

   
                         

Plus: Amortization of RSUs

 

7,751

 

7,732

 

8,142

 

7,360

 

6,870

   
                         

Plus: Amortization of prepaid sign-on and retention bonuses

 

6,296

 

6,540

 

6,112

 

7,278

 

5,938

   
                         

Adjusted EBITDA

 

$        25,979

 

$        20,441

 

$        36,019

 

$        36,085

 

$        27,814

 

$         120,359

                         

Weighted average shares outstanding – diluted

                     

126,858,459

                         

Adjusted EBITDA per share (pre-tax)

                     

$               0.95

                         

 

SOURCE GFI Group Inc.