UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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): October 28, 2005
CBOT HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
Delaware | 333-72184 | 36-4468986 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
141 West Jackson Boulevard, Chicago, Illinois | 60604 | |
(Address of Principal executive offices) | (Zip Code) |
(312) 435-3500
(Registrants telephone number, including area code)
Not Applicable
(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:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On October 28, 2005, the press release set forth as Exhibit 99.1 hereto, and incorporated herein by reference, was issued to announce the financial results of CBOT Holdings, Inc. for the quarter ended September 30, 2005.
Item 9.01 Financial Statements and Exhibits.
(c) | Exhibits. |
Exhibit No. |
Exhibit Description | |
99.1 | Press Release Regarding Financial Results for CBOT Holdings, Inc. for the Quarter Ended September 30, 2005 |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CBOT HOLDINGS, INC. | ||
By: |
/S/ CAROL A. BURKE | |
Carol A. Burke | ||
Executive Vice President and General Counsel |
Date: October 28, 2005
EXHIBIT INDEX
Exhibit No. |
Exhibit Description | |
99.1 | Press Release Regarding Financial Results for CBOT Holdings, Inc. for the Quarter Ended October 28, 2005 |
Exhibit 99.1
For Immediate Release | Contact: | |
Maria Gemskie | ||
312.435.3620 | ||
news@cbot.com | ||
Investor Contact: | ||
Tami Kamarauskas | ||
312.213.2558 | ||
InvestorRelations@cbot.com |
CBOT HOLDINGS THIRD QUARTER 2005 REVENUE UP 20 PERCENT
CHICAGO, October 28, 2005 CBOT Holdings, Inc., holding company for the Chicago Board of Trade (CBOT®), announced today that revenue in the third quarter of 2005 rose 20 percent from revenue in the same period during 2004, with increased trading volume and a higher average rate per contract contributing to these results. Net income in the third quarter climbed 63 percent to $19.8 million, compared with $12.2 million in the third quarter of 2004.
Third quarter revenue was $112.2 million, up from $93.6 million in the third quarter of 2004. Exchange and clearing fee revenue in the third quarter grew 21 percent to $82.7 million compared with $68.3 million in the third quarter of 2004. Third quarter operating income was $32.9 million, rising 66 percent from $19.8 million in the same period during the prior year.
CBOT Holdings President and CEO Bernard W. Dan said, We added significant trading platform enhancements over the past year, which contributed to the recent growth in reported trading volume. Global market participants have benefited from more effective risk management via increased use of reduced tick spreads and enhanced trading and matching algorithms. In addition, on October 9, 2005, we implemented an additional major upgrade to our electronic trading platform, and concurrently expanded the number of trading hours from 21 hours per day to 22, which are collectively intended to drive additional volume in our products.
Third quarter trading volume rose nine percent over the same period during the prior year to 165.2 million contracts. Average daily volume in the third quarter of 2005 increased to 2.6 million contracts, also up nine percent from the third quarter of 2004. In addition, average daily volume on the CBOTs electronic trading platform, e-cbot powered by LIFFE CONNECT®, during the third quarter rose 20 percent from the same period last year.
Third quarter earnings benefited from trading volume growth along with an increase in the average rate per contract, which rose 11 percent above last years third quarter level. The average rate per contract represents total exchange and clearing fee revenue divided by total reported trading volume.
Separately, on Monday, October 24, 2005, CBOT Holdings closed the initial public offering of 3,191,489 shares of its Class A common stock, which included 2,940,486 shares offered by CBOT Holdings and 251,003 shares offered by selling stockholders. The initial public offering price was $54.00 per share. CBOT Holdings also sold an additional 478,723 shares of Class A common stock pursuant to the exercise in full by the underwriters of their over-allotment option.
Key Financial Metrics (in millions, except rate per contract)
Quarter Ended |
Sept 30 2005 |
Sept.30 2004 |
June 30 2005 |
|||||||||
Average Daily Volume |
2.6 | 2.4 | 2.9 | |||||||||
Reported Trading Volume |
165.2 | 151.5 | 184.9 | |||||||||
Average Rate per Contract |
$ | 0.501 | $ | 0.451 | $ | 0.499 | ||||||
Revenue |
$ | 112.2 | $ | 93.6 | $ | 120.6 | ||||||
Operating Income |
$ | 32.9 | $ | 19.8 | $ | 33.7 | ||||||
Operating Margin |
29 | % | 21 | % | 28 | % | ||||||
Net Income |
$ | 19.8 | $ | 12.2 | $ | 18.2 | ||||||
Depreciation & Amortization |
$ | 13.1 | $ | 11.5 | $ | 14.2 | ||||||
Capital Expenditures |
$ | 7.8 | $ | 17.0 | $ | 14.7 |
CBOT Third Quarter Operational Highlights
| CBOT announced upgrades to e-cbot, along with increases in exchange fee rates for certain transactions on e-cbot, effective October 1, 2005. New functionality on e-cbot includes order book management, stop orders at the host level that expand order type access via e-cbot, nine inter-commodity spread strategies for financial products and an expansion of trading hours per day from 21 to 22. |
| CBOT and Singapore Exchange announced an effort to jointly explore the establishment of a commodity derivatives exchange in Singapore. |
Outlook
Given current market conditions and what is known today, the CBOT currently expects the following for the fourth quarter 2005:
| Baseline expenses, which equals total operating expenses less volume based expenses, of about $66 million to $69 million, including $1.8 million to $2.0 million of non-cash stock compensation expense. |
| Volume based expenses, which include clearing costs and contracted license fees, of about $0.105 per reported contract. |
| The exchange fee rate increase implemented October 1, 2005 is currently expected to raise the overall rate per contract in the fourth quarter of 2005 about seven to ten percent from the rate during the third quarter of 2005. |
The company does not provide an outlook for trading volume or revenue, but does report the trading volume daily on its website at http://www.cbot.com/cbot/pub/page/0,3181,541,00.html.
3Q 2005 |
2Q 2005 |
1Q 2005 |
4Q 2004 |
3Q 2004 |
2Q 2004 |
1Q 2004 | |||||||||||||||
Trading Days |
64 | 64 | 61 | 64 | 64 | 63 | 62 | ||||||||||||||
AVERAGE RATE PER CONTRACT | |||||||||||||||||||||
3Q 2005 |
2Q 2005 |
1Q 2005 |
4Q 2004 |
3Q 2004 |
2Q 2004 |
1Q 2004 | |||||||||||||||
PRODUCT: |
|||||||||||||||||||||
Interest Rate |
0.469 | 0.467 | 0.482 | 0.386 | 0.417 | 0.408 | 0.484 | ||||||||||||||
Agriculture |
0.631 | 0.643 | 0.641 | 0.640 | 0.637 | 0.673 | 0.678 | ||||||||||||||
Equity Index |
0.672 | 0.630 | 0.578 | 0.560 | 0.564 | 0.550 | 0.525 | ||||||||||||||
Metals, Energy & Other |
1.360 | 1.312 | 0.855 | 0.654 | 0.848 | 0.870 | 0.851 | ||||||||||||||
Overall average rate per contract |
0.501 | 0.499 | 0.507 | 0.424 | 0.451 | 0.455 | 0.519 | ||||||||||||||
VENUE: |
|||||||||||||||||||||
Open-Auction |
0.485 | 0.483 | 0.491 | 0.441 | 0.490 | 0.506 | 0.525 | ||||||||||||||
Electronic |
0.411 | 0.397 | 0.400 | 0.315 | 0.330 | 0.319 | 0.429 | ||||||||||||||
Off-Exchange |
2.117 | 2.404 | 2.131 | 1.786 | 1.880 | 1.668 | 1.597 | ||||||||||||||
Overall average rate per contract |
0.501 | 0.499 | 0.507 | 0.424 | 0.451 | 0.455 | 0.519 | ||||||||||||||
AVERAGE DAILY VOLUME (Round Turns, in thousands) | |||||||||||||||||||||
3Q 2005 |
2Q 2005 |
1Q 2005 |
4Q 2004 |
3Q 2004 |
2Q 2004 |
1Q 2004 | |||||||||||||||
PRODUCT: |
|||||||||||||||||||||
Interest Rate |
2,123 | 2,368 | 2,356 | 2,006 | 1,974 | 2,028 | 1,735 | ||||||||||||||
Agriculture |
350 | 404 | 373 | 287 | 295 | 391 | 375 | ||||||||||||||
Equity Index |
103 | 115 | 105 | 99 | 96 | 94 | 90 | ||||||||||||||
Metals, Energy & Other |
5 | 3 | 4 | 5 | 2 | 2 | 2 | ||||||||||||||
Total |
2,582 | 2,889 | 2,838 | 2,398 | 2,367 | 2,516 | 2,203 | ||||||||||||||
VENUE: |
|||||||||||||||||||||
Open-Auction |
773 | 940 | 940 | 780 | 843 | 1,007 | 913 | ||||||||||||||
Electronic |
1,707 | 1,843 | 1,772 | 1,507 | 1,426 | 1,395 | 1,194 | ||||||||||||||
Off-Exchange |
102 | 106 | 126 | 110 | 97 | 115 | 96 | ||||||||||||||
Total |
2,582 | 2,889 | 2,838 | 2,398 | 2,367 | 2,516 | 2,203 | ||||||||||||||
TRANSACTION FEES (in thousands) | |||||||||||||||||||||
3Q 2005 |
2Q 2005 |
1Q 2005 |
4Q 2004 |
3Q 2004 |
2Q 2004 |
1Q 2004 | |||||||||||||||
PRODUCT: |
|||||||||||||||||||||
Interest Rate |
$ | 63,741 | $ | 70,733 | $ | 69,327 | $ | 49,524 | $ | 52,666 | $ | 52,199 | $ | 52,092 | |||||||
Agriculture |
14,150 | 16,604 | 14,598 | 11,761 | 12,037 | 16,558 | 15,777 | ||||||||||||||
Equity Index |
4,439 | 4,627 | 3,687 | 3,562 | 3,453 | 3,270 | 2,942 | ||||||||||||||
Metals, Energy & Other |
393 | 252 | 184 | 202 | 127 | 135 | 130 | ||||||||||||||
Total |
$ | 82,722 | $ | 92,216 | $ | 87,796 | $ | 65,050 | $ | 68,284 | $ | 72,163 | $ | 70,940 | |||||||
VENUE: |
|||||||||||||||||||||
Open-Auction |
$ | 23,979 | $ | 29,085 | $ | 28,185 | $ | 22,038 | $ | 26,458 | $ | 32,067 | $ | 29,742 | |||||||
Electronic |
44,872 | 46,883 | 43,285 | 30,413 | 30,123 | 28,011 | 31,726 | ||||||||||||||
Off-Exchange |
13,871 | 16,247 | 16,325 | 12,598 | 11,702 | 12,084 | 9,473 | ||||||||||||||
Total |
$ | 82,722 | $ | 92,216 | $ | 87,796 | $ | 65,050 | $ | 68,284 | $ | 72,163 | $ | 70,940 |
Quarterly Conference Call
Executives of CBOT Holdings Inc. will host a conference call to review its third quarter results today, October 28, at 8:00 am ET 7:00 am CT. The conference call and any accompanying slides will be publicly available via live web cast from the investor relations section of the CBOT Holdings web site at http://www.cbot.com. The web cast will be available for replay at the same address approximately two hours following its conclusion. Those wishing to listen to the live conference via telephone should dial 866.362.5158 (U.S. callers) and 617.597.5397 (International callers) at least 10 minutes before the call begins.
About the CBOT
As one of the leading global derivative exchanges, the Chicago Board of Trade provides a diverse mix of financial, equity, and commodity futures and options-on-futures products. Building on its 157-year history, the CBOT continues to advance into the future using the strength of deep liquidity, market integrity and member-trader expertise. Using superior trading technology in both electronic and open-auction trading platforms, the CBOT provides premier customer service to risk managers and investors worldwide. For more information visit our web site at www.cbot.com.
Forward Looking Statements
In this release, our use of the words may, will, should, could, expects, plans, anticipates, believes, estimates, predicts, potential or continue or other comparable terminology is intended to identify forward-looking statements. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or implied in any forward-looking statements. More detailed information about factors that may affect our performance may be found in filings made by CBOT Holdings, Inc. with the Securities and Exchange Commission, which can be obtained at its web site at www.sec.gov. Except for any obligation to disclose material information under Federal securities laws, we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise.
# # #
CBOT Holdings, Inc. and Subsidiaries
Consolidated Statements of Financial Condition
(unaudited, in thousands)
12/31/04 |
03/31/05 |
06/30/05 |
09/30/05 | |||||||||
ASSETS | ||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents: |
||||||||||||
Unrestricted |
$ | 91,165 | $ | 101,455 | $ | 101,868 | $ | 73,436 | ||||
Held under deposit and membership transfers |
14,262 | 16,439 | 2,050 | 862 | ||||||||
Total cash and cash equivalents |
105,427 | 117,894 | 103,918 | 74,298 | ||||||||
Restricted cash |
7,661 | 4,025 | 22,102 | 17,254 | ||||||||
Short term investments |
| | 24,700 | 64,199 | ||||||||
Accounts receivable - net of allowance |
34,556 | 47,775 | 40,761 | 38,310 | ||||||||
Income tax receivable |
1,557 | | | | ||||||||
Deferred income taxes |
2,219 | 2,591 | 2,573 | 2,974 | ||||||||
Prepaid expenses |
20,542 | 24,388 | 21,065 | 21,114 | ||||||||
Total current assets |
171,962 | 196,673 | 215,119 | 218,149 | ||||||||
Property and equipment: |
||||||||||||
Land |
34,234 | 34,234 | 34,234 | 34,234 | ||||||||
Buildings and equipment |
320,295 | 322,363 | 325,161 | 328,992 | ||||||||
Furnishings and fixtures |
188,316 | 189,825 | 196,344 | 197,054 | ||||||||
Computer software and systems |
72,662 | 81,492 | 84,091 | 84,112 | ||||||||
Construction in progress |
13,702 | 6,196 | 8,287 | 11,440 | ||||||||
Total property and equipment |
629,209 | 634,110 | 648,117 | 655,832 | ||||||||
Less accumulated depreciation and amortization |
360,038 | 373,708 | 387,137 | 400,110 | ||||||||
Property and equipment - net |
269,171 | 260,402 | 260,980 | 255,722 | ||||||||
Other assets - net |
19,283 | 19,162 | 19,387 | 19,252 | ||||||||
Total assets |
$ | 460,416 | $ | 476,237 | $ | 495,486 | $ | 493,123 | ||||
LIABILITIES AND MEMBERS / STOCKHOLDERS EQUITY | ||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
$ | 20,545 | $ | 12,837 | $ | 14,098 | $ | 14,960 | ||||
Accrued clearing services |
11,591 | 13,516 | 15,003 | 12,630 | ||||||||
Accrued real estate taxes |
7,623 | 5,994 | 7,995 | 9,595 | ||||||||
Accrued payroll costs |
6,031 | 2,882 | 3,986 | 5,568 | ||||||||
Accrued exchange fee rebates |
2,301 | 1,587 | 1,955 | 2,555 | ||||||||
Accrued employee termination |
403 | 322 | 273 | 302 | ||||||||
Accrued liabilities |
9,524 | 9,056 | 8,381 | 7,348 | ||||||||
Funds held for deposit and membership transfers |
14,262 | 16,439 | 24,123 | 17,230 | ||||||||
Current portion of long-term debt |
20,359 | 20,229 | 19,726 | 19,588 | ||||||||
Income tax payable |
| 12,012 | 2,135 | 1,764 | ||||||||
Other current liabilities |
249 | 4,733 | 4,700 | 322 | ||||||||
Total current liabilities |
92,888 | 99,607 | 102,375 | 91,862 | ||||||||
Long-term liabilities: |
||||||||||||
Deferred income tax liabilities |
28,484 | 27,225 | 25,588 | 23,468 | ||||||||
Long-term debt |
31,074 | 20,231 | 19,728 | 11,810 | ||||||||
Other liabilities |
14,379 | 14,671 | 15,048 | 13,412 | ||||||||
Total long-term liabilities |
73,937 | 62,127 | 60,364 | 48,690 | ||||||||
Total liabilities |
166,825 | 161,734 | 162,739 | 140,552 | ||||||||
Members / Stockholders equity: |
||||||||||||
Common stock |
| | 49 | 49 | ||||||||
Additional paid-in capital |
| | 315,500 | 315,500 | ||||||||
Retained earnings |
| | 17,198 | 37,022 | ||||||||
Members equity |
293,591 | 314,503 | | | ||||||||
Total members / stockholders equity |
293,591 | 314,503 | 332,747 | 352,571 | ||||||||
Total liabilities and members / stockholders equity |
$ | 460,416 | $ | 476,237 | $ | 495,486 | $ | 493,123 | ||||
CBOT Holdings, Inc. and Subsidiaries
Consolidated Statements of Income
(unaudited, in thousands, except per share data)
QUARTER ENDED |
YTD |
||||||||||||||||||||
03/31/05 |
06/30/05 |
09/30/05 |
09/30/04 |
09/30/05 |
09/30/04 |
||||||||||||||||
Revenues: |
|||||||||||||||||||||
Exchange fees |
66,518 | 69,657 | 62,696 | 49,675 | 198,871 | 156,555 | |||||||||||||||
Clearing fees |
21,277 | 22,559 | 20,027 | 18,609 | 63,863 | 54,832 | |||||||||||||||
Market data |
18,522 | 18,306 | 18,289 | 16,119 | 55,117 | 48,118 | |||||||||||||||
Building |
5,608 | 5,479 | 5,595 | 5,328 | 16,682 | 16,089 | |||||||||||||||
Services |
3,591 | 3,623 | 4,230 | 3,133 | 11,444 | 9,465 | |||||||||||||||
Dues |
| | | | | 9,315 | |||||||||||||||
Other |
941 | 963 | 1,331 | 711 | 3,235 | 2,182 | |||||||||||||||
Total revenues |
116,457 | 120,587 | 112,168 | 93,575 | 349,212 | 296,556 | |||||||||||||||
Expenses: |
|||||||||||||||||||||
Clearing services |
16,516 | 17,378 | 15,630 | 14,080 | 49,524 | 40,162 | |||||||||||||||
Contracted license fees |
1,625 | 1,780 | 1,718 | 1,575 | 5,123 | 4,586 | |||||||||||||||
Salaries and benefits |
18,633 | 17,902 | 18,127 | 16,923 | 54,662 | 52,820 | |||||||||||||||
Depreciation and amortization |
13,814 | 14,231 | 13,144 | 11,507 | 41,189 | 33,757 | |||||||||||||||
Professional services |
4,592 | 4,558 | 4,979 | 6,389 | 14,129 | 19,115 | |||||||||||||||
General and administrative expenses |
4,922 | 5,167 | 5,427 | 5,511 | 15,516 | 14,638 | |||||||||||||||
Building operating costs |
6,638 | 6,514 | 6,542 | 5,899 | 19,694 | 17,813 | |||||||||||||||
Information technology services |
10,677 | 11,392 | 10,660 | 8,905 | 32,729 | 26,378 | |||||||||||||||
Programs |
2,016 | 3,089 | 2,306 | 1,902 | 7,411 | 8,053 | |||||||||||||||
Interest |
922 | 796 | 633 | 1,114 | 2,351 | 3,654 | |||||||||||||||
Litigation |
4,000 | 4,000 | |||||||||||||||||||
Severance and related costs |
114 | 50 | 113 | (31 | ) | 277 | 387 | ||||||||||||||
Operating expenses |
80,469 | 86,857 | 79,279 | 73,774 | 246,605 | 221,363 | |||||||||||||||
Income from operations |
35,988 | 33,730 | 32,889 | 19,801 | 102,607 | 75,193 | |||||||||||||||
Income taxes |
|||||||||||||||||||||
Current |
16,577 | 17,002 | 15,586 | 9,957 | 49,165 | 26,793 | |||||||||||||||
Deferred |
(1,632 | ) | (1,618 | ) | (2,521 | ) | (2,120 | ) | (5,771 | ) | 4,421 | ||||||||||
Total income taxes |
14,945 | 15,384 | 13,065 | 7,837 | 43,394 | 31,214 | |||||||||||||||
Income before equity in unconsolidated subsidiary and minority interest in consolidated subsidiary |
21,043 | 18,346 | 19,824 | 11,964 | 59,213 | 43,979 | |||||||||||||||
Equity in loss of unconsolidated subsidiary - net of tax |
(255 | ) | (112 | ) | | (121 | ) | (367 | ) | (373 | ) | ||||||||||
Minority interest in loss of consolidated subsidiary |
| | | 323 | | 1,100 | |||||||||||||||
Net income |
20,788 | 18,234 | 19,824 | 12,166 | 58,846 | 44,706 | |||||||||||||||
Earnings per share: (1) |
|||||||||||||||||||||
Basic |
$ | 0.35 | $ | 0.40 | $ | 0.75 | |||||||||||||||
Diluted |
$ | 0.35 | $ | 0.40 | $ | 0.75 | |||||||||||||||
Weighted average number of common stock shares: (2)(3) |
|||||||||||||||||||||
Basic |
49,360 | 49,360 | 49,360 | ||||||||||||||||||
Diluted |
49,360 | 49,360 | 49,360 |
(1) | Income used in the calculation of earnings per share, only includes earnings allocated to each reported period after April 22, 2005, the date the CBOT demutualized and became a stock, for-profit company. The amount of income allocated to the period before April 22, 2005 and not included in the calculation of earnings per share was $1,036 for the quarter ended June 30, 2005 and $21,824 for the nine months ended September 30, 2005. |
(2) | CBOT members received an aggregate of 49,360 shares of Class A common stock of CBOT Holdings as a result of the demutualization.Weighted average number of shares used in the calculation is based on the average number of shares outstanding after April 22, 2005 rather than the entire reporting period. |
(3) | On October 24, 2005, CBOT Holdings closed an initial public offering of its Class A common stock. The number of shares of Class A common stock outstanding immediately after this offering was 52,807 shares. |
Operating expense makeup: |
|||||||||||||
Volume-based |
18,141 | 19,158 | 17,348 | 15,655 | 54,647 | 44,748 | |||||||
Baseline |
62,214 | 63,649 | 61,818 | 58,150 | 187,681 | 176,228 | |||||||
Other |
114 | 4,050 | 113 | (31 | ) | 4,277 | 387 | ||||||
Total |
80,469 | 86,857 | 79,279 | 73,774 | 246,605 | 221,363 | |||||||
CBOT Holdings, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(unaudited, in thousands)
QUARTER ENDED |
YTD |
|||||||||||||||||||||||
03/31/05 |
06/30/05 |
09/30/05 |
09/30/04 |
09/30/05 |
09/30/04 |
|||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||
Net income |
$ | 20,788 | $ | 18,234 | $ | 19,824 | $ | 12,166 | $ | 58,846 | $ | 44,706 | ||||||||||||
Adjustments to reconcile net income to net cash flows from operating activities: |
||||||||||||||||||||||||
Depreciation and amortization |
13,814 | 14,231 | 13,144 | 11,507 | 41,189 | 33,757 | ||||||||||||||||||
Change in allowance for doubtful accounts |
230 | 61 | 78 | (5 | ) | 369 | (234 | ) | ||||||||||||||||
Gain / loss on foreign currency transaction |
(260 | ) | (1,006 | ) | (316 | ) | (153 | ) | (1,582 | ) | 361 | |||||||||||||
Gain / loss on sale or retirement of fixed assets |
| (4 | ) | 8 | (21 | ) | 4 | 13 | ||||||||||||||||
Deferred income taxes (benefit) |
(1,632 | ) | (1,618 | ) | (2,521 | ) | (2,120 | ) | (5,771 | ) | 4,420 | |||||||||||||
Minority interest in loss of subsidiary |
| | | (323 | ) | | (1,100 | ) | ||||||||||||||||
Equity in loss of unconsolidated subsidiary |
425 | 188 | | 201 | 613 | 621 | ||||||||||||||||||
Amortization of short term investment discounts |
| (26 | ) | (111 | ) | | (137 | ) | | |||||||||||||||
Changes in assets and liabilities: |
||||||||||||||||||||||||
Accounts receivable |
(13,449 | ) | 6,953 | 2,373 | 337 | (4,123 | ) | 1,046 | ||||||||||||||||
Income tax receivable / payable |
13,569 | (9,877 | ) | (371 | ) | (498 | ) | 3,321 | 12,926 | |||||||||||||||
Prepaid expenses |
(3,846 | ) | 3,323 | (49 | ) | (1,752 | ) | (572 | ) | (7,852 | ) | |||||||||||||
Other assets |
(410 | ) | (335 | ) | 19 | 446 | (726 | ) | 707 | |||||||||||||||
Accounts payable |
(7,708 | ) | 1,261 | 862 | 1,026 | (5,585 | ) | (14,071 | ) | |||||||||||||||
Accrued clearing services |
1,925 | 1,487 | (2,373 | ) | 191 | 1,039 | 10,257 | |||||||||||||||||
Accrued real estate taxes |
(1,629 | ) | 2,001 | 1,600 | 1,305 | 1,972 | 870 | |||||||||||||||||
Accrued payroll costs |
(3,149 | ) | 1,104 | 1,582 | 1,441 | (463 | ) | (31 | ) | |||||||||||||||
Accrued exchange fee rebates |
(714 | ) | 368 | 600 | 105 | 254 | (1,812 | ) | ||||||||||||||||
Accrued employee termination |
(81 | ) | (49 | ) | 29 | (474 | ) | (101 | ) | (1,970 | ) | |||||||||||||
Accrued liabilities |
(468 | ) | (675 | ) | (1,033 | ) | (451 | ) | (2,176 | ) | (3,723 | ) | ||||||||||||
Funds held for deposit and membership transfers |
2,177 | 7,684 | (6,893 | ) | (6,110 | ) | 2,968 | 993 | ||||||||||||||||
Other current liabilities |
4,484 | (33 | ) | (4,378 | ) | 3,721 | 73 | 3,695 | ||||||||||||||||
Other long-term liabilities |
292 | 377 | (1,636 | ) | (1,362 | ) | (967 | ) | (1,006 | ) | ||||||||||||||
Net cash flows from operating activities |
24,358 | 43,649 | 20,438 | 19,177 | 88,445 | 82,573 | ||||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Acquisition of property and equipment |
(4,932 | ) | (14,702 | ) | (7,777 | ) | (17,031 | ) | (27,411 | ) | (28,608 | ) | ||||||||||||
Purchase of short term investments |
| (24,674 | ) | (49,285 | ) | | (73,959 | ) | | |||||||||||||||
Proceeds from short term investments |
| | 9,897 | | 9,897 | | ||||||||||||||||||
Restricted cash |
3,636 | (18,077 | ) | 4,848 | (5 | ) | (9,593 | ) | (6,803 | ) | ||||||||||||||
Proceeds from sale of property and equipment |
| 9 | | 227 | 9 | 229 | ||||||||||||||||||
Investment in joint ventures |
(6 | ) | (191 | ) | (1 | ) | (50 | ) | (198 | ) | (323 | ) | ||||||||||||
Net cash flows used in investing activities |
(1,302 | ) | (57,635 | ) | (42,318 | ) | (16,859 | ) | (101,255 | ) | (35,505 | ) | ||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Repayments of borrowings |
(10,713 | ) | | (7,740 | ) | (7,939 | ) | (18,453 | ) | (18,652 | ) | |||||||||||||
Capital contributions from members |
124 | 10 | | 81 | 134 | 275 | ||||||||||||||||||
Distribution to partners |
| | | | | (60,300 | ) | |||||||||||||||||
Net cash flows used in financing activities |
(10,589 | ) | 10 | (7,740 | ) | (7,858 | ) | (18,319 | ) | (78,677 | ) | |||||||||||||
Net increase (decrease) in cash and cash equivalents |
12,467 | (13,976 | ) | (29,620 | ) | (5,540 | ) | (31,129 | ) | (31,609 | ) | |||||||||||||
Cash and cash equivalents - beginning of period |
105,427 | 117,894 | 103,918 | 116,597 | 105,427 | 142,666 | ||||||||||||||||||
Cash and cash equivalents - end of period |
$ | 117,894 | $ | 103,918 | $ | 74,298 | $ | 111,057 | $ | 74,298 | $ | 111,057 | ||||||||||||
Cash paid for: |
||||||||||||||||||||||||
Interest |
$ | 1,089 | $ | 297 | $ | 1,000 | $ | 1,600 | $ | 2,386 | $ | 3,346 | ||||||||||||
Income taxes (net of refunds) |
2,837 | 26,841 | 15,959 | 10,375 | 45,637 | 13,619 | ||||||||||||||||||