|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
6200
(Primary Standard Industrial Classification Code Number) |
| |
83-2456358
(I.R.S. Employer Identification No.) |
|
|
Steven G. Scheinfeld, Esq.
Andrew B. Barkan, Esq. Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, New York 10004 (212) 859-8000 |
| |
Michael Kaplan, Esq.
Shane Tintle, Esq. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| |
Amount of
Registration Fee |
| ||||||
Class A common stock, par value $0.01 per share
|
| | | $ | 100,000,000 | | | | | $ | 12,120 | | |
|
| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds, before expenses, to Tradeweb Markets Inc.
|
| | | $ | | | | | | $ | | | |
|
J.P. Morgan
|
| | Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
|
|
BofA Merrill Lynch
|
| |
Barclays
|
| |
Credit Suisse
|
|
|
Deutsche Bank Securities
|
| |
UBS Investment Bank
|
| |
Wells Fargo Securities
|
|
|
Jefferies
|
| |
Sandler O’Neill + Partners, L.P.
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 28 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 76 | | | |
| | | | 82 | | | |
| | | | 92 | | | |
| | | | 126 | | | |
| | | | 148 | | | |
| | | | 152 | | | |
| | | | 169 | | | |
| | | | 170 | | | |
| | | | 179 | | | |
| | | | 189 | | | |
| | | | 190 | | | |
| | | | 193 | | | |
| | | | 197 | | | |
| | | | 205 | | | |
| | | | 205 | | | |
| | | | 205 | | | |
| | | | 207 | | | |
| | | | F-1 | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock | | | | | 1 | | | | | | Yes | | |
Class B common stock | | | | | 10 | | | | | | Yes | | |
Class C common stock | | | | | 1 | | | | | | No | | |
Class D common stock | | | | | 10 | | | | | | No | | |
| | |
Pro Forma
Tradeweb Markets Inc.(1) |
| |
Historical Tradeweb Markets LLC
|
| |||||||||||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||
| | |
Year Ended
December 31, 2018 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||||
| |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Transaction fees
|
| | | $ | | | | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 267,020 | | | | | $ | 230,171 | | | |
Subscription fees(2)
|
| | | | | | | | | | 46,519 | | | | | | | 143,981 | | | | | | 194,534 | | | | | | 191,983 | | |
Commissions
|
| | | | | | | | | | 32,840 | | | | | | | 79,830 | | | | | | 96,745 | | | | | | 91,663 | | |
Other
|
| | | | | | | | | | 2,148 | | | | | | | 8,209 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | | | | | | | 178,637 | | | | | | | 505,771 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration(3)
|
| | | | | | | | | | — | | | | | | | (26,830) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | | | | | | | 178,637 | | | | | | | 478,941 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | | | | | | | 80,436 | | | | | | | 209,053 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | | | | | 80,859 | | |
General and administrative
|
| | | | | | | | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | | | | | 27,392 | | |
Technology and communications
|
| | | | | | | | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | | | | | 28,239 | | |
Professional fees
|
| | | | | | | | | | 8,194 | | | | | | | 20,360 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy
|
| | | | | | | | | | 3,308 | | | | | | | 10,732 | | | | | | 14,441 | | | | | | 15,817 | | |
Total expenses
|
| | | | | | | | | | 146,702 | | | | | | | 338,607 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | | | | | | | 31,935 | | | | | | | 140,334 | | | | | | 89,092 | | | | | | 93,131 | | |
Interest income
|
| | | | | | | | | | 787 | | | | | | | 1,726 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense
|
| | | | | | | | | | — | | | | | | | — | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | | | | | | | 32,722 | | | | | | | 142,060 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | | | | | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Net income attributable to non-controlling interests
|
| | | $ | | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | |
| |
Pro Forma
Tradeweb Markets Inc.(1) |
| ||||
| | |
Year Ended
December 31, 2018 |
| |||
Pro forma net income per share data(1):
|
| | |||||
Pro forma weighted average shares of Class A and Class B
common stock outstanding |
| | |||||
Basic
|
| | |||||
Diluted
|
| | |||||
Pro forma net income available to Class A and Class B common stock per share
|
| | |||||
Basic
|
| | | $ | | | |
Diluted
|
| | | $ | | | |
Supplemental pro forma net income per share data(4): | | | | | | | |
Weighted-average shares of Class A and Class B common stock outstanding
|
| | | | | | |
Basic
|
| | | | | | |
Diluted
|
| | | | | | |
Net income available to Class A and Class B common stock per share
|
| | | | | | |
Basic
|
| | | $ | | | |
Diluted
|
| | | $ | | | |
| | |
Pro Forma
Tradeweb Markets Inc.(1) |
| |
Historical Tradeweb Markets LLC
|
| |||||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| |
As of
December 31, 2018 |
| |
As of
December 31, 2018 |
| | |
As of
December 31, 2017 |
| |
As of
December 31, 2016 |
| |||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||
Statement of Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents(5)
|
| | | $ | | | | | $ | 410,104 | | | | | | $ | 352,598 | | | | | $ | 324,074 | | | |
Total assets
|
| | | | | | | | | | 4,997,139 | | | | | | | 1,316,887 | | | | | | 1,320,732 | | |
Total liabilities
|
| | | | | | | | | | 410,626 | | | | | | | 317,118 | | | | | | 283,319 | | |
Total stockholders’ equity/members’ capital(5)
|
| | | | | | | | | | 4,572,334 | | | | | | | 986,468 | | | | | | 1,024,759 | | |
| |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||
| |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||
Other Financial Data: | | | | | | | | | | | | | | | | | ||||||||||
Free Cash Flow(6)
|
| | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
Adjusted EBITDA(7)
|
| | | $ | 65,218 | | | | | | $ | 215,012 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
Adjusted EBITDA margin(7)
|
| | | | 36.5% | | | | | | | 42.5% | | | | | | 38.3% | | | | | | 39.0% | | |
Adjusted Net Income(7)
|
| | | $ | 51,983 | | | | | | $ | 175,606 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||
| | |
Year Ended
December 31, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Operating Data: | | | | | |||||||||||||||
Average Daily Volumes: | | | | | | | | | | | | | | | |||||
Rates
|
| | | $ | 354,999 | | | | | $ | 254,103 | | | | | $ | 219,475 | | |
Credit
|
| | | | 12,658 | | | | | | 7,554 | | | | | | 5,954 | | |
Equities
|
| | | | 7,798 | | | | | | 4,817 | | | | | | 4,523 | | |
Money markets
|
| | | | 173,743 | | | | | | 132,105 | | | | | | 94,324 | | |
| |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||
| |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||
| |
(in thousands)
|
| |||||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 112,556 | | | | | | $ | 164,828 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software development costs
|
| | | | (7,156) | | | | | | | (19,523) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (9,090) | | | | | | | (6,327) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
| | | | | | | | | | | | | | |
| |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||
| |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||
| |
(in thousands)
|
| |||||||||||||||||||||||
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | — | | | | | | | 26,830 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income and expense, net
|
| | | | (787) | | | | | | | (1,726) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | | | | | 80,859 | | |
Provision for income taxes
|
| | | | 3,415 | | | | | | | 11,900 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange gains/losses
|
| | | | 263 | | | | | | | (960) | | | | | | (364) | | | | | | 1,872 | | |
Adjusted EBITDA
|
| | | $ | 65,218 | | | | | | $ | 215,012 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
| | | | | | | | | | | | | | |
| |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||
| |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||
| |
(in thousands)
|
| |||||||||||||||||||||||
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | — | | | | | | | 26,830 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition and Refinitiv Transaction related
depreciation and amortization(a) |
| | | | 22,413 | | | | | | | 19,576 | | | | | | 31,236 | | | | | | 41,125 | | |
Unrealized foreign exchange gains/losses
|
| | | | 263 | | | | | | | (960) | | | | | | (364) | | | | | | 1,872 | | |
Adjusted Net Income
|
| | | $ | 51,983 | | | | | | $ | 175,606 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
| | | | | | | | | | | | | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock | | | | | 1 | | | | | | Yes | | |
Class B common stock | | | | | 10 | | | | | | Yes | | |
Class C common stock | | | | | 1 | | | | | | No | | |
Class D common stock | | | | | 10 | | | | | | No | | |
| | |
As of December 31, 2018
|
| |||||||||||||||
| | |
Historical
|
| |
Pro Forma
|
| |
Pro Forma
|
| |||||||||
| | |
Tradeweb
Markets LLC |
| |
Tradeweb
Markets LLC(1) |
| |
Tradeweb
Markets Inc.(2) |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 410,104 | | | | | $ | 310,104 | | | | | $ | | | |
New Revolving Credit Facility(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Members’ capital/stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Members’ capital
|
| | | | 4,573,200 | | | | | | 4,473,200 | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (866) | | | | | | (866) | | | | | | — | | |
Class A common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Class B common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Class C common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, no shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Class D common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | — | | | | | | — | | | | | | | | |
Non-controlling interests(4)
|
| | | | — | | | | | | — | | | | | | | | |
Total members’ capital/stockholders’ equity
|
| | | | 4,572,334 | | | | | | 4,472,334 | | | | | | | | |
Total capitalization
|
| | | $ | 4,572,334 | | | | | $ | 4,472,334 | | | | | $ | | | |
|
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | | |||
|
Pro forma net tangible book value per share as of December 31, 2018 before this offering(1)
|
| | | $ | | | | |
|
| |||
|
Increase per share attributable to investors in this offering
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new Class A common stock investors
|
| | | | | | | | | $ | | | |
|
(in thousands, except per share data)
|
| | |||||
Numerator | | | | | | | |
Book value of tangible assets
|
| | | $ | | | |
Less: total liabilities
|
| | | | | | |
Pro forma net tangible book value(a)
|
| | | $ | | | |
Denominator | | | | | | | |
Shares of common stock to be outstanding after this offering
|
| | | | | | |
Assumed Redemption
|
| | | | | | |
Total
|
| | | | | | |
Pro forma net tangible book value per share
|
| | | $ | | | |
|
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | | |||||||||||
Original LLC Owners
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | ||||
New investors
|
| | | | | | | % | | | | | $ | | | | | | | % | | | | | | | | | | ||
Total
|
| | | | | | | 100.0% | | | | | $ | | | | | | | 100.0% | | | | | $ | | | | | ||
|
| |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||
| |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||
| |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | ||||||||||
Revenues | | | | | | | | | | | | | | | | | ||||||||||
Transaction fees
|
| | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 267,020 | | | | | $ | 230,171 | | |
Subscription fees(1)
|
| | | | 46,519 | | | | | | | 143,981 | | | | | | 194,534 | | | | | | 191,983 | | |
Commissions
|
| | | | 32,840 | | | | | | | 79,830 | | | | | | 96,745 | | | | | | 91,663 | | |
Other
|
| | | | 2,148 | | | | | | | 8,209 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | 178,637 | | | | | | | 505,771 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration(2)
|
| | | | — | | | | | | | (26,830) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 178,637 | | | | | | | 478,941 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | |||||
Employee compensation and benefits
|
| | | | 80,436 | | | | | | | 209,053 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | | | | | 80,859 | | |
General and administrative
|
| | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | | | | | 27,392 | | |
Technology and communications
|
| | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | | | | | 28,239 | | |
Professional fees
|
| | | | 8,194 | | | | | | | 20,360 | | | | | | 19,351 | | | | | | 18,158 | | |
| | |
Tradeweb Markets LLC
|
| ||||||||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| ||||||||||||||||||||||
Occupancy | | | | | 3,308 | | | | | | | 10,732 | | | | | | 14,441 | | | | | | 15,817 | | |
Total expenses
|
| | | | 146,702 | | | | | | | 338,607 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | 31,935 | | | | | | | 140,334 | | | | | | 89,092 | | | | | | 93,131 | | |
Interest income
|
| | | | 787 | | | | | | | 1,726 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense
|
| | | | — | | | | | | | — | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | 32,722 | | | | | | | 142,060 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
| | | | | | | | | | | | | | |
| | |
Pro Forma
Tradeweb Markets Inc.(3) |
| |||
| | |
Year Ended
December 31, 2018 |
| |||
Pro forma net income per share data(3): | | | | | | | |
Pro forma weighted average shares of Class A common stock outstanding
|
| | | | | | |
Basic
|
| | | $ | | | |
Diluted
|
| | | $ | | | |
Pro forma net income available to Class A common stock per share
|
| | | | | | |
Basic
|
| | | $ | | | |
Diluted
|
| | | $ | | | |
Supplemental pro forma net income per share data(4):
|
| | | | | |