|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
6200
(Primary Standard Industrial Classification Code Number) |
| |
83-2456358
(I.R.S. Employer Identification No.) |
|
|
Steven G. Scheinfeld, Esq.
Andrew B. Barkan, Esq. Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, New York 10004 (212) 859-8000 |
| |
Michael Kaplan, Esq.
Shane Tintle, Esq. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| |
Amount of
Registration Fee |
| ||||||
Class A common stock, par value $0.01 per share
|
| | | $ | | | | | $ | | | ||
|
| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds, before expenses, to Tradeweb Markets Inc.
|
| | | $ | | | | | | $ | | | |
| Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
|
BofA Merrill Lynch
|
| |
Barclays
|
| |
Credit Suisse
|
|
|
Deutsche Bank Securities
|
| |
UBS Investment Bank
|
| |
Wells Fargo Securities
|
|
|
Jefferies
|
| |
Sandler O’Neill + Partners, L.P.
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 26 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 70 | | | |
| | | | 73 | | | |
| | | | 78 | | | |
| | | | 83 | | | |
| | | | 113 | | | |
| | | | 134 | | | |
| | | | 138 | | | |
| | | | 154 | | | |
| | | | 155 | | | |
| | | | 163 | | | |
| | | | 173 | | | |
| | | | 176 | | | |
| | | | 180 | | | |
| | | | 188 | | | |
| | | | 188 | | | |
| | | | 188 | | | |
| | | | 190 | | | |
| | | | F-1 | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock | | | | | 1 | | | | | | Yes | | |
Class B common stock | | | | | 10 | | | | | | Yes | | |
Class C common stock | | | | | 1 | | | | | | No | | |
Class D common stock | | | | | 10 | | | | | | No | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||||||||
| | |
Tradeweb
Markets LLC |
| |
Tradeweb
Markets Inc.(1) |
| ||||||||||||||||||||||||||||||
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |
Nine Months
Ended September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||||||||
Statement of Operations Data:
|
| | | | | | | ||||||||||||||||||||||||||||||
Revenues | | | | | | | | ||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 273,751 | | | | | $ | 198,562 | | | | | $ | 267,020 | | | | | $ | 230,171 | | | | | $ | | | | | | $ | | | |
Subscription fees(2)
|
| | | | 143,981 | | | | | | 145,887 | | | | | | 194,534 | | | | | | 191,983 | | | | | | | | | | | | | | |
Commissions
|
| | | | 79,830 | | | | | | 71,616 | | | | | | 96,745 | | | | | | 91,663 | | | | | | | | | | | | | | |
Other
|
| | | | 8,209 | | | | | | 3,504 | | | | | | 4,669 | | | | | | 4,587 | | | | | | | | | | | | | | |
Gross revenue
|
| | | | 505,771 | | | | | | 419,569 | | | | | | 562,968 | | | | | | 518,404 | | | | | | | | | | | | | | |
Contingent consideration(3)
|
| | | | (26,830) | | | | | | (29,535) | | | | | | (58,520) | | | | | | (26,224) | | | | | | | | | | | | | | |
Net revenue
|
| | | | 478,941 | | | | | | 390,034 | | | | | | 504,448 | | | | | | 492,180 | | | | | | | | | | | | | | |
Expenses | | | | | | | | ||||||||||||||||||||||||||||||
Employee
compensation and benefits |
| | | | 209,053 | | | | | | 185,727 | | | | | | 248,963 | | | | | | 228,584 | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | | | | | | | | | | | | | |
General and administrative
|
| | | | 23,056 | | | | | | 25,416 | | | | | | 33,973 | | | | | | 27,392 | | | | | | | | | | | | | | |
Technology and communications
|
| | | | 26,598 | | | | | | 22,390 | | | | | | 30,013 | | | | | | 28,239 | | | | | | | | | | | | | | |
Professional fees
|
| | | | 20,360 | | | | | | 13,262 | | | | | | 19,351 | | | | | | 18,158 | | | | | | | | | | | | | | |
Occupancy
|
| | | | 10,732 | | | | | | 11,322 | | | | | | 14,441 | | | | | | 15,817 | | | | | | | | | | | | | | |
Total expenses
|
| | | | 338,607 | | | | | | 310,762 | | | | | | 415,356 | | | | | | 399,049 | | | | | ||||||||||
Operating income
|
| | | | 140,334 | | | | | | 79,272 | | | | | | 89,092 | | | | | | 93,131 | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,726 | | | | | | 883 | | | | | | 1,140 | | | | | | 644 | | | | | ||||||||||
Interest expense
|
| | | | — | | | | | | (455) | | | | | | (455) | | | | | | (1,339) | | | | | | | | | | | | | | |
Income before taxes
|
| | | | 142,060 | | | | | | 79,700 | | | | | | 89,777 | | | | | | 92,436 | | | | | | | | | | | | | | |
Provision for income
taxes |
| | | | (11,900) | | | | | | (3,159) | | | | | | (6,129) | | | | | | 725 | | | | | | | | | | | | | | |
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | | | | $ | | | | | | $ | | | |
Net income attributable to non-controlling interests
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | | | | | | $ | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | | | | | $ | | | ||
|
| |
Pro Forma
|
| ||||||||||
| |
Tradeweb
Markets Inc.(1) |
| ||||||||||
| |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| |||||||
| |
2018
|
| |
2017
|
| |||||||
Pro forma net income per share data(1): | | | | ||||||||||
Pro forma weighted average shares of Class A common stock outstanding
|
| | | ||||||||||
Basic
|
| | | ||||||||||
Diluted
|
| | | ||||||||||
Pro forma net income available to Class A common stock per share
|
| | | ||||||||||
Basic
|
| | | $ | | | | | | $ | | | |
Diluted
|
| | | $ | | | | | | $ | | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Tradeweb
Markets LLC |
| |
Tradeweb
Markets Inc.(1) |
| ||||||||||||||||||||||||
| | |
As of
September 30, |
| |
As of
December 31, |
| |
As of
September 30, |
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||
Statement of Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 350,183 | | | | | $ | 316,449 | | | | | $ | 352,598 | | | | | $ | 324,074 | | | | | $ | | | |
Total assets
|
| | | | 1,323,807 | | | | | | 1,323,947 | | | | | | 1,316,887 | | | | | | 1,320,732 | | | | | | | | |
Total liabilities
|
| | | | 185,796 | | | | | | 294,556 | | | | | | 317,118 | | | | | | 283,319 | | | | | | | | |
Total members’ capital
|
| | | | 1,125,165 | | | | | | 1,018,209 | | | | | | 986,468 | | | | | | 1,024,759 | | | | | | | | |
| | |
Tradeweb
Markets LLC |
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(dollars in thousands, other than volumes)
|
| |||||||||||||||||||||
Other Financial and Operating Data: | | | | | | | | | | | | | | | | ||||||||||
Free Cash Flow(4)
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
Adjusted EBITDA(5)
|
| | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
Adjusted EBITDA margin(5)
|
| | | | 42.5% | | | | | | 38.7% | | | | | | 38.3% | | | | | | 39.0% | | |
Adjusted Net Income(5)
|
| | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
Average Daily Volumes (dollars in millions):
|
| | | | | | | | | | | | | | | ||||||||||
Rates
|
| | | $ | 346,616 | | | | | $ | 246,717 | | | | | $ | 255,152 | | | | | $ | 220,535 | | |
Credit
|
| | | | 12,873 | | | | | | 7,713 | | | | | | 7,552 | | | | | | 5,960 | | |
Money markets
|
| | | | 168,608 | | | | | | 127,737 | | | | | | 132,105 | | | | | | 94,315 | | |
Equities
|
| | | | 7,615 | | | | | | 4,338 | | | | | | 4,817 | | | | | | 4,576 | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 164,828 | | | | | $ | 141,295 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software development costs
|
| | | | (19,523) | | | | | | (20,042) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (6,327) | | | | | | (10,037) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||||||||||||
| | |
Twelve Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |||||||||||||||||||||||||||
| | |
2018(a)
|
| |
2017(a)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 137,265 | | | | | $ | 101,469 | | | | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 55,815 | | | | | | 39,201 | | | | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income and expense, net
|
| | | | (1,982) | | | | | | (345) | | | | | | (1,726) | | | | | | (428) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 64,778 | | | | | | 71,582 | | | | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
Provision for income taxes
|
| | | | 14,871 | | | | | | 65 | | | | | | 11,900 | | | | | | 3,159 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange gains/losses
|
| | | | (2,418) | | | | | | (143) | | | | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted EBITDA
|
| | | $ | 268,329 | | | | | $ | 211,829 | | | | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||||||||||||
| | |
Twelve Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |||||||||||||||||||||||||||
| | |
2018(a)
|
| |
2017(a)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 137,265 | | | | | $ | 101,469 | | | | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 55,815 | | | | | | 39,201 | | | | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition related intangible
amortization |
| | | | 26,142 | | | | | | 35,193 | | | | | | 19,576 | | | | | | 24,670 | | | | | | 31,236 | | | | | | 41,125 | | |
Unrealized foreign exchange gains/losses
|
| | | | (2,418) | | | | | | (143) | | | | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted Net Income
|
| | | $ | 216,803 | | | | | $ | 175,720 | | | | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
|
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock | | | | | 1 | | | | | | Yes | | |
Class B common stock | | | | | 10 | | | | | | Yes | | |
Class C common stock | | | | | 1 | | | | | | No | | |
Class D common stock | | | | | 10 | | | | | | No | | |
| | |
As of September 30, 2018
|
| |||||||||
| | |
Historical
|
| |
Pro Forma
|
| ||||||
| | |
Tradeweb
Markets LLC |
| |
Tradeweb
Markets Inc.(1) |
| ||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 350,183 | | | | | $ | | | |
Members’ capital/stockholders’ equity: | | | | | | | | | | | | | |
Members’ capital
|
| | | $ | 1,141,496 | | | | | $ | | | |
Accumulated other comprehensive loss
|
| | | | (16,331) | | | | | | | | |
Class A common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | | | |
Class B common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | | | |
Class C common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, no shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | |
Class D common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | — | | | | | | | | |
Non-controlling interests(2)
|
| | | | — | | | | | | | | |
Total members’ capital/stockholders’ equity
|
| | | | 1,125,165 | | | | | | | | |
Total capitalization
|
| | | $ | 1,125,165 | | | | | $ | | | |
|
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | | |||
|
Pro forma net tangible book value per share as of September 30, 2018 before this offering(1)
|
| | | $ | | | | |
|
| |||
|
Increase per share attributable to investors in this offering
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new Class A common stock investors
|
| | | | | | | | | $ | | | |
|
(in thousands, except per share data)
|
| | |||||
Numerator | | | | | | | |
Book value of tangible assets
|
| | | $ | | | |
Less: total liabilities
|
| | | | | | |
Pro forma net tangible book value(a)
|
| | | $ | | | |
Denominator | | | | | | | |
Shares of common stock to be outstanding after this offering
|
| | | | | | |
Assumed Redemption
|
| | | | | | |
Total
|
| | | | | | |
Pro forma net tangible book value per share
|
| | | $ | | | |
|
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | | |||||||||||
Original LLC Owners
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | ||||
New investors
|
| | | | | | | % | | | | | $ | | | | | | | % | | | | | | | | | | ||
Total
|
| | | | | | | 100.0% | | | | | $ | | | | | | | 100.0% | | | | | $ | | | | | ||
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | ||||||||||
Revenues | | | | | | | | | | | | | | | | ||||||||||
Transaction fees
|
| | | $ | 273,751 | | | | | $ | 198,562 | | | | | $ | 267,020 | | | | | $ | 230,171 | | |
Subscription fees(1)
|
| | | | 143,981 | | | | | | 145,887 | | | | | | 194,534 | | | | | | 191,983 | | |
Commissions
|
| | | | 79,830 | | | | | | 71,616 | | | | | | 96,745 | | | | | | 91,663 | | |
Other
|
| | | | 8,209 | | | | | | 3,504 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | 505,771 | | | | | | 419,569 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration(2)
|
| | | | (26,830) | | | | | | (29,535) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 478,941 | | | | | | 390,034 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | ||||||||||
Employee compensation and benefits
|
| | | | 209,053 | | | | | | 185,727 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
General and administrative
|
| | | | 23,056 | | | | | | 25,416 | | | | | | 33,973 | | | | | | 27,392 | | |
Technology and communications
|
| | | | 26,598 | | | | | | 22,390 | | | | | | 30,013 | | | | | | 28,239 | | |
Professional fees
|
| | | | 20,360 | | | | | | 13,262 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy
|
| | | | 10,732 | | | | | | 11,322 | | | | | | 14,441 | | | | | | 15,817 | | |
Total expenses
|
| | | | 338,607 | | | | | | 310,762 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | 140,334 | | | | | | 79,272 | | | | | | 89,092 | | | | | | 93,131 | | |
Interest income
|
| | | | 1,726 | | | | | | 883 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense
|
| | | | — | | | | | | (455) | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | 142,060 | | | | | | 79,700 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | (11,900) | | | | | | (3,159) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Pro forma net income per share data(3): | | | | | | | | | | | | | |||||||
Pro forma weighted average shares of Class A common stock outstanding
|
| | | | | | | | | | | | |||||||
Basic
|
| | | | | | | | | | | | |||||||
Diluted
|
| | | | | | | | | | | | |||||||
Pro forma net income available to Class A common stock per share
|
| | | | | | | | | | | | |||||||
Basic
|
| | | $ | | | |
|
| | | $ | | | |
|
| ||
Diluted
|
| | | $ | | | | | | | | $ | | | | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Financial Condition Data: | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 350,183 | | | | | $ | 316,449 | | | | | $ | 352,598 | | | | | $ | 324,074 | | |
Total assets
|
| | | | 1,323,807 | | | | | | 1,323,947 | | | | | | 1,316,887 | | | | | | 1,320,732 | | |
Total liabilities
|
| | | | 185,796 | | | | | | 294,556 | | | | | | 317,118 | | | | | | 283,319 | | |
Total members’ capital
|
| | | | 1,125,165 | | | | | | 1,018,209 | | | | | | 986,468 | | | | | | 1,024,759 | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(dollars in thousands, other than volumes)
|
| |||||||||||||||||||||
Other Financial and Operating Data: | | | | | | | | | | | | | | | | ||||||||||
Free Cash Flow(4)
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
Adjusted EBITDA(5)
|
| | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
Adjusted EBITDA margin(5)
|
| | | | 42.5% | | | | | | 38.7% | | | | | | 38.3% | | | | | | 39.0% | | |
Adjusted Net Income(5)
|
| | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
Average Daily Volumes (dollars in millions):
|
| | | | | ||||||||||||||||||||
Rates
|
| | | $ | 346,616 | | | | | $ | 246,717 | | | | | $ | 255,152 | | | | | $ | 220,535 | | |
Credit
|
| | | | 12,873 | | | | | |