| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | 27.000 | | | | | $ | 1,080,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.755 | | | | | $ | 70,200,000 | | |
Proceeds, before expenses, to Tradeweb Markets Inc.
|
| | | $ | 25.245 | | | | | $ | 1,009,800,000 | | |
|
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 | | | |
| | | | 77 | | | |
| | | | 83 | | | |
| | | | 93 | | | |
| | | | 127 | | | |
| | | | 149 | | | |
| | | | 155 | | | |
| | | | 172 | | | |
| | | | 175 | | | |
| | | | 185 | | | |
| | | | 195 | | | |
| | | | 196 | | | |
| | | | 199 | | | |
| | | | 203 | | | |
| | | | 211 | | | |
| | | | 211 | | | |
| | | | 211 | | | |
| | | | 213 | | | |
| | | | 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
|
| | | | (21,715) | | | | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 98,923 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Net income attributable to non-controlling interests
|
| | | $ | 40,423 | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 58,500 | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | |
| | |
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
|
| | | | 136,933,192 | | |
Diluted
|
| | | | 224,790,379 | | |
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
|
| | | | 143,716,636 | | |
Diluted
|
| | | | 231,573,824 | | |
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)
|
| | | $ | 304,425 | | | | | $ | 410,104 | | | | | | $ | 352,598 | | | | | $ | 324,074 | | |
Total assets(5)
|
| | | | 4,910,038 | | | | | | 4,997,139 | | | | | | | 1,316,887 | | | | | | 1,320,732 | | |
Total liabilities
|
| | | | 551,118 | | | | | | 410,626 | | | | | | | 317,118 | | | | | | 283,319 | | |
Total stockholders’ equity/members’ capital(5)
|
| | | | 4,358,920 | | | | | | 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. |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents(2)
|
| | | $ | 410,104 | | | | | $ | 290,104 | | | | | $ | 304,425 | | |
New Revolving Credit Facility(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
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, 40,000,000 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, 96,933,192 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, 11,600,000 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, 73,689,031 issued and outstanding, pro forma |
| | | | — | | | | | | — | | | | | | 1 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 2,705,520 | | |
Accumulated other comprehensive loss
|
| | | | (866) | | | | | | (866) | | | | | | (866) | | |
Retained earnings
|
| | | | — | | | | | | — | | | | | | (18,692) | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | — | | | | | | — | | | | | | 2,685,964 | | |
Non-controlling interests(4)
|
| | | | — | | | | | | — | | | | | | 1,672,956 | | |
Total members’ capital/stockholders’ equity(2)
|
| | | | 4,572,334 | | | | | | 4,452,334 | | | | | | 4,358,920 | | |
Total capitalization(2)
|
| | | $ | 4,572,334 | | | | | $ | 4,452,334 | | | | | $ | 4,358,920 | | |
|
|
Initial public offering price per share
|
| |
|
| | | $ | 27.00 | | | |||
|
Pro forma net tangible book value per share as of December 31, 2018 before this offering(1)
|
| | | $ | 0.31 | | | |
|
| |||
|
Increase per share attributable to investors in this offering
|
| | | | 0.20 | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | | 0.51 | | |
|
Dilution per share to new Class A common stock investors
|
| | | | | | | | | $ | 26.49 | | |
|
(in thousands, except share and per share data)
|
| | |||||
Numerator | | | | | | | |
Book value of tangible assets
|
| | | $ | 650,912 | | |
Less: total liabilities
|
| | | | (581,284) | | |
Pro forma net tangible book value(a)
|
| | | $ | 69,628 | | |
Denominator | | | | | | | |
Shares of common stock outstanding(a)
|
| | | | 222,222,223 | | |
Pro forma net tangible book value per share
|
| | | $ | 0.31 | | |
|
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| ||||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | | ||||||||||||||
Original LLC Owners
|
| | | | 182,222,223 | | | | | | 82.0% | | | | | $ | 834,911,056 | | | | | | 43.6% | | | | | $ | 4.58 | | | | ||
New investors
|
| | | | 40,000,000 | | | | | | 18.0% | | | | | $ | 1,080,000,000 | | | | | | 56.4% | | | | | $ | 27.00 | | | | ||
Total
|
| | | | 222,222,223 | | | | | | 100.0% | | | | | $ | 1,914,911,056 | | | | | | 100.0% | | | | | $ | 8.62 | | | | ||
|
| | |
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
|
| | | | 136,933,192 | | |
Diluted
|
| | | | 224,790,379 | | |
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
|
| | | | 143,716,636 | | |
Diluted
|
| | | | 231,573,824 | | |
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 | | | | | $ | (5,679)(7) | | | | | $ | 304,425 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | |
Deferred tax asset
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,041 | | | | | | 25,041 | | |
Total assets
|
| | | $ | 4,997,139 | | | | | $ | (100,000) | | | | | $ | 4,897,139 | | | | | $ | — | | | | | $ | 4,897,139 | | | | | $ | 12,899 | | | | | $ | 4,910,038 | | |
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 | | | | | | 140,492(2) | | | | | | 183,040 | | |
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 | | | | | | 170,658(2) | | | | | | 190,285 | | | | | | (170,658)(2) | | | | | | 19,627 | | |
Total liabilities
|
| | | | 410,626 | | | | | | — | | | | | | 410,626 | | | | | | 170,658 | | | | | | 581,284 | | | | | | (30,166) | | | | | | 551,118 | | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,883,437(3)(5) | | | | | | 1,883,437 | | | | | | 822,083(8) | | | | | | 2,705,520 | | |
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 | | | | | | (2,589,761) | | | | | | 1,882,573 | | | | | | 803,391 | | | | | | 2,685,964 | | |
Non-controlling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,433,282(3)(6) | | | | | | 2,433,282 | | | | | | (760,326)(6) | | | | | | 1,672,956 | | |
Total liabilities and members’ capital/stockholders’ equity
|
| | | $ | 4,997,139 | | | | | $ | (100,000) | | | | | $ | 4,897,139 | | | | | $ | — | | | | | $ | 4,897,139 | | | | | $ | 12,899 | | | | | $ | 4,910,038 | | |
|
|
Gross proceeds from offering of Class A common stock
|
| | | $ | 1,080,000 | | |
|
Payment of underwriting discounts and commissions
|
| | | | (70,200) | | |
|
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
|
| | | | (1,009,800) | | |
|
Payment of estimated offering costs other than underwriting discounts and commissions
|
| | | | (5,679) | | |
|
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)
|
| | | | 55,207 | | |
|
Vesting of certain tranches of the Special Option Award (see note 9)
|
| | | | 18,692 | | |
|
Portion allocated to non-controlling interest
|
| | | | 760,326 | | |
| | | | | $ | 822,083 | | |
|
| | |
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) | | | | | | (3,863)(2) | | | | | | (21,715) | | |
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (2,537) | | | | | $ | 109,660 | | | | | $ | (10,737) | | | | | $ | 98,923 | | |
Net income attributable to non-controlling interest
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 63,279(3) | | | | | $ | 63,279 | | | | | $ | (22,856)(3) | | | | | $ | 40,423 | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | — | | | | | | $ | — | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (65,816) | | | | | $ | 46,381 | | | | | $ | 12,119 | | | | | $ | 58,500 | | |
Pro forma net income per share data(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares of Class A and Class B
common stock outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136,933,192 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224,790,379 | | |
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
|
| | | | 43.6% | | | | | | 61.6% | | |
U.S federal income tax rate
|
| | | | 21.0 | | | | | | 21.0 | | |
Less: rate attributable to non-controlling interest
|
| | | | (12.3) | | | | | | (8.3) | | |
State, local and foreign taxes, net of federal tax benefit
|
| | | | 5.3 | | | | | | 5.3 | | |
Effective tax rate
|
| | | | 14.0% | | | | | | 18.0% | | |
|
|
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
|
| | | $ | 98,923 | | |
Less: Net income attributable to non-controlling interest
|
| | | | (40,423) | | |
Net income attributable to Class A and Class B common stockholders – basic
|
| | | $ | 58,500 | | |
Denominator
|
| | |||||
Shares of Class A common stock issued in this offering
|
| | | | 40,000,000 | | |
Shares of Class B common stock held by the Refinitiv Direct
Owner |
| | | | 96,933,192 | | |
Weighted average shares of Class A and Class B common stock outstanding – basic
|
| | | | 136,933,192 | | |
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
|
| | | $ | 58,500 | | |
Reallocation of net income assuming conversion of LLC Interests to shares of Class A or Class B common stock
|
| | | | 40,423 | | |
Net income attributable to Class A and Class B common stockholders – diluted
|
| | | $ | 98,923 | | |
Denominator | | | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – basic
|
| | | | 136,933,192 | | |
Weighted average effect of dilutive securities: | | | | | | | |
Assumed conversion of LLC Interests to shares of Class A or Class B common stock
|
| | | | 85,289,031 | | |
Special Option Award
|
| | | | 2,561,928 | | |
Modified PRSU awards
|
| | | | 6,228 | | |
Weighted average shares of Class A and Class B common stock
outstanding – diluted |
| | | | 224,790,379 | | |
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)
|
| | | | 119,921,521 | | | | | | 54.0% | | | | | | 54.0% | | | | | | 119,921,521 | | | | | | 70.3% | | | | | | 72.1% | | | | | | 68.2% | | | | | | 69.8% | | |
JPMC Strategic Investments I Corporation(5)
|
| | | | 12,972,714 | | | | | | 5.8% | | | | | | 5.3% | | | | | | 2,422,714 | | | | | | 1.4% | | | | | | 1.5% | | | | | | 2.0% | | | | | | 2.0% | | |
Lee Olesky(6)
|
| | | | 3,590,130 | | | | | | 1.6% | | | | | | 1.6% | | | | | | 208,487 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Billy Hult(7)
|
| | | | 1,880,775 | | | | | | * | | | | | | * | | | | | | 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 | | | | | $ | 34,580,374 | | | | | | 1,369,791 | | | | | $ | 34,580,374 | | |
Citigroup Strategic Investments LLC
|
| | | | 9,968,182 | | | | | | 1,371,413 | | | | | $ | 34,621,321 | | | | | | 1,993,636 | | | | | $ | 50,329,341 | | |
DBR Investments Co. Limited
|
| | | | 10,485,890 | | | | | | 3,774,920 | | | | | $ | 95,297,855 | | | | | | 3,774,920 | | | | | $ | 95,297,855 | | |
Goldman Sachs PSI Global Holdings, LLC
|
| | | | 14,130,283 | | | | | | 6,144,335 | | | | | $ | 155,113,737 | | | | | | 7,065,141 | | | | | $ | 178,359,485 | | |
JPMC Strategic Investments I Corporation
|
| | | | 12,972,714 | | | | | | — | | | | | $ | — | | | | | | 1,093,731 | | | | | $ | 27,611,239 | | |
Merrill Lynch LP Holdings, Inc.
|
| | | | 8,695,114 | | | | | | 7,825,603 | | | | | $ | 197,557,348 | | | | | | 8,695,114 | | | | | $ | 219,508,153 | | |
Morgan Stanley Fixed
Income Ventures Inc. |
| | | | 12,253,851 | | | | | | 6,743,497 | | | | | $ | 170,239,582 | | | | | | 9,190,388 | | | | | $ | 232,011,345 | | |
Next Investment
Aggregator II, L.P.(1) |
| | | | 8,937,441 | | | | | | — | | | | | $ | — | | | | | | 46,838 | | | | | $ | 1,182,425 | | |
RBS Financial Products
Inc. |
| | | | 6,486,619 | | | | | | 6,486,619 | | | | | $ | 163,754,697 | | | | | | 6,486,619 | | | | | $ | 163,754,697 | | |
UBS Real Estate Securities, Inc.
|
| | | | 6,283,822 | | | | | | 6,283,822 | | | | | $ | 158,635,086 | | | | | | 6,283,822 | | | | | $ | 158,635,086 | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 7,109,460 | | |
Citigroup Global Markets Inc.
|
| | | | 7,109,460 | | |
Goldman Sachs & Co. LLC
|
| | | | 7,109,460 | | |
Morgan Stanley & Co. LLC
|
| | | | 7,109,460 | | |
Merrill Lynch, Pierce, Fenner & Smith
Incorporated |
| | | | 2,003,847 | | |
Barclays Capital Inc.
|
| | | | 2,003,847 | | |
Credit Suisse Securities (USA) LLC
|
| | | | 2,003,847 | | |
Deutsche Bank Securities Inc.
|
| | | | 1,203,846 | | |
UBS Securities LLC
|
| | | | 1,203,846 | | |
Wells Fargo Securities, LLC
|
| | | | 1,203,846 | | |
Jefferies LLC
|
| | | | 846,153 | | |
Sandler O'Neill & Partners, L.P.
|
| | | | 846,153 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 71,500 | | |
Academy Securities, Inc.
|
| | | | 58,425 | | |
C.L. King & Associaties, Inc.
|
| | | | 58,425 | | |
Loop Capital Markets LLC
|
| | | | 58,425 | | |
Total
|
| | | | 40,000,000 | | |
|
| | |
No
exercise |
| |
Full
exercise |
| ||||||
Per Share
|
| | | $ | 1.755 | | | | | $ | 1.755 | | |
Total
|
| | | | 70,200,000 | | | | | | 80,730,000 | | |
| | |
Page
|
| |||
Tradeweb Markets Inc. Statement of Financial Condition | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
Tradeweb Markets LLC and Subsidiaries Consolidated Financial Statements | | | | | | | |
| | | | F-5 | | | |
| | | | 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
|
| | | | 227,254,927 | | | | | | | 220,398,616 | | | | | | | | | | | | | | |
Diluted
|
| | | | 227,276,547 | | | | | | | 220,398,616 | | | | | | | | | | | | | | |
| | |
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.
|
|