Virtu itg holdings llc (ITG)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash Flows from Operating Activities:
Net income (loss)

691

-39,440

-25,918

91,570

50,892

31,085

-247,859

-179,789

23,980

42,834

114,642

Adjustments to reconcile net income (loss) to net cash used in operating activities:
Gain on sale of investment research operations

-

-

21

-

-

-

-

-

-

-

-

Depreciation and amortization

43,860

45,153

43,523

44,151

49,384

53,606

56,493

59,057

62,373

60,746

54,180

Deferred income tax expense (benefit)

570

33,826

-15,755

12,912

-4,979

3,051

-27,156

-32,593

-4,315

8,501

12,603

Loss on securities owned

-

-

-

-

-

-

-

-

-

-

-1,519

Provision for doubtful accounts

593

375

67

496

-801

-405

1,401

203

178

-1,689

697

Non-cash share-based compensation

29,762

20,238

25,620

16,667

15,359

13,539

15,628

20,156

18,006

15,983

10,399

Leasehold asset write-off

1,444

7,492

-

-

-

-

-

-

-

-

-

Other intangible asset impairment

-

325

-

-

-

-

-

-

-

-

-

Gain on investment in joint venture

608

-

-

107,699

-

-

-

-

-

-

-

Fixed asset disposal

-

-

-

-

-

-649

-

-

-

-

-

Capitalized software write-off

-

-

-

-

-

-

-

-

-6,091

-

-

Non-cash restructuring charges, net

-

-

-

-

-

357

548

2,480

1,461

5,536

-

Goodwill and other asset impairment

-

-

-

-

-

101

274,285

229,317

5,375

-

-

Changes in operating assets and liabilities:
Cash restricted or segregated under regulations and other

-

-

-

-55

616

9,491

-11,700

2,625

-25,843

18,479

5,676

Deposits with clearing organizations

20,047

-8,661

-1,420

1,113

-38,347

45,622

3,611

11,303

-656

-28,350

-4,405

Securities owned, at fair value

-1,248

-1,004

-3,048

-5,973

5,489

-2,445

4,689

-18,403

18,058

363

-43

Receivables from brokers, dealers and clearing organizations

97,543

26,701

-871,317

404,818

-211,491

-43,612

163,605

6,671

503,140

11,099

-169,228

Receivables from customers

162,725

11,832

11,738

-53,909

37,238

63,376

-4,261

-134,913

290,031

-26,807

-304,609

Accounts payable and accrued expenses

49,565

-11,292

13,034

-18,978

27,389

9,936

-22,905

-18,079

-31,995

-15,865

37,199

Payables to brokers, dealers and clearing organizations

224,821

7,658

-853,923

366,462

-203,805

-48,338

125,919

-59,605

889,457

1,513

-211,586

Payables to customers

14,865

7,907

2,681

-775

-5,075

42,828

862

-64,592

-37,698

-18,082

-108,642

Securities sold, not yet purchased, at fair value

5

-247

-2,397

-5,102

6,162

-2,086

4,695

-18,915

18,347

-2,452

1,631

Income taxes receivable/payable

1,706

2,892

-11,889

1,710

6,194

12,148

-1,459

-6,053

10,446

-24,823

3,120

Excess tax benefit from share-based payment arrangements

-

-

880

2,982

1,278

510

-

-

-

274

2,787

Other, net

19,890

339

59

3,692

3,397

-1,663

-2,284

-2,755

867

-290

5,722

Investment in unconsolidated affiliates

-

-

-

-

2,669

474

-

-

-

-

-

Acquisition of subsidiaries, net of acquired cash

-

-

-

-

18,293

-

-

-

-

-

-

Acquisition of subsidiaries and minority interests, net of cash acquired

-

-

-

-

-

-

-

-

-

450

-

Net cash provided by operating activities

68,317

45,680

38,130

48,746

142,540

45,192

26,792

67,059

176,109

97,434

379,862

Proceeds from sale of investment research operations, net of deal costs

-

-

6,125

111,240

-

-

-

-

-

-

-

Investment in joint ventures

612

-

-

-

-

-

-

-

-

-

-

Acquisition of subsidiaries and minority interests, net of cash acquired

-

-

-

-

-

-

-

36,185

48,926

1,937

5,714

Capital purchases

13,801

19,402

21,315

11,905

13,798

33,549

33,424

22,857

19,280

15,231

26,206

Capitalization of software development costs

27,587

27,782

24,617

26,003

26,331

-22,579

-24,635

-29,061

-33,897

-42,841

-40,956

Proceeds of short-term bank loans, net

-

-

-

-

-

51,385

20,548

1,606

-

-

-

Proceeds from sales-lease back transactions

-

-

-

-

-

20,565

1,855

2,571

-

-

-

Proceeds from interim funding facility

-

-

-

-

-

-

605

-

-

-

-

Net cash used in investing activities

-42,000

-47,184

-39,807

73,332

-61,091

-56,602

-58,059

-86,008

-102,103

-60,459

-70,061

Cash Flows from Financing Activities:
Proceeds from sale of investments

-

-

-

-

-

-

-

2,095

-

-

2,815

Repayments of long term debt

1,137

3,963

6,200

8,820

12,551

9,505

7,185

4,043

46,900

47,600

38,000

Proceeds from (repayments of) borrowing under short-term bank loans

-18,628

29,272

-9,784

3,573

4,821

-

-

-

-

-

-

Debt issuance costs

751

762

810

-

1,200

-

-

2,908

-

-

-

Proceeds of short-term bank loans

-

-

-

-

-

-

-

-

-

24,900

76,500

Proceeds from term loans

-

-

-

-

-

-

-

25,469

-

-

-

Excess tax benefit from share-based payment arrangements

-

-

880

2,982

1,278

510

-

-

-

274

2,787

Common stock issued

2,397

1,376

3,743

1,742

96

177

2,674

9,753

10,896

10,934

7,496

Common stock repurchased

5,814

16,933

22,112

42,046

48,165

28,169

23,457

38,928

50,284

-

23,020

Dividends paid

9,165

9,156

9,124

7,030

-

-

-

-

-

-

-

Shares withheld for net settlements of share-based awards

11,011

10,779

6,795

8,978

6,231

4,532

2,817

5,984

4,095

-

-

Net cash used in financing activities

-44,109

-10,945

-50,202

-58,577

-61,952

30,431

-7,777

-12,464

-90,383

-63,944

-130,416

Effect of exchange rate changes on cash, cash equivalents and restricted cash

-6,813

170

1,704

-8,058

-6,184

-2,999

731

-1,409

2,508

4,888

-10,182

Net decrease in cash, cash equivalents and restricted cash

-24,605

-12,279

-50,175

55,443

13,313

16,022

-38,313

-32,822

-13,869

-22,081

169,203

Shares withheld for net settlements of share-based awards

-

-

-

-

-

-

-

-

-

2,652

3,179

Supplemental cash flow information:
Interest paid

4,734

4,960

6,116

3,607

3,979

3,343

2,673

2,453

1,343

6,478

11,117

Income taxes paid, net

6,991

10,515

9,880

15,098

11,909

-4,079

5,495

15,508

19,345

51,930

62,808

Supplemental disclosure of non-cash investing and financing activities:
Investment in joint venture

1,393

-

-

-

-

-

-

-

-

-

-

Capital expenditures funded by financing from seller

-

400

-

3,606

-

-

-

-

-

-

-

Majestic acquisition replacement awards

-

-

-

-

-

-

-

-

2,994

-

-