| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | 42.00 | | | | | $ | 726,090,876.00 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.26 | | | | | $ | 21,782,726.28 | | |
Proceeds, before expenses, to Tradeweb Markets Inc.
|
| | | $ | 40.74 | | | | | $ | 704,308,149.72 | | |
|
J.P. Morgan
|
| | Barclays | | | Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
|
|
BofA Merrill Lynch
|
| |
Credit Suisse
|
| |
Deutsche Bank Securities
|
|
|
UBS Investment Bank
|
| | | | |
Wells Fargo Securities
|
|
|
Jefferies
|
| |
Rosenblatt Securities
|
| |
Sandler O’Neill + Partners, L.P.
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 40 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 93 | | | |
| | | | 107 | | | |
| | | | 155 | | | |
| | | | 178 | | | |
| | | | 185 | | | |
| | | | 202 | | | |
| | | | 205 | | | |
| | | | 216 | | | |
| | | | 227 | | | |
| | | | 228 | | | |
| | | | 231 | | | |
| | | | 235 | | | |
| | | | 242 | | | |
| | | | 242 | | | |
| | | | 242 | | | |
| | | | 244 | | | |
| | | | F-1 | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||||||||
| | |
Three Months
Ended September 30, 2019 |
| | |
Three Months
Ended September 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | ||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rates
|
| | | $ | 115,505 | | | | | | $ | 92,592 | | | | | $ | 22,913 | | | | | | 24.7% | | |
Credit
|
| | | | 39,578 | | | | | | | 33,642 | | | | | | 5,936 | | | | | | 17.6 | | |
Equities
|
| | | | 12,333 | | | | | | | 8,484 | | | | | | 3,849 | | | | | | 45.4 | | |
Money Markets
|
| | | | 10,480 | | | | | | | 8,667 | | | | | | 1,813 | | | | | | 20.9 | | |
Market Data
|
| | | | 16,914 | | | | | | | 15,770 | | | | | | 1,144 | | | | | | 7.3 | | |
Other
|
| | | | 6,171 | | | | | | | 6,098 | | | | | | 73 | | | | | | 1.2 | | |
Gross revenue
|
| | | | 200,981 | | | | | | | 165,253 | | | | | | 35,728 | | | | | | 21.6 | | |
Total expenses
|
| | | | 142,723 | | | | | | | 114,973 | | | | | | * | | | | | | * | | |
Net income
|
| | | | 48,578 | | | | | | | 45,955 | | | | | | * | | | | | | * | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | | 29,612 | | | | | | | — | | | | | | — | | | | | | — | | |
Diluted earnings per share(1)
|
| | | | 0.20(b) | | | | | | | 0.21(a) | | | | | | * | | | | | | * | | |
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | | 93,449 | | | | | | | 66,583 | | | | | | 26,866 | | | | | | 40.3% | | |
Adjusted EBITDA margin(2)
|
| | | | 46.5% | | | | | | | 40.3% | | | | | | +620bps | | | | | | | | |
Adjusted EBIT(2)
|
| | | $ | 83,096 | | | | | | $ | 56,734 | | | | | $ | 26,362 | | | | | | 46.5% | | |
Adjusted EBIT margin(2)
|
| | | | 41.3% | | | | | | | 34.3% | | | | | | +701bps | | | | | | | | |
Adjusted Net Income(2)
|
| | | $ | 61,627 | | | | | | $ | 42,252 | | | | | $ | 19,375 | | | | | | 45.9% | | |
Adjusted Diluted EPS(2)(3)
|
| | | | 0.27 | | | | | | | 0.19 | | | | | | 0.08 | | | | | | 38.6 | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||||||||
| | |
Nine Months
Ended September 30, 2019 |
| | |
Nine Months
Ended September 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | ||||||||||||||||||||
Revenue | | | | | | |||||||||||||||||||||
Rates
|
| | | $ | 326,658 | | | | | | $ | 281,641 | | | | | $ | 45,017 | | | | | | 16.0% | | |
Credit
|
| | | | 118,612 | | | | | | | 102,452 | | | | | | 16,160 | | | | | | 15.8 | | |
Equities
|
| | | | 35,247 | | | | | | | 28,347 | | | | | | 6,900 | | | | | | 24.3 | | |
Money Markets
|
| | | | 30,364 | | | | | | | 25,248 | | | | | | 5,116 | | | | | | 20.3 | | |
Market Data
|
| | | | 51,361 | | | | | | | 47,059 | | | | | | 4,302 | | | | | | 9.1 | | |
Other
|
| | | | 16,016 | | | | | | | 21,024 | | | | | | (5,008) | | | | | | (23.8) | | |
Gross revenue
|
| | | | 578,258 | | | | | | | 505,771 | | | | | | 72,487 | | | | | | 14.3 | | |
Total expenses
|
| | | | 442,768 | | | | | | | 338,607 | | | | | | * | | | | | | * | | |
Net income
|
| | | | 115,746 | | | | | | | 130,160 | | | | | | * | | | | | | * | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | | 42,440 | | | | | | | — | | | | | | — | | | | | | — | | |
Diluted EPS(1)
|
| |
0.19(a)/ 0.28(b)
|
| | | | | 0.60(a) | | | | | | * | | | | | | * | | | |||
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | | 260,721 | | | | | | | 214,091 | | | | | | 46,630 | | | | | | 21.8% | | |
Adjusted EBITDA margin(2)
|
| | | | 45.1% | | | | | | | 42.3% | | | | | | +276bps | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||||||||
| | |
Nine Months
Ended September 30, 2019 |
| | |
Nine Months
Ended September 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | ||||||||||||||||||||
Adjusted EBIT(2)
|
| | | $ | 229,915 | | | | | | $ | 184,859 | | | | | $ | 45,056 | | | | | | 24.4% | | |
Adjusted EBIT margin(2)
|
| | | | 39.8% | | | | | | | 36.5% | | | | | | +321bps | | | | | | | | |
Adjusted Net Income(2)
|
| | | $ | 170,446 | | | | | | $ | 137,327 | | | | | $ | 33,119 | | | | | | 24.1% | | |
Adjusted Diluted EPS(2)(3)
|
| | | | 0.74 | | | | | | | 0.64 | | | | | | 0.10 | | | | | | 16.0 | | |
| | |
Three Months Ended
|
| | ||||||||||||||||||||||||||
| | |
September 30, 2019
|
| |
September 30, 2018
|
| | |||||||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV Change
|
| |||||||||||||||
| | |
(dollars in millions)
|
| | ||||||||||||||||||||||||||
Rates
|
| | | $ | 563,379 | | | | | $ | 36,305,114 | | | | | $ | 342,572 | | | | | $ | 21,710,832 | | | | | | 64.5% | | |
Credit
|
| | | $ | 17,199 | | | | | $ | 1,117,045 | | | | | $ | 11,885 | | | | | $ | 760,207 | | | | | | 44.7% | | |
Equities
|
| | | $ | 7,345 | | | | | $ | 476,129 | | | | | $ | 5,746 | | | | | $ | 366,590 | | | | | | 27.8% | | |
Money Markets
|
| | | $ | 227,125 | | | | | $ | 14,701,122 | | | | | $ | 171,509 | | | | | $ | 10,872,806 | | | | | | 32.4% | | |
Total
|
| | | $ | 815,048 | | | | | $ | 52,599,410 | | | | | $ | 531,712 | | | | | $ | 33,710,434 | | | | | | 53.3% | | |
|
| | |
Nine Months Ended
|
| | ||||||||||||||||||||||||||
| | |
September 30, 2019
|
| |
September 30, 2018
|
| | |||||||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV Change
|
| |||||||||||||||
| | |
(dollars in millions)
|
| | ||||||||||||||||||||||||||
Rates
|
| | | $ | 502,303 | | | | | $ | 94,680,563 | | | | | $ | 345,759 | | | | | $ | 65,186,563 | | | | | | 45.3% | | |
Credit
|
| | | $ | 15,295 | | | | | $ | 2,893,232 | | | | | $ | 12,871 | | | | | $ | 2,433,824 | | | | | | 18.8% | | |
Equities
|
| | | $ | 7,385 | | | | | $ | 1,397,429 | | | | | $ | 7,543 | | | | | $ | 1,419,622 | | | | | | (2.1)% | | |
Money Markets
|
| | | $ | 213,920 | | | | | $ | 40,495,243 | | | | | $ | 168,618 | | | | | $ | 31,773,689 | | | | | | 26.9% | | |
Total
|
| | | $ | 738,903 | | | | | $ | 139,466,467 | | | | | $ | 534,791 | | | | | $ | 100,813,698 | | | | | | 38.2% | | |
|
| | |
Trailing Twelve Months Ended
|
| | ||||||||||||||||||||||||||
| | |
September 30, 2019
|
| |
September 30, 2018
|
| | |||||||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV Change
|
| |||||||||||||||
| | |
(dollars in millions)
|
| | ||||||||||||||||||||||||||
Rates
|
| | | $ | 472,192 | | | | | $ | 118,119,615 | | | | | $ | 329,381 | | | | | $ | 82,562,651 | | | | | | 43.4% | | |
Credit
|
| | | $ | 14,487 | | | | | $ | 3,645,616 | | | | | $ | 11,403 | | | | | $ | 2,874,097 | | | | | | 27.0% | | |
Equities
|
| | | $ | 7,674 | | | | | $ | 1,940,373 | | | | | $ | 7,238 | | | | | $ | 1,814,489 | | | | | | 6.0% | | |
Money Markets
|
| | | $ | 207,581 | | | | | $ | 52,184,471 | | | | | $ | 162,791 | | | | | $ | 40,803,091 | | | | | | 27.5% | | |
Total
|
| | | $ | 701,934 | | | | | $ | 175,890,074 | | | | | $ | 510,814 | | | | | $ | 128,054,328 | | | | | | 37.4% | | |
| | |
Three Months Ended
September 30, |
| | | |||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Average variable fees per million | | | | | | ||||||||||||||||||||
Rates
|
| | | $ | 1.79 | | | | | $ | 1.97 | | | | | $ | (0.18) | | | | | | (9.2)% | | |
Credit
|
| | | $ | 30.81 | | | | | $ | 37.45 | | | | | $ | (6.64) | | | | | | (17.7)% | | |
Equities
|
| | | $ | 20.78 | | | | | $ | 19.27 | | | | | $ | 1.51 | | | | | | 7.8% | | |
Money Markets
|
| | | $ | 0.46 | | | | | $ | 0.47 | | | | | $ | (0.01) | | | | | | (1.9)% | | |
Total
|
| | | $ | 2.20 | | | | | $ | 2.47 | | | | | $ | (0.27) | | | | | | (10.9)% | | |
| | |
Nine Months Ended
September 30, |
| | | |||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Average variable fees per million | | | | | | ||||||||||||||||||||
Rates
|
| | | $ | 1.85 | | | | | $ | 2.04 | | | | | $ | (0.19) | | | | | | (9.3)% | | |
Credit
|
| | | $ | 35.64 | | | | | $ | 35.85 | | | | | $ | (0.21) | | | | | | (0.6)% | | |
Equities
|
| | | $ | 20.93 | | | | | $ | 16.55 | | | | | $ | 4.38 | | | | | | 26.5% | | |
Money Markets
|
| | | $ | 0.48 | | | | | $ | 0.47 | | | | | $ | 0.01 | | | | | | 2.1% | | |
Total
|
| | | $ | 2.34 | | | | | $ | 2.57 | | | | | $ | (0.23) | | | | | | (8.9)% | | |
| | |
Trailing
Twelve Months Ended September 30, |
| | | |||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Average variable fees per million | | | | | | ||||||||||||||||||||
Rates
|
| | | $ | 1.89 | | | | | $ | 2.04 | | | | | $ | (0.15) | | | | | | (7.4)% | | |
Credit
|
| | | $ | 37.05 | | | | | $ | 38.64 | | | | | $ | (1.59) | | | | | | (4.1)% | | |
Equities
|
| | | $ | 20.71 | | | | | $ | 15.79 | | | | | $ | 4.92 | | | | | | 31.2% | | |
Money Markets
|
| | | $ | 0.48 | | | | | $ | 0.47 | | | | | $ | 0.01 | | | | | | 2.1% | | |
Total
|
| | | $ | 2.41 | | | | | $ | 2.56 | | | | | $ | (0.15) | | | | | | (5.9)% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Three Months
Ended September 30, 2019 |
| |
Nine Months
Ended September 30, 2019 |
| | |
Three Months
Ended September 30, 2018 |
| |
Nine Months
Ended September 30, 2018 |
| ||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||
Net income
|
| | | $ | 48,578 | | | | | $ | 115,746 | | | | | | $ | 45,955 | | | | | $ | 130,160 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | (2,537) | | | | | | 26,830 | | |
Interest income, net
|
| | | | (636) | | | | | | (1,669) | | | | | | | (673) | | | | | | (1,726) | | |
Depreciation and amortization
|
| | | | 35,133 | | | | | | 102,928 | | | | | | | 16,362 | | | | | | 48,808 | | |
Stock-based compensation expense associated with Special Option Award
|
| | | | 1,995 | | | | | | 22,398 | | | | | | | — | | | | | | — | | |
Provision for income taxes
|
| | | | 10,316 | | | | | | 21,413 | | | | | | | 7,535 | | | | | | 11,900 | | |
Unrealized foreign exchange (gains) / losses
|
| | | | (2,499) | | | | | | (1,215) | | | | | | | 407 | | | | | | (960) | | |
(Gain) / loss from revaluation of foreign denominated cash(1)
|
| | | | 562 | | | | | | 1,120 | | | | | | | (466) | | | | | | (921) | | |
Adjusted EBITDA
|
| | | $ | 93,449 | | | | | $ | 260,721 | | | | | | $ | 66,583 | | | | | $ | 214,091 | | |
Less: Depreciation and amortization
|
| | | | (35,133) | | | | | | (102,928) | | | | | | | (16,362) | | | | | | (48,808) | | |
Add: Acquisition and Refinitiv Transaction related D&A(2)
|
| | | | 24,780 | | | | | | 72,122 | | | | | | | 6,513 | | | | | | 19,576 | | |
Adjusted EBIT
|
| | | $ | 83,096 | | | | | $ | 229,915 | | | | | | $ | 56,734 | | | | | $ | 184,859 | | |
Adjusted EBITDA margin(3)
|
| | | | 46.5% | | | | | | 45.1% | | | | | | | 40.3% | | | | | | 42.3% | | |
Adjusted EBIT margin(3)
|
| | | | 41.3% | | | | | | 39.8% | | | | | | | 34.3% | | | | | | 36.5% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Three Months
Ended September 30, 2019 |
| |
Nine Months
Ended September 30, 2019 |
| | |
Three Months
Ended September 30, 2018 |
| |
Nine Months
Ended September 30, 2018 |
| ||||||||||||
| | |
(in thousands except share and per share amounts)
|
| ||||||||||||||||||||||
Earnings per diluted share(1)
|
| | | $ | 0.20(b) | | | | | $ | 0.19(a)/ | | | | | | $ | 0.21(a) | | | | | $ | 0.60(a) | | |
| | | 0.28(b) | | | | ||||||||||||||||||||
Pre-IPO net income attributable to Tradeweb
Markets LLC(1) |
| | | $ | — | | | | | $ | 42,352 | | | | | | $ | 45,955 | | | | | $ | 130,160 | | |
Add: Net income attributable to Tradeweb Markets Inc.(1)
|
| | | | 29,612 | | | | | | 42,440 | | | | | | | — | | | | | | — | | |
Add: Net income attributable to non-controlling interests(1)(2)
|
| | | | 18,966 | | | | | | 30,954 | | | | | | | — | | | | | | — | | |
Net income
|
| | | | 48,578 | | | | | | 115,746 | | | | | | | 45,955 | | | | | | 130,160 | | |
Provision for income taxes
|
| | | | 10,316 | | | | | | 21,413 | | | | | | | 7,535 | | | | | | 11,900 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | (2,537) | | | | | | 26,830 | | |
Acquisition and Refinitiv Transaction related
D&A(3) |
| | | | 24,780 | | | | | | 72,122 | | | | | | | 6,513 | | | | | | 19,576 | | |
Stock-based compensation expense associated with Special Option Award
|
| | | | 1,995 | | | | | | 22,398 | | | | | | | — | | | | | | — | | |
Unrealized foreign exchange (gains) / losses
|
| | | | (2,499) | | | | | | (1,215) | | | | | | | 407 | | | | | | (960) | | |
(Gain) / loss from revaluation of foreign denominated cash(4)
|
| | | | 562 | | | | | | 1,120 | | | | | | | (466) | | | | | | (921) | | |
Adjusted Net Income before income taxes
|
| | | | 83,732 | | | | | | 231,584 | | | | | | | 57,407 | | | | | | 186,585 | | |
Adjusted income taxes(5)
|
| | | | (22,105) | | | | | | (61,138) | | | | | | | (15,155) | | | | | | (49,258) | | |
Adjusted Net Income
|
| | | $ | 61,627 | | | | | $ | 170,446 | | | | | | $ | 42,252 | | | | | $ | 137,327 | | |
Adjusted Diluted EPS(1)(6)
|
| | | $ | 0.27(b) | | | | | $ | 0.23(a)/ | | | | | | $ | 0.19(a) | | | | | $ | 0.64(a) | | |
| | | 0.51(b) | | | |
| | | | | | | | |
Pre-IPO Period
|
| |
Post-IPO Period
|
| | | | | | | | | | | | | ||||||
Reconciliation of Diluted Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding |
| |
Three Months
Ended September 30, 2019 |
| |
Nine Months
Ended September 30, 2019 |
| |
Nine Months
Ended September 30, 2019 |
| |
Three Months
Ended September 30, 2018 |
| |
Nine Months
Ended September 30, 2018 |
| |||||||||||||||
Diluted weighted average TWM LLC shares outstanding
|
| | | | — | | | | | | 223,320,457 | | | | | | — | | | | | | 219,165,997 | | | | | | 215,365,920 | | |
Diluted weighted average shares of Class A and Class B common stock outstanding
|
| | | | 151,362,643 | | | | | | — | | | | | | 151,158,760 | | | | | | — | | | | | | — | | |
Assumed exchange of LLC Interests for shares of Class A or Class B common stock(1)
|
| | | | 79,289,005 | | | | | | — | | | | | | 79,289,005 | | | | | | — | | | | | | — | | |
Adjusted diluted weighted average
shares outstanding |
| | | | 230,651,648 | | | | | | 223,320,457 | | | | | | 230,447,765 | | | | | | 219,165,997 | | | | | | 215,365,920 | | |
Adjusted Net Income (in thousands)
|
| | | $ | 61,627 | | | | | $ | 52,190 | | | | | $ | 118,256 | | | | | $ | 42,252 | | | | | $ | 137,327 | | |
Adjusted Diluted EPS
|
| | | $ | 0.27 | | | | | $ | 0.23 | | | | | $ | 0.51 | | | | | $ | 0.19 | | | | | $ | 0.64 | | |
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
|
|
| | | | | | | | |
Historical
|
| ||||||||||
| | |
Pro Forma(1)
|
| |
Successor
|
| | |
Predecessor
|
| |||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| |||||||||
| | |
(in thousands)
|
| ||||||||||||||||
Statement of Income Data: | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 206,592 | | | | | $ | 206,592 | | | | | | $ | 181,169 | | |
Subscription fees(2)
|
| | | | 96,012 | | | | | | 96,012 | | | | | | | 98,291 | | |
Commissions
|
| | | | 70,610 | | | | | | 70,610 | | | | | | | 55,436 | | |
Other
|
| | | | 4,063 | | | | | | 4,063 | | | | | | | 5,622 | | |
Gross revenue
|
| | | | 377,277 | | | | | | 377,277 | | | | | | | 340,518 | | |
Contingent consideration(3)
|
| | | | — | | | | | | — | | | | | | | (29,367) | | |
Net revenue
|
| | | | 377,277 | | | | | | 377,277 | | | | | | | 311,151 | | |
Expenses | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 173,268 | | | | | | 173,268 | | | | | | | 139,977 | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | 67,795 | | | | | | | 32,446 | | |
Technology and communications
|
| | | | 19,559 | | | | | | 19,559 | | | | | | | 17,486 | | |
General and administrative
|
| | | | 18,454 | | | | | | 18,454 | | | | | | | 13,670 | | |
Professional fees
|
| | | | 13,709 | | | | | | 13,709 | | | | | | | 12,814 | | |
Occupancy
|
| | | | 7,260 | | | | | | 7,260 | | | | | | | 7,241 | | |
Total expenses
|
| | | | 300,045 | | | | | | 300,045 | | | | | | | 223,634 | | |
Operating income
|
| | | | 77,232 | | | | | | 77,232 | | | | | | | 87,517 | | |
Net interest income
|
| | | | 1,033 | | | | | | 1,033 | | | | | | | 1,053 | | |
Income before taxes
|
| | | | 78,265 | | | | | | 78,265 | | | | | | | 88,570 | | |
Provision for income taxes
|
| | | | (15,907) | | | | | | (11,097) | | | | | | | (4,365) | | |
Net income
|
| | | $ | 62,358 | | | | | $ | 67,168 | | | | | | $ | 84,205 | | |
Less: Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | — | | | | | | 42,352 | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc. and non-controlling interests
|
| | | | 62,358 | | | | | | 24,816 | | | | | | | | | |
Less: net income attributable to non-controlling interests
|
| | | | 21,196 | | | | | | 11,988 | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 41,162 | | | | | $ | 12,828 | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
Historical
|
| ||||||||||||||||||||||
| | |
Pro Forma(1)
|
| |
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)
|
| ||||||||||||||||||||||||||||
Statement of Income 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 | | |
Technology and communications
|
| | | | 36,505 | | | | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | | | | | 28,239 | | |
General and administrative
|
| | | | 34,893 | | | | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | | | | | 27,392 | | |
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
|
| | | | (24,519) | | | | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 96,119 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Less: Net income attributable to non-controlling interests
|
| | | | 29,393 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 66,726 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Historical
|
| ||||||||||||||||||||||||||||
| | |
Pro Forma(1)
|
| |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||||||||||
| | |
As of
June 30, 2019 |
| |
As of
June 30, 2019 |
| |
As of
December 31, 2018 |
| | |
As of
June 30, 2018 |
| |
As of
December 31, 2017 |
| |
As of
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||
Statement of Financial Condition Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents(4)
|
| | | $ | 310,501 | | | | | $ | 313,582 | | | | | $ | 410,104 | | | | | | $ | 320,538 | | | | | $ | 352,598 | | | | | $ | 324,074 | | |
Total assets(4)
|
| | | | 5,257,427 | | | | | | 5,072,347 | | | | | | 4,997,139 | | | | | | | 1,295,808 | | | | | | 1,316,887 | | | | | | 1,320,732 | | |
Total liabilities
|
| | | | 723,215 | | | | | | 617,547 | | | | | | 410,626 | | | | | | | 293,892 | | | | | | 317,118 | | | | | | 283,319 | | |
Non-controlling interests
|
| | | | 1,254,952 | | | | | | 1,607,249 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | |
Total equity/members’ capital(4)
|
| | | | 4,534,212 | | | | | | 4,454,800 | | | | | | 4,572,334 | | | | | | | 988,615 | | | | | | 986,468 | | | | | | 1,024,759 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||||||
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Free Cash Flow(5)
|
| | | $ | 59,266 | | | | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 49,137 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
Adjusted EBITDA(6)
|
| | | $ | 167,272 | | | | | $ | 65,308 | | | | | | $ | 214,091 | | | | | $ | 147,508 | | | | | $ | 215,185 | | | | | $ | 200,771 | | |
Adjusted EBITDA
margin(6) |
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
Adjusted EBIT(6)
|
| | | $ | 146,819 | | | | | $ | 54,701 | | | | | | $ | 184,859 | | | | | $ | 128,125 | | | | | $ | 177,806 | | | | | $ | 161,037 | | |
Adjusted EBIT Margin(6)
|
| | | | 38.9% | | | | | | 30.6% | | | | | | | 36.5% | | | | | | 37.6% | | | | | | 31.6% | | | | | | 31.1% | | |
Adjusted Net Income(6)
|
| | | $ | 108,819 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
| | |
Six Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Operating Data: | | | | | | | |||||||||||||||||||||||||
Average Daily Volumes: | | | | | | | |||||||||||||||||||||||||
Rates
|
| | | $ | 470,492 | | | | | $ | 347,343 | | | | | $ | 354,023 | | | | | $ | 253,432 | | | | | $ | 219,130 | | |
Credit
|
| | | | 14,295 | | | | | | 13,370 | | | | | | 12,658 | | | | | | 7,554 | | | | | | 5,954 | | |
Equities
|
| | | | 7,406 | | | | | | 8,429 | | | | | | 7,798 | | | | | | 4,817 | | | | | | 4,523 | | |
Money markets
|
| | | | 207,009 | | | | | | 167,050 | | | | | | 173,743 | | | | | | 132,105 | | | | | | 94,324 | | |
Total
|
| | | $ | 699,202 | | | | | $ | 536,191 | | | | | $ | 548,221 | | | | | $ | 397,908 | | | | | $ | 323,932 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 76,973 | | | | | $ | 112,556 | | | | | | $ | 164,828 | | | | | $ | 65,027 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software development costs
|
| | | | (13,914) | | | | | | (7,156) | | | | | | | (19,523) | | | | | | (12,765) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (3,793) | | | | | | (9,090) | | | | | | | (6,327) | | | | | | (3,125) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 59,266 | | | | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 49,137 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 67,168 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 84,205 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 29,367 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income, net
|
| | | | (1,033) | | | | | | (787) | | | | | | | (1,726) | | | | | | (1,053) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 32,446 | | | | | | 68,615 | | | | | | 80,859 | | |
Stock-based compensation expense associated with Special Option
Award |
| | | | 20,403 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Provision for income taxes
|
| | | | 11,097 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 4,365 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,284 | | | | | | 263 | | | | | | | (960) | | | | | | (1,367) | | | | | | (364) | | | | | | 1,872 | | |
(Gain) / loss from revaluation of foreign denominated cash(a)
|
| | | | 558 | | | | | | 90 | | | | | | | (921) | | | | | | (455) | | | | | | (678) | | | | | | (1,315) | | |
Adjusted EBITDA
|
| | | $ | 167,272 | | | | | $ | 65,308 | | | | | | $ | 214,091 | | | | | $ | 147,508 | | | | | $ | 215,185 | | | | | $ | 200,771 | | |
Less: Depreciation and amortization
|
| | | $ | (67,795) | | | | | $ | (33,020) | | | | | | $ | (48,808) | | | | | $ | (32,446) | | | | | $ | (68,615) | | | | | $ | (80,859) | | |
Add: Acquisition and Refinitiv Transaction related depreciation and amortization(b)
|
| | | | 47,342 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 13,063 | | | | | | 31,236 | | | | | | 41,125 | | |
Adjusted EBIT
|
| | | $ | 146,819 | | | | | $ | 54,701 | | | | | | $ | 184,859 | | | | | $ | 128,125 | | | | | $ | 177,806 | | | | | $ | 161,037 | | |
Adjusted EBITDA margin(c)
|
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
Adjusted EBIT margin(c)
|
| | | | 38.9% | | | | | | 30.6% | | | | | | | 36.5% | | | | | | 37.6% | | | | | | 31.6% | | | | | | 31.1% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands except share and per share amounts)
|
| ||||||||||||||||||||||||||||||||||
Earnings per diluted share(a)
|
| | | $ | 0.19(1)/ | | | | | $ | 0.13(1) | | | | | | $ | 0.60(1) | | | | | $ | 0.39(1) | | | | | $ | 0.39(1) | | | | | $ | 0.44(1) | | |
| | | 0.09(2) | | | |||||||||||||||||||||||||||||||||
Pre-IPO net income attributable to Tradeweb Markets LLC(a)
|
| | | $ | 42,352(1) | | | | | $ | 29,307(1) | | | | | | $ | 130,160(1) | | | | | $ | 84,205(1) | | | | | $ | 83,648(1) | | | | | $ | 93,161(1) | | |
Add: Net income attributable to Tradeweb Markets Inc.(a)
|
| | | | 12,828(2) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Add: Net income attributable to non-controlling interests(a)(b)
|
| | | | 11,988(2) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | 67,168(1)(2) | | | | | | 29,307(1) | | | | | | | 130,160(1) | | | | | | 84,205(1) | | | | | | 83,648(1) | | | | | | 93,161(1) | | |
Provision for income taxes
|
| | | | 11,097 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 4,365 | | | | | | 6,129 | | | | | | (725) | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 29,367 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition and Refinitiv Transaction related D&A(c)
|
| | | | 47,342 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 13,063 | | | | | | 31,236 | | | | | | 41,125 | | |
Stock-based compensation expense associated with Special Option
Award |
| | | | 20,403 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,284 | | | | | | 263 | | | | | | | (960) | | | | | | (1,367) | | | | | | (364) | | | | | | 1,872 | | |
(Gain) / loss from revaluation of foreign denominated cash(d)
|
| | | | 558 | | | | | | 90 | | | | | | | (921) | | | | | | (455) | | | | | | (678) | | | | | | (1,315) | | |
Adjusted Net Income before income
taxes |
| | | | 147,852 | | | | | | 55,488 | | | | | | | 186,585 | | | | | | 129,178 | | | | | | 178,491 | | | | | | 160,342 | | |
Adjusted income taxes(e)
|
| | | | (39,033) | | | | | | (14,649) | | | | | | | (49,258) | | | | | | (34,103) | | | | | | (47,122) | | | | | | (42,330) | | |
Adjusted Net Income
|
| | | $ | 108,819 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
Adjusted Diluted EPS(a)(f)
|
| | | $ | 0.23(1)/ | | | | | $ | 0.18(1) | | | | | | $ | 0.64(1) | | | | | $ | 0.45(1) | | | | | $ | 0.62(1) | | | | | $ | 0.56(1) | | |
| | | 0.25(2) | | |
Reconciliation of Diluted
Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding |
| |
Pre-IPO
Period |
| |
Post-IPO
Period |
| | | | | | |||||||||||||||||||||||||||||||
|
Six Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||||||||||||
Diluted weighted average TWM
LLC shares outstanding |
| | | | 223,320,457 | | | | | | — | | | | | | 222,243,851 | | | | | | 215,365,920 | | | | | | 213,435,314 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Diluted weighted average shares
of Class A and Class B common stock outstanding |
| | | | — | | | | | | 150,847,183 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Assumed exchange of LLC
Interests for shares of Class A or Class B common stock(1) |
| | | | — | | | | | | 79,289,005 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted diluted weighted average shares
outstanding |
| | | | 223,320,457 | | | | | | 230,136,188 | | | | | | 222,243,851 | | | | | | 215,365,920 | | | | | | 213,435,314 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Adjusted Net Income (in thousands)
|
| | | $ | 52,190 | | | | | $ | 56,629 | | | | | $ | 40,839 | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
Adjusted Diluted EPS
|
| | | $ | 0.23 | | | | | $ | 0.25 | | | | | $ | 0.18 | | | | | $ | 0.64 | | | | | $ | 0.45 | | | | | $ | 0.62 | | | | | $ | 0.56 | | |
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 June 30, 2019
|
| |||||||||
| | |
Historical
|
| |
Pro Forma
|
| ||||||
(in thousands, except share and per share data)
|
| |
(unaudited)
|
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 313,582 | | | | | $ | 310,501 | | |
Revolving Credit Facility(2)
|
| | | $ | — | | | | | $ | — | | |
Stockholders’ equity: | | | | ||||||||||
Class A common stock, par value $0.00001 per share; 1,000,000,000 shares
authorized; 46,000,000 issued and outstanding, actual, and 63,305,354 shares issued and outstanding, pro forma |
| | | | — | | | | | | — | | |
Class B common stock, par value $0.00001 per share; 450,000,000 shares authorized; 96,933,192 shares issued and outstanding, actual and pro forma
|
| | | | 1 | | | | | | 1 | | |
Class C common stock, par value $0.00001 per share; 350,000,000 shares authorized; 10,006,269 shares issued and outstanding, actual, and 8,881,156 shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | |
Class D common stock, par value $0.00001 per share; 300,000,000 shares
authorized; 69,282,736 shares issued and outstanding, actual, and 53,147,888 shares issued and outstanding, pro forma |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 2,846,681 | | | | | | 3,278,390 | | |
Accumulated other comprehensive loss
|
| | | | (525) | | | | | | (525) | | |
Retained earnings
|
| | | | 1,393 | | | | | | 1,393 | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | 2,847,551 | | | | | | 3,279,260 | | |
Non-controlling interests
|
| | | | 1,607,249 | | | | | | 1,254,952 | | |
Total equity
|
| | | | 4,454,800 | | | | | | 4,534,212 | | |
Total capitalization
|
| | | $ | 4,454,800 | | | | | $ | 4,534,212 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands except share and per share amounts)
|
| ||||||||||||||||||||||||||||||||||
Statement of Income Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Transaction fees
|
| | | $ | 206,592 | | | | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 181,169 | | | | | $ | 267,020 | | | | | $ | 230,171 | | |
Subscription fees(1)
|
| | | | 96,012 | | | | | | 46,519 | | | | | | | 143,981 | | | | | | 98,291 | | | | | | 194,534 | | | | | | 191,983 | | |
Commissions
|
| | | | 70,610 | | | | | | 32,840 | | | | | | | 79,830 | | | | | | 55,436 | | | | | | 96,745 | | | | | | 91,663 | | |
Other
|
| | | | 4,063 | | | | | | 2,148 | | | | | | | 8,209 | | | | | | 5,622 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | 377,277 | | | | | | 178,637 | | | | | | | 505,771 | | | | | | 340,518 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration(2)
|
| | | | — | | | | | | — | | | | | | | (26,830) | | | | | | (29,367) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 377,277 | | | | | | 178,637 | | | | | | | 478,941 | | | | | | 311,151 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Employee compensation and benefits
|
| | | | 173,268 | | | | | | 80,436 | | | | | | | 209,053 | | | | | | 139,977 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 32,446 | | | | | | 68,615 | | | | | | 80,859 | | |
Technology and communications
|
| | | | 19,559 | | | | | | 9,907 | | | | | | | 26,598 | | | | | | 17,486 | | | | | | 30,013 | | | | | | 28,239 | | |
General and administrative
|
| | | | 18,454 | | | | | | 11,837 | | | | | | | 23,056 | | | | | | 13,670 | | | | | | 33,973 | | | | | | 27,392 | | |
Professional fees
|
| | | | 13,709 | | | | | | 8,194 | | | | | | | 20,360 | | | | | | 12,814 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy
|
| | | | 7,260 | | | | | | 3,308 | | | | | | | 10,732 | | | | | | 7,241 | | | | | | 14,441 | | | | | | 15,817 | | |
Total expenses
|
| | | | 300,045 | | | | | | 146,702 | | | | | | | 338,607 | | | | | | 223,634 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | 77,232 | | | | | | 31,935 | | | | | | | 140,334 | | | | | | 87,517 | | | | | | 89,092 | | | | | | 93,131 | | |
Net interest income / interest income
|
| | | | 1,033 | | | | | | 787 | | | | | | | 1,726 | | | | | | 1,053 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | 78,265 | | | | | | 32,722 | | | | | | | 142,060 | | | | | | 88,570 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | (11,097) | | | | | | (3,415) | | | | | | | (11,900) | | | | | | (4,365) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 67,168 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 84,205 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Less: Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | 42,352 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc. and non-controlling
interests |
| | | | 24,816 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less: net income attributable to non-controlling interests
|
| | | | 11,988 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,828 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EPS Calculations for pre-IPO and post-IPO
periods(3): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings / net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.19(a)/0.09(b) | | | | | $ | 0.13(a) | | | | | | $ | 0.60(a) | | | | | $ | 0.39(a) | | | | | $ | 0.39(a) | | | | | $ | 0.44(a) | | |
Diluted
|
| | | $ | 0.19(a)/0.09(b) | | | | | $ | 0.13(a) | | | | | | $ | 0.60(a) | | | | | $ | 0.39(a) | | | | | $ | 0.39(a) | | | | | $ | 0.44(a) | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 222,222,197(a)/ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 142,933,192(b) | | | | | | 222,221,628(a) | | | | | | | 215,365,920(a) | | | | | | 213,435,314(a) | | | | | | 212,568,635(a) | | | | | | 210,979,704(a) | | |
Diluted
|
| | | | 223,320,457(a)/ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | 150,847,183(b) | | | | | | 222,243,851(a) | | | | | | | 215,365,920(a) | | | | | | 213,435,314(a) | | | | | | 212,568,635(a) | | | | | | 210,979,704(a) | | |
| | |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||||||||||
| | |
As of
June 30, 2019 |
| |
As of
December 31, 2018 |
| | |
As of
June 30, 2018 |
| |
As of
December 31, 2017 |
| |
As of
December 31, 2016 |
| | |||||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||||||
Statement of Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Cash and cash equivalents(4)
|
| | | $ | 313,582 | | | | | $ | 410,104 | | | | | | $ | 320,538 | | | | | $ | 352,598 | | | | | $ | 324,074 | | | | ||
Total assets(4)
|
| | | | 5,072,347 | | | | | | 4,997,139 | | | | | | | 1,295,808 | | | | | | 1,316,887 | | | | | | 1,320,732 | | | | ||
Total liabilities
|
| | | | 617,547 | | | | | | 410,626 | | | | | | | 293,892 | | | | | | 317,118 | | | | | | 283,319 | | | | ||
Non-controlling interests
|
| | | | 1,607,249 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | ||
Total equity/members’ capital(4)
|
| | | | 4,454,800 | | | | | | 4,572,334 | | | | | | | 988,615 | | | | | | 986,468 | | | | | | 1,024,759 | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||||||
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Free Cash Flow(5)
|
| | | $ | 59,266 | | | | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 49,137 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
Adjusted EBITDA(6)
|
| | | $ | 167,272 | | | | | $ | 65,308 | | | | | | $ | 214,091 | | | | | $ | 147,508 | | | | | $ | 215,185 | | | | | $ | 200,771 | | |
Adjusted EBITDA margin(6)
|
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
Adjusted EBIT(6)
|
| | | $ | 146,819 | | | | | $ | 54,701 | | | | | | $ | 184,859 | | | | | $ | 128,125 | | | | | $ | 177,806 | | | | | $ | 161,037 | | |
Adjusted EBIT margin(6)
|
| | | | 38.9% | | | | | | 30.6% | | | | | | | 36.5% | | | | | | 37.6% | | | | | | 31.6% | | | | | | 31.1% | | |
Adjusted Net Income(6)
|
| | | $ | 108,819 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
Adjusted Diluted EPS(6)
|
| | | $ |
0.23(1)/ 0.25(2) |
| | | | $ | 0.18(1) | | | | | | $ | 0.64(1) | | | | | $ | 0.45(1) | | | | | $ | 0.62(1) | | | | | $ | 0.56(1) | | |
| | |
Six Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Operating Data: | | | | | | | |||||||||||||||||||||||||
Average Daily Volumes: | | | | | | | |||||||||||||||||||||||||
Rates
|
| | | $ | 470,492 | | | | | $ | 347,343 | | | | | $ | 354,023 | | | | | $ | 253,432 | | | | | $ | 219,130 | | |
Credit
|
| | | | 14,295 | | | | | | 13,370 | | | | | | 12,658 | | | | | | 7,554 | | | | | | 5,954 | | |
Equities
|
| | | | 7,406 | | | | | | 8,429 | | | | | | 7,798 | | | | | | 4,817 | | | | | | 4,523 | | |
Money markets
|
| | | | 207,009 | | | | | | 167,050 | | | | | | 173,743 | | | | | | 132,105 | | | | | | 94,324 | | |
Total
|
| | | $ | 699,202 | | | | | $ | 536,191 | | | | | $ | 548,221 | | | | | $ | 397,908 | | | | | $ | 323,932 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 76,973 | | | | | $ | 112,556 | | | | | | $ | 164,828 | | | | | $ | 65,027 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software
development costs |
| | | | (13,914) | | | | | | (7,156) | | | | | | | (19,523) | | | | | | (12,765) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (3,793) | | | | | | (9,090) | | | | | | | (6,327) | | | | | | (3,125) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 59,266 | | | | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 49,137 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 67,168 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 84,205 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 29,367 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income, net
|
| | | | (1,033) | | | | | | (787) | | | | | | | (1,726) | | | | | | (1,053) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 32,446 | | | | | | 68,615 | | | | | | 80,859 | | |
Stock-based compensation expense associated with Special Option Award
|
| | | | 20,403 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Provision for income taxes
|
| | | | 11,097 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 4,365 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,284 | | | | | | 263 | | | | | | | (960) | | | | | | (1,367) | | | | | | (364) | | | | | | 1,872 | | |
(Gain) / loss from revaluation of foreign denominated cash(a)
|
| | | | 558 | | | | | | 90 | | | | | | | (921) | | | | | | (455) | | | | | | (678) | | | | | | (1,315) | | |
Adjusted EBITDA
|
| | | $ | 167,272 | | | | | $ | 65,308 | | | | | | $ | 214,091 | | | | | $ | 147,508 | | | | | $ | 215,185 | | | | | $ | 200,771 | | |
Less: Depreciation and Amortization
|
| | | $ | (67,795) | | | | | $ | (33,020) | | | | | | $ | (48,808) | | | | | $ | (32,446) | | | | | $ | (68,615) | | | | | $ | (80,859) | | |
Add: Acquistion and Refinitiv Transaction related depreciation and amortization(b)
|
| | | | 47,342 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 13,063 | | | | | | 31,236 | | | | | | 41,125 | | |
Adjusted EBIT
|
| | | $ | 146,819 | | | | | $ | 54,701 | | | | | | $ | 184,859 | | | | | $ | 128,125 | | | | | $ | 177,806 | | | | | $ | 161,037 | | |
Adjusted EBITDA margin(c)
|
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
Adjusted EBIT margin(c)
|
| | | | 38.9% | | | | | | 30.6% | | | | | | | 36.5% | | | | | | 37.6% | | | | | | 31.6% | | | | | | 31.1% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands except share and per share amounts)
|
| ||||||||||||||||||||||||||||||||||
Earnings per diluted share(a)
|
| | | $ | 0.19(1)/ | | | | | | | | | | | | | | ||||||||||||||||||||
| | | | | 0.09(2) | | | | | $ | 0.13(1) | | | | | | $ | 0.60(1) | | | | | $ | 0.39(1) | | | | | $ | 0.39(1) | | | | | $ | 0.44(1) | | |
Pre-IPO net income attributable to Tradeweb Markets
LLC(a) |
| | | $ | 42,352(1) | | | | | $ | 29,307(1) | | | | | | $ | 130,160(1) | | | | | $ | 84,205(1) | | | | | $ | 83,648(1) | | | | | $ | 93,161(1) | | |
Add: Net income attributable to Tradeweb Markets Inc.(a)
|
| | | | 12,828(2) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Add: Net income attributable to non-controlling
interests(a)(b) |
| | | | 11,988(2) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | 67,168(1)(2) | | | | | | 29,307(1) | | | | | | | 130,160(1) | | | | | | 84,205(1) | | | | | | 83,648(1) | | | | | | 93,161(1) | | |
Provision for income taxes
|
| | | | 11,097 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 4,365 | | | | | | 6,129 | | | | | | (725) | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 29,367 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition and Refinitiv Transaction related D&A(c)
|
| | | | 47,342 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 13,063 | | | | | | 31,236 | | | | | | 41,125 | | |
Stock-based compensation expense associated with Special Option Award
|
| | | | 20,403 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,284 | | | | | | 263 | | | | | | | (960) | | | | | | (1,367) | | | | | | (364) | | | | | | 1,872 | | |
(Gain) / loss from revaluation of foreign denominated cash(d)
|
| | | | 558 | | | | | | 90 | | | | | | | (921) | | | | | | (455) | | | | | | (678) | | | | | | (1,315) | | |
Adjusted Net Income before income taxes
|
| | | | 147,852 | | | | | | 55,488 | | | | | | | 186,585 | | | | | | 129,178 | | | | | | 178,491 | | | | | | 160,342 | | |
Adjusted income taxes(e)
|
| | | | (39,033) | | | | | | (14,649) | | | | | | | (49,258) | | | | | | (34,103) | | | | | | (47,122) | | | | | | (42,330) | | |
Adjusted Net Income
|
| | | $ | 108,819 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
Adjusted Diluted EPS(a)(f)
|
| | | $ | 0.23(1)/ | | | | | | | | | | | | | | ||||||||||||||||||||
| | | | | 0.25(2) | | | | | $ | 0.18(1) | | | | | | $ | 0.64(1) | | | | | $ | 0.45(1) | | | | | $ | 0.62(1) | | | | | $ | 0.56(1) | | |
Reconciliation of Diluted
Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding |
| |
Pre-IPO
Period |
| |
Post-IPO
Period |
| | | | | | |||||||||||||||||||||||||||||||
|
Six Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||||||||||||
Diluted weighted average
TWM LLC shares outstanding |
| | | | 223,320,457 | | | | | | — | | | | | | 222,243,851 | | | | | | 215,365,920 | | | | | | 213,435,314 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Diluted weighted average
shares of Class A and Class B common stock outstanding |
| | | | — | | | | | | 150,847,183 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Assumed exchange of LLC Interests for shares of Class A or Class B common stock (1)
|
| | | | — | | | | | | 79,289,005 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted diluted weighted
average shares outstanding |
| | | | 223,320,457 | | | | | | 230,136,188 | | | | | | 222,243,851 | | | | | | 215,365,920 | | | | | | 213,435,314 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Adjusted Net Income (in thousands)
|
| | | $ | 52,190 | | | | | $ | 56,629 | | | | | $ | 40,839 | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
Adjusted Diluted EPS
|
| | | $ | 0.23 | | | | | $ | 0.25 | | | | | $ | 0.18 | | | | | $ | 0.64 | | | | | $ | 0.45 | | | | | $ | 0.62 | | | | | $ | 0.56 | | |
| | |
Historical
|
| | | | | | | |
Pro Forma
|
| ||||||
| | |
Tradeweb
Markets Inc. and Subsidiaries |
| |
Offering
Adjustments |
| |
Tradeweb
Markets Inc. and Subsidiaries |
| |||||||||
Assets
|
| | | | |||||||||||||||
Cash and cash equivalents
|
| | | $ | 313,582 | | | | | $ | (3,081)(1) | | | | | $ | 310,501 | | |
Restricted cash
|
| | | | 1,200 | | | | | | — | | | | | | 1,200 | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 255,250 | | | | | | — | | | | | | 255,250 | | |
Deposits with clearing organizations
|
| | | | 13,398 | | | | | | — | | | | | | 13,398 | | |
Accounts receivable, net of allowance
|
| | | | 92,854 | | | | | | — | | | | | | 92,854 | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated depreciation and amortization
|
| | | | 35,742 | | | | | | — | | | | | | 35,742 | | |
Right-of-use assets
|
| | | | 30,145 | | | | | | — | | | | | | 30,145 | | |
Software development costs, net of accumulated amortization
|
| | | | 172,614 | | | | | | — | | | | | | 172,614 | | |
Intangible assets, net of accumulated amortization
|
| | | | 1,331,145 | | | | | | — | | | | | | 1,331,145 | | |
Goodwill
|
| | | | 2,694,797 | | | | | | — | | | | | | 2,694,797 | | |
Receivable from affiliates
|
| | | | 2,849 | | | | | | — | | | | | | 2,849 | | |
Deferred tax asset
|
| | | | 98,469 | | | | | | 188,161(2) | | | | | | 286,630 | | |
Other assets
|
| | | | 30,302 | | | | | | — | | | | | | 30,302 | | |
Total assets
|
| | | $ | 5,072,347 | | | | | $ | 185,080 | | | | | $ | 5,257,427 | | |
Liabilities and Stockholders’ Equity
|
| | | | |||||||||||||||
Liabilities | | | | | |||||||||||||||
Payable to brokers and dealers and clearing organizations
|
| | | $ | 255,163 | | | | | $ | — | | | | | $ | 255,163 | | |
Accrued compensation
|
| | | | 68,622 | | | | | | — | | | | | | 68,622 | | |
Deferred revenue
|
| | | | 25,270 | | | | | | — | | | | | | 25,270 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 34,502 | | | | | | — | | | | | | 34,502 | | |
Employee equity compensation payable
|
| | | | 728 | | | | | | — | | | | | | 728 | | |
Lease liability
|
| | | | 34,528 | | | | | | — | | | | | | 34,528 | | |
Payable to affiliates
|
| | | | 6,004 | | | | | | — | | | | | | 6,004 | | |
Deferred tax liability
|
| | | | 21,304 | | | | | | — | | | | | | 21,304 | | |
Tax receivable agreement liability
|
| | | | 171,426 | | | | | | 105,668(2) | | | | | | 277,094 | | |
Total liabilities
|
| | | | 617,547 | | | | | | 105,668 | | | | | | 723,215 | | |
Stockholders’ Equity | | | | | |||||||||||||||
Preferred stock, $.00001 par value; 250,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock, $.00001 par value; 1,000,000,000 shares authorized; 46,000,000 shares issued and outstanding, actual; 63,305,354 shares issued and outstanding, pro forma
|
| | | | — | | | | | | —(3) | | | | | | — | | |
Class B common stock, $.00001 par value; 450,000,000 shares authorized; 96,933,192 shares issued and outstanding
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
Class C common stock, $.00001 par value; 350,000,000 shares authorized; 10,006,269 shares issued and outstanding, actual; 8,881,156 shares issued and outstanding, pro forma
|
| | | | — | | | | | | —(3) | | | | | | — | | |
Class D common stock, $.00001 par value; 300,000,000 shares authorized; 69,282,736 shares issued and outstanding, actual; 53,147,888 shares issued and outstanding, pro forma
|
| | | | 1 | | | | | | —(3) | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 2,846,681 | | | | | | 431,709(4) | | | | | | 3,278,390 | | |
Accumulated other comprehensive income
|
| | | | (525) | | | | | | — | | | | | | (525) | | |
Retained earnings
|
| | | | 1,393 | | | | | | — | | | | | | 1,393 | | |
Total stockholders’ equity attributable to Tradeweb
Markets Inc. |
| | | | 2,847,551 | | | | | | 431,709 | | | | | | 3,279,260 | | |
Non-controlling interests
|
| | | | 1,607,249 | | | | | | (352,297)(5) | | | | | | 1,254,952 | | |
Total equity
|
| | | | 4,454,800 | | | | | | 79,412 | | | | | | 4,534,212 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 5,072,347 | | | | | $ | 185,080 | | | | | $ | 5,257,427 | | |
|
| | |
Amount
|
| |||
Gross proceeds from offering of Class A common stock
|
| | | $ | 726,091 | | |
Payment of underwriting discounts and commissions
|
| | | | (21,783) | | |
Purchase of (i) LLC Interests (and cancellation of shares of common stock) from the
Selling LLC Owners and (ii) shares of Class A common stock (and cancellation of such shares) from certain executive officers |
| | | | (704,308) | | |
Payment of estimated offering costs other than underwriting discounts and commissions
|
| | | | (3,081) | | |
Difference between the deferred tax asset recognized and the Tax Receivable Agreement liability (see note 2)
|
| | | | 82,493 | | |
Portion allocated to non-controlling interests
|
| | | | 352,297 | | |
Total adjustment to additional paid-in capital
|
| | | $ | 431,709 | | |
| | |
Historical
|
| | | | | | | | | | | | | | | | | | | |
Pro Forma
|
| ||||||
| | |
Tradeweb
Markets Inc. and Subsidiaries |
| |
IPO and
Reorganization Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Tradeweb
Markets Inc. and Subsidiaries |
| |||||||||||||||
Revenues | | | | | | | |||||||||||||||||||||||||
Transaction fees
|
| | | $ | 206,592 | | | | | $ | — | | | | | $ | 206,592 | | | | | $ | — | | | | | $ | 206,592 | | |
Subscription fees
|
| | | | 69,011 | | | | | | — | | | | | | 69,011 | | | | | | — | | | | | | 69,011 | | |
Commissions
|
| | | | 70,610 | | | | | | — | | | | | | 70,610 | | | | | | — | | | | | | 70,610 | | |
Refinitiv market data fees
|
| | | | 27,001 | | | | | | — | | | | | | 27,001 | | | | | | — | | | | | | 27,001 | | |
Other
|
| | | | 4,063 | | | | | | — | | | | | | 4,063 | | | | | | — | | | | | | 4,063 | | |
Gross revenue
|
| | | | 377,277 | | | | | | — | | | | | | 377,277 | | | | | | — | | | | | | 377,277 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net revenue
|
| | | | 377,277 | | | | | | — | | | | | | 377,277 | | | | | | — | | | | | | 377,277 | | |
Expenses | | | | | | | |||||||||||||||||||||||||
Employee compensation and benefits
|
| | | | 173,268(1) | | | | | | — | | | | | | 173,268 | | | | | | — | | | | | | 173,268(1) | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | — | | | | | | 67,795 | | | | | | — | | | | | | 67,795 | | |
Technology and communications
|
| | | | 19,559 | | | | | | — | | | | | | 19,559 | | | | | | — | | | | | | 19,559 | | |
General and administrative
|
| | | | 18,454 | | | | | | — | | | | | | 18,454 | | | | | | — | | | | | | 18,454 | | |
Professional fees
|
| | | | 13,709 | | | | | | — | | | | | | 13,709 | | | | | | — | | | | | | 13,709 | | |
Occupancy
|
| | | | 7,260 | | | | | | — | | | | | | 7,260 | | | | | | — | | | | | | 7,260 | | |
Total expenses
|
| | | | 300,045 | | | | | | — | | | | | | 300,045 | | | | | | — | | | | | | 300,045 | | |
Operating income
|
| | | | 77,232 | | | | | | — | | | | | | 77,232 | | | | | | — | | | | | | 77,232 | | |
Net interest income
|
| | | | 1,033 | | | | | | — | | | | | | 1,033 | | | | | | — | | | | | | 1,033 | | |
Income before taxes
|
| | | | 78,265 | | | | | | — | | | | | | 78,265 | | | | | | — | | | | | | 78,265 | | |
Provision for income taxes
|
| | | | (11,097) | | | | | | (3,460)(2) | | | | | | (14,557) | | | | | | (1,350)(2) | | | | | | (15,907) | | |
Net income
|
| | | $ | 67,168 | | | | | $ | (3,460) | | | | | $ | 63,708 | | | | | $ | (1,350) | | | | | $ | 62,358 | | |
Less: Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | 42,352 | | | | | | (42,352) | | | | | | — | | | | | | — | | | | | | — | | |
Net income attributable to Tradeweb Markets
Inc. and non-controlling interests |
| | | | 24,816 | | | | | | 38,892 | | | | | | 63,708 | | | | | | (1,350) | | | | | | 62,358 | | |
Less: Net income attributable to non-controlling interests
|
| | | | 11,988 | | | | | | 15,127(3) | | | | | | 27,115 | | | | | | (5,919)(3) | | | | | | 21,196 | | |
Net income attributable to Tradeweb Markets
Inc. |
| | | $ | 12,828 | | | | | $ | 23,765 | | | | | $ | 36,593 | | | | | $ | 4,569 | | | | | $ | 41,162 | | |
Pro forma earnings per share data(4): | | | | | | | |||||||||||||||||||||||||
Earnings per share | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.26 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.24 | | |
Weighted average shares of Class A and Class B common stock outstanding
|
| | | | | | |||||||||||||||||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 160,238,546 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 169,063,297 | | |
| | |
IPO and Reorganization
Adjustments |
| |
Offering
Adjustments |
| ||||||
Tradeweb ownership percentage
|
| | | | 64.3% | | | | | | 72.1% | | |
U.S. federal income tax rate
|
| | | | 21.0 | | | | | | 21.0 | | |
Less: rate attributable to non-controlling interests
|
| | | | (7.7) | | | | | | (6.0) | | |
State, local and foreign taxes, net of federal tax benefit
|
| | | | 5.3 | | | | | | 5.3 | | |
Effective tax rate
|
| | | | 18.6% | | | | | | 20.3% | | |
| | |
Pro Forma
Tradeweb Markets Inc. |
| | |||||
(in thousands, except per share amounts)
|
| |
Six Months Ended
June 30, 2019 |
| | |||||
Numerator: | | | | |||||||
Net income
|
| | | $ | 62,358 | | | | ||
Less: Net income attributable to non-controlling interests
|
| | | | (21,196) | | | | ||
Net income attributable to Tradeweb Markets Inc. – Basic and Diluted
|
| | | $ | 41,162 | | | | ||
Denominator: | | | | |||||||
Shares of Class A common stock issued in connection with the IPO
|
| | | | 46,000,000 | | | | ||
Shares of Class B common stock issued in connection with the Reorganization Transactions
|
| | | | 96,933,192 | | | | ||
Shares of Class A common stock issued in connection with the Net Exercise and this offering
|
| | | | 17,305,354 | | | | ||
Weighted average shares of Class A and Class B common stock outstanding – Basic
|
| | | | 160,238,546 | | | | ||
Dilutive effect of options
|
| | | | 5,512,011 | | | | ||
Dilutive effect of equity-settled PRSUs
|
| | | | 3,312,740 | | | | ||
Weighted average shares of Class A and Class B common stock outstanding – Diluted
|
| | | | 169,063,297 | | | | | |
Earnings per share – Basic
|
| | | $ | 0.26 | | | | ||
Earnings per share – Diluted
|
| | | $ | 0.24 | | | |
| | |
Historical Tradeweb Markets LLC
|
| | | | | | | ||||||||||||||||||||||||||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro Forma
|
| |||||||||
| | |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Refinitiv
Adjustments |
| |
Pro Forma
TWM LLC |
| |
IPO and
Reorganization Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Tradeweb
Markets Inc. and Subsidiaries |
| ||||||||||||||||||||||||
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 | | | | | | 6,874(4) | | | | | | 296,363 | | | | | | — | | | | | | 296,363 | | |
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 48,808 | | | | | | 47,571(1) | | | | | | 129,399 | | | | | | — | | | | | | 129,399 | | | | | | — | | | | | | 129,399 | | |
Technology and communications
|
| | | | 9,907 | | | | | | | 26,598 | | | | | | — | | | | | | 36,505 | | | | | | — | | | | | | 36,505 | | | | | | — | | | | | | 36,505 | | |
General and administrative
|
| | | | 11,837 | | | | | | | 23,056 | | | | | | — | | | | | | 34,893 | | | | | | — | | | | | | 34,893 | | | | | | — | | | | | | 34,893 | | |
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 | | | | | | 6,874 | | | | | | 539,453 | | | | | | — | | | | | | 539,453 | | |
Operating income
|
| | | | 31,935 | | | | | | | 140,334 | | | | | | (47,270) | | | | | | 124,999 | | | | | | (6,874) | | | | | | 118,125 | | | | | | — | | | | | | 118,125 | | |
Net interest income
|
| | | | 787 | | | | | | | 1,726 | | | | | | — | | | | | | 2,513 | | | | | | — | | | | | | 2,513 | | | | | | — | | | | | | 2,513 | | |
Income before taxes
|
| | | | 32,722 | | | | | | | 142,060 | | | | | | (47,270) | | | | | | 127,512 | | | | | | (6,874) | | | | | | 120,638 | | | | | | — | | | | | | 120,638 | | |
Provision for income
taxes |
| | | | (3,415) | | | | | | | (11,900) | | | | | | — | | | | | | (15,315) | | | | | | (7,124)(3) | | | | | | (22,439) | | | | | | (2,080)(3) | | | | | | (24,519) | | |
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (13,998) | | | | | $ | 98,199 | | | | | $ | (2,080) | | | | | $ | 96,119 | | |
Less: Net income attributable to non-controlling interests
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 37,600(2) | | | | | $ | 37,600 | | | | | $ | (8,207)(2) | | | | | $ | 29,393 | | |
Net income attributable to Tradeweb
Markets Inc. |
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (51,598) | | | | | $ | 60,599 | | | | | $ | 6,127 | | | | | $ | 66,726 | | |
Pro forma earnings per share data(5): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.42 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.41 | | |
Weighted average shares of Class A and Class B common stock outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160,238,546 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162,619,202 | | |
| | |
IPO and
Reorganization Adjustments |
| |
Offering
Adjustments |
| ||||||
Tradeweb ownership percentage
|
| | | | 64.3% | | | | | | 72.1% | | |
U.S. federal income tax rate
|
| | | | 21.0 | | | | | | 21.0 | | |
Less: rate attributable to non-controlling interest
|
| | | | (7.7) | | | | | | (6.0) | | |
State, local and foreign taxes, net of federal tax benefit
|
| | | | 5.3 | | | | | | 5.3 | | |
Effective tax rate
|
| | | | 18.6% | | | | | | 20.3% | | |
| | |
Assumptions
|
|
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. |
| |||
(in thousands, except per share amounts)
|
| |
Year Ended
December 31, 2018 |
| |||
Numerator: | | | |||||
Net income
|
| | | $ | 96,119 | | |
Less: Net income attributable to non-controlling interests
|
| | | | (29,393) | | |
Net income attributable to Tradeweb Markets Inc. – Basic and Diluted
|
| | | $ | 66,726 | | |
Denominator: | | | |||||
Shares of Class A common stock issued in connection with the IPO
|
| | | | 46,000,000 | | |
Shares of Class B common stock issued in connection with the Reorganization Transactions
|
| | | | 96,933,192 | | |
Shares of Class A common stock issued in connection with the Net Exercise and
this offering |
| | | | 17,305,354 | | |
Weighted average shares of Class A and Class B common stock outstanding – Basic
|
| | | | 160,238,546 | | |
Dilutive effect of options
|
| | | | 2,374,428 | | |
Dilutive effect of equity-settled PRSUs
|
| | | | 6,228 | | |
Weighted average shares of Class A and Class B common stock outstanding – Diluted
|
| | | | 162,619,202 | | |
Earnings per share – Basic
|
| | | $ | 0.42 | | |
Earnings per share – Diluted
|
| | | $ | 0.41 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| ||||||
| | |
(dollars in thousands)
|
| ||||||||||
Gross revenue
|
| | | $ | 377,277 | | | | | | $ | 340,518 | | |
Contingent consideration
|
| | | | — | | | | | | | (29,367) | | |
Net revenue
|
| | | | 377,277 | | | | | | | 311,151 | | |
Total expenses
|
| | | | 300,045 | | | | | | | 223,634 | | |
Operating income
|
| | | | 77,232 | | | | | | | 87,517 | | |
Net interest income
|
| | | | 1,033 | | | | | | | 1,053 | | |
Income before taxes
|
| | | | 78,265 | | | | | | | 88,570 | | |
Income taxes
|
| | | | (11,097) | | | | | | | (4,365) | | |
Net income
|
| | | $ | 67,168 | | | | | | $ | 84,205 | | |
Less: Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | 42,352 | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc. and non-controlling interests
|
| | | | 24,816 | | | | | | | | | |
Less: Net income attributable to non-controlling interests
|
| | | | 11,988 | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,828 | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| | | ||||||||||||||||||||||||||||
| | |
$
|
| |
% of Gross
Revenue |
| | |
$
|
| |
% of Gross
Revenue |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | ||||||||||||||||||||||||||||||||
Revenues | | | | | | | | |||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 206,592 | | | | | | 54.8% | | | | | | $ | 181,169 | | | | | | 53.2% | | | | | $ | 25,423 | | | | | | 14.0% | | |
Subscription fees(1)
|
| | | | 96,012 | | | | | | 25.4% | | | | | | | 98,291 | | | | | | 28.9% | | | | | | (2,279) | | | | | | (2.3)% | | |
Commissions
|
| | | | 70,610 | | | | | | 18.7% | | | | | | | 55,436 | | | | | | 16.3% | | | | | | 15,174 | | | | | | 27.4% | | |
Other
|
| | | | 4,063 | | | | | | 1.1% | | | | | | | 5,622 | | | | | | 1.7% | | | | | | (1,559) | | | | | | (27.7)% | | |
Gross revenue
|
| | | | 377,277 | | | | | | 100.0% | | | | | | | 340,518 | | | | | | 100.0% | | | | | | 36,759 | | | | | | 10.8% | | |
Contingent consideration
|
| | | | — | | | | | | | | | | | | | (29,367) | | | | | | | | | | | | 29,367 | | | | | | (100.0)% | | |
Net revenue
|
| | | $ | 377,277 | | | | | | | | | | | | $ | 311,151 | | | | | | | | | | | $ | 66,126 | | | | | | 21.3% | | |
Components of gross revenue growth:
|
| | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Constant currency growth(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.9% | | |
Foreign currency impact
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.1)% | | |
Total gross revenue growth
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.8% | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | ||||||||||||||||||||||||||||||||||||||
| | |
Six Months Ended
June 30, 2019 |
| | |
Six Months Ended
June 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||||||||||||||
| | |
Variable
|
| |
Fixed
|
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | ||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 158,492 | | | | | $ | 48,100 | | | | | | $ | 139,194 | | | | | $ | 41,975 | | | | | $ | 19,298 | | | | | $ | 6,125 | | | | | | 13.9% | | | | | | 14.6% | | |
Subscription fees(1)
|
| | | | 890 | | | | | | 95,122 | | | | | | | 900 | | | | | | 97,391 | | | | | | (10) | | | | | | (2,269) | | | | | | (1.1)% | | | | | | (2.3)% | | |
Commissions
|
| | | | 50,945 | | | | | | 19,665 | | | | | | | 35,126 | | | | | | 20,310 | | | | | | 15,819 | | | | | | (645) | | | | | | 45.0% | | | | | | (3.2)% | | |
Other
|
| | | | 605 | | | | | | 3,458 | | | | | | | 26 | | | | | | 5,596 | | | | | | 579 | | | | | | (2,138) | | | | | | 2,226.9% | | | | | | (38.2)% | | |
Gross revenue
|
| | | $ | 210,932 | | | | | $ | 166,345 | | | | | | $ | 175,246 | | | | | $ | 165,272 | | | | | $ | 35,686 | | | | | $ | 1,073 | | | | | | 20.4% | | | | | | 0.6% | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | ||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | ||||||||||
Institutional
|
| | | $ | 220,309 | | | | | | $ | 204,415 | | | | | $ | 15,894 | | | | | | 7.8% | | |
Wholesale
|
| | | | 81,376 | | | | | | | 64,860 | | | | | | 16,516 | | | | | | 25.5% | | |
Retail
|
| | | | 41,145 | | | | | | | 39,954 | | | | | | 1,191 | | | | | | 3.0% | | |
Market Data
|
| | | | 34,447 | | | | | | | 31,289 | | | | | | 3,158 | | | | | | 10.1% | | |
Total gross revenue
|
| | | $ | 377,277 | | | | | | $ | 340,518 | | | | | $ | 36,759 | | | | | | 10.8% | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | ||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | ||||||||||
Rates
|
| | | $ | 211,153 | | | | | | $ | 189,049 | | | | | $ | 22,104 | | | | | | 11.7% | | |
Credit
|
| | | | 79,034 | | | | | | | 68,810 | | | | | | 10,224 | | | | | | 14.9% | | |
Equities
|
| | | | 22,914 | | | | | | | 19,863 | | | | | | 3,051 | | | | | | 15.4% | | |
Money Markets
|
| | | | 19,884 | | | | | | | 16,581 | | | | | | 3,303 | | | | | | 19.9% | | |
Market Data
|
| | | | 34,447 | | | | | | | 31,289 | | | | | | 3,158 | | | | | | 10.1% | | |
Other Fees
|
| | | | 9,845 | | | | | | | 14,926 | | | | | | (5,081) | | | | | | (34.0)% | | |
Total gross revenue
|
| | | $ | 377,277 | | | | | | $ | 340,518 | | | | | $ | 36,759 | | | | | | 10.8% | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | ||||||||||||||||||||||||||||||||||||||
| | |
Six Months Ended
June 30, 2019 |
| | |
Six Months Ended
June 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||||||||||||||
| | |
Variable
|
| |
Fixed
|
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | | ||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Rates
|
| | | $ | 110,393 | | | | | $ | 100,760 | | | | | | $ | 90,375 | | | | | $ | 98,674 | | | | | $ | 20,018 | | | | | $ | 2,086 | | | | | | 22.1% | | | | | | 2.1% | | |
Credit
|
| | | | 68,695 | | | | | | 10,339 | | | | | | | 58,715 | | | | | | 10,095 | | | | | | 9,980 | | | | | | 244 | | | | | | 17.0% | | | | | | 2.4% | | |
Equities
|
| | | | 19,347 | | | | | | 3,567 | | | | | | | 16,428 | | | | | | 3,435 | | | | | | 2,919 | | | | | | 132 | | | | | | 17.8% | | | | | | 3.8% | | |
Money Markets
|
| | | | 12,497 | | | | | | 7,387 | | | | | | | 9,714 | | | | | | 6,867 | | | | | | 2,783 | | | | | | 520 | | | | | | 28.6% | | | | | | 7.6% | | |
Market Data
|
| | | | — | | | | | | 34,447 | | | | | | | — | | | | | | 31,289 | | | | | | — | | | | | | 3,158 | | | | | | n/a | | | | | | 10.1% | | |
Other
|
| | | | — | | | | | | 9,845 | | | | | | | 14 | | | | | | 14,912 | | | | | | (14) | | | | | | (5,067) | | | | | | (100.0) | | | | | | (34.0)% | | |
Gross revenue
|
| | | $ | 210,932 | | | | | $ | 166,345 | | | | | | $ | 175,246 | | | | | $ | 165,272 | | | | | $ | 35,686 | | | | | $ | 1,073 | | | | | | 20.4% | | | | | | 0.6% | | |
| | |
Six Months Ended
|
| | ||||||||||||||||||||||||||
| | |
June 30, 2019
|
| |
June 30, 2018
|
| | |||||||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV Change
|
| |||||||||||||||
| | |
(dollars in millions)
|
| | ||||||||||||||||||||||||||
Rates
|
| | | $ | 470,492 | | | | | $ | 58,375,449 | | | | | $ | 347,343 | | | | | $ | 43,475,731 | | | | | | 35.5% | | |
Credit
|
| | | $ | 14,295 | | | | | $ | 1,776,187 | | | | | $ | 13,370 | | | | | $ | 1,673,618 | | | | | | 6.9% | | |
Equities
|
| | | $ | 7,406 | | | | | $ | 921,299 | | | | | $ | 8,429 | | | | | $ | 1,053,032 | | | | | | (12.1)% | | |
Money Markets
|
| | | $ | 207,009 | | | | | $ | 25,794,121 | | | | | $ | 167,050 | | | | | $ | 20,900,883 | | | | | | 23.9% | | |
Total
|
| | | $ | 699,202 | | | | | $ | 86,867,057 | | | | | $ | 536,191 | | | | | $ | 67,103,264 | | | | | | 30.4% | | |
| | |
Six Months Ended
June 30, |
| | | |||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates
|
| | | $ | 1.89 | | | | | $ | 2.08 | | | | | $ | (0.19) | | | | | | (9.0)% | | |
Credit
|
| | | $ | 38.68 | | | | | $ | 35.08 | | | | | $ | 3.59 | | | | | | 10.2% | | |
Equities
|
| | | $ | 21.00 | | | | | $ | 15.60 | | | | | $ | 5.40 | | | | | | 34.6% | | |
Money Markets
|
| | | $ | 0.48 | | | | | $ | 0.46 | | | | | $ | 0.02 | | | | | | 2.8% | | |
Total fees per million
|
| | | $ | 2.43 | | | | | $ | 2.61 | | | | | $ | (0.18) | | | | | | (7.0)% | | |
| | |
Successor
|
| | |
Predecessor
|
| | | ||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands)
|
| | | ||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | ||||||||||
U.S.
|
| | | $ | 242,090 | | | | | | $ | 217,322 | | | | | $ | 24,768 | | | | | | 11.4% | | |
International
|
| | | | 135,187 | | | | | | | 123,196 | | | | | | 11,991 | | | | | | 9.7% | | |
Total gross revenue
|
| | | $ | 377,277 | | | | | | $ | 340,518 | | | | | $ | 36,759 | | | | | | 10.8% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| ||||||
| | |
(in thousands)
|
| ||||||||||
Employee compensation and benefits
|
| | | $ | 173,268 | | | | | | $ | 139,977 | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | | 32,446 | | |
Technology and communications
|
| | | | 19,559 | | | | | | | 17,486 | | |
General and administrative
|
| | | | 18,454 | | | | | | | 13,670 | | |
Professional fees
|
| | | | 13,709 | | | | | | | 12,814 | | |
Occupancy
|
| | | | 7,260 | | | | | | | 7,241 | | |
Total Expenses
|
| | | $ | 300,045 | | | | | | $ | 223,634 | | |
| | | | | | | | |
| | |
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% | | |
| | |
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 | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Rates
|
| | | $ | 47,868 | | | | | $ | 49,724 | | | | | | $ | 133,183 | | | | | $ | 148,458 | | | | | $ | 181,051 | | | | | $ | 198,182 | | | | | $ | 143,840 | | | | | $ | 180,462 | | | | | $ | 37,211 | | | | | $ | 17,720 | | | | | | 25.9% | | | | | | 9.8% | | |
Credit
|
| | | | 31,976 | | | | | | 5,228 | | | | | | | 87,241 | | | | | | 15,211 | | | | | | 119,217 | | | | | | 20,439 | | | | | | 90,846 | | | | | | 14,490 | | | | | | 28,371 | | | | | | 5,949 | | | | | | 31.2% | | | | | | 41.1% | | |
Equities
|
| | | | 10,949 | | | | | | 1,643 | | | | | | | 23,494 | | | | | | 4,853 | | | | | | 34,443 | | | | | | 6,496 | | | | | | 19,150 | | | | | | 4,531 | | | | | | 15,293 | | | | | | 1,965 | | | | | | 79.9% | | | | | | 43.4% | | |
Money Markets
|
| | | | 6,040 | | | | | | 3,453 | | | | | | | 14,803 | | | | | | 10,445 | | | | | | 20,843 | | | | | | 13,898 | | | | | | 15,055 | | | | | | 13,578 | | | | | | 5,788 | | | | | | 320 | | | | | | 38.4% | | | | | | 2.4% | | |
Market Data
|
| | | | — | | | | | | 16,733 | | | | | | | — | | | | | | 47,059 | | | | | | — | | | | | | 63,792 | | | | | | — | | | | | | 55,622 | | | | | | — | | | | | | 8,170 | | | | | | — | | | | | | 14.7% | | |
Other
|
| | | | — | | | | | | 5,023 | | | | | | | 40 | | | | | | 20,984 | | | | | | 40 | | | | | | 26,007 | | | | | | 36 | | | | | | 25,358 | | | | | | 4 | | | | | | 649 | | | | | | 11.1% | | | | | | 2.6% | | |
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% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| | ||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
ADV
Change |
| |||||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| ||||||||||||||||||
| | |
(dollars in millions)
|
| | ||||||||||||||||||||||||||
Rates
|
| | | $ | 354,023 | | | | | $ | 88,625,615 | | | | | $ | 253,432 | | | | | $ | 63,475,383 | | | | | | 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% | | |
Total
|
| | | $ | 548,221 | | | | | $ | 137,237,306 | | | | | $ | 397,908 | | | | | $ | 99,614,912 | | | | | | 37.8% | | |
| | |
Year Ended December 31,
|
| | | | ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates
|
| | | $ | 2.04 | | | | | $ | 2.27 | | | | | $ | (0.23) | | | | | | (9.8)% | | |
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% | | |
Total fees per million
|
| | | $ | 2.59 | | | | | $ | 2.70 | | | | | $ | (0.11) | | | | | | (4.0)% | | |
| | |
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
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||||||||||||||
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||
Rates
|
| | | $ | 143,840 | | | | | $ | 180,462 | | | | | $ | 131,052 | | | | | $ | 177,029 | | | | | $ | 12,788 | | | | | $ | 3,433 | | | | | | 9.8% | | | | | | 1.9% | | |
Credit
|
| | | | 90,846 | | | | | | 14,490 | | | | | | 73,517 | | | | | | 15,113 | | | | | | 17,329 | | | | | | (623) | | | | | | 23.6% | | | | | | (4.1)% | | |
Equities
|
| | | | 19,150 | | | | | | 4,531 | | | | | | 14,678 | | | | | | 3,948 | | | | | | 4,472 | | | | | | 583 | | | | | | 30.5% | | | | | | 14.8% | | |
Money Markets
|
| | | | 15,055 | | | | | | 13,578 | | | | | | 12,503 | | | | | | 12,029 | | | | | | 2,552 | | | | | | 1,549 | | | | | | 20.4% | | | | | | 12.9% | | |
Market Data
|
| | | | — | | | | | | 55,622 | | | | | | — | | | | | | 55,187 | | | | | | — | | | | | | 435 | | | | | | n/a | | | | | | 0.8% | | |
Other
|
| | | | 36 | | | | | | 25,358 | | | | | | 30 | | | | | | 23,318 | | | | | | 6 | | | | | | 2,040 | | | | | | 20.0% | | | | | | 8.7% | | |
Gross revenue
|
| | | $ | 268,927 | | | | | $ | 294,041 | | | | | $ | 231,780 | | | | | $ | 286,624 | | | | | $ | 37,147 | | | | | $ | 7,417 | | | | | | 16.0% | | | | | | 2.6% | | |
| | |
Year Ended December 31,
|
| | ||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
ADV
Change |
| |||||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| ||||||||||||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
Rates
|
| | | $ | 253,432 | | | | | $ | 63,475,383 | | | | | $ | 219,130 | | | | | $ | 54,902,236 | | | | | | 15.7% | | |
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% | | |
Total
|
| | | $ | 397,908 | | | | | $ | 99,614,912 | | | | | $ | 323,932 | | | | | $ | 81,141,741 | | | | | | 22.8% | | |
| | |
Year Ended December 31,
|
| | | | ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates
|
| | | $ | 2.27 | | | | | $ | 2.39 | | | | | $ | (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)% | | |
Total fees per million
|
| | | $ | 2.70 | | | | | $ | 2.86 | | | | | $ | (0.16) | | | | | | (5.5)% | | |
| | |
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
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Three Months Ended
|
| | |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30,
2019 |
| |
Mar. 31,
2019 |
| |
Dec. 31,
2018 |
| | |
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
|
| | | $ | 103,952 | | | | | $ | 102,640 | | | | | $ | 97,130 | | | | | | $ | 92,582 | | | | | $ | 91,030 | | | | | $ | 90,139 | | | | | $ | 68,459 | | | | | $ | 68,211 | | | | | $ | 65,590 | | | | | $ | 64,761 | | |
Subscription fees(1)
|
| | | | 47,951 | | | | | | 48,061 | | | | | | 46,519 | | | | | | | 45,690 | | | | | | 49,728 | | | | | | 48,563 | | | | | | 48,646 | | | | | | 48,413 | | | | | | 48,986 | | | | | | 48,488 | | |
Commissions
|
| | | | 36,413 | | | | | | 34,197 | | | | | | 32,840 | | | | | | | 24,394 | | | | | | 27,553 | | | | | | 27,883 | | | | | | 25,129 | | | | | | 23,769 | | | | | | 23,935 | | | | | | 23,912 | | |
Other
|
| | | | 2,169 | | | | | | 1,894 | | | | | | 2,148 | | | | | | | 2,587 | | | | | | 2,704 | | | | | | 2,918 | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,174 | | |
Gross revenues(2)
|
| | | | 190,485 | | | | | | 186,792 | | | | | | 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
|
| | | $ | 190,485 | | | | | $ | 186,792 | | | | | $ | 178,637 | | | | | | $ | 167,790 | | | | | $ | 151,718 | | | | | $ | 159,433 | | | | | $ | 114,414 | | | | | $ | 134,374 | | | | | $ | 121,103 | | | | | $ | 134,557 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Employee compensation and benefits
|
| | | $ | 95,995 | | | | | $ | 77,273 | | | | | $ | 80,436 | | | | | | $ | 69,076 | | | | | $ | 68,407 | | | | | $ | 71,570 | | | | | $ | 63,236 | | | | | $ | 61,899 | | | | | $ | 65,032 | | | | | $ | 58,796 | | |
Depreciation and amortization
|
| | | | 34,292 | | | | | | 33,503 | | | | | | 33,020 | | | | | | | 16,362 | | | | | | 16,178 | | | | | | 16,268 | | | | | | 15,970 | | | | | | 15,936 | | | | | | 17,250 | | | | | | 19,459 | | |
General and administrative
|
| | | | 9,365 | | | | | | 9,089 | | | | | | 11,837 | | | | | | | 9,386 | | | | | | 7,153 | | | | | | 6,517 | | | | | | 8,557 | | | | | | 8,560 | | | | | | 9,343 | | | | | | 7,513 | | |
Technology and communications
|
| | | | 9,519 | | | | | | 10,040 | | | | | | 9,907 | | | | | | | 9,112 | | | | | | 9,023 | | | | | | 8,463 | | | | | | 7,623 | | | | | | 8,096 | | | | | | 7,334 | | | | | | 6,960 | | |
Professional fees
|
| | | | 6,738 | | | | | | 6,971 | | | | | | 8,194 | | | | | | | 7,546 | | | | | | 7,276 | | | | | | 5,538 | | | | | | 6,089 | | | | | | 4,489 | | | | | | 5,259 | | | | | | 3,514 | | |
Occupancy
|
| | | | 3,621 | | | | | | 3,639 | | | | | | 3,308 | | | | | | | 3,491 | | | | | | 3,519 | | | | | | 3,722 | | | | | | 3,119 | | | | | | 3,649 | | | | | | 3,909 | | | | | | 3,764 | | |
Total expenses
|
| | | | 159,530 | | | | | | 140,515 | | | | | | 146,702 | | | | | | | 114,973 | | | | | | 111,556 | | | | | | 112,078 | | | | | | 104,594 | | | | | | 102,629 | | | | | | 108,127 | | | | | | 100,006 | | |
Operating income
|
| | | | 30,955 | | | | | | 46,277 | | | | | | 31,935 | | | | | | | 52,817 | | | | | | 40,162 | | | | | | 47,355 | | | | | | 9,820 | | | | | | 31,745 | | | | | | 12,976 | | | | | | 34,551 | | |
Interest income
|
| | | | 175 | | | | | | 858 | | | | | | 787 | | | | | | | 673 | | | | | | 582 | | | | | | 471 | | | | | | 256 | | | | | | 359 | | | | | | 319 | | | | | | 205 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (132) | | | | | | (323) | | |
Income before taxes
|
| | | | 31,130 | | | | | | 47,135 | | | | | | 32,722 | | | | | | | 53,490 | | | | | | 40,744 | | | | | | 47,826 | | | | | | 10,076 | | | | | | 32,104 | | | | | | 13,163 | | | | | | 34,433 | | |
Provision for income taxes
|
| | | | (6,314) | | | | | | (4,783) | | | | | | (3,415) | | | | | | | (7,535) | | | | | | (1,847) | | | | | | (2,518) | | | | | | (2,970) | | | | | | (1,053) | | | | | | (1,053) | | | | | | (1,053) | | |
Net income
|
| | | $ | 24,816 | | | | | $ | 42,352 | | | | | $ | 29,307 | | | | | | $ | 45,955 | | | | | $ | 38,897 | | | | | $ | 45,308 | | | | | $ | 7,106 | | | | | $ | 31,051 | | | | | $ | 12,110 | | | | | $ | 33,380 | | |
Less: net income attributable to non-controlling interests
|
| | | | 11,988 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,828 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EPS Calculations for pre-IPO and post-IPO periods(3):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings / net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.09(b) | | | | | | 0.19(a) | | | | | | 0.13(a) | | | | | | | 0.21(a) | | | | | | 0.18(a) | | | | | | 0.21(a) | | | | | | 0.03(a) | | | | | | 0.15(a) | | | | | | 0.06(a) | | | | | | 0.16(a) | | |
Diluted
|
| | | $ | 0.09(b) | | | | | | 0.19(a) | | | | | | 0.13(a) | | | | | | | 0.21(a) | | | | | | 0.18(a) | | | | | | 0.21(a) | | | | | | 0.03(a) | | | | | | 0.15(a) | | | | | | 0.06(a) | | | | | | 0.16(a) | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 142,933,192(b) | | | | | | 222,222,197(a) | | | | | | 222,221,628(a) | | | | | | | 219,165,997(a) | | | | | | 213,435,314(a) | | | | | | 213,435,314(a) | | | | | | 213,434,971(a) | | | | | | 213,434,971(a) | | | | | | 212,403,283(a) | | | | | | 210,964,700(a) | | |
Diluted
|
| | | | 150,847,183(b) | | | | | | 223,320,457(a) | | | | | | 222,243,851(a) | | | | | | | 219,165,997(a) | | | | | | 213,435,314(a) | | | | | | 213,435,314(a) | | | | | | 213,434,971(a) | | | | | | 213,434,971(a) | | | | | | 212,403,283(a) | | | | | | 210,964,700(a) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Three Months Ended
|
| | |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30,
2019 |
| |
Mar. 31,
2019 |
| |
Dec. 31,
2018 |
| | |
Sept. 30,
2018 |
| |
June 30,
2018 |
| |
Mar. 31,
2018 |
| |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
June 30,
2017 |
| |
Mar. 31,
2017 |
| ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rates | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Fixed
|
| | | $ | 50,320 | | | | | $ | 50,440 | | | | | $ | 49,724 | | | | | | $ | 49,784 | | | | | $ | 49,829 | | | | | $ | 48,845 | | | | | $ | 46,268 | | | | | $ | 45,456 | | | | | $ | 44,718 | | | | | $ | 44,020 | | |
Variable
|
| | | | 56,743 | | | | | | 53,650 | | | | | | 47,868 | | | | | | | 42,808 | | | | | | 45,307 | | | | | | 45,068 | | | | | | 35,474 | | | | | | 36,195 | | | | | | 36,365 | | | | | | 35,806 | | |
Total Rates
|
| | | | 107,063 | | | | | | 104,090 | | | | | | 97,592 | | | | | | | 92,592 | | | | | | 95,136 | | | | | | 93,913 | | | | | | 81,742 | | | | | | 81,651 | | | | | | 81,083 | | | | | | 79,826 | | |
Credit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Fixed
|
| | | | 5,262 | | | | | | 5,077 | | | | | | 5,228 | | | | | | | 5,116 | | | | | | 4,975 | | | | | | 5,120 | | | | | | 3,650 | | | | | | 3,598 | | | | | | 3,590 | | | | | | 3,652 | | |
Variable
|
| | | | 34,337 | | | | | | 34,358 | | | | | | 31,976 | | | | | | | 28,526 | | | | | | 29,102 | | | | | | 29,613 | | | | | | 23,805 | | | | | | 23,267 | | | | | | 21,608 | | | | | | 22,166 | | |
Total Credit
|
| | | | 39,599 | | | | | | 39,435 | | | | | | 37,204 | | | | | | | 33,642 | | | | | | 34,077 | | | | | | 34,733 | | | | | | 27,455 | | | | | | 26,865 | | | | | | 25,198 | | | | | | 25,818 | | |
Equities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Fixed
|
| | | | 1,921 | | | | | | 1,646 | | | | | | 1,643 | | | | | | | 1,418 | | | | | | 1,764 | | | | | | 1,671 | | | | | | 1,214 | | | | | | 1,175 | | | | | | 1,115 | | | | | | 1,027 | | |
Variable
|
| | | | 9,195 | | | | | | 10,152 | | | | | | 10,949 | | | | | | | 7,066 | | | | | | 7,907 | | | | | | 8,521 | | | | | | 5,159 | | | | | | 4,575 | | | | | | 4,762 | | | | | | 4,654 | | |
Total Equities
|
| | | | 11,116 | | | | | | 11,798 | | | | | | 12,592 | | | | | | | 8,484 | | | | | | 9,671 | | | | | | 10,192 | | | | | | 6,373 | | | | | | 5,750 | | | | | | 5,877 | | | | | | 5,681 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Three Months Ended
|
| | |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30,
2019 |
| |
Mar. 31,
2019 |
| |
Dec. 31,
2018 |
| | |
Sept. 30,
2018 |
| |
June 30,
2018 |
| |
Mar. 31,
2018 |
| |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
June 30,
2017 |
| |
Mar. 31,
2017 |
| ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Money Markets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Fixed
|
| | | | 3,648 | | | | | | 3,739 | | | | | | 3,453 | | | | | | | 3,578 | | | | | | 3,455 | | | | | | 3,412 | | | | | | 3,322 | | | | | | 3,442 | | | | | | 3,415 | | | | | | 3,399 | | |
Variable
|
| | | | 6,674 | | | | | | 5,823 | | | | | | 6,040 | | | | | | | 5,089 | | | | | | 5,012 | | | | | | 4,702 | | | | | | 4,362 | | | | | | 3,730 | | | | | | 3,625 | | | | | | 3,338 | | |
Total Money Markets
|
| | | | 10,322 | | | | | | 9,562 | | | | | | 9,493 | | | | | | | 8,667 | | | | | | 8,467 | | | | | | 8,114 | | | | | | 7,684 | | | | | | 7,172 | | | | | | 7,040 | | | | | | 6,737 | | |
Market Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Fixed
|
| | | | 17,544 | | | | | | 16,903 | | | | | | 16,733 | | | | | | | 15,770 | | | | | | 15,737 | | | | | | 15,552 | | | | | | 14,043 | | | | | | 13,814 | | | | | | 13,806 | | | | | | 13,959 | | |
Variable
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Market Data
|
| | | | 17,544 | | | | | | 16,903 | | | | | | 16,733 | | | | | | | 15,770 | | | | | | 15,737 | | | | | | 15,552 | | | | | | 14,043 | | | | | | 13,814 | | | | | | 13,806 | | | | | | 13,959 | | |
Other Fees | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Fixed
|
| | | | 4,841 | | | | | | 5,004 | | | | | | 5,023 | | | | | | | 6,072 | | | | | | 7,913 | | | | | | 6,999 | | | | | | 6,094 | | | | | | 6,299 | | | | | | 6,663 | | | | | | 6,302 | | |
Variable
|
| | | | — | | | | | | — | | | | | | — | | | | | | | 26 | | | | | | 14 | | | | | | — | | | | | | 8 | | | | | | 7 | | | | | | 9 | | | | | | 12 | | |
Total Other Fees
|
| | | | 4,841 | | | | | | 5,004 | | | | | | 5,023 | | | | | | | 6,098 | | | | | | 7,927 | | | | | | 6,999 | | | | | | 6,102 | | | | | | 6,306 | | | | | | 6,672 | | | | | | 6,314 | | |
Total fixed revenues
|
| | | | 83,536 | | | | | | 82,809 | | | | | | 81,804 | | | | | | | 81,738 | | | | | | 83,673 | | | | | | 81,599 | | | | | | 74,591 | | | | | | 73,784 | | | | | | 73,307 | | | | | | 72,359 | | |
Total variable revenues
|
| | | | 106,949 | | | | | | 103,983 | | | | | | 96,833 | | | | | | | 83,515 | | | | | | 87,342 | | | | | | 87,904 | | | | | | 68,808 | | | | | | 67,774 | | | | | | 66,369 | | | | | | 65,976 | | |
Total gross revenues
|
| | | | 190,485 | | | | | | 186,792 | | | | | | 178,637 | | | | | | | 165,253 | | | | | | 171,015 | | | | | | 169,503 | | | | | | 143,399 | | | | | | 141,558 | | | | | | 139,676 | | | | | | 138,335 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
June 30,
2019 |
| |
December 31,
2018 |
| | |
December 31,
2017 |
| |||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||
Cash and cash equivalents
|
| | | $ | 313,582 | | | | | $ | 410,104 | | | | | | $ | 352,598 | | |
Restricted cash
|
| | | | 1,200 | | | | | | 1,200 | | | | | | | 1,200 | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 255,250 | | | | | | 174,591 | | | | | | | 4,324 | | |
Deposits with clearing organizations
|
| | | | 13,398 | | | | | | 11,427 | | | | | | | 9,926 | | |
Accounts receivable
|
| | | | 92,854 | | | | | | 87,192 | | | | | | | 69,662 | | |
Receivable from affiliates
|
| | | | 2,849 | | | | | | 3,243 | | | | | | | 375 | | |
Current assets
|
| | | | 679,133 | | | | | | 687,757 | | | | | | | 438,085 | | |
Payable to brokers and dealers and clearing organizations
|
| | | | 255,163 | | | | | | 171,214 | | | | | | | 4,322 | | |
Accrued compensation
|
| | | | 68,622 | | | | | | 120,158 | | | | | | | 89,769 | | |
Deferred revenue
|
| | | | 25,270 | | | | | | 27,883 | | | | | | | 29,673 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 31,196 | | | | | | 42,548 | | | | | | | 27,364 | | |
Employee equity compensation payable
|
| | | | 123 | | | | | | 24,187 | | | | | | | 31,019 | | |
Lease liability
|
| | | | 8,862 | | | | | | — | | | | | | | — | | |
Payable to affiliates
|
| | | | 6,004 | | | | | | 5,009 | | | | | | | 5,578 | | |
Tax receivable agreement liability
|
| | | | 7,222 | | | | | | — | | | | | | | — | | |
Current liabilities
|
| | | | 402,462 | | | | | | 390,999 | | | | | | | 187,725 | | |
Working capital
|
| | | $ | 276,671 | | | | | $ | 296,758 | | | | | | $ | 250,360 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Six Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2018 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash flows provided by operating activities
|
| | | $ | 76,973 | | | | | $ | 65,027 | | |
Net cash flows (used in) investing activities
|
| | | | (17,707) | | | | | | (15,890) | | |
Net cash flows (used in) financing activities
|
| | | | (155,650) | | | | | | (80,000) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (138) | | | | | | (1,198) | | |
Net decrease in cash and cash equivalents
|
| | | $ | (96,522) | | | | | $ | (32,061) | | |
| | |
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
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 76,973 | | | | | $ | 112,556 | | | | | | $ | 164,828 | | | | | $ | 65,027 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software development costs
|
| | | | (13,914) | | | | | | (7,156) | | | | | | | (19,523) | | | | | | (12,765) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment
and leasehold improvements |
| | | | (3,793) | | | | | | (9,090) | | | | | | | (6,327) | | | | | | (3,125) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 59,266 | | | | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 49,137 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 67,168 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 84,205 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 29,367 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income, net
|
| | | | (1,033) | | | | | | (787) | | | | | | | (1,726) | | | | | | (1,053) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 32,446 | | | | | | 68,615 | | | | | | 80,859 | | |
Stock-based compensation expense
associated with Special Option Award |
| | | | 20,403 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Provision for income taxes
|
| | | | 11,097 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 4,365 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,284 | | | | | | 263 | | | | | | | (960) | | | | | | (1,367) | | | | | | (364) | | | | | | 1,872 | | |
(Gain) / loss from revaluation of foreign
denominated cash(1) |
| | | | 558 | | | | | | 90 | | | | | | | (921) | | | | | | (455) | | | | | | (678) | | | | | | (1,315) | | |
Adjusted EBITDA
|
| | | $ | 167,272 | | | | | $ | 65,308 | | | | | | $ | 214,091 | | | | | $ | 147,508 | | | | | $ | 215,185 | | | | | $ | 200,771 | | |
Less: Depreciation and Amortization
|
| | | $ | (67,795) | | | | | $ | (33,020) | | | | | | $ | (48,808) | | | | | $ | (32,446) | | | | | $ | (68,615) | | | | | $ | (80,859) | | |
Add: Acquisition and Refinitiv Transaction related depreciation and amortization(2)
|
| | | | 47,342 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 13,063 | | | | | | 31,236 | | | | | | 41,125 | | |
Adjusted EBIT
|
| | | $ | 146,819 | | | | | $ | 54,701 | | | | | | $ | 184,859 | | | | | $ | 128,125 | | | | | $ | 177,806 | | | | | $ | 161,037 | | |
Adjusted EBITDA margin(3)
|
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
Adjusted EBIT margin(3)
|
| | | | 38.9% | | | | | | 30.6% | | | | | | | 36.5% | | | | | | 37.6% | | | | | | 31.6% | | | | | | 31.1% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||||||||||||||
| | |
(in thousands except share and per share amounts)
|
| ||||||||||||||||||||||||||||||||||
Earnings per diluted share(1)
|
| | | $ | 0.19(a)/ | | | | | | | | ||||||||||||||||||||||||||
| | | | | 0.09(b) | | | | | $ | 0.13(a) | | | | | | $ | 0.60(a) | | | | | $ | 0.39(a) | | | | | $ | 0.39(a) | | | | | $ | 0.44(a) | | |
Pre-IPO net income attributable to Tradeweb Markets LLC(1)
|
| | | $ | 42,352(a) | | | | | $ | 29,307(a) | | | | | | $ | 130,160(a) | | | | | $ | 84,205(a) | | | | | $ | 83,648(a) | | | | | $ | 93,161(a) | | |
Add: Net income attributable to Tradeweb Markets Inc.(1)
|
| | | | 12,828(b) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Add: Net income attributable to non-controlling interests(1)(2)
|
| | | | 11,988(b) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | 67,168(a)(b) | | | | | | 29,307(a) | | | | | | | 130,160(a) | | | | | | 84,205(a) | | | | | | 83,648(a) | | | | | | 93,161(a) | | |
Provision for income taxes
|
| | | | 11,097 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 4,365 | | | | | | 6,129 | | | | | | (725) | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 29,367 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition and Refinitiv Transaction
related D&A(3) |
| | | | 47,342 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 13,063 | | | | | | 31,236 | | | | | | 41,125 | | |
Stock-based compensation expense associated with Special Option Award
|
| | | | 20,403 | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,284 | | | | | | 263 | | | | | | | (960) | | | | | | (1,367) | | | | | | (364) | | | | | | 1,872 | | |
(Gain) / loss from revaluation of foreign denominated cash(4)
|
| | | | 558 | | | | | | 90 | | | | | | | (921) | | | | | | (455) | | | | | | (678) | | | | | | (1,315) | | |
Adjusted Net Income before income taxes
|
| | | | 147,852 | | | | | | 55,488 | | | | | | | 186,585 | | | | | | 129,178 | | | | | | 178,491 | | | | | | 160,342 | | |
Adjusted income taxes(5)
|
| | | | (39,033) | | | | | | (14,649) | | | | | | | (49,258) | | | | | | (34,103) | | | | | | (47,122) | | | | | | (42,330) | | |
Adjusted Net Income
|
| | | $ | 108,819 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
Adjusted Diluted EPS(1)(6)
|
| | | $ | 0.23(a)/ | | | | | | | | ||||||||||||||||||||||||||
| | | | | 0.25(b) | | | | | $ | 0.18(a) | | | | | | $ | 0.64(a) | | | | | $ | 0.45(a) | | | | | $ | 0.62(a) | | | | | $ | 0.56(a) | | |
Reconciliation of Diluted
Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding |
| |
Pre-IPO
Period |
| |
Post-IPO
Period |
| | | | | | |||||||||||||||||||||||||||||||
|
Six Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| |||||||||||||||||||||||
Diluted weighted average TWM
LLC shares outstanding |
| | | | 223,320,457 | | | | | | — | | | | | | 222,243,851 | | | | | | 215,365,920 | | | | | | 213,435,314 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Diluted weighted average shares
of Class A and Class B common stock outstanding |
| | | | — | | | | | | 150,847,183 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Assumed exchange of LLC
Interests for shares of Class A or Class B common stock(1) |
| | | | — | | | | | | 79,289,005 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted diluted weighted average shares outstanding
|
| | | | 223,320,457 | | | | | | 230,136,188 | | | | | | 222,243,851 | | | | | | 215,365,920 | | | | | | 213,435,314 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Adjusted Net Income (in thousands)
|
| | | $ | 52,190 | | | | | $ | 56,629 | | | | | $ | 40,839 | | | | | $ | 137,327 | | | | | $ | 95,075 | | | | | $ | 131,369 | | | | | $ | 118,012 | | |
Adjusted Diluted EPS
|
| | | $ | 0.23 | | | | | $ | 0.25 | | | | | $ | 0.18 | | | | | $ | 0.64 | | | | | $ | 0.45 | | | | | $ | 0.62 | | | | | $ | 0.56 | | |
| | | | | | | | |
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 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||
| | |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||||||||
% of revenue denominated in foreign currencies(1)
|
| | | | 30.2% | | | | | | 28.6% | | | | | | | 28.6% | | | | | | 29.4% | | | | | | 24.7% | | |
% of operating expenses denominated in foreign
currencies(2) |
| | | | 14.4% | | | | | | 15.1% | | | | | | | 17.0% | | | | | | 16.3% | | | | | | 15.6% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||
Impact of Foreign Currency Rate Fluctuations (amounts in thousands) |
| |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||||||||
Increase (decrease) in gross revenue
|
| | | $ | (4,700) | | | | | $ | 500 | | | | | | $ | 9,600 | | | | | $ | 2,100 | | | | | $ | 1,200 | | |
Increase (decrease) in operating income
|
| | | $ | (5,300) | | | | | $ | 2,200 | | | | | | $ | 11,200 | | | | | $ | 3,300 | | | | | $ | 4,300 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||
Hypothetical 10% Change in Value of U.S. Dollar (amounts in thousands) |
| |
Six Months
Ended June 30, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||||||||
Effect of 10% change on gross revenue
|
| | | +/-$ | 11,500 | | | | | +/-$ | 5,100 | | | | | | +/-$ | 14,300 | | | | | +/-$ | 9,900 | | | | | +/-$ | 13,900 | | |
Effect of 10% change on operating income
|
| | | +/-$ | 7,300 | | | | | +/-$ | 2,800 | | | | | | +/-$ | 8,600 | | | | | +/-$ | 6,300 | | | | | +/-$ | 7,400 | | |
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 | | |
48
|
| | 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 | | |
68
|
| | Chief Technology Officer | |
Robert Warshaw | | |
66
|
| | 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 | | |
52
|
| | Director | |
Thomas Pluta | | |
52
|
| | Director | |
Debra Walton | | |
59
|
| | Director | |
Brian West | | |
50
|
| | 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
($) |
| ||||||||||||||||||||||||
Lee Olesky
|
| | | | 2018 | | | | | | 770,000 | | | | | | — | | | | | | 2,952,000 | | | | | | 12,508,379 | | | | | | 6,400,000 | | | | | | 49,216 | | | | | | 22,679,595 | | |
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
William Hult
|
| | | | 2018 | | | | | | 660,000 | | | | | | — | | | | | | 2,461,250 | | | | | | 6,700,918 | | | | | | 5,700,000 | | | | | | 46,950 | | | | | | 15,569,118 | | |
President
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
James Spencer
|
| | | | 2018 | | | | | | 400,000 | | | | | | 1,800,000 | | | | | | 450,000 | | | | | | 1,250,838 | | | | | | — | | | | | | 42,019 | | | | | | 3,942,857 | | |
Chief Technology Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Option awards
|
| |
Stock awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Year
of Grant |
| |
Number of
securities underlying unexercised options exercisable (#) |
| |
Number of
securities underlying unexercised options unexercisable (#) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
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) | | | | | | 173,181(7) | | | | | | 3,935,537(11) | | |
James Spencer
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,352(2) | | | | | | 712,486(12) | | |
| | | | | 2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,711(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 | | | | | | 79.9% | | | | | | 81.0% | | | | | | 76.2% | | | | | | 77.1% | | |
JPMC Strategic Investments I Corporation(5)
|
| | | | 7,531,156 | | | | | | 3.4% | | | | | | 3.1% | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Lee Olesky(6)
|
| | | | 3,428,836 | | | | | | 1.5% | | | | | | 1.5% | | | | | | 27,194 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Billy Hult(7)
|
| | | | 1,670,359 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Jay Spencer(8)
|
| | | | 390,862 | | | | | | * | | | | | | * | | | | | | 46,699 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
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)
|
| | | | 6,595,669 | | | | | | 3.0% | | | | | | 2.9% | | | | | | 95,076 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Name
|
| |
Number of LLC
Interests and/or Class A shares held before this offering |
| |
Number of LLC
Interests and/or Class A shares, 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 and/or Class A shares, to be sold to us, assuming the underwriters’ option to purchase additional shares of Class A common stock is exercised in full |
| |
Cash
Proceeds ($) |
| |||||||||||||||
Bank Stockholders | | | | | | | |||||||||||||||||||||||||
Barclays Unquoted Investments Limited
|
| | | | 7,762,155 | | | | | | 3,374,850 | | | | | | 137,491,389 | | | | | | 3,881,077 | | | | | | 158,115,077 | | |
Citigroup Strategic Investments LLC
|
| | | | 7,974,546 | | | | | | 1,733,598 | | | | | | 70,626,783 | | | | | | 1,993,637 | | | | | | 81,220,771 | | |
DBR Investments Co.
Limited |
| | | | 6,710,970 | | | | | | 2,917,815 | | | | | | 118,871,783 | | | | | | 3,355,485 | | | | | | 136,702,459 | | |
Goldman Sachs PSI Global Holdings LLC
|
| | | | 7,065,142 | | | | | | 3,071,802 | | | | | | 125,145,213 | | | | | | 3,532,571 | | | | | | 143,916,943 | | |
JPMC Strategic Investments I
Corporation |
| | | | 11,878,983 | | | | | | 4,347,827 | | | | | | 177,130,472 | | | | | | 5,000,000 | | | | | | 203,700,000 | | |
Morgan Stanley Fixed Income
Ventures Inc. |
| | | | 3,063,463 | | | | | | 521,739 | | | | | | 21,255,647 | | | | | | 600,000 | | | | | | 24,444,000 | | |
Wells Fargo Central Pacific Holdings Inc.
|
| | | | 2,008,245 | | | | | | 869,565 | | | | | | 35,426,078 | | | | | | 1,000,000 | | | | | | 40,740,000 | | |
Executive Officers(1) | | | | | | | |||||||||||||||||||||||||
Enrico Bruni
|
| | | | 403,899 | | | | | | 39,130 | | | | | | 1,594,156 | | | | | | 45,001 | | | | | | 1,833,341 | | |
Douglas Friedman
|
| | | | 152,532 | | | | | | 21,395(2) | | | | | | 871,632 | | | | | | 24,605(2) | | | | | | 1,002,408 | | |
William Hult
|
| | | | 1,765,462 | | | | | | 95,103(3) | | | | | | 3,874,496 | | | | | | 109,369(3) | | | | | | 4,455,693 | | |
Simon Maisey
|
| | | | 199,889 | | | | | | 11,505 | | | | | | 468,714 | | | | | | 13,231 | | | | | | 539,031 | | |
Lee Olesky
|
| | | | 3,610,129 | | | | | | 181,293(4) | | | | | | 7,385,877 | | | | | | 208,487(4) | | | | | | 8,493,760 | | |
James Spencer
|
| | | | 421,296 | | | | | | 30,434 | | | | | | 1,239,881 | | | | | | 35,000 | | | | | | 1,425,900 | | |
Robert Warshaw
|
| | | | 312,942 | | | | | | 34,124 | | | | | | 1,390,212 | | | | | | 39,243 | | | | | | 1,598,760 | | |
Scott Zucker
|
| | | | 180,202 | | | | | | 37,698 | | | | | | 1,535,817 | | | | | | 43,353 | | | | | | 1,766,201 | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 2,894,121 | | |
Barclays Capital Inc.
|
| | | | 2,894,121 | | |
Citigroup Global Markets Inc.
|
| | | | 2,894,121 | | |
Goldman Sachs & Co. LLC
|
| | | | 2,894,121 | | |
Morgan Stanley & Co. LLC
|
| | | | 2,894,121 | | |
BofA Securities, Inc.
|
| | | | 490,279 | | |
Credit Suisse Securities (USA) LLC
|
| | | | 490,279 | | |
Deutsche Bank Securities Inc.
|
| | | | 490,279 | | |
UBS Securities LLC
|
| | | | 324,453 | | |
Wells Fargo Securities LLC
|
| | | | 324,453 | | |
Jefferies LLC
|
| | | | 216,302 | | |
Rosenblatt Securities Inc.
|
| | | | 216,302 | | |
Sandler O’Neill & Partners, L.P.
|
| | | | 216,302 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 19,449 | | |
Academy Securities, Inc.
|
| | | | 9,725 | | |
C.L. King & Associates, Inc.
|
| | | | 9,725 | | |
Loop Capital Markets LLC
|
| | | | 9,725 | | |
Total
|
| | | | 17,287,878 | | |
| | |
No
exercise |
| |
Full
exercise |
| ||||||
Per Share
|
| | | $ | 1.26 | | | | | $ | 1.26 | | |
Total
|
| | | | 21,782,726 | | | | | | 25,050,134 | | |
| | |
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 | | | |
Tradeweb Markets Inc. and Subsidiaries Consolidated Financial Statements (Unaudited) | | | |||||
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-42 | | | |
| | | | F-43 | | |
| 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
|
| ||||||
| | |
December 31,
2018 |
| | |
December 31,
2017 |
| ||||||
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 |
| | | $ | 410,104 | | | | | | $ | 352,598 | | |
Restricted cash
|
| | | | 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 | | | | | | | 4,324 | | |
Deposits with clearing organizations including deposits from related parties of $500
at December 31, 2018 and December 31, 2017 |
| | | | 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 | | | | | | | 69,662 | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated depreciation and amortization
|
| | | | 38,128 | | | | | | | 27,031 | | |
Software development costs, net of accumulated amortization
|
| | | | 170,582 | | | | | | | 41,181 | | |
Intangible assets, net of accumulated amortization
|
| | | | 1,380,848 | | | | | | | 222,219 | | |
Goodwill
|
| | | | 2,694,797 | | | | | | | 563,421 | | |
Receivable from affiliates
|
| | | | 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 | | | | | | | 18,130 | | |
Deferred tax assets
|
| | | | — | | | | | | | 6,820 | | |
Total assets
|
| | | $ | 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 | | | | | | $ | 4,322 | | |
Accrued compensation
|
| | | | 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 | | | | | | | 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 | | | | | | | 27,364 | | |
Employee equity compensation payable
|
| | | | 24,187 | | | | | | | 31,019 | | |
Payable to affiliates
|
| | | | 5,009 | | | | | | | 5,578 | | |
Deferred tax liability
|
| | | | 19,627 | | | | | | | — | | |
Total liabilities
|
| | | | 410,626 | | | | | | | 317,118 | | |
Commitments and contingencies (Note 17) | | | | | | | | | | | | | | |
Mezzanine Capital | | | | | | | | | | | | | | |
Class C Shares and Class P(C) Shares
|
| | | | 14,179 | | | | | | | 13,301 | | |
Members’ capital | | | | | | | | | | | | | | |
Members’ capital
|
| | | | 4,573,200 | | | | | | | 999,735 | | |
Accumulated other comprehensive loss
|
| | | | (866) | | | | | | | (13,267) | | |
Total members’ capital
|
| | | | 4,572,334 | | | | | | | 986,468 | | |
Total liabilities and members’ capital
|
| | | $ | 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 (Note 18) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.13 | | | | | | $ | 0.60 | | | | | $ | 0.39 | | | | | $ | 0.44 | | |
Diluted
|
| | | $ | 0.13 | | | | | | $ | 0.60 | | | | | $ | 0.39 | | | | | $ | 0.44 | | |
Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 222,221,628 | | | | | | | 215,365,920 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Diluted
|
| | | | 222,243,851 | | | | | | | 215,365,920 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
| | |
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 |
| ||||||||||||||||||||||||||||||||||||
Revenues
|
| |
Variable
|
| |
Fixed
|
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| | |
(in thousands)
|
| |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||
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
|
| | |
Predecessor
|
| ||||||
| | |
December 31, 2018
|
| | |
December 31, 2017
|
| ||||||
Number of Vested Shares Issued | | | | | | | | | | | | | | |
Class A Shares
|
| | | | 203,245,361 | | | | | | | 203,245,361 | | |
Class C Shares
|
| | | | 621,431 | | | | | | | 621,431 | | |
Class P(A) Shares
|
| | | | 9,565,659 | | | | | | | 9,565,659 | | |
Class P(C) Shares
|
| | | | 2,520 | | | | | | | 2,520 | | |
Class P-1(A) Shares
|
| | | | 8,464,589 | | | | | | | — | | |
Class P-1(C) Shares
|
| | | | 322,637 | | | | | | | — | | |
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 | | |
Successor
|
| |
Number of
PRSUs |
| |
Weighted
Average Fair Value of PRSUs |
| ||||||
Outstanding at October 1, 2018
|
| | | | — | | | | | $ | — | | |
Converted to equity settled PRSUs
|
| | | | 2,003,100 | | | | | | 21.95 | | |
Outstanding at December 31, 2018
|
| | | | 2,003,100 | | | | | $ | 21.95 | | |
| | |
Number of
PRSUs |
| |
Weighted
Average Fair Value of PRSUs |
| ||||||
Predecessor | | | | ||||||||||
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 | | |
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
|
| | | | 18,091,793 | | | | | | 1.85 | | | | | | | | | | | $ | 20.59 | | | | | | | | |
Outstanding at December 31, 2018
|
| | | | 18,091,793 | | | | | $ | 1.85 | | | | | $ | 4,741 | | | | | $ | 20.59 | | | | | | 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
|
|
| | |
Class C
Shares |
| |
Class P(C)
Shares |
| |
Class P-1(C)
Shares |
| |||||||||
Predecessor | | | | | | | | | | | | | | | | | | | |
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% | | |
Predecessor
|
| |
Quoted Prices
in active Markets for Indentical Assets (Level 1) |
| |
Significant
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
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
|
| | | | 222,221,628 | | | | | | | 215,365,920 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Dilutive Effect of Conversion to Equity Settled PRSU
|
| | | | 22,223 | | | | | | | — | | | | | | — | | | | | | — | | |
Diluted Weighted Average Shares Outstanding
|
| | | | 222,243,851 | | | | | | | 215,365,920 | | | | | | 212,568,635 | | | | | | 210,979,704 | | |
Basic Net Income Per Share
|
| | | $ | 0.13 | | | | | | $ | 0.60 | | | | | $ | 0.39 | | | | | $ | 0.44 | | |
Diluted Net Income Per Share
|
| | | $ | 0.13 | | | | | | $ | 0.60 | | | | | $ | 0.39 | | | | | $ | 0.44 | | |
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 | | | | | | | | |
| | |
Successor
|
| |
Successor
|
| ||||||
| | |
June 30,
2019 |
| |
December 31,
2018 |
| ||||||
Assets
|
| | | ||||||||||
Cash and cash equivalents
|
| | | $ | 313,582 | | | | | $ | 410,104 | | |
Restricted cash
|
| | | | 1,200 | | | | | | 1,200 | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 255,250 | | | | | | 174,591 | | |
Deposits with clearing organizations
|
| | | | 13,398 | | | | | | 11,427 | | |
Accounts receivable, net of allowance
|
| | | | 92,854 | | | | | | 87,192 | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated depreciation and amortization
|
| | | | 35,742 | | | | | | 38,128 | | |
Right-of-use assets
|
| | | | 30,145 | | | | | | — | | |
Software development costs, net of accumulated amortization
|
| | | | 172,614 | | | | | | 170,582 | | |
Intangible assets, net of accumulated amortization
|
| | | | 1,331,145 | | | | | | 1,380,848 | | |
Goodwill
|
| | | | 2,694,797 | | | | | | 2,694,797 | | |
Receivable from affiliates
|
| | | | 2,849 | | | | | | 3,243 | | |
Deferred tax asset
|
| | | | 98,469 | | | | | | — | | |
Other assets
|
| | | | 30,302 | | | | | | 25,027 | | |
Total assets
|
| | | $ | 5,072,347 | | | | | $ | 4,997,139 | | |
Liabilities and Stockholders’ Equity/Members’ Capital
|
| | | ||||||||||
Liabilities | | | | ||||||||||
Payable to brokers and dealers and clearing organizations
|
| | | $ | 255,163 | | | | | $ | 171,214 | | |
Accrued compensation
|
| | | | 68,622 | | | | | | 120,158 | | |
Deferred revenue
|
| | | | 25,270 | | | | | | 27,883 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 34,502 | | | | | | 42,548 | | |
Employee equity compensation payable
|
| | | | 728 | | | | | | 24,187 | | |
Lease liability
|
| | | | 34,528 | | | | | | — | | |
Payable to affiliates
|
| | | | 6,004 | | | | | | 5,009 | | |
Deferred tax liability
|
| | | | 21,304 | | | | | | 19,627 | | |
Tax receivable agreement liability
|
| | | | 171,426 | | | | | | — | | |
Total liabilities
|
| | | | 617,547 | | | | | | 410,626 | | |
Commitments and contingencies (Note 15) | | | | ||||||||||
Mezzanine Capital | | | | ||||||||||
Class C Shares and Class P(C) Shares
|
| | | | — | | | | | | 14,179 | | |
Stockholders’ Equity/Members’ Capital | | | | ||||||||||
Members’ capital
|
| | | | — | | | | | | 4,573,200 | | |
Preferred stock, $.00001 par value; 250,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | |
Class A common stock, $.00001 par value; 1,000,000,000 shares authorized; 46,000,000 shares issued and outstanding as of June 30, 2019
|
| | | | — | | | | | | — | | |
Class B common stock, $.00001 par value; 450,000,000 shares authorized; 96,933,192 shares issued and
outstanding as of June 30, 2019 |
| | | | 1 | | | | | | — | | |
Class C common stock, $.00001 par value; 350,000,000 shares authorized; 10,006,269 shares issued and
outstanding as of June 30, 2019 |
| | | | — | | | | | | — | | |
Class D common stock, $.00001 par value; 300,000,000 shares authorized; 69,282,736 shares issued and
outstanding as of June 30, 2019 |
| | | | 1 | | | | | | — | | |
Additional paid-in capital
|
| | | | 2,846,681 | | | | | | — | | |
Accumulated other comprehensive income
|
| | | | (525) | | | | | | (866) | | |
Retained earnings
|
| | | | 1,393 | | | | | | — | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc./members’ equity
|
| | | | 2,847,551 | | | | | | 4,572,334 | | |
Non-controlling interests
|
| | | | 1,607,249 | | | | | | — | | |
Total equity
|
| | | | 4,454,800 | | | | | | 4,572,334 | | |
Total liabilities and stockholders’ equity/members’ capital
|
| | | $ | 5,072,347 | | | | | $ | 4,997,139 | | |
| | |
Successor
|
| |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| ||||||||||||
| | |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 103,952 | | | | | $ | 206,592 | | | | | | $ | 91,030 | | | | | $ | 181,169 | | |
Subscription fees
|
| | | | 34,566 | | | | | | 69,011 | | | | | | | 37,647 | | | | | | 73,973 | | |
Commissions
|
| | | | 36,413 | | | | | | 70,610 | | | | | | | 27,553 | | | | | | 55,436 | | |
Refinitiv market data fees
|
| | | | 13,385 | | | | | | 27,001 | | | | | | | 12,081 | | | | | | 24,318 | | |
Other
|
| | | | 2,169 | | | | | | 4,063 | | | | | | | 2,704 | | | | | | 5,622 | | |
Gross revenue
|
| | | | 190,485 | | | | | | 377,277 | | | | | | | 171,015 | | | | | | 340,518 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | (19,297) | | | | | | (29,367) | | |
Net revenue
|
| | | | 190,485 | | | | | | 377,277 | | | | | | | 151,718 | | | | | | 311,151 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 95,995 | | | | | | 173,268 | | | | | | | 68,407 | | | | | | 139,977 | | |
Depreciation and amortization
|
| | | | 34,292 | | | | | | 67,795 | | | | | | | 16,178 | | | | | | 32,446 | | |
Technology and communications
|
| | | | 9,519 | | | | | | 19,559 | | | | | | | 9,023 | | | | | | 17,486 | | |
General and administrative
|
| | | | 9,365 | | | | | | 18,454 | | | | | | | 7,153 | | | | | | 13,670 | | |
Professional fees
|
| | | | 6,738 | | | | | | 13,709 | | | | | | | 7,276 | | | | | | 12,814 | | |
Occupancy
|
| | | | 3,621 | | | | | | 7,260 | | | | | | | 3,519 | | | | | | 7,241 | | |
Total expenses
|
| | | | 159,530 | | | | | | 300,045 | | | | | | | 111,556 | | | | | | 223,634 | | |
Operating income
|
| | | | 30,955 | | | | | | 77,232 | | | | | | | 40,162 | | | | | | 87,517 | | |
Net interest income
|
| | | | 175 | | | | | | 1,033 | | | | | | | 582 | | | | | | 1,053 | | |
Income before taxes
|
| | | | 31,130 | | | | | | 78,265 | | | | | | | 40,744 | | | | | | 88,570 | | |
Provision for income taxes
|
| | | | (6,314) | | | | | | (11,097) | | | | | | | (1,847) | | | | | | (4,365) | | |
Net income
|
| | | $ | 24,816 | | | | | $ | 67,168 | | | | | | $ | 38,897 | | | | | $ | 84,205 | | |
Less: Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | — | | | | | | 42,352 | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc. and non-controlling interests
|
| | | | 24,816 | | | | | | 24,816 | | | | | | | | | | | | | | | |
Less: Net income attributable to non-controlling interests
|
| | | | 11,988 | | | | | | 11,988 | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,828 | | | | | $ | 12,828 | | | | | | | | | | | | | | | |
EPS calculations for pre-IPO and post-IPO periods(1) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | $ | 0.19(a)/ | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.09(b) | | | | | | 0.09(b) | | | | | | $ | 0.18(a) | | | | | $ | 0.39(a) | | |
| | | | | | | | | | $ | 0.19(a)/ | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 0.09(b) | | | | | | 0.09(b) | | | | | | $ | 0.18(a) | | | | | $ | 0.39(a) | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 222,222,197(a)/ | | | | | | | | | | | | | | | |
Basic
|
| | | | 142,933,192(b) | | | | | | 142,933,192(b) | | | | | | | 213,435,314(a) | | | | | | 213,435,314(a) | | |
| | | | | | | | | | | 223,320,457(a)/ | | | | | | | | | | | | | | | |
Diluted
|
| | | | 150,847,183(b) | | | | | | 150,847,183(b) | | | | | | | 213,435,314(a) | | | | | | 213,435,314(a) | | |
| | |
Successor
|
| |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| ||||||||||||
| | |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
Comprehensive income – Pre-IPO attributable to Tradeweb Markets LLC
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | $ | — | | | | | $ | 42,352 | | | | | | $ | 38,897 | | | | | $ | 84,205 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments attributable
to Tradeweb Markets LLC |
| | | | — | | | | | | 988 | | | | | | | (2,058) | | | | | | (3,986) | | |
Pre-IPO comprehensive income attributable to Tradeweb Markets LLC
|
| | | $ | — | | | | | $ | 43,340 | | | | | | $ | 36,839 | | | | | $ | 80,219 | | |
Comprehensive income – Tradeweb Markets Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,828 | | | | | $ | 12,828 | | | | | | | | | | | | | | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments attributable
to Tradeweb Markets Inc. |
| | | | (647) | | | | | | (647) | | | | | | | | | | | | | | | |
Comprehensive income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,181 | | | | | $ | 12,181 | | | | | | | | | | | | | | | |
Comprehensive income – Non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to non-controlling interests
|
| | | $ | 11,988 | | | | | $ | 11,988 | | | | | | | | | | | | | | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments attributable
to non-controlling interests |
| | | | (359) | | | | | | (359) | | | | | | | | | | | | | | | |
Comprehensive income attributable to non-controlling interests
|
| | | $ | 11,629 | | | | | $ | 11,629 | | | | | | | | | | | | | | | |
| | |
Members’
Capital |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class C
Common Stock |
| |
Class D
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Retained
Earnings |
| |
Non-Controlling
Interests |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Successor
|
| | | | | | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | $ | 4,573,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | (866) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,572,334 | | |
Adjustment to Class C Shares and Class P(C) shares in mezzanine capital
|
| | | | (2,369) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,369) | | |
Capital distributions
|
| | | | (20,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,000) | | |
Stock-based compensation
|
| | | | 4,674 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,674 | | |
Net income
|
| | | | 42,352 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,352 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 988 | | | | | | — | | | | | | — | | | | | | 988 | | |
Balance at March 31, 2019
|
| | | $ | 4,597,857 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | $ | 122 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,597,979 | | |
Capital distributions
|
| | | | (100,000) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (100,000) | | |
Effect of the reorganization transactions
|
| | | | (4,497,857) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,521,132 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,275 | | |
Issuance of common stock, net of offering costs and cancellations
|
| | | | — | | | | | | 46,000,000 | | | | | | — | | | | | | 96,933,192 | | | | | | 1 | | | | | | 10,006,269 | | | | | | — | | | | | | 69,282,736 | | | | | | 1 | | | | | | (15,856) | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,854) | | |
Tax receivable agreement liability and deferred taxes arising from the reorganization transactions and IPO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (78,232) | | | | | | — | | | | | | — | | | | | | — | | | | | | (78,232) | | |
Allocation of equity to non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,607,529) | | | | | | — | | | | | | — | | | | | | 1,607,529 | | | | | | — | | |
Adjustments to non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Distributions to non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,909) | | | | | | (11,909) | | |
Dividends ($0.08 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,435) | | | | | | — | | | | | | (11,435) | | |
Stock-based compensation expense under the PRSU Plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,763 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,763 | | |
Stock-based compensation expense under the Option Plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,403 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,403 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,828 | | | | | | 11,988 | | | | | | 24,816 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (647) | | | | | | — | | | | | | (359) | | | | | | (1,006) | | |
Balance at June 30, 2019
|
| | | $ | — | | | | | | 46,000,000 | | | | | | — | | | | | | 96,933,192 | | | | | | 1 | | | | | | 10,006,269 | | | | | | — | | | | | | 69,282,736 | | | | | | 1 | | | | | $ | 2,846,681 | | | | | $ | (525) | | | | | $ | 1,393 | | | | | $ | 1,607,249 | | | | | $ | 4,454,800 | | |
|
| | |
Members’
Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Members’ Capital |
| |||||||||
Predecessor | | | | | |||||||||||||||
Members’ capital at December 31, 2017
|
| | | $ | 999,735 | | | | | $ | (13,267) | | | | | $ | 986,468 | | |
Comprehensive income: | | | | | |||||||||||||||
Net income
|
| | | | 45,308 | | | | | | — | | | | | | 45,308 | | |
Foreign currency translation adjustments
|
| | | | | | | | | | 1,928 | | | | | | 1,928 | | |
Capital distributions
|
| | | | (25,000) | | | | | | | | | | | | (25,000) | | |
Members’ capital at March 31, 2018
|
| | | $ | 1,020,043 | | | | | $ | (11,339) | | | | | $ | 1,008,704 | | |
Comprehensive income: | | | | | |||||||||||||||
Net income
|
| | | | 38,897 | | | | | | — | | | | | | 38,897 | | |
Foreign currency translation adjustments
|
| | | | | | | | | | (3,986) | | | | | | (3,986) | | |
Capital distributions
|
| | | | (55,000) | | | | | | | | | | | | (55,000) | | |
Members’ capital at June 30, 2018
|
| | | $ | 1,003,940 | | | | | $ | (15,325) | | | | | $ | 988,615 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
Six Months
Ended June 30, 2019 |
| | |
Six Months
Ended June 30, 2018 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | |
Net income
|
| | | $ | 67,168 | | | | | | $ | 84,205 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | | 32,446 | | |
Contingent consideration
|
| | | | — | | | | | | | 29,367 | | |
Stock-based compensation expense
|
| | | | 31,960 | | | | | | | — | | |
Deferred taxes
|
| | | | (3,596) | | | | | | | 1,409 | | |
(Increase) decrease in operating assets:
|
| | | | | | | | | | | | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | (80,659) | | | | | | | 4,324 | | |
Deposits with clearing organizations
|
| | | | (1,965) | | | | | | | 654 | | |
Accounts receivable
|
| | | | (5,756) | | | | | | | (30,042) | | |
Receivable from affiliates
|
| | | | 394 | | | | | | | (243) | | |
Other assets
|
| | | | (8,825) | | | | | | | (4,973) | | |
Increase (decrease) in operating liabilities:
|
| | | | | | | | | | | | | |
Payable to brokers and dealers and clearing organizations
|
| | | | 83,949 | | | | | | | (4,322) | | |
Accrued compensation
|
| | | | (51,569) | | | | | | | (34,135) | | |
Deferred revenue
|
| | | | (2,613) | | | | | | | (6,823) | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | (3,661) | | | | | | | 1,129 | | |
Employee equity compensation payable
|
| | | | (16,732) | | | | | | | (7,501) | | |
Payable to affiliates
|
| | | | 1,083 | | | | | | | (468) | | |
Net cash provided by operating activities
|
| | | | 76,973 | | | | | | | 65,027 | | |
Cash flows from investing activities | | | | | | | | | | | | | | |
Purchase of furniture, equipment, software and leasehold improvements
|
| | | | (3,793) | | | | | | | (3,125) | | |
Capitalized software development costs
|
| | | | (13,914) | | | | | | | (12,765) | | |
Net cash (used in) investing activities
|
| | | | (17,707) | | | | | | | (15,890) | | |
Cash flows from financing activities | | | | | | | | | | | | | | |
Pre-IPO capital distributions
|
| | | | (120,000) | | | | | | | (80,000) | | |
Proceeds from issuance of Class A common stock in the IPO, net of underwriting discounts
|
| | | | 1,161,270 | | | | | | | — | | |
Purchase of LLC Interests
|
| | | | (1,161,270) | | | | | | | — | | |
Offering costs from issuance of Class A common stock in the IPO
|
| | | | (12,306) | | | | | |||||
Dividends
|
| | | | (11,435) | | | | | | | — | | |
Capital distributions to non-controlling interests
|
| | | | (11,909) | | | | | | | — | | |
Net cash (used in) financing activities
|
| | | | (155,650) | | | | | | | (80,000) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (138) | | | | | | | (1,198) | | |
Net decrease in cash and cash equivalents
|
| | | | (96,522) | | | | | | | (32,061) | | |
Cash and cash equivalents and restricted cash | | | | | | | | | | | | | | |
Beginning of period
|
| | | | 411,304 | | | | | | | 353,798 | | |
End of period
|
| | | $ | 314,782 | | | | | | $ | 321,737 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | |
Interest paid
|
| | | $ | — | | | | | | $ | — | | |
Income taxes paid
|
| | | $ | 24,989 | | | | | | $ | 3,807 | | |
Non-cash financing activities | | | | | | | | | | | | | | |
Items arising from the reorganization transactions and IPO: | | | | | | | | | | | | | | |
Establishment of liabilities under tax receivable agreement
|
| | | $ | 171,426 | | | | | | $ | — | | |
Deferred tax asset
|
| | | $ | 93,194 | | | | | | $ | — | | |
Reconciliation of cash, cash equivalents and restricted cash as shown on the statements of financial
condition: |
| |
June 30,
2019 |
| |
December 31,
2018 |
| ||||||
Cash and cash equivalents
|
| | | | 313,582 | | | | | | 410,104 | | |
Restricted cash
|
| | | | 1,200 | | | | | | 1,200 | | |
Cash, cash equivalents and restricted cash shown in the statement of cash flows
|
| | | $ | 314,782 | | | | | $ | 411,304 | | |
| | |
Successor
|
| |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||
| | |
Three Months Ended
June 30, 2019 |
| |
Six Months Ended
June 30, 2019 |
| | |
Three Months Ended
June 30, 2018 |
| |
Six Months Ended
June 30, 2018 |
| ||||||||||||||||||||||||||||||||||||
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 79,577 | | | | | $ | 24,375 | | | | | $ | 158,492 | | | | | $ | 48,100 | | | | | | $ | 69,557 | | | | | $ | 21,473 | | | | | $ | 139,194 | | | | | $ | 41,975 | | |
Subscription Fees including Refinitiv market data fees
|
| | | | 435 | | | | | | 47,516 | | | | | | 890 | | | | | | 95,122 | | | | | | | 425 | | | | | | 49,303 | | | | | | 900 | | | | | | 97,391 | | |
Commissions
|
| | | | 26,635 | | | | | | 9,778 | | | | | | 50,945 | | | | | | 19,665 | | | | | | | 17,346 | | | | | | 10,207 | | | | | | 35,126 | | | | | | 20,310 | | |
Other
|
| | | | 302 | | | | | | 1,867 | | | | | | 605 | | | | | | 3,458 | | | | | | | 14 | | | | | | 2,690 | | | | | | 26 | | | | | | 5,596 | | |
Gross revenue
|
| | | $ | 106,949 | | | | | $ | 83,536 | | | | | $ | 210,932 | | | | | $ | 166,345 | | | | | | $ | 87,342 | | | | | $ | 83,673 | | | | | $ | 175,246 | | | | | $ | 165,272 | | |
| | |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| ||||||
Operating lease expense
|
| | | | 2,558 | | | | | $ | 5,147 | | |
Cash for amounts included in the measurement of operating liability
|
| | | | 2,803 | | | | | | 5,637 | | |
Right-of-use assets obtained in exchange for operating liabilities
|
| | | | — | | | | | | — | | |
|
Weighted average borrowing rate
|
| | | | 2.9% | | |
|
Weighted average remaining lease term (years)
|
| | | | 6.0 | | |
|
Remainder of 2019
|
| | | $ | 5,640 | | |
|
2020
|
| | | | 7,684 | | |
|
2021
|
| | | | 5,349 | | |
|
2022
|
| | | | 4,050 | | |
|
2023
|
| | | | 3,876 | | |
|
Thereafter
|
| | | | 11,151 | | |
|
Total future minimum lease payments
|
| | | | 37,750 | | |
|
Less imputed interest
|
| | | | (3,222) | | |
|
Lease liability
|
| | | $ | 34,528 | | |
|
Remainder of 2019
|
| | | $ | 5,640 | | |
|
2020
|
| | | | 7,684 | | |
|
2021
|
| | | | 5,349 | | |
|
2022
|
| | | | 4,050 | | |
|
2023
|
| | | | 3,876 | | |
|
Thereafter
|
| | | | 11,151 | | |
| | | | | $ | 37,750 | | |
|
Licenses
|
| | | $ | 168,800 | | |
|
Tradename
|
| | | | 154,300 | | |
|
Total
|
| | | $ | 323,100 | | |
| | | | | |
Successor
|
| |
Successor
|
| ||||||||||||||||||||||||||||||
| | | | | |
June 30, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||||||||||||||
| | |
Amortization
Period |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
Customer relationships – Refinitiv Transaction
|
| |
12 Years
|
| | | $ | 928,200 | | | | | $ | (58,012) | | | | | $ | 870,188 | | | | | $ | 928,200 | | | | | $ | (19,338) | | | | | $ | 908,862 | | |
Content and data
|
| |
7 Years
|
| | | | 154,400 | | | | | | (16,543) | | | | | | 137,857 | | | | | | 154,400 | | | | | | (5,514) | | | | | | 148,886 | | |
| | | | | | | $ | 1,082,600 | | | | | $ | (74,555) | | | | | $ | 1,008,045 | | | | | $ | 1,082,600 | | | | | $ | (24,852) | | | | | $ | 1,057,748 | | |
|
Remainder of 2019
|
| | | $ | 49,704 | | |
|
2020
|
| | | | 99,408 | | |
|
2021
|
| | | | 99,408 | | |
|
2022
|
| | | | 99,408 | | |
|
2023
|
| | | | 99,408 | | |
|
Deferred revenue balance – December 31, 2018
|
| | | $ | 27,883 | | |
|
New billings
|
| | | | 54,735 | | |
|
Revenue recognized
|
| | | | (57,348) | | |
|
Deferred revenue balance – June 30, 2019
|
| | | $ | 25,270 | | |
|
Class of
Common Stock |
| |
Par
Value |
| |
Votes
|
| |
Economic
Rights |
| |||||||||
|
Class A common stock
|
| | | $ | 0.00001 | | | | | | 1 | | | | | | Yes | | |
|
Class B common stock
|
| | | $ | 0.00001 | | | | | | 10 | | | | | | Yes | | |
|
Class C common stock
|
| | | $ | 0.00001 | | | | | | 1 | | | | | | No | | |
|
Class D common stock
|
| | | $ | 0.00001 | | | | | | 10 | | | | | | No | | |
|
Class A Shares
|
| | | | 146,333 | | |
|
Class C Shares
|
| | | | 447 | | |
|
Class P(A) Shares
|
| | | | 6,887 | | |
|
Class P(C) Shares
|
| | | | 2 | | |
|
Class P-1(A) Shares
|
| | | | 6,094 | | |
|
Class P-1(C) Shares
|
| | | | 232 | | |
| | |
June 30, 2019
|
| |||||||||
| | |
LLC
Interests |
| |
Ownership
% |
| ||||||
Number of LLC Interests held by Tradeweb Markets Inc.
|
| | | | 142,933,192 | | | | | | 64.3% | | |
Number of LLC Interests held by non-controlling interests
|
| | | | 79,289,005 | | | | | | 35.7% | | |
Total LLC Interests outstanding
|
| | | | 222,222,197 | | | | | | 100% | | |
| | |
Successor
|
| |
Successor
|
| ||||||
Net Income Attributable to Tradeweb Markets Inc. and Transfers (to) from the Non-controlling Interest |
| |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| ||||||
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,828 | | | | | $ | 12,828 | | |
Transfers (to) from non-controlling interest: | | | | ||||||||||
Allocation of equity to non-controlling interests arising from the reorganization transactions and IPO
|
| | | | (1,607,529) | | | | | | (1,607,529) | | |
Change from net income attributable to Tradeweb Markets Inc. and transfers (to) from non-controlling interest
|
| | | $ | (1,594,701) | | | | | $ | (1,594,701) | | |
| | |
Successor
|
| |
Successor
|
| ||||||
Equity-Settled PRSUs
|
| |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| ||||||
PRSU compensation expense
|
| | | $ | 6,894 | | | | | $ | 11,671 | | |
Income tax benefit
|
| | | | — | | | | | | — | | |
PRSU compensation expense, net of taxes
|
| | | $ | 6,894 | | | | | $ | 11,671 | | |
Weighted-average grant date fair value per unit
|
| | | $ | 22.19 | | | | | $ | 22.19 | | |
Total fair value of vested PRSUs
|
| | | $ | — | | | | | $ | — | | |
| | |
Successor
|
| |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| ||||||||||||
Cash-Settled PRSUs
|
| |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
PRSU compensation expense
|
| | | $ | 419 | | | | | $ | 519 | | | | | | $ | 5,209 | | | | | $ | 11,155 | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | |
PRSU compensation expense, net of taxes
|
| | | $ | 419 | | | | | $ | 519 | | | | | | $ | 5,209 | | | | | $ | 11,155 | | |
Weighted-average fair value per unit
|
| | | $ | 63,497 | | | | | $ | 63,497 | | | | | | $ | 33,672 | | | | | $ | 33,672 | | |
Total fair value of vested PRSUs
|
| | | $ | — | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | |
| | |
Successor
|
| |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| ||||||||||||
Options
|
| |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
Option compensation expense
|
| | | $ | 20,403 | | | | | $ | 20,403 | | | | | | $ | — | | | | | $ | — | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | |
Option compensation expense, net of taxes
|
| | | $ | 20,403 | | | | | $ | 20,403 | | | | | | $ | — | | | | | $ | — | | |
Weighted-average fair value per unit
|
| | | $ | 1.85 | | | | | $ | 1.85 | | | | | | $ | — | | | | | $ | — | | |
Total fair value of vested options
|
| | | $ | 16,309 | | | | | $ | 16,309 | | | | | | $ | — | | | | | $ | — | | |
| | |
Cash-Settled
PRSUs |
| |
Equity Settled
PRSUs |
| |
Options
|
|
Total unrecognized compensation cost
|
| |
$ 558
|
| |
$ 41,237
|
| |
$ 12,923
|
|
Weighted-average recognition period
|
| |
1.3 years
|
| |
2.0 years
|
| |
1.7 years
|
|
| | |
Successor
|
| |
Successor
|
| ||||||
| | |
June 30,
2019 |
| |
December 31,
2018 |
| ||||||
Cash and cash equivalents
|
| | | $ | — | | | | | $ | 283,790 | | |
Receivables from brokers and dealers and clearing organizations
|
| | | | — | | | | | | 3,332 | | |
Deposits with clearing organizations
|
| | | | — | | | | | | 500 | | |
Accounts receivable
|
| | | | — | | | | | | 40,730 | | |
Receivable from affiliates
|
| | | | 2,849 | | | | | | 3,243 | | |
Other assets
|
| | | | — | | | | | | 9 | | |
Payable to brokers and dealers and clearing organizations
|
| | | | — | | | | | | 2,404 | | |
Deferred revenue
|
| | | | 4,772 | | | | | | 9,151 | | |
Payable to affiliates
|
| | | | 6,004 | | | | | | 5,009 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees(1)
|
| | | $ | — | | | | | $ | 59,643 | | | | | | $ | 53,949 | | | | | $ | 106,867 | | |
Subscription fees(1)
|
| | | | — | | | | | | 5,670 | | | | | | | 5,961 | | | | | | 11,181 | | |
Commissions(1)
|
| | | | — | | | | | | 16,186 | | | | | | | 11,505 | | | | | | 23,136 | | |
Refinitiv market data fees(2)
|
| | | | 13,385 | | | | | | 27,001 | | | | | | | 12,081 | | | | | | 24,318 | | |
Operating Income:(3) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | — | | | | | | 858 | | | | | | | 7 | | | | | | 28 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shared Services Fees(4) :
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Technology and communications
|
| | | | 740 | | | | | | 1,480 | | | | | | | 740 | | | | | | 1,480 | | |
General and administrative
|
| | | | 191 | | | | | | 371 | | | | | | | 180 | | | | | | 360 | | |
Occupancy
|
| | | | 155 | | | | | | 310 | | | | | | | 155 | | | | | | 310 | | |
Successor
|
| |
Quoted Prices in
active Markets for Identical Assets (Level 1) |
| |
Significant
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
As of June 30, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 113,180 | | | | | $ | — | | | | | $ | — | | | | | $ | 113,180 | | |
| | | | $ | 113,180 | | | | | $ | — | | | | | $ | — | | | | | $ | 113,180 | | |
As of December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 127,927 | | | | | $ | — | | | | | $ | — | | | | | $ | 127,927 | | |
| | | | $ | 127,927 | | | | | $ | — | | | | | $ | — | | | | | $ | 127,927 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
| | |
(in thousands, except share and per share amounts)
|
| ||||||||||||||||||||||
EPS: Pre-IPO net income attributable to Tradeweb Markets LLC(1) | | | | | | | | | | |||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | | | | | | $ | 42,352 | | | | | | | 38,897 | | | | | | 84,205 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average LLC Interests outstanding – Basic
|
| | | | | | | | | | 222,222,197 | | | | | | | 213,435,314 | | | | | | 213,435,314 | | |
Dilutive effect of equity-settled PRSUs
|
| | | | | | | | | | 1,098,260 | | | | | | | — | | | | | | — | | |
Weighted average LLC Interests outstanding – Diluted
|
| | | | | | | | | | 223,320,457 | | | | | | | 213,435,314 | | | | | | 213,435,314 | | |
Earnings per share – Basic
|
| | | | | | | | | $ | 0.19 | | | | | | $ | 0.18 | | | | | $ | 0.39 | | |
Earnings per share – Diluted
|
| | | | | | | | | $ | 0.19 | | | | | | $ | 0.18 | | | | | $ | 0.39 | | |
EPS: Post-IPO net income attributable to Tradeweb Markets Inc. | | | | | | | | | | | | | | | ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Post-IPO net income attributable to Tradeweb Markets
Inc. |
| | | $ | 12,828 | | | | | $ | 12,828 | | | | | | | | | | | | | | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – Basic
|
| | | | 142,933,192 | | | | | | 142,933,192 | | | | | | | | | | | | | | | |
Dilutive effect of equity-settled PRSUs
|
| | | | 2,214,480 | | | | | | 2,214,480 | | | | | | | | | | | | | | | |
Dilutive effect of options
|
| | | | 5,699,511 | | | | | | 5,699,511 | | | | | | | | | | | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – Diluted
|
| | | | 150,847,183 | | | | | | 150,847,183 | | | | | | | | | | | | | | | |
Earnings per share – Basic
|
| | | $ | 0.09 | | | | | $ | 0.09 | | | | | | | | | | | | | | | |
Earnings per share – Diluted
|
| | | $ | 0.09 | | | | | $ | 0.09 | | | | | | | | | | | | | | | |
As of June 30, 2019
|
| |
TWL
|
| |
DW
|
| |
TWD
|
| |
TEL
|
| |
TWJ
|
| |
TWEU
|
| ||||||||||||||||||
Regulatory Capital
|
| | | $ | 21,837 | | | | | $ | 42,786 | | | | | $ | 25,858 | | | | | $ | 47,555 | | | | | $ | 12,286 | | | | | $ | 6,472 | | |
Regulatory Capital Requirement
|
| | | | 1,615 | | | | | | 1,559 | | | | | | 386 | | | | | | 17,515 | | | | | | 4,368 | | | | | | 6,472 | | |
Excess Regulatory Capital
|
| | | $ | 20,222 | | | | | $ | 41,227 | | | | | $ | 25,472 | | | | | $ | 30,040 | | | | | $ | 7,918 | | | | | $ | — | | |
|
As of December 31, 2018
|
| |
TWL
|
| |
DW
|
| |
TWD
|
| |
TEL
|
| |
TWJ
|
| |||||||||||||||
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 | | |
| | |
As of June 30, 2019
|
| | |
As of
December 31, 2018 |
| ||||||||||||||||||
| | |
TW SEF
|
| |
DW SEF
|
| | |
TW SEF
|
| |
DW SEF
|
| ||||||||||||
Financial Resources
|
| | | $ | 30,137 | | | | | $ | 15,032 | | | | | | $ | 31,232 | | | | | $ | 17,837 | | |
Required Financial Resources
|
| | | | 10,500 | | | | | | 5,589 | | | | | | | 10,500 | | | | | | 5,169 | | |
Excess Financial Resources
|
| | | $ | 19,637 | | | | | $ | 9,443 | | | | | | $ | 20,732 | | | | | $ | 12,668 | | |
Liquid Financial Assets
|
| | | $ | 16,961 | | | | | $ | 8,719 | | | | | | $ | 16,662 | | | | | $ | 11,888 | | |
Required Liquid Financial Assets
|
| | | | 5,250 | | | | | | 2,795 | | | | | | | 5,250 | | | | | | 2,585 | | |
Excess Liquid Financial Assets
|
| | | $ | 11,711 | | | | | $ | 5,924 | | | | | | $ | 11,412 | | | | | $ | 9,303 | | |
| | |
Successor
|
| |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| ||||||||||||
| | |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
Net revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Institutional
|
| | | $ | 111,057 | | | | | $ | 220,309 | | | | | | $ | 102,095 | | | | | $ | 204,415 | | |
Wholesale
|
| | | | 41,945 | | | | | | 81,376 | | | | | | | 32,265 | | | | | | 64,860 | | |
Retail
|
| | | | 19,939 | | | | | | 41,145 | | | | | | | 20,918 | | | | | | 39,954 | | |
Market Data
|
| | | | 17,544 | | | | | | 34,447 | | | | | | | 15,737 | | | | | | 31,289 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | (19,297) | | | | | | (29,367) | | |
Net revenue
|
| | | | 190,485 | | | | | | 377,277 | | | | | | | 151,718 | | | | | | 311,151 | | |
Operating expenses
|
| | | | 159,530 | | | | | | 300,045 | | | | | | | 111,556 | | | | | | 223,634 | | |
Operating income
|
| | | $ | 30,955 | | | | | $ | 77,232 | | | | | | $ | 40,162 | | | | | $ | 87,517 | | |
| | |
Successor
|
| |
Successor
|
| | |
Predecessor
|
| |
Predecessor
|
| ||||||||||||
| | |
Three Months
Ended June 30, 2019 |
| |
Six Months
Ended June 30, 2019 |
| | |
Three Months
Ended June 30, 2018 |
| |
Six Months
Ended June 30, 2018 |
| ||||||||||||
Net Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | 122,693 | | | | | $ | 242,090 | | | | | | $ | 109,540 | | | | | $ | 217,322 | | |
International
|
| | | | 67,792 | | | | | | 135,187 | | | | | | | 61,475 | | | | | | 123,196 | | |
Gross revenue
|
| | | | 190,485 | | | | | | 377,277 | | | | | | | 171,015 | | | | | | 340,518 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | (19,297) | | | | | | (29,367) | | |
Total
|
| | | $ | 190,485 | | | | | $ | 377,277 | | | | | | $ | 151,718 | | | | | $ | 311,151 | | |
| | | | | | | | | | | | | | |
| | |
June 30, 2019
|
| | |
December 31, 2018
|
| ||||||
Long-lived assets | | | | | | | | | | | | | | |
U.S.
|
| | | $ | 4,251,030 | | | | | | $ | 4,276,568 | | |
International
|
| | | | 13,413 | | | | | | | 7,787 | | |
Total
|
| | | $ | 4,264,443 | | | | | | $ | 4,284,355 | | |
|
J.P. Morgan
|
| | Barclays | | | Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
|
|
BofA Merrill Lynch
|
| |
Credit Suisse
|
| |
Deutsche Bank Securities
|
|
|
UBS Investment Bank
|
| | | | |
Wells Fargo Securities
|
|
|
Jefferies
|
| |
Rosenblatt Securities
|
| |
Sandler O’Neill + Partners, L.P.
|
|