|
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
|
| |
Amount to be
Registered(1)(2) |
| |
Proposed Maximum
Offering Price per Share |
| |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| |
Amount of
Registration Fee(3) |
| ||||||||||||
Class A common stock, par value $0.00001 per share
|
| | | | 41,684,214 | | | | | $ | 26.00 | | | | | $ | 1,083,789,564 | | | | | $ | 131,356 | | |
|
| | |
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 | | | |
| | | | 29 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 78 | | | |
| | | | 84 | | | |
| | | | 94 | | | |
| | | | 128 | | | |
| | | | 150 | | | |
| | | | 156 | | | |
| | | | 173 | | | |
| | | | 176 | | | |
| | | | 186 | | | |
| | | | 196 | | | |
| | | | 197 | | | |
| | | | 200 | | | |
| | | | 204 | | | |
| | | | 212 | | | |
| | | | 212 | | | |
| | | | 212 | | | |
| | | | 214 | | | |
| | | | 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
|
| | | $ | 370,881 | | | | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 267,020 | | | | | $ | 230,171 | | |
Subscription fees(2)
|
| | | | 190,500 | | | | | | 46,519 | | | | | | | 143,981 | | | | | | 194,534 | | | | | | 191,983 | | |
Commissions
|
| | | | 112,670 | | | | | | 32,840 | | | | | | | 79,830 | | | | | | 96,745 | | | | | | 91,663 | | |
Other
|
| | | | 10,357 | | | | | | 2,148 | | | | | | | 8,209 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | 684,408 | | | | | | 178,637 | | | | | | | 505,771 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration(3)
|
| | | | (26,830) | | | | | | — | | | | | | | (26,830) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 657,578 | | | | | | 178,637 | | | | | | | 478,941 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 296,363 | | | | | | 80,436 | | | | | | | 209,053 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | 129,399 | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | | | | | 80,859 | | |
General and administrative
|
| | | | 34,893 | | | | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | | | | | 27,392 | | |
Technology and communications
|
| | | | 36,505 | | | | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | | | | | 28,239 | | |
Professional fees
|
| | | | 28,554 | | | | | | 8,194 | | | | | | | 20,360 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy
|
| | | | 13,739 | | | | | | 3,308 | | | | | | | 10,732 | | | | | | 14,441 | | | | | | 15,817 | | |
Total expenses
|
| | | | 539,453 | | | | | | 146,702 | | | | | | | 338,607 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | 118,125 | | | | | | 31,935 | | | | | | | 140,334 | | | | | | 89,092 | | | | | | 93,131 | | |
Interest income
|
| | | | 2,513 | | | | | | 787 | | | | | | | 1,726 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | 120,638 | | | | | | 32,722 | | | | | | | 142,060 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | (21,112) | | | | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 99,526 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Net income attributable to non-controlling interests
|
| | | $ | 42,588 | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 56,938 | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | |
| | |
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
|
| | | | 132,364,887 | | |
Diluted
|
| | | | 224,088,480 | | |
Pro forma net income available to Class A and Class B common stock per share
|
| | |||||
Basic
|
| | | $ | 0.43 | | |
Diluted
|
| | | $ | 0.44 | | |
Supplemental pro forma net income per share data(4): | | | | | | | |
Weighted-average shares of Class A and Class B common
stock outstanding |
| | | | | | |
Basic
|
| | | | 139,691,007 | | |
Diluted
|
| | | | 231,414,600 | | |
Net income available to Class A and Class B common stock per share
|
| | | | | | |
Basic
|
| | | $ | 0.41 | | |
Diluted
|
| | | $ | 0.43 | | |
| | |
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)
|
| | | $ | 304,461 | | | | | $ | 410,104 | | | | | | $ | 352,598 | | | | | $ | 324,074 | | |
Total assets(5)
|
| | | | 4,885,033 | | | | | | 4,997,139 | | | | | | | 1,316,887 | | | | | | 1,320,732 | | |
Total liabilities
|
| | | | 539,183 | | | | | | 410,626 | | | | | | | 317,118 | | | | | | 283,319 | | |
Total stockholders’ equity/members’ capital(5)
|
| | | | 4,345,850 | | | | | | 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(3)
|
| | | $ | 410,104 | | | | | $ | 290,104 | | | | | $ | 304,461 | | |
New Revolving Credit Facility(4)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Members’ capital/stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Members’ capital
|
| | | | 4,573,200 | | | | | | 4,453,200 | | | | | | — | | |
Class A common stock, par value $0.00001 per share; no shares authorized, issued and outstanding, actual; 1,000,000,000 shares authorized, 36,250,000 issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | — | | |
Class B common stock, par value $0.00001 per share; no shares
authorized, issued and outstanding, actual; 450,000,000 shares authorized, 96,114,887 issued and outstanding, pro forma |
| | | | — | | | | | | — | | | | | | 1 | | |
Class C common stock, par value $0.00001 per share; no shares
authorized, issued and outstanding, actual; 350,000,000 shares authorized, 11,550,000 shares issued and outstanding, pro forma |
| | | | — | | | | | | — | | | | | | — | | |
Class D common stock, par value $0.00001 per share; no shares
authorized, issued and outstanding, actual; 300,000,000 shares authorized, 78,307,336 issued and outstanding, pro forma |
| | | | — | | | | | | — | | | | | | 1 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 2,608,127 | | |
Accumulated other comprehensive loss
|
| | | | (866) | | | | | | (866) | | | | | | (866) | | |
Retained earnings
|
| | | | — | | | | | | — | | | | | | (18,692) | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | — | | | | | | — | | | | | | 2,588,571 | | |
Non-controlling interests(5)
|
| | | | — | | | | | | — | | | | | | 1,757,279 | | |
Total members’ capital/stockholders’ equity(3)
|
| | | | 4,572,334 | | | | | | 4,452,334 | | | | | | 4,345,850 | | |
Total capitalization(3)
|
| | | $ | 4,572,334 | | | | | $ | 4,452,334 | | | | | $ | 4,345,850 | | |
|
|
Assumed initial public offering price per share
|
| |
|
| | | $ | 25.00 | | | |||
|
Pro forma net tangible book value per share as of December 31, 2018 before this offering(1)
|
| | | $ | 0.32 | | | |
|
| |||
|
Increase per share attributable to investors in this offering
|
| | | | 0.13 | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | | 0.45 | | |
|
Dilution per share to new Class A common stock investors
|
| | | | | | | | | $ | 24.55 | | |
|
(in thousands, except share and per share data)
|
| | |||||
Numerator | | | | | | | |
Book value of tangible assets
|
| | | $ | 650,912 | | |
Less: total liabilities
|
| | | | (579,132) | | |
Pro forma net tangible book value(a)
|
| | | $ | 71,780 | | |
Denominator | | | | | | | |
Shares of common stock outstanding(a)
|
| | | | 222,222,223 | | |
Pro forma net tangible book value per share
|
| | | $ | 0.32 | | |
|
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| ||||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | | ||||||||||||||
Original LLC Owners
|
| | | | 185,972,223 | | | | | | 83.7% | | | | | $ | 851,785,883 | | | | | | 48.5% | | | | | $ | 4.58 | | | | ||
New investors
|
| | | | 36,250,000 | | | | | | 16.3% | | | | | $ | 906,250,000 | | | | | | 51.5% | | | | | $ | 25.00 | | | | ||
Total
|
| | | | 222,222,223 | | | | | | 100.0% | | | | | $ | 1,758,035,883 | | | | | | 100.0% | | | | | $ | 7.91 | | | | ||
|
| | |
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 and Class B common stock outstanding
|
| | | | | | |
Basic
|
| | | | 132,364,887 | | |
Diluted
|
| | | | 224,088,480 | | |
Pro forma net income available to Class A and Class B common stock per share
|
| | | | | | |
Basic
|
| | | $ | 0.43 | | |
Diluted
|
| | | $ | 0.44 | | |
Supplemental pro forma net income per share data(4):
|
| | | | | | |
Weighted-average shares of Class A and Class B common stock outstanding
|
| | | | | | |
Basic
|
| | | | 139,691,007 | | |
Diluted
|
| | | | 231,414,600 | | |
Net income available to Class A and Class B common stock per share
|
| | | | | | |
Basic
|
| | | $ | 0.41 | | |
Diluted
|
| | | $ | 0.43 | | |
| | |
Tradeweb Markets LLC
|
| ||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
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 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 | | |
| | | | | | | | | | | | | | |
| | |
Historical
Tradeweb Markets LLC |
| |
Distribution
Adjustments |
| |
Pro Forma
TWM LLC |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Pro Forma
Tradeweb Markets Inc. |
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Assets | | | | | | | | | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 410,104 | | | | | $ | (100,000)(1) | | | | | $ | 310,104 | | | | | $ | — | | | | | $ | 310,104 | | | | | $ | (5,643)(7) | | | | | $ | 304,461 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 1,200 | | | | | | — | | | | | | 1,200 | | | | | | — | | | | | | 1,200 | | | | | | — | | | | | | 1,200 | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 174,591 | | | | | | — | | | | | | 174,591 | | | | | | — | | | | | | 174,591 | | | | | | — | | | | | | 174,591 | | |
Deposits with clearing organizations
|
| | | | 11,427 | | | | | | — | | | | | | 11,427 | | | | | | — | | | | | | 11,427 | | | | | | — | | | | | | 11,427 | | |
Accounts receivable, net
|
| | | | 87,192 | | | | | | — | | | | | | 87,192 | | | | | | — | | | | | | 87,192 | | | | | | — | | | | | | 87,192 | | |
Furniture, equipment, purchased software and leasehold improvements, net
|
| | | | 38,128 | | | | | | — | | | | | | 38,128 | | | | | | — | | | | | | 38,128 | | | | | | — | | | | | | 38,128 | | |
Software development costs, net
|
| | | | 170,582 | | | | | | — | | | | | | 170,582 | | | | | | — | | | | | | 170,582 | | | | | | — | | | | | | 170,582 | | |
Intangible assets, net
|
| | | | 1,380,848 | | | | | | — | | | | | | 1,380,848 | | | | | | — | | | | | | 1,380,848 | | | | | | — | | | | | | 1,380,848 | | |
Goodwill | | | | | 2,694,797 | | | | | | — | | | | | | 2,694,797 | | | | | | — | | | | | | 2,694,797 | | | | | | — | | | | | | 2,694,797 | | |
Receivable from affiliates
|
| | | | 3,243 | | | | | | — | | | | | | 3,243 | | | | | | — | | | | | | 3,243 | | | | | | — | | | | | | 3,243 | | |
Other assets
|
| | | | 25,027 | | | | | | — | | | | | | 25,027 | | | | | | — | | | | | | 25,027 | | | | | | (6,463)(7) | | | | | | 18,564 | | |
Total assets
|
| | | $ | 4,997,139 | | | | | $ | (100,000) | | | | | $ | 4,897,139 | | | | | $ | — | | | | | $ | 4,897,139 | | | | | $ | 12,106 | | | | | $ | 4,885,033 | | |
Liabilities and Members’ Capital/Stockholders’ Equity | | | | | | | | ||||||||||||||||||||||||||||||||||||
Liabilities | | | | | | | | | |||||||||||||||||||||||||||||||||||
Payable to brokers and dealers and clearing
organizations |
| | | $ | 171,214 | | | | | $ | — | | | | | $ | 171,214 | | | | | $ | — | | | | | $ | 171,214 | | | | | $ | — | | | | | $ | 171,214 | | |
Accrued compensation
|
| | | | 120,158 | | | | | | — | | | | | | 120,158 | | | | | | — | | | | | | 120,158 | | | | | | — | | | | | | 120,158 | | |
Deferred revenue
|
| | | | 27,883 | | | | | | — | | | | | | 27,883 | | | | | | — | | | | | | 27,883 | | | | | | — | | | | | | 27,883 | | |
Accounts payable, accrued expenses and other
liabilities |
| | | | 42,548 | | | | | | — | | | | | | 42,548 | | | | | | — | | | | | | 42,548 | | | | | | 116,477(2) | | | | | | 159,025 | | |
Employee equity compensation payable
|
| | | | 24,187 | | | | | | — | | | | | | 24,187 | | | | | | — | | | | | | 24,187 | | | | | | — | | | | | | 24,187 | | |
Payable to affiliates
|
| | | | 5,009 | | | | | | — | | | | | | 5,009 | | | | | | — | | | | | | 5,009 | | | | | | — | | | | | | 5,009 | | |
Deferred tax liability
|
| | | | 19,627 | | | | | | — | | | | | | 19,627 | | | | | | 168,506(2) | | | | | | 188,133 | | | | | | (156,426)(2) | | | | | | 31,707 | | |
Total liabilities
|
| | | | 410,626 | | | | | | — | | | | | | 410,626 | | | | | | 168,506 | | | | | | 579,132 | | | | | | (39,949) | | | | | | 539,183 | | |
Mezzanine Capital | | | | | | | | | |||||||||||||||||||||||||||||||||||
Class C Shares and Class P(C) Shares
|
| | | | 14,179 | | | | | | — | | | | | | 14,179 | | | | | | (14,179)(3) | | | | | | — | | | | | | — | | | | | | — | | |
Members’ Capital/Stockholders’ Equity | | | | | | | | | |||||||||||||||||||||||||||||||||||
Members’ capital
|
| | | | 4,573,200 | | | | | | (100,000)(1) | | | | | | 4,473,200 | | | | | | (4,473,200)(3) | | | | | | — | | | | | | — | | | | | | — | | |
Class A common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | —(7) | | | | | | — | | |
Class B common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1(5) | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Class C common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | —(4) | | | | | | — | | | | | | —(4) | | | | | | — | | |
Class D common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1(4) | | | | | | 1 | | | | | | —(7) | | | | | | 1 | | |
Additional paid in capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,868,475(3)(5) | | | | | | 1,868,475 | | | | | | 739,652(8) | | | | | | 2,608,127 | | |
Retained earnings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,692)(9) | | | | | | (18,692) | | |
Accumulated other comprehensive loss
|
| | | | (866) | | | | | | — | | | | | | (866) | | | | | | — | | | | | | (866) | | | | | | — | | | | | | (866) | | |
Total members’ capital/stockholders’ equity attributable
to Tradeweb Markets Inc. |
| | | | 4,572,334 | | | | | | (100,000) | | | | | | 4,472,334 | | | | | | (2,604,723) | | | | | | 1,867,611 | | | | | | 720,960 | | | | | | 2,588,571 | | |
Non-controlling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,450,396(3)(6) | | | | | | 2,450,396 | | | | | | (693,117)(6) | | | | | | 1,757,279 | | |
Total liabilities and members’ capital/stockholders’ equity
|
| | | $ | 4,997,139 | | | | | $ | (100,000) | | | | | $ | 4,897,139 | | | | | $ | — | | | | | $ | 4,897,139 | | | | | $ | 12,106 | | | | | $ | 4,885,033 | | |
|
|
Gross proceeds from offering of Class A common stock
|
| | | $ | 906,250 | | |
|
Payment of underwriting discounts and commissions
|
| | | | (52,109) | | |
|
Purchase of LLC Interests (and cancellation of shares of Class C common stock or Class D common stock, as the case may be) from certain of the Bank Stockholders
|
| | | | (854,141) | | |
|
Payment of estimated offering costs other than underwriting discounts and
commissions |
| | | | (5,643) | | |
|
Reclassification of costs incurred in this offering from other assets to additional paid-in capital (see note 7)
|
| | | | (6,463) | | |
|
Difference between the deferred tax asset recognized and the Tax Receivable
Agreement liability (see note 2) |
| | | | 39,949 | | |
|
Vesting of certain tranches of the Special Option Award (see note 9)
|
| | | | 18,692 | | |
|
Portion allocated to non-controlling interest
|
| | | | 693,117 | | |
| | | | | $ | 739,652 | | |
|
| | |
Historical Tradeweb
Markets LLC |
| | | | | | | ||||||||||||||||||||||||||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Refinitiv
Adjustments |
| |
Pro Forma
TWM LLC |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Pro Forma
Tradeweb Markets Inc. |
| ||||||||||||||||||||||||
| | |
(in thousands, except per share data)
|
| ||||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | — | | | | | $ | 370,881 | | | | | | — | | | | | $ | 370,881 | | | | | | — | | | | | $ | 370,881 | | |
Subscription fees
|
| | | | 33,052 | | | | | | | 107,130 | | | | | | — | | | | | | 140,182 | | | | | | — | | | | | | 140,182 | | | | | | — | | | | | | 140,182 | | |
Commissions
|
| | | | 32,840 | | | | | | | 79,830 | | | | | | — | | | | | | 112,670 | | | | | | — | | | | | | 112,670 | | | | | | — | | | | | | 112,670 | | |
Refinitiv market data fees (Thomson Reuters market data fees in the Predecessor period)
|
| | | | 13,467 | | | | | | | 36,851 | | | | | | — | | | | | | 50,318 | | | | | | — | | | | | | 50,318 | | | | | | — | | | | | | 50,318 | | |
Other | | | | | 2,148 | | | | | | | 8,209 | | | | | | — | | | | | | 10,357 | | | | | | — | | | | | | 10,357 | | | | | | — | | | | | | 10,357 | | |
Gross revenue
|
| | | | 178,637 | | | | | | | 505,771 | | | | | | — | | | | | | 684,408 | | | | | | — | | | | | | 684,408 | | | | | | — | | | | | | 684,408 | | |
Contingent consideration
|
| | | | — | | | | | | | (26,830) | | | | | | — | | | | | | (26,830) | | | | | | — | | | | | | (26,830) | | | | | | — | | | | | | (26,830) | | |
Net revenue
|
| | | | 178,637 | | | | | | | 478,941 | | | | | | — | | | | | | 657,578 | | | | | | — | | | | | | 657,578 | | | | | | — | | | | | | 657,578 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 80,436 | | | | | | | 209,053 | | | | | | — | | | | | | 289,489 | | | | | | — | | | | | | 289,489 | | | | | | 6,874(4) | | | | | | 296,363 | | |
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 48,808 | | | | | | 47,571(1) | | | | | | 129,399 | | | | | | — | | | | | | 129,399 | | | | | | — | | | | | | 129,399 | | |
General and administrative
|
| | | | 11,837 | | | | | | | 23,056 | | | | | | — | | | | | | 34,893 | | | | | | — | | | | | | 34,893 | | | | | | — | | | | | | 34,893 | | |
Technology and communications
|
| | | | 9,907 | | | | | | | 26,598 | | | | | | — | | | | | | 36,505 | | | | | | — | | | | | | 36,505 | | | | | | — | | | | | | 36,505 | | |
Professional fees
|
| | | | 8,194 | | | | | | | 20,360 | | | | | | — | | | | | | 28,554 | | | | | | — | | | | | | 28,554 | | | | | | — | | | | | | 28,554 | | |
Occupancy | | | | | 3,308 | | | | | | | 10,732 | | | | | | (301)(1) | | | | | | 13,739 | | | | | | — | | | | | | 13,739 | | | | | | — | | | | | | 13,739 | | |
Total expenses
|
| | | | 146,702 | | | | | | | 338,607 | | | | | | 47,270 | | | | | | 532,579 | | | | | | — | | | | | | 532,579 | | | | | | 6,874 | | | | | | 539,453 | | |
Operating income
|
| | | | 31,935 | | | | | | | 140,334 | | | | | | (47,270) | | | | | | 124,999 | | | | | | — | | | | | | 124,999 | | | | | | (6,874) | | | | | | 118,125 | | |
Interest income
|
| | | | 787 | | | | | | | 1,726 | | | | | | — | | | | | | 2,513 | | | | | | — | | | | | | 2,513 | | | | | | — | | | | | | 2,513 | | |
Income before taxes
|
| | | | 32,722 | | | | | | | 142,060 | | | | | | (47,270) | | | | | | 127,512 | | | | | | — | | | | | | 127,512 | | | | | | (6,874) | | | | | | 120,638 | | |
Provision for income taxes
|
| | | | (3,415) | | | | | | | (11,900) | | | | | | — | | | | | | (15,315) | | | | | | (2,537)(2) | | | | | | (17,852) | | | | | | (3,260)(2) | | | | | | (21,112) | | |
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (2,537) | | | | | $ | 109,660 | | | | | $ | (10,134) | | | | | $ | 99,526 | | |
Net income attributable to non-controlling interest
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 63,616(3) | | | | | $ | 63,616 | | | | | $ | (21,028)(3) | | | | | $ | 42,588 | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | — | | | | | | $ | — | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (66,153) | | | | | $ | 46,044 | | | | | $ | 10,894 | | | | | $ | 56,938 | | |
Pro forma net income per share data(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares of Class A and Class B
common stock outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132,364,887 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224,088,480 | | |
Net income available to Class A and Class B common stock per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.43 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.44 | | |
| | |
Reorganization
Adjustments |
| |
Offering
Adjustments |
| ||||||
Tradeweb ownership percentage
|
| | | | 43.3% | | | | | | 59.6% | | |
U.S federal income tax rate
|
| | | | 21.0 | | | | | | 21.0 | | |
Less: rate attributable to non-controlling interest
|
| | | | (12.3) | | | | | | (8.8) | | |
State, local and foreign taxes, net of federal tax benefit
|
| | | | 5.3 | | | | | | 5.3 | | |
Effective tax rate
|
| | | | 14.0% | | | | | | 17.5% | | |
|
|
Risk free rate
|
| | 2.92 – 2.99% | |
|
Annualized volatility
|
| | 20.00% | |
|
Annual dividend yield
|
| | 4.02% | |
|
Term
|
| |
5.3 years – 6.7 years
|
|
| | |
Pro Forma
Tradeweb Markets Inc. |
| |||
| | |
Year ended
December 31, 2018 |
| |||
(in thousands, except per share amounts) | | | | | | | |
Basic net income per share: | | | | | | | |
Numerator
|
| | |||||
Net income
|
| | | $ | 99,526 | | |
Less: Net income attributable to non-controlling interest
|
| | | | (42,588) | | |
Net income attributable to Class A and Class B common stockholders – basic
|
| | | $ | 56,938 | | |
Denominator
|
| | |||||
Shares of Class A common stock issued in this offering
|
| | | | 36,250,000 | | |
Shares of Class B common stock held by the Refinitiv Direct
Owner |
| | | | 96,114,887 | | |
Weighted average shares of Class A and Class B common stock outstanding – basic
|
| | | | 132,364,887 | | |
Basic net income per share
|
| | | $ | 0.43 | | |
|
| | |
Pro Forma
Tradeweb Markets Inc. |
| |||
| | |
Year ended
December 31, 2018 |
| |||
Diluted net income per share: | | | | | | | |
Numerator | | | | | | | |
Net income attributable to Class A and Class B common stockholders – basic
|
| | | $ | 56,938 | | |
Reallocation of net income assuming conversion of LLC Interests to shares of Class A or Class B common stock
|
| | | | 42,588 | | |
Net income attributable to Class A and Class B common stockholders – diluted
|
| | | $ | 99,526 | | |
Denominator | | | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – basic
|
| | | | 132,364,887 | | |
Weighted average effect of dilutive securities: | | | | | | | |
Assumed conversion of LLC Interests to shares of Class A or Class B common stock
|
| | | | 89,857,336 | | |
Special Option Award
|
| | | | 1,860,029 | | |
Modified PRSU awards
|
| | | | 6,228 | | |
Weighted average shares of Class A and Class B common stock
outstanding – diluted |
| | | | 224,088,480 | | |
Diluted net income per share
|
| | | $ | 0.44 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||
| | |
(in thousands)
|
| ||||||||||||||||
Gross revenue
|
| | | $ | 178,637 | | | | | | $ | 505,771 | | | | | $ | 562,968 | | |
Contingent consideration
|
| | | | — | | | | | | | (26,830) | | | | | | (58,520) | | |
Net revenue
|
| | | | 178,637 | | | | | | | 478,941 | | | | | | 504,448 | | |
Total Expenses
|
| | | | 146,702 | | | | | | | 338,607 | | | | | | 415,356 | | |
Operating income
|
| | | | 31,935 | | | | | | | 140,334 | | | | | | 89,092 | | |
Net interest income (expense)
|
| | | | 787 | | | | | | | 1,726 | | | | | | 685 | | |
Income before taxes
|
| | | | 32,722 | | | | | | | 142,060 | | | | | | 89,777 | | |
Income taxes
|
| | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | |
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| |
2018
(Combined)(1) |
| |
2017
(Predecessor) |
| | | | | | | | | | | | | ||||||||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
$
|
| |
% of Gross
Revenue |
| |
$
|
| |
% of Gross
Revenue |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 370,881 | | | | | | 54.2% | | | | | $ | 267,020 | | | | | | 47.4% | | | | | $ | 103,861 | | | | | | 38.9% | | |
Subscription fees(2)
|
| | | | 46,519 | | | | | | | 143,981 | | | | | | 190,500 | | | | | | 27.8% | | | | | | 194,534 | | | | | | 34.6% | | | | | | (4,034) | | | | | | (2.1)% | | |
Commissions
|
| | | | 32,840 | | | | | | | 79,830 | | | | | | 112,670 | | | | | | 16.5% | | | | | | 96,745 | | | | | | 17.2% | | | | | | 15,925 | | | | | | 16.5% | | |
Other
|
| | | | 2,148 | | | | | | | 8,209 | | | | | | 10,357 | | | | | | 1.5% | | | | | | 4,669 | | | | | | 0.8% | | | | | | 5,688 | | | | | | 121.8% | | |
Gross revenue
|
| | | | 178,637 | | | | | | | 505,771 | | | | | | 684,408 | | | | | | 100.0% | | | | | | 562,968 | | | | | | 100.0% | | | | | | 121,440 | | | | | | 21.6% | | |
Contingent consideration
|
| | | | — | | | | | | | (26,830) | | | | | | (26,830) | | | | | | | | | | | | (58,520) | | | | | | | | | | | | 31,690 | | | | | | (54.2)% | | |
Net revenue
|
| | | $ | 178,637 | | | | | | $ | 478,941 | | | | | $ | 657,578 | | | | | | | | | | | $ | 504,448 | | | | | | | | | | | $ | 153,130 | | | | | | 30.4% | | |
Components of gross revenue growth:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Constant currency
growth(3) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.7% | | |
Foreign currency impact
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.8% | | |
Total gross revenue growth
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.6% | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
2018
(Combined)(1) |
| |
2017
(Predecessor) |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Variable
|
| |
Fixed
|
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | | | | | | | | | | | | |
(dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 73,800 | | | | | $ | 23,330 | | | | | | $ | 208,049 | | | | | $ | 65,702 | | | | | $ | 281,849 | | | | | $ | 89,032 | | | | | $ | 210,198 | | | | | $ | 56,822 | | | | | $ | 71,651 | | | | | $ | 32,210 | | | | | | 34.1% | | | | | | 56.7% | | |
Subscription fees(2)
|
| | | | 425 | | | | | | 46,094 | | | | | | | 1,305 | | | | | | 142,676 | | | | | | 1,730 | | | | | | 188,770 | | | | | | 1,575 | | | | | | 192,959 | | | | | | 155 | | | | | | (4,189) | | | | | | 9.8% | | | | | | (2.2)% | | |
Commissions
|
| | | | 22,608 | | | | | | 10,232 | | | | | | | 49,367 | | | | | | 30,463 | | | | | | 71,975 | | | | | | 40,695 | | | | | | 57,118 | | | | | | 39,627 | | | | | | 14,857 | | | | | | 1,068 | | | | | | 26.0% | | | | | | 2.7% | | |
Other
|
| | | | — | | | | | | 2,148 | | | | | | | 40 | | | | | | 8,169 | | | | | | 40 | | | | | | 10,317 | | | | | | 36 | | | | | | 4,633 | | | | | | 4 | | | | | | 5,684 | | | | | | 11.1% | | | | | | 122.7% | | |
Gross revenue
|
| | | $ | 96,833 | | | | | $ | 81,804 | | | | | | $ | 258,761 | | | | | $ | 247,010 | | | | | $ | 355,594 | | | | | $ | 328,814 | | | | | $ | 268,927 | | | | | $ | 294,041 | | | | | $ | 86,667 | | | | | $ | 34,773 | | | | | | 32.2% | | | | | | 11.8% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
2018
(Combined)(1) |
| |
2017
(Predecessor) |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
(dollars in thousands)
|
| | ||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Institutional
|
| | | $ | 103,971 | | | | | | $ | 301,918 | | | | | $ | 405,889 | | | | | $ | 318,038 | | | | | $ | 87,851 | | | | | | 27.6% | | |
Wholesale
|
| | | | 38,153 | | | | | | | 99,028 | | | | | | 137,181 | | | | | | 118,451 | | | | | | 18,730 | | | | | | 15.8% | | |
Retail
|
| | | | 19,780 | | | | | | | 57,766 | | | | | | 77,546 | | | | | | 70,857 | | | | | | 6,689 | | | | | | 9.4% | | |
Market Data
|
| | | | 16,733 | | | | | | | 47,059 | | | | | | 63,792 | | | | | | 55,622 | | | | | | 8,170 | | | | | | 14.7% | | |
Total gross revenue
|
| | | $ | 178,637 | | | | | | $ | 505,771 | | | | | $ | 684,408 | | | | | $ | 562,968 | | | | | $ | 121,440 | | | | | | 21.6% | | |
| | | | | | | | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
2018
(Combined)(1) |
| |
2017
(Predecessor) |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
(dollars in thousands)
|
| | ||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rates
|
| | | $ | 97,592 | | | | | | $ | 281,641 | | | | | $ | 379,233 | | | | | $ | 324,302 | | | | | $ | 54,931 | | | | | | 16.9% | | |
Credit
|
| | | | 37,204 | | | | | | | 102,452 | | | | | | 139,656 | | | | | | 105,336 | | | | | | 34,320 | | | | | | 32.6% | | |
Equities
|
| | | | 12,592 | | | | | | | 28,347 | | | | | | 40,939 | | | | | | 23,681 | | | | | | 17,258 | | | | | | 72.9% | | |
Money Markets
|
| | | | 9,493 | | | | | | | 25,248 | | | | | | 34,741 | | | | | | 28,633 | | | | | | 6,108 | | | | | | 21.3% | | |
Market Data
|
| | | | 16,733 | | | | | | | 47,059 | | | | | | 63,792 | | | | | | 55,622 | | | | | | 8,170 | | | | | | 14.7% | | |
Other Fees
|
| | | | 5,023 | | | | | | | 21,024 | | | | | | 26,047 | | | | | | 25,394 | | | | | | 653 | | | | | | 2.6% | | |
Total gross revenue
|
| | | $ | 178,637 | | | | | | $ | 505,771 | | | | | $ | 684,408 | | | | | $ | 562,968 | | | | | $ | 121,440 | | | | | | 21.6% | | |
| | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| | | | | | | |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| | | | | | | ||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV
Change |
| |||||||||||||||
| | |
(dollars in millions)
|
| | ||||||||||||||||||||||||||
Rates | | | | $ | 354,999 | | | | | $ | 88,870,842 | | | | | $ | 254,103 | | | | | $ | 63,671,445 | | | | | | 39.7% | | |
Credit | | | | | 12,658 | | | | | | 3,186,209 | | | | | | 7,554 | | | | | | 1,864,700 | | | | | | 67.6% | | |
Equities | | | | | 7,798 | | | | | | 1,962,566 | | | | | | 4,817 | | | | | | 1,214,081 | | | | | | 61.9% | | |
Money Markets
|
| | | | 173,743 | | | | | | 43,462,916 | | | | | | 132,105 | | | | | | 33,060,749 | | | | | | 31.5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates | | | | $ | 2.04 | | | | | $ | 2.26 | | | | | $ | (0.22) | | | | | | (9.9)% | | |
Credit | | | | | 37.42 | | | | | | 48.72 | | | | | | (11.30) | | | | | | (23.2)% | | |
Equities | | | | | 17.55 | | | | | | 15.77 | | | | | | 1.78 | | | | | | 11.3% | | |
Money Markets
|
| | | | 0.48 | | | | | | 0.46 | | | | | | 0.02 | | | | | | 5.3% | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
2018
(Combined)(1) |
| |
2017
(Predecessor) |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
(dollars in thousands)
|
| | ||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | 115,907 | | | | | | $ | 324,304 | | | | | $ | 440,211 | | | | | $ | 385,176 | | | | | $ | 55,035 | | | | | | 14.3% | | |
International
|
| | | | 62,730 | | | | | | | 181,467 | | | | | | 244,197 | | | | | | 177,792 | | | | | | 66,405 | | | | | | 37.3% | | |
Total gross revenue
|
| | | $ | 178,637 | | | | | | $ | 505,771 | | | | | $ | 684,408 | | | | | $ | 562,968 | | | | | $ | 121,440 | | | | | | 21.6% | | |
| | | | | | | | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||
| | |
(in thousands)
|
| ||||||||||||||||
Employee compensation and benefits
|
| | | $ | 80,436 | | | | | | $ | 209,053 | | | | | $ | 248,963 | | |
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | |
General and administrative
|
| | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | |
Technology and communications
|
| | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | |
Professional fees
|
| | | | 8,194 | | | | | | | 20,360 | | | | | | 19,351 | | |
Occupancy
|
| | | | 3,308 | | | | | | | 10,732 | | | | | | 14,441 | | |
| | | | $ | 146,702 | | | | | | $ | 338,607 | | | | | $ | 415,356 | | |
| | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | ||||||||||||||||||||
Gross revenue
|
| | | $ | 562,968 | | | | | $ | 518,404 | | | | | $ | 44,564 | | | | | | 8.6% | | |
Contingent consideration
|
| | | | (58,520) | | | | | | (26,224) | | | | | | (32,296) | | | | | | 123.2% | | |
Net revenue
|
| | | | 504,448 | | | | | | 492,180 | | | | | | 12,268 | | | | | | 2.5% | | |
Expenses
|
| | | | 415,356 | | | | | | 399,049 | | | | | | 16,307 | | | | | | 4.1% | | |
Operating income
|
| | | | 89,092 | | | | | | 93,131 | | | | | | (4,039) | | | | | | (4.3)% | | |
Net interest income (expense)
|
| | | | 685 | | | | | | (695) | | | | | | 1,380 | | | | | | (198.6)% | | |
Income before taxes
|
| | | | 89,777 | | | | | | 92,436 | | | | | | (2,659) | | | | | | (2.9)% | | |
Income taxes
|
| | | | (6,129) | | | | | | 725 | | | | | | 6,854 | | | | | | (945.4)% | | |
Net income
|
| | | $ | 83,648 | | | | | $ | 93,161 | | | | | $ | (9,513) | | | | | | (10.2)% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| | | | | | | | | | | | | ||||||||||||||||||
| | |
$
|
| |
% of Gross
Revenue |
| |
$
|
| |
% of Gross
Revenue |
| |
$
Change |
| |
%
Change |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 267,020 | | | | | | 47.4% | | | | | $ | 230,171 | | | | | | 44.4% | | | | | $ | 36,849 | | | | | | 16.0% | | |
Subscription fees(1)
|
| | | | 194,534 | | | | | | 34.6% | | | | | | 191,983 | | | | | | 37.0% | | | | | | 2,551 | | | | | | 1.3% | | |
Commissions
|
| | | | 96,745 | | | | | | 17.2% | | | | | | 91,663 | | | | | | 17.7% | | | | | | 5,082 | | | | | | 5.5% | | |
Other
|
| | | | 4,669 | | | | | | 0.8% | | | | | | 4,587 | | | | | | 0.9% | | | | | | 82 | | | | | | 1.8% | | |
Gross revenue
|
| | | | 562,968 | | | | | | 100.0% | | | | | | 518,404 | | | | | | 100.0% | | | | | | 44,564 | | | | | | 8.6% | | |
Contingent consideration
|
| | | | (58,520) | | | | | | | | | | | | (26,224) | | | | | | | | | | | | (32,296) | | | | | | | | |
Net revenue
|
| | | $ | 504,448 | | | | | | | | | | | $ | 492,180 | | | | | | | | | | | $ | 12,268 | | | | | | | | |
Components of gross revenue growth: Constant currency growth(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.4% | | |
Foreign currency impact
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.2% | | |
Total gross revenue growth
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.6% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||||||||||||||
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 210,198 | | | | | $ | 56,822 | | | | | $ | 176,060 | | | | | $ | 54,111 | | | | | $ | 34,138 | | | | | $ | 2,711 | | | | | | 19.4% | | | | | | 5.0% | | |
Subscription fees(1)
|
| | | | 1,575 | | | | | | 192,959 | | | | | | 1,496 | | | | | | 190,487 | | | | | | 79 | | | | | | 2,472 | | | | | | 5.3% | | | | | | 1.3% | | |
Commissions
|
| | | | 57,118 | | | | | | 39,627 | | | | | | 54,194 | | | | | | 37,469 | | | | | | 2,924 | | | | | | 2,158 | | | | | | 5.4% | | | | | | 5.8% | | |
Other
|
| | | | 36 | | | | | | 4,633 | | | | | | 30 | | | | | | 4,557 | | | | | | 6 | | | | | | 76 | | | | | | 21.6% | | | | | | 1.7% | | |
Gross revenue
|
| | | $ | 268,927 | | | | | $ | 294,041 | | | | | $ | 231,780 | | | | | $ | 286,624 | | | | | $ | 37,147 | | | | | $ | 7,417 | | | | | | 16.0% | | | | | | 2.6% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | ||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Institutional
|
| | | $ | 318,038 | | | | | $ | 285,801 | | | | | $ | 32,237 | | | | | | 11.3% | | |
Wholesale
|
| | | | 118,451 | | | | | | 109,945 | | | | | | 8,506 | | | | | | 7.7% | | |
Retail
|
| | | | 70,857 | | | | | | 67,471 | | | | | | 3,386 | | | | | | 5.0% | | |
Market Data
|
| | | | 55,622 | | | | | | 55,187 | | | | | | 435 | | | | | | 0.8% | | |
Total gross revenue
|
| | | $ | 562,968 | | | | | $ | 518,404 | | | | | $ | 44,564 | | | | | | 8.6% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | ||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Rates
|
| | | $ | 324,302 | | | | | $ | 308,081 | | | | | $ | 16,221 | | | | | | 5.3% | | |
Credit
|
| | | | 105,336 | | | | | | 88,630 | | | | | | 16,706 | | | | | | 18.8% | | |
Equities
|
| | | | 23,681 | | | | | | 18,626 | | | | | | 5,055 | | | | | | 27.1% | | |
Money Markets
|
| | | | 28,633 | | | | | | 24,532 | | | | | | 4,101 | | | | | | 16.7% | | |
Market Data
|
| | | | 55,622 | | | | | | 55,187 | | | | | | 435 | | | | | | 0.8% | | |
Other Fees
|
| | | | 25,394 | | | | | | 23,348 | | | | | | 2,046 | | | | | | 8.8% | | |
Total gross revenue
|
| | | $ | 562,968 | | | | | $ | 518,404 | | | | | $ | 44,564 | | | | | | 8.6% | | |
|
| | |
Year Ended December 31,
|
| | | | | | | |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| | | | | | | ||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV
Change |
| |||||||||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
Rates | | | | $ | 254,103 | | | | | $ | 63,671,445 | | | | | $ | 219,475 | | | | | $ | 54,990,403 | | | | | | 15.8% | | |
Credit | | | | | 7,554 | | | | | | 1,864,700 | | | | | | 5,954 | | | | | | 1,501,976 | | | | | | 26.9% | | |
Equities | | | | | 4,817 | | | | | | 1,214,081 | | | | | | 4,523 | | | | | | 1,144,189 | | | | | | 6.5% | | |
Money Markets
|
| | | | 132,105 | | | | | | 33,060,749 | | | | | | 94,324 | | | | | | 23,593,340 | | | | | | 40.1% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates | | | | $ | 2.26 | | | | | $ | 2.38 | | | | | $ | (0.12) | | | | | | (5.1)% | | |
Credit | | | | | 48.72 | | | | | | 48.95 | | | | | | (0.23) | | | | | | (0.5)% | | |
Equities | | | | | 15.77 | | | | | | 12.83 | | | | | | 2.94 | | | | | | 23.0% | | |
Money Markets
|
| | | | 0.46 | | | | | | 0.53 | | | | | | (0.07) | | | | | | (14.1)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | ||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | 385,176 | | | | | $ | 365,308 | | | | | $ | 19,868 | | | | | | 5.4% | | |
International
|
| | | | 177,792 | | | | | | 153,096 | | | | | | 24,696 | | | | | | 16.1% | | |
Total gross revenue
|
| | | $ | 562,968 | | | | | $ | 518,404 | | | | | $ | 44,564 | | | | | | 8.6% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | ||||||||||||||||||||
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | $ | 248,963 | | | | | $ | 228,584 | | | | | $ | 20,379 | | | | | | 8.9% | | |
Depreciation and amortization
|
| | | | 68,615 | | | | | | 80,859 | | | | | | (12,244) | | | | | | (15.1)% | | |
General and administrative
|
| | | | 33,973 | | | | | | 27,392 | | | | | | 6,581 | | | | | | 24.0% | | |
Technology and communications
|
| | | | 30,013 | | | | | | 28,239 | | | | | | 1,774 | | | | | | 6.3% | | |
Professional fees
|
| | | | 19,351 | | | | | | 18,158 | | | | | | 1,193 | | | | | | 6.6% | | |
Occupancy
|
| | | | 14,441 | | | | | | 15,817 | | | | | | (1,376) | | | | | | (8.7)% | | |
| | | | $ | 415,356 | | | | | $ | 399,049 | | | | | $ | 16,307 | | | | | | 4.1% | | |
|
| | |
Successor
|
| | |
Predecessor
|
| | ||||||||||||||||||||||||||||||||||||||||||||
| | |
October 1, 2018
to December 31, 2018 |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Sept. 30,
2018 |
| |
June 30,
2018 |
| |
Mar. 31,
2018 |
| |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
June 30,
2017 |
| |
Mar. 31,
2017 |
| | ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 97,130 | | | | | | $ | 92,582 | | | | | $ | 91,030 | | | | | $ | 90,139 | | | | | $ | 68,459 | | | | | $ | 68,211 | | | | | $ | 65,590 | | | | | $ | 64,761 | | | | ||
Subscription fees(1)
|
| | | | 46,519 | | | | | | | 45,690 | | | | | | 49,728 | | | | | | 48,563 | | | | | | 48,646 | | | | | | 48,413 | | | | | | 48,986 | | | | | | 48,488 | | | | ||
Commissions
|
| | | | 32,840 | | | | | | | 24,394 | | | | | | 27,553 | | | | | | 27,883 | | | | | | 25,129 | | | | | | 23,769 | | | | | | 23,935 | | | | | | 23,912 | | | | ||
Other
|
| | | | 2,148 | | | | | | | 2,587 | | | | | | 2,704 | | | | | | 2,918 | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,174 | | | | ||
Gross revenues
|
| | | | 178,637 | | | | | | | 165,253 | | | | | | 171,015 | | | | | | 169,503 | | | | | | 143,399 | | | | | | 141,558 | | | | | | 139,676 | | | | | | 138,335 | | | | ||
Contingent Consideration
|
| | | | — | | | | | | | 2,537 | | | | | | (19,297) | | | | | | (10,070) | | | | | | (28,985) | | | | | | (7,184) | | | | | | (18,573) | | | | | | (3,778) | | | | ||
Net Revenue
|
| | | $ | 178,637 | | | | | | $ | 167,790 | | | | | $ | 151,718 | | | | | $ | 159,433 | | | | | $ | 114,414 | | | | | $ | 134,374 | | | | | $ | 121,103 | | | | | $ | 134,557 | | | | ||
Expenses: | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||
Employee compensation
and benefits |
| | | $ | 80,436 | | | | | | $ | 69,076 | | | | | $ | 68,407 | | | | | $ | 71,570 | | | | | $ | 63,236 | | | | | $ | 61,899 | | | | | $ | 65,032 | | | | | $ | 58,796 | | | | ||
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 16,362 | | | | | | 16,178 | | | | | | 16,268 | | | | | | 15,970 | | | | | | 15,936 | | | | | | 17,250 | | | | | | 19,459 | | | | ||
General and administrative
|
| | | | 11,837 | | | | | | | 9,386 | | | | | | 7,153 | | | | | | 6,517 | | | | | | 8,557 | | | | | | 8,560 | | | | | | 9,343 | | | | | | 7,513 | | | | ||
Technology and communications
|
| | | | 9,907 | | | | | | | 9,112 | | | | | | 9,023 | | | | | | 8,463 | | | | | | 7,623 | | | | | | 8,096 | | | | | | 7,334 | | | | | | 6,960 | | | | ||
Professional fees
|
| | | | 8,194 | | | | | | | 7,546 | | | | | | 7,276 | | | | | | 5,538 | | | | | | 6,089 | | | | | | 4,489 | | | | | | 5,259 | | | | | | 3,514 | | | | ||
Occupancy
|
| | | | 3,308 | | | | | | | 3,491 | | | | | | 3,519 | | | | | | 3,722 | | | | | | 3,119 | | | | | | 3,649 | | | | | | 3,909 | | | | | | 3,764 | | | | ||
Total expenses
|
| | | | 146,702 | | | | | | | 114,973 | | | | | | 111,556 | | | | | | 112,078 | | | | | | 104,594 | | | | | | 102,629 | | | | | | 108,127 | | | | | | 100,006 | | | | ||
Operating income
|
| | | | 31,935 | | | | | | | 52,817 | | | | | | 40,162 | | | | | | 47,355 | | | | | | 9,820 | | | | | | 31,745 | | | | | | 12,976 | | | | | | 34,551 | | | | ||
Interest income
|
| | | | 787 | | | | | | | 673 | | | | | | 582 | | | | | | 471 | | | | | | 256 | | | | | | 359 | | | | | | 319 | | | | | | 205 | | | | ||
Interest expense
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (132) | | | | | | (323) | | | | ||
Income before taxes
|
| | | | 32,722 | | | | | | | 53,490 | | | | | | 40,744 | | | | | | 47,826 | | | | | | 10,076 | | | | | | 32,104 | | | | | | 13,163 | | | | | | 34,433 | | | | ||
Provision for income taxes
|
| | | | (3,415) | | | | | | | (7,536) | | | | | | (1,847) | | | | | | (2,518) | | | | | | (2,970) | | | | | | (1,053) | | | | | | (1,053) | | | | | | (1,053) | | | | ||
Net Income
|
| | | $ | 29,307 | | | | | | $ | 45,954 | | | | | $ | 38,897 | | | | | $ | 45,308 | | | | | $ | 7,106 | | | | | $ | 31,051 | | | | | $ | 12,110 | | | | | $ | 33,380 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2018 |
| | |
December 31,
2017 |
| ||||||
| | |
(dollars in thousands)
|
| ||||||||||
Cash and cash equivalents
|
| | | $ | 410,104 | | | | | | $ | 352,598 | | |
Restricted cash
|
| | | | 1,200 | | | | | | | 1,200 | | |
Receivable from brokers and dealers and clearing
organizations |
| | | | 174,591 | | | | | | | 4,324 | | |
Deposits with clearing organizations
|
| | | | 11,427 | | | | | | | 9,926 | | |
Accounts receivable
|
| | | | 87,192 | | | | | | | 69,662 | | |
Receivable from affiliates
|
| | | | 3,243 | | | | | | | 375 | | |
Current assets
|
| | | | 687,757 | | | | | | | 438,085 | | |
Payable to brokers and dealers and clearing organizations
|
| | | | 171,214 | | | | | | | 4,322 | | |
Accrued compensation
|
| | | | 120,158 | | | | | | | 89,769 | | |
Deferred revenue
|
| | | | 27,883 | | | | | | | 29,673 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 42,548 | | | | | | | 27,364 | | |
Employee equity compensation payable
|
| | | | 24,187 | | | | | | | 31,019 | | |
Payable to affiliates
|
| | | | 5,009 | | | | | | | 5,578 | | |
Current liabilities
|
| | | | 390,999 | | | | | | | 187,725 | | |
Working capital
|
| | | $ | 296,758 | | | | | | $ | 250,360 | | |
| | | | | | | | |
| | |
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 cash flows provided by operating activities
|
| | | $ | 112,556 | | | | | | $ | 164,828 | | | | | $ | 224,580 | | | | | $ | 171,845 | | | | | | | ||||||||
Net cash flows (used in) investing activities
|
| | | | (16,246) | | | | | | | (25,850) | | | | | | (45,552) | | | | | | (50,565) | | | | | | | ||||||||
Net cash flows (used in) financing activities
|
| | | | (36,000) | | | | | | | (139,350) | | | | | | (153,461) | | | | | | (130,521) | | | | | | | ||||||||
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (389) | | | | | | | (2,043) | | | | | | 3,157 | | | | | | (6,200) | | | | | | | ||||||||
Net increase/(decrease) in cash and cash equivalents
|
| | | $ | 59,921 | | | | | | $ | (2,415) | | | | | $ | 28,724 | | | | | $ | (15,441) | | | | | | | ||||||||
| | | | | | | | | | | | | | | | | | |
| | |
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 | | |
| | | | | | | | | | | | | | |
| | |
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 | | |
| | | | | | | | | | | | | | |
| | |
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(1)
|
| | | | 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 | | |
| | | | | | | | | | | | | | |
| | | | | | | | |
Payments due by period
|
| |||||||||||||||||||||
| | |
Total
|
| |
Less than 1 year
|
| |
1 to 3 years
|
| |
3 to 5 years
|
| |
More than 5 years
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | $ | 43,374 | | | | | $ | 11,393 | | | | | $ | 12,897 | | | | | $ | 7,928 | | | | | $ | 11,156 | | |
Total
|
| | | $ | 43,374 | | | | | $ | 11,393 | | | | | $ | 12,897 | | | | | $ | 7,928 | | | | | $ | 11,156 | | |
|
Location
|
| |
Square feet
|
| |
Lease expiration date
|
| |
Use
|
| ||||||
New York, New York
|
| | | | 41,062 | | | | | | 5/31/2021 | | | |
Office Space
|
|
Jersey City, New Jersey
|
| | | | 65,242 | | | | | | 12/31/2027 | | | |
Office Space
|
|
London, United Kingdom
|
| | | | 16,259 | | | | | | 9/30/2024 | | | |
Office Space
|
|
Name
|
| |
Age
|
| |
Position
|
|
Lee Olesky | | |
57
|
| | Chief Executive Officer and Director | |
William (“Billy”) Hult | | |
49
|
| | President and Director | |
Enrico Bruni | | |
47
|
| | Managing Director, Head of Europe and Asia Business | |
Douglas Friedman | | |
48
|
| | General Counsel and Secretary | |
Simon Maisey | | |
47
|
| | Managing Director, Global Head of Corporate Development | |
James (“Jay”) Spencer | | |
67
|
| | Chief Technology Officer | |
Robert Warshaw | | |
65
|
| | Chief Financial Officer | |
Scott Zucker | | |
50
|
| | Chief Administrative Officer | |
Martin Brand | | |
44
|
| | Director, Chairman of the Board of Directors | |
John Finley | | |
62
|
| | Director | |
Scott Ganeles | | |
55
|
| | Director | |
Paula Madoff | | |
51
|
| | Director | |
Thomas Pluta | | |
51
|
| | Director | |
Debra Walton | | |
58
|
| | Director | |
Brian West | | |
49
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(3) |
| |
Non-
Equity Incentive Plan Compensation ($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total
($) |
| ||||||||||||||||||||||||
Lee Olesky
Chief Executive Officer |
| | | | 2018 | | | | | | 770,000 | | | | | | — | | | | | | 2,952,000 | | | | | | 12,508,379 | | | | | | 6,400,000 | | | | | | 49,216 | | | | | | 22,679,595 | | |
William Hult
President |
| | | | 2018 | | | | | | 660,000 | | | | | | — | | | | | | 2,461,250 | | | | | | 6,700,918 | | | | | | 5,700,000 | | | | | | 46,950 | | | | | | 15,569,118 | | |
James Spencer
Chief Technology Officer |
| | | | 2018 | | | | | | 400,000 | | | | | | 1,800,000 | | | | | | 450,000 | | | | | | 1,250,838 | | | | | | — | | | | | | 42,019 | | | | | | 3,942,857 | | |
| | | | | | | | |
Option awards
|
| |
Stock awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Year
of Grant |
| |
Number of
securities underlying unexercised options exercisable (#) |
| |
Number of
securities underlying unexercised options unexercisable (#) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |
Number of
shares or units of stock that have not vested (#) |
| |
Market
value of shares or units of stock that have not vested(1) ($) |
| ||||||||||||||||||||||||
Lee Olesky
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,892(2) | | | | | | 3,633,684(3) | | |
| | | 2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 191,235(4) | | | | | | 4,345,807(5) | | | ||
| | | 2018 | | | | | | — | | | | | | 3,381,643 | | | | | | 3,381,643 | | | | | | 20.59 | | | | | | 10/26/28(6) | | | | | | 207,713(7) | | | | | | 4,720,277(8) | | | ||
William Hult
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 133,243(2) | | | | | | 3,028,069(9) | | |
| | | 2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,362(4) | | | | | | 3,621,508(10) | | | ||
| | | 2018 | | | | | | — | | | | | | 1,811,594 | | | | | | 1,811,594 | | | | | | 20.59 | | | | | | 10/26/28(6) | | | | | | 173,182(7) | | | | | | 3,935,537(11) | | | ||
James Spencer
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,352(2) | | | | | | 712,486(12) | | |
| | | 2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,712(4) | | | | | | 811,541(13) | | | ||
| | | 2018 | | | | | | — | | | | | | 338,164 | | | | | | 338,164 | | | | | | 20.59 | | | | | | 10/26/28(6) | | | | | | 31,663(7) | | | | | | 719,546(14) | | |
| | |
Class A
Common Stock (on a fully exchanged and converted basis)(1) |
| |
Class B Common Stock
(on a fully exchanged basis)(2) |
| |
Combined Voting
Power(3) |
| |||||||||||||||||||||||||||||||||||||||
Name of beneficial owner
|
| |
Number
|
| |
%(+)
|
| |
%(†)
|
| |
Number
|
| |
%(+)
|
| |
%(†)
|
| |
%(+)
|
| |
%(†)
|
| ||||||||||||||||||||||||
Entities affiliated with Refinitiv(4)
|
| | | | 119,921,523 | | | | | | 54.0% | | | | | | 54.0% | | | | | | 119,921,523 | | | | | | 68.8% | | | | | | 70.7% | | | | | | 66.9% | | | | | | 68.6% | | |
JPMC Strategic Investments I Corporation(5)
|
| | | | 12,972,714 | | | | | | 5.8% | | | | | | 5.8% | | | | | | 2,422,714 | | | | | | 1.4% | | | | | | 1.4% | | | | | | 1.9% | | | | | | 2.0% | | |
Lee Olesky(6)
|
| | | | 3,590,130 | | | | | | 1.6% | | | | | | 1.6% | | | | | | 208,487 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Billy Hult(7)
|
| | | | 1,880,776 | | | | | | * | | | | | | * | | | | | | 69,181 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Jay Spencer(8)
|
| | | | 415,297 | | | | | | * | | | | | | * | | | | | | 77,133 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Martin Brand(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John G. Finley(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott C. Ganeles
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Paula B. Madoff
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas Pluta
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Debra Walton(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian West(12)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as
a group (15 persons)(13) |
| | | | 7,099,967 | | | | | | 3.1% | | | | | | 3.1% | | | | | | 517,841 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Name*
|
| |
Number of LLC
Interests held before this offering |
| |
Number of LLC Interests,
to be sold to us, assuming the underwriters’ option to purchase additional shares of Class A common stock is not exercised |
| |
Cash
Proceeds ($) |
| |
Number of LLC Interests,
to be sold to us, assuming the underwriters’ option to purchase additional shares of Class A common stock is exercised in full |
| |
Cash
Proceeds ($) |
| |||||||||||||||
Barclays Unquoted Investments Limited
|
| | | | 9,131,946 | | | | | | 1,369,791 | | | | | $ | 32,275,700 | | | | | | 1,369,791 | | | | | $ | 32,275,700 | | |
Citigroup Strategic Investments LLC
|
| | | | 9,968,182 | | | | | | 1,246,022 | | | | | $ | 29,359,393 | | | | | | 1,619,829 | | | | | $ | 38,167,221 | | |
DBR Investments Co. Limited
|
| | | | 10,485,890 | | | | | | 1,693,861 | | | | | $ | 39,911,600 | | | | | | 3,774,920 | | | | | $ | 88,946,553 | | |
Goldman Sachs PSI Global Holdings, LLC
|
| | | | 14,130,283 | | | | | | 5,652,113 | | | | | $ | 133,177,913 | | | | | | 6,358,627 | | | | | $ | 149,825,149 | | |
Merrill Lynch LP Holdings, Inc.
|
| | | | 8,695,114 | | | | | | 7,390,847 | | | | | $ | 174,146,832 | | | | | | 7,825,603 | | | | | $ | 184,390,771 | | |
Morgan Stanley Fixed
Income Ventures Inc. |
| | | | 12,253,851 | | | | | | 6,126,925 | | | | | $ | 144,365,670 | | | | | | 7,965,003 | | | | | $ | 187,675,383 | | |
RBS Financial Products
Inc. |
| | | | 6,486,619 | | | | | | 6,486,619 | | | | | $ | 152,840,960 | | | | | | 6,486,619 | | | | | $ | 152,840,960 | | |
UBS Real Estate Securities, Inc.
|
| | | | 6,283,822 | | | | | | 6,283,822 | | | | | $ | 148,062,556 | | | | | | 6,283,822 | | | | | $ | 148,062,556 | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Goldman Sachs & Co. LLC
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
Merrill Lynch, Pierce, Fenner & Smith
Incorporated |
| |
|
| |||
Barclays Capital Inc.
|
| | | | | | |
Credit Suisse Securities (USA) LLC
|
| | | | | | |
Deutsche Bank Securities Inc.
|
| | | | | | |
UBS Securities LLC
|
| | | | | | |
Wells Fargo Securities, LLC
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
Sandler O'Neill & Partners, L.P.
|
| | | | | | |
Total
|
| | | | 36,250,000 | | |
|
| | |
No
exercise |
| |
Full
exercise |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | | | | | | | | | | |
| | |
Page
|
| |||
Tradeweb Markets Inc. Statement of Financial Condition | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
Tradeweb Markets LLC and Subsidiaries Consolidated Financial Statements | | | | | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
| | | | F-12 | | |
| Assets | | | |||||
|
Cash
|
| | | $ | 100 | | |
|
Total assets
|
| | | $ | 100 | | |
| Stockholder’s Equity | | | |||||
|
Common Stock, par value $0.01 per share, 1,000 shares authorized, 100 issued and outstanding
|
| | | $ | 1 | | |
|
Additional paid-in capital
|
| | | | 99 | | |
|
Total stockholder’s equity
|
| | | $ | 100 | | |
|
| | | | | | | | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
Unaudited Pro
Forma as of December 31, 2018 |
| |
December 31,
2018 |
| | |
December 31,
2017 |
| |||||||||
| | |
(Note 22)
|
| | | | | | | | | | | | | | |||
Assets
|
| | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents including cash deposited with related parties of $283,790 and $234,107 at December 31, 2018 and December 31,2017, respectively
|
| | | $ | 290,104 | | | | | $ | 410,104 | | | | | | $ | 352,598 | | |
Restricted cash
|
| | | | 1,200 | | | | | | 1,200 | | | | | | | 1,200 | | |
Receivable from brokers and dealers and clearing organizations including receivables from related parties of $3,332 at December 31, 2018
|
| | | | 174,591 | | | | | | 174,591 | | | | | | | 4,324 | | |
Deposits with clearing organizations including deposits from related parties of $500 at
December 31, 2018 and December 31, 2017 |
| | | | 11,427 | | | | | | 11,427 | | | | | | | 9,926 | | |
Accounts receivable, net of allowance including receivables from related parties of $40,730 and $27,163 at December 31, 2018 and December 31, 2017, respectively
|
| | | | 87,192 | | | | | | 87,192 | | | | | | | 69,662 | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated depreciation and amortization
|
| | | | 38,128 | | | | | | 38,128 | | | | | | | 27,031 | | |
Software development costs, net of accumulated amortization
|
| | | | 170,582 | | | | | | 170,582 | | | | | | | 41,181 | | |
Intangible assets, net of accumulated amortization
|
| | | | 1,380,848 | | | | | | 1,380,848 | | | | | | | 222,219 | | |
Goodwill
|
| | | | 2,694,797 | | | | | | 2,694,797 | | | | | | | 563,421 | | |
Receivable from affiliates
|
| | | | 3,243 | | | | | | 3,243 | | | | | | | 375 | | |
Other assets including other assets from related parties of $9 and $27 at December 31,
2018 and December 31, 2017, respectively |
| | | | 25,027 | | | | | | 25,027 | | | | | | | 18,130 | | |
Deferred tax assets
|
| | | | — | | | | | | — | | | | | | | 6,820 | | |
Total assets
|
| | | $ | 4,877,139 | | | | | $ | 4,997,139 | | | | | | $ | 1,316,887 | | |
Liabilities and Members’ Capital
|
| | | | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | |
Payable to brokers and dealers and clearing organizations including payables to related
parties of $2,404 at December 31, 2018 |
| | | $ | 171,214 | | | | | $ | 171,214 | | | | | | $ | 4,322 | | |
Accrued compensation
|
| | | | 120,158 | | | | | | 120,158 | | | | | | | 89,769 | | |
Deferred revenue including deferred revenue from related parties of $9,151 and $5,106
at December 31, 2018 and December 31, 2017, respectively |
| | | | 27,883 | | | | | | 27,883 | | | | | | | 29,673 | | |
Contingent consideration payable to related parties
|
| | | | — | | | | | | — | | | | | | | 129,393 | | |
Accounts payable, accrued expenses and other liabilities including payables to related parties of $2,555 at December 31, 2017
|
| | | | 42,548 | | | | | | 42,548 | | | | | | | 27,364 | | |
Employee equity compensation payable
|
| | | | 24,187 | | | | | | 24,187 | | | | | | | 31,019 | | |
Payable to affiliates
|
| | | | 5,009 | | | | | | 5,009 | | | | | | | 5,578 | | |
Deferred tax liability
|
| | | | 19,627 | | | | | | 19,627 | | | | | | | — | | |
Total liabilities
|
| | | | 410,626 | | | | | | 410,626 | | | | | | | 317,118 | | |
Commitments and contingencies (Note 17) | | | | | | | | | | | | | | | | | | | | |
Mezzanine Capital | | | | | | | | | | | | | | | | | | | | |
Class C Shares and Class P(C) Shares
|
| | | | 14,179 | | | | | | 14,179 | | | | | | | 13,301 | | |
Members’ capital | | | | | | | | | | | | | | | | | | | | |
Members’ capital
|
| | | | 4,453,200 | | | | | | 4,573,200 | | | | | | | 999,735 | | |
Accumulated other comprehensive loss
|
| | | | (866) | | | | | | (866) | | | | | | | (13,267) | | |
Total members’ capital
|
| | | | 4,452,334 | | | | | | 4,572,334 | | | | | | | 986,468 | | |
Total liabilities and members’ capital
|
| | | $ | 4,877,139 | | | | | $ | 4,997,139 | | | | | | $ | 1,316,887 | | |
| | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees including from related parties of $59,259, $159,663, $151,695 and $134,231 in the period ended December 31, 2018, September 30, 2018, December 31, 2017 and December 31, 2016, respectively
|
| | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 267,020 | | | | | $ | 230,171 | | |
Subscription fees including from related parties of $5,718, $16,627, $37,426 and $35,169 in the period ended December 31, 2018, September 30, 2018, December 31, 2017 and December 31, 2016, respectively
|
| | | | 33,052 | | | | | | | 107,130 | | | | | | 144,409 | | | | | | 141,419 | | |
Commissions including from related parties of $12,401, $34,944, $43,315
and $42,343 in the period ended December 31, 2018, September 30, 2018, December 31, 2017 and December 31, 2016, respectively |
| | | | 32,840 | | | | | | | 79,830 | | | | | | 96,745 | | | | | | 91,663 | | |
Refinitiv market data fees
|
| | | | 13,467 | | | | | | | 36,851 | | | | | | 50,125 | | | | | | 50,564 | | |
Other
|
| | | | 2,148 | | | | | | | 8,209 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | 178,637 | | | | | | | 505,771 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration to related parties
|
| | | | — | | | | | | | (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 including from related parties of $180, $539, $719 and $740 in the period ended December 31, 2018, September 30, 2018, December 31, 2017 and December 31, 2016, respectively
|
| | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | | | | | 27,392 | | |
Technology and communications including from related parties of $740, $2,220, $2,960 and $2,960 in the period ended December 31, 2018, September 30, 2018, December 31, 2017 and December 31, 2016, respectively
|
| | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | | | | | 28,239 | | |
Professional fees
|
| | | | 8,194 | | | | | | | 20,360 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy including from related parties of $155, $466, $621 and $600 in
the period ended December 31, 2018, September 30, 2018, December 31, 2017 and December 31, 2016, respectively |
| | | | 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 including from related parties of $17, $34, $40 and $80 in
the period ended December 31, 2018, September 30, 2018, December 31, 2017 and December 31, 2016, respectively |
| | | | 787 | | | | | | | 1,726 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense from related parties
|
| | | | — | | | | | | | — | | | | | | (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 per share | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 183.17 | | | | | | $ | 839.42 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
Diluted
|
| | | $ | 183.16 | | | | | | $ | 839.42 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 159,996 | | | | | | | 155,060 | | | | | | 153,046 | | | | | | 151,902 | | |
Diluted
|
| | | | 160,012 | | | | | | | 155,060 | | | | | | 153,046 | | | | | | 151,902 | | |
Unaudited pro forma net income per share (Note 22) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.13 | | | | | | $ | 0.59 | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 0.13 | | | | | | $ | 0.59 | | | | | | | | | | | | | | |
Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 227,657,543 | | | | | | | 220,801,233 | | | | | | | | | | | | | | |
Diluted
|
| | | | 227,679,164 | | | | | | | 220,801,233 | | | | | | | | | | | | | | |
| | |
Members’
Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Members’ Capital |
| |||||||||
Predecessor | | | | | | | | | | | | | | | | | | | |
Members’ capital at December 31, 2015
|
| | | $ | 1,079,417 | | | | | $ | (11,473) | | | | | $ | 1,067,944 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | 93,161 | | | | | | | | | | | | 93,161 | | |
Foreign currency translation adjustments
|
| | | | | | | | | | (4,679) | | | | | | (4,679) | | |
Comprehensive income
|
| | | | 93,161 | | | | | | (4,679) | | | | | | 88,482 | | |
Adjustment to Class C Shares and Class P(C) Shares in mezzanine capital
|
| | | | (1,667) | | | | | | | | | | | | (1,667) | | |
Capital distributions
|
| | | | (130,000) | | | | | | | | | | | | (130,000) | | |
Members’ capital at December 31, 2016
|
| | | $ | 1,040,911 | | | | | $ | (16,152) | | | | | $ | 1,024,759 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | 83,648 | | | | | | | | | | | | 83,648 | | |
Foreign currency translation adjustments
|
| | | | | | | | | | 2,885 | | | | | | 2,885 | | |
Comprehensive income
|
| | | | 83,648 | | | | | | 2,885 | | | | | | 86,533 | | |
Adjustment to Class C Shares and Class P(C) Shares in mezzanine capital
|
| | | | (2,109) | | | | | | | | | | | | (2,109) | | |
Capital contributions
|
| | | | 29,285 | | | | | | | | | | | | 29,285 | | |
Capital distributions
|
| | | | (152,000) | | | | | | | | | | | | (152,000) | | |
Members’ capital at December 31, 2017
|
| | | $ | 999,735 | | | | | $ | (13,267) | | | | | $ | 986,468 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | 130,160 | | | | | | | | | | | | 130,160 | | |
Foreign currency translation adjustments
|
| | | | | | | | | | (3,064) | | | | | | (3,064) | | |
Comprehensive income
|
| | | | 130,160 | | | | | | (3,064) | | | | | | 127,096 | | |
Adjustment to Class C Shares and Class P(C) Shares in mezzanine capital
|
| | | | 456 | | | | | | | | | | | | 456 | | |
Vesting of contingent consideration
|
| | | | 150,495 | | | | | | | | | | | | 150,495 | | |
Capital distributions
|
| | | | (139,350) | | | | | | | | | | | | (139,350) | | |
Members’ capital at September 30, 2018
|
| | | $ | 1,141,496 | | | | | $ | (16,331) | | | | | $ | 1,125,165 | | |
|
| | |
Members’
Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Members’ Capital |
| |||||||||
Successor | | | | | | | | | | | | | | | | | | | |
Members’ capital at October 1, 2018
|
| | | $ | 4,562,154 | | | | | $ | — | | | | | $ | 4,562,154 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | 29,307 | | | | | | | | | | | | 29,307 | | |
Foreign currency translation adjustments
|
| | | | | | | | | | (866) | | | | | | (866) | | |
Comprehensive income
|
| | | | 29,307 | | | | | | (866) | | | | | | 28,441 | | |
Adjustment to Class C Shares and Class P(C) Shares in mezzanine capital
|
| | | | (1,333) | | | | | | | | | | | | (1,333) | | |
Conversion of certain cash-settled PRSUs to equity settled PRSUs
|
| | | | 19,072 | | | | | | | | | | | | 19,072 | | |
Capital distributions
|
| | | | (36,000) | | | | | | | | | | | | (36,000) | | |
Members’ capital at December 31, 2018
|
| | | $ | 4,573,200 | | | | | $ | (866) | | | | | $ | 4,572,334 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | | | | | 80,859 | | |
Contingent consideration
|
| | | | — | | | | | | | 26,830 | | | | | | 58,520 | | | | | | 26,224 | | |
Vesting of P-1(C) Shares
|
| | | | — | | | | | | | (5,728) | | | | | | | | | | | | | | |
Deferred taxes
|
| | | | 968 | | | | | | | 2,602 | | | | | | (950) | | | | | | (6,323) | | |
(Increase) decrease in operating assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | (169,949) | | | | | | | (318) | | | | | | (4,324) | | | | | | 380 | | |
Deposits with clearing organizations
|
| | | | (2,248) | | | | | | | 726 | | | | | | 606 | | | | | | (2,311) | | |
Accounts receivable
|
| | | | 8,085 | | | | | | | (28,434) | | | | | | 11,196 | | | | | | (18,683) | | |
Receivable from affiliates
|
| | | | 107 | | | | | | | (2,534) | | | | | | 314 | | | | | | 957 | | |
Other assets
|
| | | | (4,695) | | | | | | | (6,371) | | | | | | 4,719 | | | | | | (5,369) | | |
Increase (decrease) in operating liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Payable to brokers and dealers and clearing
organizations |
| | | | 171,214 | | | | | | | (4,322) | | | | | | 4,322 | | | | | | (380) | | |
Accrued compensation
|
| | | | 38,368 | | | | | | | (7,568) | | | | | | 12,364 | | | | | | 7,851 | | |
Deferred revenue
|
| | | | (396) | | | | | | | (1,396) | | | | | | (12,555) | | | | | | (6,167) | | |
Accounts payable, accrued expenses and other
liabilities |
| | | | 639 | | | | | | | 8,793 | | | | | | (3,826) | | | | | | 2,364 | | |
Employee equity compensation payable
|
| | | | 9,345 | | | | | | | 2,896 | | | | | | 2,380 | | | | | | 519 | | |
Payable to affiliates
|
| | | | (1,209) | | | | | | | 684 | | | | | | (449) | | | | | | (1,237) | | |
Net cash provided by operating activities
|
| | | | 112,556 | | | | | | | 164,828 | | | | | | 224,580 | | | | | | 171,845 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of furniture, equipment, software and leasehold improvements
|
| | | | (9,090) | | | | | | | (6,327) | | | | | | (13,461) | | | | | | (9,998) | | |
Capitalized software development costs
|
| | | | (7,156) | | | | | | | (19,523) | | | | | | (27,157) | | | | | | (25,351) | | |
Business acquisitions
|
| | | | | | | | | | | | | | | | | 66 | | | | | | (15,216) | | |
Purchase of investments
|
| | | | | | | | | | | | | | | | | (5,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (16,246) | | | | | | | (25,850) | | | | | | (45,552) | | | | | | (50,565) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital distributions
|
| | | | (36,000) | | | | | | | (139,350) | | | | | | (152,000) | | | | | | (130,000) | | |
Mezzanine capital contributions
|
| | | | | | | | | | | | | | | | | 82 | | | | | | — | | |
Mezzanine capital distributions
|
| | | | | | | | | | | | | | | | | (1,543) | | | | | | (521) | | |
Net cash used in financing activities
|
| | | | (36,000) | | | | | | | (139,350) | | | | | | (153,461) | | | | | | (130,521) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (389) | | | | | | | (2,043) | | | | | | 3,157 | | | | | | (6,200) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 59,921 | | | | | | | (2,415) | | | | | | 28,724 | | | | | | (15,441) | | |
Cash and cash equivalents and restricted cash | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of period
|
| | | | 351,383 | | | | | | | 353,798 | | | | | | 325,074 | | | | | | 340,515 | | |
End of period
|
| | | $ | 411,304 | | | | | | $ | 351,383 | | | | | $ | 353,798 | | | | | $ | 325,074 | | |
| | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | | $ | — | | | | | | $ | — | | | | | $ | 455 | | | | | $ | 1,339 | | |
Income taxes paid
|
| | | $ | 2,659 | | | | | | $ | 5,500 | | | | | $ | 6,312 | | | | | $ | 6,735 | | |
Supplemental disclosure of non-cash investing and financing information
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Vesting of contingent consideration to Class P-1(A) Shares
|
| | | $ | — | | | | | | $ | 150,495 | | | | | $ | — | | | | | $ | — | | |
Conversion of convertible term note payable to Thomson Reuters
to Class A Shares |
| | | $ | — | | | | | | $ | — | | | | | $ | 29,285 | | | | | $ | — | | |
Conversion of certain cash-settled PRSUs to equity settled PRSUs
|
| | | $ | 19,072 | | | | | | $ | - | | | | | $ | - | | | | | $ | - | | |
Fair value of assets and liabilities from application of pushdown accounting (Note 3)
|
| | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 410,104 | | | | | | $ | 350,183 | | | | | $ | 352,598 | | | | | $ | 324,074 | | |
Restricted cash
|
| | | | 1,200 | | | | | | | 1,200 | | | | | | 1,200 | | | | | | 1,000 | | |
Cash and cash equivalents and restricted cash
|
| | | $ | 411,304 | | | | | | $ | 351,383 | | | | | $ | 353,798 | | | | | $ | 325,074 | | |
| | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
October 1, 2018 to
December 31, 2018 |
| | |
January 1, 2018 to
September 30, 2018 |
| |
For the Year Ended
December 31, 2017 |
| |
For the Year Ended
December 31, 2016 |
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | |
(in thousands)
|
| |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
Revenues
|
| |
Variable
|
| |
Fixed
|
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
Transaction fees
|
| | | $ | 73,800 | | | | | $ | 23,330 | | | | | | $ | 208,049 | | | | | $ | 65,702 | | | | | $ | 210,198 | | | | | $ | 56,822 | | | | | $ | 176,060 | | | | | $ | 54,111 | | |
Subscription fees including
Refinitiv market data fees |
| | | | 425 | | | | | | 46,094 | | | | | | | 1,305 | | | | | | 142,676 | | | | | | 1,575 | | | | | | 192,959 | | | | | | 1,496 | | | | | | 190,487 | | |
Commissions
|
| | | | 22,608 | | | | | | 10,232 | | | | | | | 49,367 | | | | | | 30,463 | | | | | | 57,118 | | | | | | 39,627 | | | | | | 54,194 | | | | | | 37,469 | | |
Other
|
| | | | — | | | | | | 2,148 | | | | | | | 40 | | | | | | 8,169 | | | | | | 36 | | | | | | 4,633 | | | | | | 30 | | | | | | 4,557 | | |
Gross revenues
|
| | | $ | 96,833 | | | | | $ | 81,804 | | | | | | $ | 258,761 | | | | | $ | 247,010 | | | | | $ | 268,927 | | | | | $ | 294,041 | | | | | $ | 231,780 | | | | | $ | 286,624 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fair value of the Company
|
| | | $ | 4,575,000 | | |
|
Less: fair value of the net assets and liabilities of the Company
|
| | | | (1,880,203) | | |
|
Goodwill
|
| | | $ | 2,694,797 | | |
|
Net assets and liabilities of the Company at October 1, 2018:
|
| | |||||
|
Cash and cash equivalents
|
| | | $ | 350,183 | | |
|
Restricted cash
|
| | | | 1,200 | | |
|
Receivable from brokers and dealers and clearing organizations
|
| | | | 4,642 | | |
|
Deposits with clearing organizations
|
| | | | 9,200 | | |
|
Accounts receivable
|
| | | | 95,959 | | |
| Furniture, equipment, purchased software and leasehold improvements: | | | |||||
|
Computer hardware
|
| | | | 15,787 | | |
|
Leasehold improvements
|
| | | | 11,460 | | |
|
Purchased software
|
| | | | 2,866 | | |
|
Furniture
|
| | | | 1,616 | | |
|
Office equipment
|
| | | | 572 | | |
|
Software development costs
|
| | | | 168,500 | | |
| Intangible assets: | | | |||||
|
Tradename
|
| | | | 154,300 | | |
|
Content and Data
|
| | | | 154,400 | | |
|
Licenses
|
| | | | 168,800 | | |
|
Customer relationships
|
| | | | 928,200 | | |
|
Receivables from affiliates
|
| | | | 3,350 | | |
|
Other assets
|
| | | | 20,404 | | |
|
Total assets
|
| | | | 2,091,439 | | |
|
Accrued compensation
|
| | | | 82,201 | | |
|
Deferred revenue
|
| | | | 28,280 | | |
|
Accounts payable, accrued expenses and other liabilities
|
| | | | 39,291 | | |
|
Leasehold interests
|
| | | | 3,020 | | |
|
Employee equity compensation payable
|
| | | | 33,914 | | |
|
Payable to affiliates
|
| | | | 5,856 | | |
|
Deferred tax liability
|
| | | | 18,674 | | |
|
Total liabilities
|
| | | | 211,236 | | |
|
Fair value of net assets and liabilities of the Company
|
| | | $ | 1,880,203 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2018 |
| | |
December 31,
2017 |
| ||||||
Computer hardware
|
| | | $ | 22,818 | | | | | | $ | 67,852 | | |
Leasehold improvements
|
| | | | 12,339 | | | | | | | 27,139 | | |
Purchased software
|
| | | | 3,039 | | | | | | | 12,991 | | |
Furniture and office equipment
|
| | | | 2,968 | | | | | | | 6,350 | | |
Accumulated depreciation and amortization
|
| | | | (3,036) | | | | | | | (87,301) | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated depreciation and amortization
|
| | | $ | 38,128 | | | | | | $ | 27,031 | | |
| | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2018 |
| | |
December 31,
2017 |
| ||||||
Software development costs
|
| | | $ | 175,656 | | | | | | $ | 218,382 | | |
Accumulated amortization
|
| | | | (5,074) | | | | | | | (177,201) | | |
Software development costs, net of accumulated amortization
|
| | | $ | 170,582 | | | | | | $ | 41,181 | | |
| | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2018 |
| | |
December 31,
2017 |
| ||||||
Refinitiv Transaction
|
| | | $ | 2,694,797 | | | | | | $ | — | | |
TR Acquisition
|
| | | | — | | | | | | | 334,185 | | |
Merger
|
| | | | — | | | | | | | 66,484 | | |
RaffCap Business
|
| | | | — | | | | | | | 49,200 | | |
BondDesk
|
| | | | — | | | | | | | 103,158 | | |
Other
|
| | | | — | | | | | | | 10,394 | | |
Total | | | | $ | 2,694,797 | | | | | | $ | 563,421 | | |
| | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2018 |
| | |
December 31,
2017 |
| ||||||
Licences | | | | $ | 168,800 | | | | | | $ | 12,000 | | |
Tradename | | | | | 154,300 | | | | | | | — | | |
Total | | | | $ | 323,100 | | | | | | $ | 12,000 | | |
| | | | | | | | |
| | | | | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | | | | |
December 31, 2018
|
| | |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
| | |
Amortization
Period |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| | |
Cost
|
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Customer relationships – Refinitiv
Transaction |
| |
12 Years
|
| | | $ | 928,200 | | | | | $ | (19,338) | | | | | $ | 908,862 | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Content and data
|
| |
7 Years
|
| | | | 154,400 | | | | | | (5,514) | | | | | | 148,886 | | | | | | | — | | | | | | — | | | | | | — | | |
Customer relationships – Fixed Income Business
|
| |
13 Years
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 155,284 | | | | | | (155,270) | | | | | | 14 | | |
Customer relationships – DW
|
| |
11 Years
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 65,000 | | | | | | (42,348) | | | | | | 22,652 | | |
Customer relationships –
RaffCap |
| |
12 Years
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 17,600 | | | | | | (9,166) | | | | | | 8,434 | | |
Customer relationships – BondDesk
|
| |
15 Years
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 104,000 | | | | | | (28,806) | | | | | | 75,194 | | |
Customer relationships – Other
|
| |
10 Years
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 2,100 | | | | | | (385) | | | | | | 1,715 | | |
Tradenames
|
| |
10 Years
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 200 | | | | | | (125) | | | | | | 75 | | |
Liquidity contracts
|
| |
16 Years
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 185,000 | | | | | | (82,865) | | | | | | 102,135 | | |
| | | | | | | $ | 1,082,600 | | | | | $ | (24,852) | | | | | $ | 1,057,748 | | | | | | $ | 529,184 | | | | | $ | (318,965) | | | | | $ | 210,219 | | |
Year
|
| |
Amount
|
| |||
2019
|
| | | $ | 99,408 | | |
2020
|
| | | | 99,408 | | |
2021
|
| | | | 99,408 | | |
2022
|
| | | | 99,408 | | |
2023
|
| | | | 99,408 | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||
Deferred revenue balance – beginning of period
|
| | | $ | 28,280 | | | | | | $ | 29,673 | | | | | $ | 42,184 | | |
New billings
|
| | | | 26,609 | | | | | | | 100,091 | | | | | | 127,312 | | |
Revenue recognized
|
| | | | (27,006) | | | | | | | (101,484) | | | | | | (139,823) | | |
Deferred revenue balance – end of period
|
| | | $ | 27,883 | | | | | | $ | 28,280 | | | | | $ | 29,673 | | |
| | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Current: | | | | | | | | | | | | |||||||||||||||
Federal
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
State and Local
|
| | | | 1,235 | | | | | | | 5,739 | | | | | | 4,331 | | | | | | 2,772 | | |
Foreign
|
| | | | 1,212 | | | | | | | 3,559 | | | | | | 2,748 | | | | | | 2,826 | | |
| | | | | 2,447 | | | | | | | 9,298 | | | | | | 7,079 | | | | | | 5,598 | | |
Deferred – Federal
|
| | | | 680 | | | | | | | 1,085 | | | | | | (433) | | | | | | (5,783) | | |
Deferred – state and local
|
| | | | 288 | | | | | | | 1,517 | | | | | | (517) | | | | | | (540) | | |
Total deferred
|
| | | | 968 | | | | | | | 2,602 | | | | | | (950) | | | | | | (6,323) | | |
Total
|
| | | $ | 3,415 | | | | | | $ | 11,900 | | | | | $ | 6,129 | | | | | $ | (725) | | |
| | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
U.S. federal tax at statutory rate
|
| | | | 21.0% | | | | | | | 21.0% | | | | | | 35.0% | | | | | | 35.0% | | |
State and local taxes – net of federal benefit
|
| | | | 4.7% | | | | | | | 5.1% | | | | | | 2.8% | | | | | | 1.6% | | |
Foreign taxes
|
| | | | 3.7% | | | | | | | 2.5% | | | | | | 3.1% | | | | | | 3.1% | | |
Tax Cuts and Jobs Act provisional tax charge
|
| | | | 0.0% | | | | | | | 0.0% | | | | | | 2.2% | | | | | | 0.0% | | |
LLC flow-through structure
|
| | | | (19.0)% | | | | | | | (20.2)% | | | | | | (36.3)% | | | | | | (40.5)% | | |
Effective tax rate
|
| | | | 10.4% | | | | | | | 8.4% | | | | | | 6.8% | | | | | | (0.8)% | | |
| | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||
| | |
December 31, 2018
|
| | |
December 31, 2017
|
| | | ||||||||||
Deferred tax assets (liabilities): | | | | | | | | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 6,810 | | | | | | $ | 8,966 | | | | | ||||
Goodwill and intangible assets
|
| | | | (28,799) | | | | | | | (2,146) | | | | | ||||
Other
|
| | | | 2,362 | | | | | | | — | | | | | ||||
Total deferred tax assets (liabilities)
|
| | | $ | (19,627) | | | | | | $ | 6,820 | | | | | ||||
| | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31, 2018
|
| | |
December 31, 2017
|
| ||||||
Number of Vested Shares Issued | | | | | | | | | | |||||
Class A Shares
|
| | | | 146,333 | | | | | | | 146,333 | | |
Class C Shares
|
| | | | 447 | | | | | | | 447 | | |
Class P(A) Shares
|
| | | | 6,887 | | | | | | | 6,887 | | |
Class P(C) Shares
|
| | | | 2 | | | | | | | 2 | | |
Class P-1(A) Shares
|
| | | | 6,094 | | | | | | | — | | |
Class P-1(C) Shares
|
| | | | 232 | | | | | | | — | | |
Successor
|
| |
Number of
PRSUs |
| |
Weighted
Average Fair Value of PRSUs |
| ||||||
Outstanding at October 1, 2018
|
| | | | — | | | | | $ | — | | |
Converted to equity settled PRSUs
|
| | | | 1,442.2 | | | | | | 30,482 | | |
Outstanding at December 31, 2018
|
| | | | 1,442.2 | | | | | $ | 30,482 | | |
|
Predecessor
|
| |
Number of
PRSUs |
| |
Weighted
Average Fair Value of PRSUs |
| ||||||
Outstanding at December 31, 2015
|
| | | | 574.7 | | | | | $ | 22,512 | | |
Granted
|
| | | | 512.8 | | | | | | 21,723 | | |
Forfeited
|
| | | | (12.9) | | | | | | 23,170 | | |
Outstanding at December 31, 2016
|
| | | | 1,074.6 | | | | | | 13,159 | | |
Granted
|
| | | | 511.7 | | | | | | 24,911 | | |
Forfeited
|
| | | | (8.7) | | | | | | 26,770 | | |
Outstanding at December 31, 2017
|
| | | | 1,577.6 | | | | | | 31,039 | | |
Granted
|
| | | | 531.9 | | | | | | 29,609 | | |
Exercised
|
| | | | (560.4) | | | | | | 32,246 | | |
Forfeited
|
| | | | (9.9) | | | | | | 31,130 | | |
Outstanding at September 30, 2018
|
| | | | 1,539.2 | | | | | $ | 38,017 | | |
|
Successor
|
| ||||||||||||
Outstanding at October 1, 2018
|
| | | | 1,539.2 | | | | | $ | 38,017 | | |
Granted
|
| | | | 36.7 | | | | | | 42,892 | | |
Forfeited
|
| | | | (20.2) | | | | | | 34,891 | | |
Converted to equity settled PRSUs
|
| | | | (1,033.2) | | | | | | 42,696 | | |
Outstanding at December 31, 2018
|
| | | | 522.5 | | | | | $ | 34,221 | | |
|
|
Weighted Average Expected Life (years)
|
| | | | 5.7 | | |
|
Weighted Average Risk Free Interest Rate
|
| | | | 2.94% | | |
|
Weighted Average Expected Volatility
|
| | | | 20.0% | | |
|
Weighted Average Expected Dividend Yield
|
| | | | 4.02% | | |
|
Share Price
|
| | | $ | 25,657 | | |
|
Exercise Price
|
| | | $ | 28,594 | | |
Successor
|
| |
Number of
Options |
| |
Weighted
Average Grant Date Fair Value of Options |
| |
Intrinsic
Value (in thousands) |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contract Life (years) |
| |||||||||||||||
Outstanding at October 1, 2018
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | | | | | | | |
Granted | | | | | 13,025.8 | | | | | | 2,569 | | | | | | | | | | | $ | 28,594 | | | | | | | | |
Outstanding at December 31, 2018
|
| | | | 13,025.8 | | | | | $ | 2,569 | | | | | $ | 4,741 | | | | | $ | 28,594 | | | | | | 9.8 | | |
|
Predecessor
|
| |
Number of
SARS |
| |
Weighted
Average Exercise Price of SARs |
| ||||||
Outstanding at December 31, 2015
|
| | | | 6,315.5 | | | | | $ | 16,839 | | |
Forfeited
|
| | | | (91.0) | | | | | | 17,280 | | |
Exercised
|
| | | | (3,338.4) | | | | | | 16,389 | | |
Outstanding at December 31, 2016
|
| | | | 2,886.1 | | | | | $ | 17,344 | | |
Exercised
|
| | | | (2,886.1) | | | | | | 17,344 | | |
Outstanding at December 31, 2017
|
| | | | — | | | | | $ | — | | |
|
| | |
Cash-Settled
PRSUs |
| |
Equity Settled
PRSUs |
| |
Options
|
| |||||||||
Total unrecognized compensation cost
|
| | | $ | 419,000 | | | | | $ | 24,853,000 | | | | | $ | 33,460,000 | | |
Weighted average recognition period
|
| |
1.8 years
|
| |
1.7 years
|
| |
0.9 years
|
|
Predecessor
|
| |
Class C
Shares |
| |
Class P(C)
Shares |
| |
Class P-1(C)
Shares |
| |||||||||
Outstanding at December 31, 2015
|
| | | | 528 | | | | | | 2 | | | | | | — | | |
Sold
|
| | | | (24) | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2016
|
| | | | 504 | | | | | | 2 | | | | | | — | | |
Purchased
|
| | | | 5 | | | | | | — | | | | | | — | | |
Sold
|
| | | | (62) | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2017
|
| | | | 447 | | | | | | 2 | | | | | | — | | |
Sold
|
| | | | — | | | | | | — | | | | | | 232 | | |
Outstanding at September 30, 2018
|
| | | | 447 | | | | | | 2 | | | | | | 232 | | |
Successor | | ||||||||||||||||||
Outstanding at October 1, 2018
|
| | | | 447 | | | | | | 2 | | | | | | 232 | | |
Sold
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31, 2018
|
| | | | 447 | | | | | | 2 | | | | | | 232 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31, 2018
|
| | |
December 31, 2017
|
| ||||||
| | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 283,790 | | | | | | $ | 234,107 | | |
Receivables from brokers and dealers and clearing organizations
|
| | | | 3,332 | | | | | | | — | | |
Deposits with clearing organizations
|
| | | | 500 | | | | | | | 500 | | |
Accounts receivable
|
| | | | 40,730 | | | | | | | 27,163 | | |
Receivable from affiliates
|
| | | | 3,243 | | | | | | | 375 | | |
Other assets
|
| | | | 9 | | | | | | | 27 | | |
Payable to brokers and dealers and clearing organizations
|
| | | | 2,404 | | | | | | | — | | |
Deferred revenue
|
| | | | 9,151 | | | | | | | 5,106 | | |
Contingent consideration payable
|
| | | | — | | | | | | | 129,393 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | — | | | | | | | 2,555 | | |
Payable to affiliates
|
| | | | 5,009 | | | | | | | 5,578 | | |
|
Standard deviation
|
| | | $ | 1,666,667 | | |
|
Revenue multiple
|
| | | | 7.03x | | |
|
Discount rate
|
| | | | 1.64% | | |
| | |
Quoted Prices
in active Markets for Indentical Assets (Level 1) |
| |
Significant
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Predecessor | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 101,154 | | | | | $ | — | | | | | $ | — | | | | | $ | 101,154 | | |
| | | | $ | 101,154 | | | | | $ | — | | | | | $ | — | | | | | $ | 101,154 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration payable
|
| | | $ | — | | | | | $ | — | | | | | $ | 129,393 | | | | | $ | 129,393 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 129,393 | | | | | $ | 129,393 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Successor | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 127,927 | | | | | $ | — | | | | | $ | — | | | | | $ | 127,927 | | |
| | | | $ | 127,927 | | | | | $ | — | | | | | $ | — | | | | | $ | 127,927 | | |
|
Year ending December 31, |
| |
Amount
|
| |||
2019
|
| | | $ | 11,393 | | |
2020
|
| | | | 7,580 | | |
2021
|
| | | | 5,317 | | |
2022
|
| | | | 4,051 | | |
2023
|
| | | | 3,877 | | |
Thereafter
|
| | | | 11,156 | | |
| | | | $ | 43,374 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Net Income (in thousands)
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Basic Weighted Average Shares Outstanding
|
| | | | 159,996 | | | | | | | 155,060 | | | | | | 153,046 | | | | | | 151,902 | | |
Dilutive Effect of Conversion to Equity Settled PRSU
|
| | | | 16 | | | | | | | — | | | | | | — | | | | | | — | | |
Diluted Weighted Average Shares Outstanding
|
| | | | 160,012 | | | | | | | 155,060 | | | | | | 153,046 | | | | | | 151,902 | | |
Basic Net Income Per Share
|
| | | $ | 183.17 | | | | | | $ | 839.42 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
Diluted Net Income Per Share
|
| | | $ | 183.16 | | | | | | $ | 839.42 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
| | | | | | | | | | | | | | |
Predecessor
|
| |
TWL
|
| |
DW
|
| |
TWD
|
| |
TEL
|
| |
TWJ
|
| |||||||||||||||
| |||||||||||||||||||||||||||||||
As of December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Regulatory Capital
|
| | | $ | 22,551 | | | | | $ | 35,546 | | | | | $ | 16,965 | | | | | $ | 31,509 | | | | | $ | 5,326 | | |
Regulatory Capital Requirement
|
| | | | 1,589 | | | | | | 1,612 | | | | | | 378 | | | | | | 18,034 | | | | | | 961 | | |
Excess Regulatory Capital
|
| | | $ | 20,962 | | | | | $ | 33,934 | | | | | $ | 16,587 | | | | | $ | 13,475 | | | | | $ | 4,365 | | |
|
Successor
|
| |
TWL
|
| |
DW
|
| |
TWD
|
| |
TEL
|
| |
TWJ
|
| |||||||||||||||
As of December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Regulatory Capital
|
| | | $ | 18,986 | | | | | $ | 41,164 | | | | | $ | 24,042 | | | | | $ | 46,157 | | | | | $ | 10,592 | | |
Regulatory Capital Requirement
|
| | | | 2,698 | | | | | | 1,803 | | | | | | 599 | | | | | | 17,493 | | | | | | 3,413 | | |
Excess Regulatory Capital
|
| | | $ | 16,288 | | | | | $ | 39,361 | | | | | $ | 23,443 | | | | | $ | 28,664 | | | | | $ | 7,179 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
As of
December 31, 2018 |
| | |
As of
December 31, 2017 |
| ||||||||||||||||||
| | |
TW SEF
|
| |
DW SEF
|
| | |
TW SEF
|
| |
DW SEF
|
| ||||||||||||
Financial Resources
|
| | | $ | 31,232 | | | | | $ | 17,837 | | | | | | $ | 23,349 | | | | | $ | 20,069 | | |
Required Financial Resources
|
| | | | 10,500 | | | | | | 5,169 | | | | | | | 10,500 | | | | | | 5,875 | | |
Excess Financial Resources
|
| | | $ | 20,732 | | | | | $ | 12,668 | | | | | | $ | 12,849 | | | | | $ | 14,194 | | |
Liquid Financial Assets
|
| | | $ | 16,662 | | | | | $ | 11,888 | | | | | | $ | 14,084 | | | | | $ | 13,865 | | |
Required Liquid Financial Assets
|
| | | | 5,250 | | | | | | 2,585 | | | | | | | 5,250 | | | | | | 2,893 | | |
Excess Liquid Financial Assets
|
| | | $ | 11,412 | | | | | $ | 9,303 | | | | | | $ | 8,834 | | | | | $ | 10,972 | | |
| | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Net revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Institutional
|
| | | $ | 103,971 | | | | | | $ | 301,918 | | | | | $ | 318,038 | | | | | $ | 285,801 | | |
Wholesale
|
| | | | 38,153 | | | | | | | 99,028 | | | | | | 118,451 | | | | | | 109,945 | | |
Retail
|
| | | | 19,780 | | | | | | | 57,766 | | | | | | 70,857 | | | | | | 67,471 | | |
Market Data
|
| | | | 16,733 | | | | | | | 47,059 | | | | | | 55,622 | | | | | | 55,187 | | |
Other
|
| | | | — | | | | | | | (26,830) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 178,637 | | | | | | | 478,941 | | | | | | 504,448 | | | | | | 492,180 | | |
Operating expenses
|
| | | | 146,702 | | | | | | | 338,607 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | $ | 31,935 | | | | | | $ | 140,334 | | | | | $ | 89,092 | | | | | $ | 93,131 | | |
| | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| |
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 |
| ||||||||||||
Net revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | 115,907 | | | | | | $ | 324,304 | | | | | $ | 385,176 | | | | | $ | 365,308 | | |
International
|
| | | | 62,730 | | | | | | | 181,467 | | | | | | 177,792 | | | | | | 153,096 | | |
Gross revenue
|
| | | | 178,637 | | | | | | | 505,771 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration
|
| | | | — | | | | | | | (26,830) | | | | | | (58,520) | | | | | | (26,224) | | |
Total
|
| | | $ | 178,637 | | | | | | $ | 478,941 | | | | | $ | 504,448 | | | | | $ | 492,180 | | |
| | | | | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||
| | |
December 31, 2018
|
| | |
December 31, 2017
|
| | | ||||||||||
Long-lived assets | | | | | | | | | | | | | | | | | ||||
U.S.
|
| | | $ | 4,276,568 | | | | | | $ | 845,599 | | | |
|
| |
|
|
International
|
| | | | 7,787 | | | | | | | 7,987 | | | | | ||||
Total
|
| | | $ | 4,284,355 | | | | | | $ | 853,586 | | | | | ||||
| | | | | | | | | | |
|
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.
|
|
| | |
Amount
|
| |||
SEC registration fee
|
| | | $ | 131,360 | | |
FINRA filing fee
|
| | | | 163,070 | | |
Stock exchange listing fee
|
| | | | 170,000 | | |
Printing and engraving expenses
|
| | | | 400,000 | | |
Legal fees and expenses
|
| | | | 9,300,000 | | |
Accounting fees and expenses
|
| | | | 170,000 | | |
Transfer agent and registrar fees
|
| | | | 10,000 | | |
Miscellaneous expenses
|
| | | | 1,741,950 | | |
Total
|
| | | $ | 12,086,380 | | |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Lee Olesky
Lee Olesky
|
| | Chief Executive Officer (Principal Executive Officer) and Director | | |
April 2, 2019
|
|
|
/s/ Robert Warshaw
Robert Warshaw
|
| | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | |
April 2, 2019
|
|
|
*
Martin Brand
|
| | Director | | |
April 2, 2019
|
|
|
*
John G. Finley
|
| | Director | | |
April 2, 2019
|
|
|
*
Scott C. Ganeles
|
| | Director | | |
April 2, 2019
|
|
|
*
William Hult
|
| | Director | | |
April 2, 2019
|
|
|
*
Paula B. Madoff
|
| | Director | | |
April 2, 2019
|
|
|
*
Thomas Pluta
|
| | Director | | |
April 2, 2019
|
|
|
*
Debra Walton
|
| | Director | | |
April 2, 2019
|
|
|
*
Brian West
|
| | Director | | |
April 2, 2019
|
|
|
*
/s/ Lee Olesky
Lee Olesky
Attorney-in-Fact |
| | |
Exhibit 5.1
[Letterhead of Fried, Frank, Harris, Shriver & Jacobson LLP]
April 2, 2019
Tradeweb Markets Inc.
1177 Avenue of the Americas
New York, New York 10036
Re: | Registration Statement on Form S-1, File No. 333-230115 |
Ladies and Gentlemen:
We have acted as counsel to Tradeweb Markets Inc., a Delaware corporation (the “Company”) in connection with the Company’s Registration Statement on Form S-1 (Registration No. 333-230115) filed with the Securities and Exchange Commission (the “Commission”) under the Securities Act of 1933, as amended (the “Securities Act”), and as subsequently amended (the “Registration Statement”), relating to the registration of 41,684,214 shares of the Company’s Class A common stock, par value $0.00001 per share (the “Class A common stock”) being offered by the Company (the “Shares”). The Shares include shares which may be purchased by the underwriters upon the exercise of the option to purchase additional Class A common stock granted to the underwriters by the Company. The Shares are proposed to be sold pursuant to an underwriting agreement (the “Underwriting Agreement”) to be entered into among the Company and Tradeweb Markets LLC and J.P. Morgan Securities LLC, Citigroup Global Markets Inc., Goldman Sachs & Co. LLC and Morgan Stanley & Co. LLC, as representatives of the several underwriters named in Schedule I thereto. With your permission, all assumptions and statements of reliance herein have been made without any independent investigation or verification on our part, and we express no opinion with respect to the subject matter or accuracy of such assumptions or items relied upon.
In connection with this opinion, we have (i) investigated such questions of law, (ii) examined the originals or certified, conformed, facsimile, electronic or reproduction copies of such agreements, instruments, documents and records of the Company, such certificates of public officials and such other documents and (iii) received such information from officers and representatives of the Company and others as we have deemed necessary or appropriate for the purposes of this opinion.
In all such examinations, we have assumed the legal capacity of all natural persons, the genuineness of all signatures, the authenticity of original and certified documents and the conformity to original or certified documents of all copies submitted to us as conformed, facsimile, electronic or reproduction copies. As to various questions of fact relevant to the opinion expressed herein, we have relied upon, and assume the accuracy of, certificates and oral or written statements and other information of or from public officials and officers and representatives of the Company.
Based upon the foregoing and subject to the limitations, qualifications and assumptions set forth herein, we are of the opinion that, when the Amended and Restated Certificate of Incorporation of the Company, in the form most recently filed as an exhibit to the Registration Statement, has been duly filed with the Secretary of State of the State of Delaware, the Shares will have been duly authorized and, when issued and delivered pursuant to the Underwriting Agreement against payment of the consideration set forth therein, will be validly issued, fully paid and nonassessable.
Page 2
The opinions expressed herein are limited to the applicable provisions of the General Corporation Law of the State of Delaware as currently in effect, and no opinion is expressed with respect to any other laws or any effect that such other laws may have on the opinion expressed herein. The opinions expressed herein are limited to the matters stated herein and no opinion is implied or may be inferred beyond the matters expressly stated herein. We undertake no responsibility to update or supplement this letter after the effectiveness of the Registration Statement.
We hereby consent to the filing of this opinion as an exhibit to the Registration Statement and to the references to this firm under the caption “Legal Matters” in the prospectus included therein. In giving this consent, we do not hereby admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations of the Commission.
Very truly yours, | |
/s/ Fried, Frank, Harris, Shriver & Jacobson LLP | |
FRIED, FRANK, HARRIS, SHRIVER & JACOBSON LLP |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the use in this Amendment No. 3 to Registration Statement No. 333-230115 on Form S-1 of our report dated March 5, 2019 relating to the financial statement of Tradeweb Markets Inc., appearing in the Prospectus, which is part of such Registration Statement.
We also consent to the reference to us under the heading "Experts" in such Prospectus.
/s/ Deloitte & Touche LLP
New York, New York
April 2, 2019
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the use in this Amendment No. 3 to Registration Statement No. 333-230115 on Form S-1 of our report dated March 5, 2019 (March 25, 2019 as to the subsequent events described in Note 23) relating to the consolidated financial statements of Tradeweb Markets LLC (which report expresses an unqualified opinion and includes an emphasis of a matter paragraph relating to the Successor Period financial statements not being comparable to the Predecessor Period financial statements as a result of pushdown accounting) appearing in the Prospectus, which is part of such Registration Statement.
We also consent to the reference to us under the heading "Experts" in such Prospectus.
/s/ Deloitte & Touche LLP
New York, New York
April 2, 2019
Exhibit 23.3
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-1 of Tradeweb Markets Inc. of our report dated December 17, 2018 relating to the financial statements of Tradeweb Markets LLC, which appears in this Registration Statement. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ PricewaterhouseCoopers LLP
April 2, 2019