Attached files

file filename
EX-99.1 - EX-99.1 - Virtu KCG Holdings LLCd639183dex991.htm
8-K - FORM 8-K - Virtu KCG Holdings LLCd639183d8k.htm

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

Explanatory Note

On July 1, 2013, Knight Capital Group, Inc. (“Knight”) merged with and into Knight Acquisition Corp., a wholly-owned subsidiary of KCG Holdings, Inc. (“KCG”), with Knight surviving the merger, GETCO Holding Company, LLC (“GETCO”) merged with and into GETCO Acquisition, LLC, a wholly-owned subsidiary of KCG, with GETCO surviving the merger and GA-GTCO, LLC, a unitholder of GETCO, merged with and into GA-GTCO Acquisition, LLC, a wholly-owned subsidiary of KCG, with GA-GTCO Acquisition, LLC surviving the merger (collectively, the “Mergers”), in each case, pursuant to the Amended and Restated Agreement and Plan of Merger, dated as of December 19, 2012 and amended and restated as of April 15, 2013 (the “Merger Agreement”). Following the Mergers, each of Knight and GETCO became wholly-owned subsidiaries of KCG.

The Mergers were treated as a purchase of Knight by GETCO for accounting and financial reporting purposes. As a result, the financial results of KCG for the nine months ended September 30, 2013 comprise third quarter KCG results and GETCO only results for the first half of 2013. KCG’s 2012 results comprise solely the results of GETCO.

Effective November 30, 2013, KCG Holdings, Inc. (“KCG”) and Knight Libertas Holdings, LLC (“Libertas”), a Delaware limited liability company and an indirect wholly owned subsidiary of KCG, completed the previously-announced sale (the “Transaction”) of Urban Financial of America, LLC, a Delaware limited liability company and a wholly owned subsidiary of Libertas (previously, Urban Financial Group, Inc., and “Urban”), to UFG Holdings, LLC, a Delaware limited liability company owned by an investor group led by Brian Libman (“UFG”). The Transaction was completed pursuant to a Stock Purchase Agreement (the “Agreement”), dated as of July 29, 2013, by and between KCG, Libertas and UFG. At closing, all of the issued and outstanding membership interests of Urban were acquired by UFG.

Pro Forma Financial Statements

The following unaudited pro forma condensed combined consolidated financial statements (the “Unaudited Pro Forma Financial Statements”) have been derived by the application of pro forma adjustments to the historical unaudited consolidated interim financial statements of KCG and Knight and the historical audited consolidated financial statements of KCG and Knight.

The unaudited pro forma condensed consolidated statement of financial condition (the “Unaudited Pro Forma Balance Sheet”) at September 30, 2013 gives effect to the Mergers and the sale of Urban (collectively, the “Transactions”) as of the balance sheet date, and the unaudited pro forma condensed combined consolidated statements of operations (the “Unaudited Pro Forma Income Statements”) for the nine months ended September 30, 2013 and the year ended December 31, 2012, give effect to the Transactions as if they had occurred on January 1, 2012, and reflect pro forma adjustments that are expected to have a continuing impact on the results of operations.

Note that certain reclassifications have been made to the historical financial statements of KCG and Knight to align their presentation in the Unaudited Pro Forma Financial Statements.

The Unaudited Pro Forma Financial Statements have been prepared by management for illustrative purposes only and do not purport to represent what the results of operations, balance sheet data or other financial information of KCG would have been if the Transactions had occurred as of the dates indicated or what such results will be for any future periods. The pro forma adjustments are based on the assumptions and information available at the time of the preparation of this Current Report on Form 8-K. The historical financial information has been adjusted to give effect to pro forma events that are: (1) directly attributable to the Transactions, (2) factually supportable, and (3) with respect to the Unaudited Pro Forma Income Statements, expected to have a continuing impact on the combined results of KCG. As such, the Unaudited Pro Forma Income Statements for the nine months ended September 30, 2013 and the year ended December 31, 2012 presented herein do not reflect non-recurring charges that will be or have been incurred in connection with the Transactions. The Unaudited Pro Forma Income Statements also do not reflect any cost savings from potential operating efficiencies or associated costs to achieve such savings or synergies that are expected to result from the Transactions nor do they include any costs associated with severance, exit or disposal of businesses or assets, restructuring or integration activities resulting from the Transactions, as they are currently not known, and to the extent they arise, they are expected to be non-recurring and have not been incurred as of the closing dates of the Transactions. However, such costs could affect KCG following the Transactions in the period the costs are incurred. Further, the Unaudited Pro Forma Financial Statements do not reflect the effect of any regulatory actions that may impact the results following the Transactions.

The pro forma adjustments represent KCG management’s estimates based on information currently available as of the date of this Current Report on Form 8-K and are subject to change as additional information becomes available and additional analyses are performed.

Assumptions for Unaudited Pro Forma Financial Statements

In conjunction with the Mergers, KCG refinanced approximately $272.0 million of existing Knight and GETCO debt and KCG borrowed $840.0 million, with $535.0 million borrowed under a first lien term loan facility and $305.0 million borrowed as senior secured notes (collectively, the “Borrowings”). On October 23, 2013, KCG made a $200.0 million principal prepayment under the first lien term loan facility. Therefore the unaudited pro forma financial statements give effect to this prepayment.


In the accompanying notes, we describe the assumptions underlying the pro forma adjustments. The Unaudited Pro Forma Financial Statements should be read in conjunction with:

 

    the accompanying notes to the Unaudited Pro Forma Financial Statements;

 

    the separate historical audited consolidated financial statements of GETCO as of and for the year ended December 31, 2012, included as Exhibit 99.3 in KCG’s Current Report on Form 8-K filed on November 12, 2013;

 

    the separate historical audited consolidated financial statements and notes thereto of Knight as of and for the year ended December 31, 2012, included in Knight’s Current Report on Form 8-K filed on May 13, 2013;

 

    the separate historical unaudited consolidated interim financial statements of Knight as of and for the six months ended June 30, 2013, included in KCG’s Quarterly Report on Form 10-Q filed on August 9, 2013; and

 

    the separate historical unaudited consolidated interim financial statements and notes thereto of KCG as of and for the nine months ended September 30, 2013, included in KCG’s Quarterly Report on Form 10-Q filed on November 12, 2013.

For additional information relating to the Mergers and KCG see the Registration Statement on Form S-4 (Registration No. 333-186624) filed by KCG with respect to the Mergers, the Current Report on Form 8-K filed by KCG on July 1, 2013 and any subsequent reports or documents KCG files with or furnishes to the SEC.

 

2


KCG Holdings, Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Financial Condition

September 30, 2013

(dollars and shares in thousands, except per share data)

 

     Unaudited                    
     Historical     Pro Forma Adjustments        
           Sale of     Debt     KCG Pro  
     KCG Holdings     Urban (a)     Prepayment (b)     Forma  

Assets

        

Cash and cash equivalents

   $ 798,712      $ 85,406      $ (200,000   $ 684,118   

Cash and securities segregated under federal and other regulations

     216,442        —          —          216,442   

Receivable from brokers, dealers and clearing organizations

     1,330,113        —          —          1,330,113   

Financial instruments owned, at fair value

     2,523,977        —          —          2,523,977   

Securities borrowed

     1,370,921        —          —          1,370,921   

Investments

     125,889        —          —          125,889   

Intangible assets, less accumulated amortization

     192,045        —          —          192,045   

Goodwill

     18,398        —          —          18,398   

Assets within discontinued operations

     6,098,299        (6,056,302     —          41,997   

Fixed assets and leasehold improvements, less accumulated depreciation and amortization

     161,865        —          —          161,865   

Deferred tax asset

     169,619        (8,543     —          161,076   

Other assets

     287,015        (5,613     —          281,402   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 13,293,295      $ (5,985,052   $ (200,000   $ 7,108,243   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Equity

        

Financial instruments sold not yet purchased, at fair value

   $ 2,162,938      $ —        $ —        $ 2,162,938   

Payable to brokers, dealers and clearing organizations

     666,178        —          —          666,178   

Collateralized financings

     1,138,480        —          —          1,138,480   

Payable to customers

     486,136        —          —          486,136   

Accrued compensation expense

     130,158        1,250        —          131,408   

Liabilities within discontinued operations

     6,006,024        (5,987,308     —          18,716   

Capital lease obligations

     12,453        —          —          12,453   

Short-term debt

     235,000        —          (200,000     35,000   

Accrued expenses and other liabilities

     220,648        —          —          220,648   

Long-term debt

     722,259        —          —          722,259   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabililties

     11,780,274        (5,986,058     (200,000     5,594,216   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

        

Common stock

     1,235        —          —          1,235   

Additional paid-in capital

     1,299,907        —          —          1,299,907   

Retained earnings

     226,837        1,006        —          227,843   

Treasury stock, at cost

     (9,811     —          —          (9,811

Accumulated other comprehensive income (loss)

     (5,147     —          —          (5,147
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

     1,513,021        1,006        —          1,514,027   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 13,293,295      $ (5,985,052   $ (200,000   $ 7,108,243   
  

 

 

   

 

 

   

 

 

   

 

 

 

Book value per share

         $ 12.35   
        

 

 

 

Pro forma shares outstanding

           122,587   
        

 

 

 

See accompanying notes to the Unaudited Pro Forma Financial Statements

 

3


KCG Holdings, Inc.

Unaudited Pro Forma Condensed Combined Consolidated Statement of Operations

For the nine months ended September 30, 2013

(dollars and shares in thousands, except per share data)

 

     Unaudited
Historical
    Pro Forma Adjustments        
     KCG Holdings     Knight YTD
June 30,
2013
    Purchase
Price
Adjustments
    Other
Adjustments
    Debt
Refinancing
    Sale of
Urban (a)
    KCG
Pro Forma
 

Revenues

              

Total Revenues

   $ 698,123      $ 599,690      $ —        $ —        $ —        $ (70,323   $ 1,227,490   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

              

Employee compensation and benefits

     236,983        243,070        —          —          —          (14,297     465,756   

Execution and clearance fees

     167,931        101,881        —          —          —          (5,128     264,684   

Communications and data processing

     86,040        45,377        —          —          —          (533     130,884   

Depreciation and amortization

     36,004        19,632        4,786 (d)      —          —          (1,115     59,307   

Professional fees

     38,928        35,438        —          (45,302 ) (e)      —          (532     28,532   

Occupancy and equipment rentals

     15,454        10,682        (104 )(d)      —          —          (867     25,165   

Writedown of assets and lease loss accrual

     4,248        17,787        —          —          —          (17,787     4,248   

Payments for order flow

     17,468        64,592        —          —          —          (21,084     60,976   

Interest

     26,515        26,325        —          —          1,384 (f)      (2,156     52,068   

Business development

     2,686        7,730        —          —          —          (1,430     8,986   

Other

     30,028        30,491        —          —          2,526 (f)      (5,638     57,407   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     662,285        603,005        4,682        (45,302     3,910        (70,567     1,158,013   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     35,838        (3,315     (4,682     45,302        (3,910     244        69,477   

Provision (benefit) for income taxes

     (102,478     7,982        (1,849 )(c)      17,894 (c)      (1,544 )(c)      93        (79,903
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 138,316      $ (11,297   $ (2,833   $ 27,408      $ (2,366   $ 151      $ 149,379   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per share from continuing operations

   $ 2.02      $ (0.04           $ 1.22   
  

 

 

   

 

 

           

 

 

 

Diluted earnings (loss) per share from continuing operations

   $ 2.01      $ (0.04           $ 1.22   
  

 

 

   

 

 

           

 

 

 

Weighted average shares outstanding—Basic

     68,632        306,879                122,587   
  

 

 

   

 

 

           

 

 

 

Weighted average shares outstanding—Diluted

     68,855        306,879                122,587   
  

 

 

   

 

 

           

 

 

 

See accompanying notes to the Unaudited Pro Forma Financial Statements

 

4


KCG Holdings, Inc.

Unaudited Pro Forma Condensed Combined Consolidated Statement of Operations

For the year ended December 31, 2012

(dollars and shares/units in thousands, except per share data)

 

     Unaudited Historical     Pro Forma Adjustments  
       KCG Holdings        Knight     Purchase
Price
Adjustments
    Other
Adjustments
    Debt
Refinancing
    Sale of
Urban (a)
    KCG
Pro Forma
 

Revenues

               

Total Revenues

   $ 551,536       $ 590,251      $ —        $ —        $ —        $ (116,096   $ 1,025,691   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

               

Employee compensation and benefits

     161,356         407,326        —          (3,501 )(e)      —          (21,696     543,485   

Execution and clearance fees

     185,790         195,372        —          —          —          (10,372     370,790   

Communications and data processing

     84,054         88,966        —          6,568 (e)      —          (865     178,723   

Depreciation and amortization

     34,939         43,148        9,636 (d)      —          —          (2,793     84,930   

Professional fees

     19,236         29,746        —          (13,059 )(e)      —          (2,064     33,859   

Occupancy and equipment rentals

     16,046         22,180        (208 )(d)      (3,242 )(e)      —          (1,786     32,990   

Writedown of assets and lease loss accrual

     —           28,732        —          —          —          (1,381     27,351   

Payments for order flow

     3,266         90,608        —          —          —          (27,346     66,528   

Interest

     2,665         51,044        —          —          17,798 (f)      (3,562     67,945   

Business development

     —           17,486        —          23 (e)      —          (5,578     11,931   

Other

     17,757         28,533        —          5,316 (e)      5,784 (f)      (2,648     54,742   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     525,109         1,003,141        9,428        (7,895     23,582        (80,091     1,473,274   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     26,427         (412,890     (9,428     7,895        (23,582     (36,005     (447,583

Provision (benefit) for income taxes

     10,276         (146,293     (3,724 )(c)      3,119 (c)      (9,315 )(c)      (13,682     (159,619
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

   $ 16,151       $ (266,597   $ (5,704   $ 4,776      $ (14,267   $ (22,323   $ (287,964
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per share/unit from continuing operations

   $ 1.74       $ (5.38           $ (2.46
  

 

 

    

 

 

           

 

 

 

Diluted earnings (loss) per share/unit from continuing operations

   $ 1.74       $ (5.38           $ (2.46
  

 

 

    

 

 

           

 

 

 

Weighted average shares/units outstanding—Basic

     8,639         119,376                116,849   
  

 

 

    

 

 

           

 

 

 

Weighted average shares/units outstanding—Diluted

     8,639         119,376                116,849   
  

 

 

    

 

 

           

 

 

 

See accompanying notes to the Unaudited Pro Forma Financial Statements

 

5


KCG Holdings, Inc.

Notes to the Unaudited Pro Forma Financial Statements

The Unaudited Pro Forma Financial Statements include certain pro forma adjustments to give effect to the Transactions as if they occurred on January 1, 2012. The pro forma adjustments are as follows:

Unaudited Pro Forma Balance Sheet:

a) On December 2, 2013 KCG Holdings, Inc. (“KCG”) announced the completion of the sale of Urban (“Urban”), effective November 30, 2013, to an investor group.

The adjustments made to the Pro Forma Income Statement for the nine months ended September 30, 2013 with regards to the sale of Urban solely reflect Urban’s results for the six months ended June 30, 2013. As discussed in KCG’s Quarterly Report on Form 10-Q for the period ended September 30, 2013, Urban results for the three months ended September 30, 2013 are included within discontinued operations and therefore are not reflected as an adjustment to this pro forma income statement.

After taking into account the sale of Urban, the remaining assets and liabilities included in Assets within discontinued operations and Liabilities within discontinued operations on the Unaudited Pro Forma Balance Sheet relates to residual assets from Knight’s sale of its institutional fixed income business.

b) On October 23, 2013, KCG made a $200.0 million principal prepayment under the first lien term loan facility.

Unaudited Pro Forma Income Statement:

c) Reflects the tax effect of the pro forma adjustments, using a combined federal and state statutory income tax rate for pro forma income statement purposes estimated at 39.5%.

d) As a result of the Mergers, the book value of Knight’s assets and liabilities was recorded at fair value. These pro forma financial statements presume that the Mergers occurred on January 1, 2012, which has the effect of adjusting Knight’s historical amortization expense related to intangible assets and unfavorable leases. The pro forma adjustments related to Knight’s amortization of intangibles as well as its net unfavorable leases is as follows (in thousands):

 

     Nine months ended     Year ended  
     September 30, 2013     December 31, 2012  

Pro forma amortization expense (i)

   $ 20,219      $ 26,959   

Less: Historical amortization expense

     (15,433     (17,322
  

 

 

   

 

 

 

Change in amortization expense

   $ 4,786      $ 9,636   
  

 

 

   

 

 

 
     Nine months ended     Year ended  
     September 30, 2013     December 31, 2012  

Pro forma lease amortization benefit (ii)

   $ (156   $ (208

Less: Historical amortization benefit

     52        —     
  

 

 

   

 

 

 

Change in amortization expense

   $ (104   $ (208
  

 

 

   

 

 

 

 

  i. Represents pro forma amortization expense relating to the estimated fair value of Knight’s intangibles of $156.8 million being amortized over depreciable lives ranging from 5 to 10 years.  
  ii. Represents pro forma amortization benefit relating to the estimated fair value of Knight’s unfavorable leases of $1.4 million being amortized over the lives of the leases ranging from 2 to 9 years.  

e) Represents reclassifications of expense line items to conform GETCO’s and Knight’s historical financial statements. In addition, deal costs that are currently reflected in the income statements in both the nine months ended September 30, 2013 and the year ended December 31, 2012 of $45.3 million and $7.9 million, respectively, have been removed from the Unaudited Pro Forma Income Statements given that these are non-recurring charges directly related to the Mergers.


f) Reflects changes in interest expense and deferred financing expenses for debt issued in connection with the Mergers as follows (in thousands):

 

     Nine months     Year ended  
     ended 9/30/13     12/31/2012  

Interest Expense:

    

Interest expense in connection with long and short term debt (i)

   $ 34,943      $ 49,332   

Less: historical interest expense on refinanced debt (ii)

    

Knight

     (15,214     (30,340

GETCO

     (446     (1,194

KCG

     (17,899     —     
  

 

 

   

 

 

 

Total pro forma adjustment

   $ 1,384      $ 17,798   
  

 

 

   

 

 

 

 

     Nine months     Year ended  
     ended 9/30/13     12/31/2012  

Deferred Financing Expense

    

Amortization of debt issuance costs (iii)

   $ 7,244      $ 9,558   

Less: historical deferred financing expense on refinanced debt (ii)

    

Knight

     (2,100     (3,567

GETCO

     (312     (208

KCG

     (2,306     —     
  

 

 

   

 

 

 

Total pro forma adjustment

   $ 2,526      $ 5,784   
  

 

 

   

 

 

 

 

  i. The interest expense on the first lien term loan facility has been calculated as if $335.0 million has been outstanding since January 1, 2012. This balance takes into account the $200.0 million payment made on the initial $535.0 million first lien term loan facility. The interest rate on the first lien term loan is based on LIBOR plus a margin of 4.50%. The first lien term loan has a first year amortization of $235.0 million with covenants restricting the use of asset sale proceeds to the retirement of debt and equal quarterly payments of $7.5 million thereafter. Prepayments, however, are permitted at any time without premium or penalty except in connection with certain refinancings. For purposes of the Unaudited Pro Forma Income Statements, the effective interest rate on the first lien term loan has been assumed to be 5.75%, which reflects a LIBOR floor of 1.25%. The senior secured second lien notes have a five year term. The interest rate on the second lien notes is 8.25%. The effect on net income (after tax effect) of a 1/8 percent variance in interest rates for the first lien term loan would be $0.2 million and $0.3 million for the nine months ended September 30, 2013 and the year ended December 31, 2012, respectively.
  ii. Represents eliminations of interest expense, deferred debt placement costs and commitment fees incurred in historical income statements related to the existing debt of both GETCO and Knight that was refinanced as part of the Borrowings.
  iii. Assumes total capitalized debt issuance costs of $37.4 million with $25.6 million being amortized over a four and a half-year period in the case of the first lien term loan, and $11.7 million over five years for the second lien notes.

g) KCG’s net (loss) income for both the nine months ended September 30, 2013 and year ended December 31, 2012 includes ($23.4 million) and $5.0 million, respectively, in net (loss) income attributable to preferred and participating units. These amounts are excluded from the calculation of basic and diluted earnings (loss) per common unit.

Knight’s net loss from continuing operations for the year ended December 31, 2012 excludes the effects of the dividend on convertible preferred shares of $2.3 million, and the deemed dividend related to the beneficial conversion feature of convertible preferred shares of $373.4 million. These amounts are included in Knight’s basic and diluted earnings per share from continuing operations calculations.


RECONCILIATION OF PRO FORMA GAAP PRE-TAX TO PRO FORMA NON-GAAP PRE-TAX EARNINGS

We believe that certain non-GAAP financial presentations, when taken into consideration with the corresponding Unaudited Pro Forma Income Statements, are important in understanding our operating results. The non-GAAP adjustments incorporate the effects of the August 1, 2012 trading loss incurred by Knight and professional and other fees related to the Mergers. In conjunction with the Mergers, there were certain change in control provisions to the Knight stock plan and GETCO unit plan that required full vesting which resulted in the acceleration of expenses related to our stock and unit-based awards. The adjustments also include the writedown of goodwill and intangible assets, trading losses related to the Facebook IPO, certain gains and writedowns related to our strategic investments, a reserve for legal proceedings and compensation and other expenses related to reductions in force.

We believe the presentation of results excluding these adjustments provides meaningful information to shareholders and investors as they provide further insight into our pro forma results of operations for the nine months ended September 30, 2013 and year ended December 31, 2012.

The following tables provide a full reconciliation of pro forma GAAP to pro forma non-GAAP revenue and pre-tax results for the nine months ended September 30, 2013 and the year ended December 31, 2012 (in thousands):

 

Nine months ended September 30, 2013

  KCG
Holdings
    Knight YTD
June 30,
2013
    Sale of
Urban
    Other
Adjustments
    Debt
Refinancing
    Purchase
Price
Adjustments
    KCG Pro
Forma
 

Pro Forma GAAP Revenue

  $ 698,123      $ 599,690      $ (70,323   $ —        $ —        $ —        $ 1,227,490   

Gain on investment in Knight Capital Group, Inc.

    (127,972     —          —          —          —          —          (127,972

Writedown of strategic investment

    9,184        —          —          —          —          —          9,184   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro Forma Non GAAP Revenue

  $ 579,335      $ 599,690      $ (70,323   $ —        $ —        $ —        $ 1,108,702   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Nine months ended September 30, 2013

   KCG
Holdings
    Knight
YTD
June 30,
2013
    Sale of
Urban1
    Other
Adjustments
    Debt
Refinancing
    Purchase
Price
Adjustments
    KCG Pro
Forma
 

Pro Forma GAAP Income (Loss) from continuing operations before income taxes

   $ 35,838      $ (3,315   $ 244      $ 45,302      $ (3,910   $ (4,682   $ 69,477   

Gain on investment in Knight Capital Group, Inc.

     (127,972     —          —          —          —          —          (127,972

Professional and other fees related to Mergers and August 1st technology issue

     44,398        31,423        —          (45,302     —          —          30,519   

Compensation and other expenses related to reduction in workforce

     22,261        12,995        —          —          —          —          35,256   

Unit and stock-based compensation acceleration due to Mergers

     22,031        22,497        —          —          —          —          44,528   

Reserve for legal proceedings

     —          10,000        —          —          —          —          10,000   

Writedown of goodwill related to reverse mortgage business

     —          17,787        (17,787     —          —          —          —     

Writedown of strategic investment

     9,184        —                  9,184   

Writedown of assets and lease loss accrual

     4,633        —          —          —          —          —          4,633   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro Forma Non GAAP Income (Loss) from continuing operations before income taxes

   $ 10,373      $ 91,387      $ (17,543   $ —        $ (3,910   $ (4,682   $ 75,625   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Totals may not add due to rounding

1—Amounts related to the sale of Urban reflect Urban’s results for the six months ended June 30, 2013. Results for the three months ended September 30, 2013 are excluded, as they have been included in results from discontinued operations in KCG’s 10Q filing for the period ended September 30, 2013.

 

Year ended December 31, 2012

   KCG
Holdings
    Knight     Sale of
Urban
    Other
Adjustments
     Debt
Refinancing
     Purchase
Price
Adjustments
     KCG Pro
Forma
 

Pro Forma GAAP Revenue

   $ 551,536      $ 590,251      $ (116,096   $ —         $ —         $ —         $ 1,025,691   

August 1st trading loss

     —          457,570        —          —           —           —           457,570   

Facebook IPO trading losses

     —          35,438        —          —           —           —           35,438   

Investment gain

     (25,092     (9,992     —          —           —           —           (35,084

Writedown of strategic investment

     1,360        11,384        —          —           —           —           12,744   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Pro Forma Non GAAP Revenue

   $ 527,804      $ 1,084,651      $ (116,096   $ —         $ —         $ —         $ 1,496,359   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

Year ended December 31, 2012

   KCG
Holdings
    Knight     Sale of
Urban
    Other
Adjustments
    Debt
Refinancing
    Purchase
Price
Adjustments
    KCG Pro
Forma
 

Pro Forma GAAP Income (Loss) from continuing operations before income taxes

   $ 26,427      $ (412,890   $ (36,005   $ 7,895      $ (23,582   $ (9,428   $ (447,583

August 1st trading loss, related costs and professional and other fees related to Mergers

     4,318        468,792        —          (7,895     —          —          465,215   

Writedown of goodwill and intangible assets

     —          28,733        (1,381     —          —          —          27,351   

Facebook IPO trading losses

     —          35,438        —          —          —          —          35,438   

Investment gain

     (25,092     (9,992     —          —          —          —          (35,084

Writedown of strategic investment

     1,360        11,384        —          —          —          —          12,744   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro Forma Non GAAP Income (Loss) from continuing operations before income taxes

   $ 7,013      $ 121,465      $ (37,386   $ —        $ (23,582   $ (9,428   $ 58,081   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Totals may not add due to rounding