|
Delaware
|
| |
6200
|
| |
83-2456358
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Steven G. Scheinfeld, Esq.
Andrew B. Barkan, Esq. Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, New York 10004 (212) 859-8000 |
| |
Michael Kaplan, Esq.
Shane Tintle, Esq. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | |||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Amount to be
Registered(1) |
| |
Proposed Maximum
Offering Price per Share(2) |
| |
Proposed Maximum
Aggregate Offering Price(2) |
| |
Amount of
Registration Fee |
| |||||||||
Class A common stock, par value $0.00001 per share
|
| | | | | | $ | | | | | $ | | | | | $ | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | ||
Proceeds, before expenses, to Tradeweb Markets Inc.
|
| | | $ | | | | | | $ | | | |
| Barclays | | | Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 31 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 83 | | | |
| | | | 96 | | | |
| | | | 144 | | | |
| | | | 167 | | | |
| | | | 174 | | | |
| | | | 191 | | | |
| | | | 194 | | | |
| | | | 204 | | | |
| | | | 215 | | | |
| | | | 216 | | | |
| | | | 219 | | | |
| | | | 223 | | | |
| | | | 230 | | | |
| | | | 230 | | | |
| | | | 230 | | | |
| | | | 232 | | | |
| | | | 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(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 | | | | | | $ | 181,169 | | | |
Subscription fees(2)
|
| | | | | | | | | | 96,012 | | | | | | | 98,291 | | |
Commissions
|
| | | | | | | | | | 70,610 | | | | | | | 55,436 | | |
Other
|
| | | | | | | | | | 4,063 | | | | | | | 5,622 | | |
Gross revenue
|
| | | | | | | | | | 377,277 | | | | | | | 340,518 | | |
Contingent consideration(3)
|
| | | | | | | | | | — | | | | | | | (29,367) | | |
Net revenue
|
| | | | | | | | | | 377,277 | | | | | | | 311,151 | | |
Expenses | | | | | | | | | | | | | | | | | | | | |
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 | | |
Operating income
|
| | | | | | | | | | 77,232 | | | | | | | 87,517 | | |
Net interest income
|
| | | | | | | | | | 1,033 | | | | | | | 1,053 | | |
Income before taxes
|
| | | | | | | | | | 78,265 | | | | | | | 88,570 | | |
Provision for income taxes
|
| | | | | | | | | | (11,097) | | | | | | | (4,365) | | |
Net income
|
| | | $ | | | | | | $ | 67,168 | | | | | | $ | 84,205 | | |
Less: Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | | | | | | | 43,352 | | | | | | | | | |
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 | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | |
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
|
| | | $ | | | | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 267,020 | | | | | $ | 230,171 | | | |
Subscription fees(2)
|
| | | | | | | | | | 46,519 | | | | | | | 143,981 | | | | | | 194,534 | | | | | | 191,983 | | |
Commissions
|
| | | | | | | | | | 32,840 | | | | | | | 79,830 | | | | | | 96,745 | | | | | | 91,663 | | |
Other
|
| | | | | | | | | | 2,148 | | | | | | | 8,209 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | | | | | | | 178,637 | | | | | | | 505,771 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration(3)
|
| | | | | | | | | | — | | | | | | | (26,830) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | | | | | | | 178,637 | | | | | | | 478,941 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | | | | | | | 80,436 | | | | | | | 209,053 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | | | | | 80,859 | | |
Technology and communications
|
| | | | | | | | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | | | | | 28,239 | | |
General and administrative
|
| | | | | | | | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | | | | | 27,392 | | |
Professional fees
|
| | | | | | | | | | 8,194 | | | | | | | 20,360 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy
|
| | | | | | | | | | 3,308 | | | | | | | 10,732 | | | | | | 14,441 | | | | | | 15,817 | | |
Total expenses
|
| | | | | | | | | | 146,702 | | | | | | | 338,607 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | | | | | | | 31,935 | | | | | | | 140,334 | | | | | | 89,092 | | | | | | 93,131 | | |
Interest income
|
| | | | | | | | | | 787 | | | | | | | 1,726 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense
|
| | | | | | | | | | — | | | | | | | — | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | | | | | | | 32,722 | | | | | | | 142,060 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | | | | | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Less: Net income attributable to non-controlling interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
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)
|
| | | $ | | | | | $ | 315,582 | | | | | $ | 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 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
|
| | | $ | 472,284 | | | | | $ | 348,212 | | | | | $ | 354,999 | | | | | $ | 254,103 | | | | | $ | 219,475 | | |
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
|
| | | $ | 700,994 | | | | | $ | 537,061 | | | | | $ | 549,198 | | | | | $ | 398,579 | | | | | $ | 324,276 | | |
| | |
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 |
| ||||||||||||||||||
| | |
(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 | | |
Adjusted EBITDA margin(b)
|
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
| | |
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
|
| | | $ | 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 | | | | | $ | | | |
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 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 | | | | | | | | |
Class C common stock, par value $0.00001 per share; 350,000,000 shares authorized; 10,006,269 shares issued and outstanding, actual, and 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 shares issued and outstanding, pro forma |
| | | | 1 | | | | |||||
Additional paid-in capital
|
| | | | 2,846,681 | | | | |||||
Accumulated other comprehensive loss
|
| | | | (525) | | | | |||||
Retained earnings
|
| | | | 1,393 | | | | | | | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | 2,847,551 | | | | |||||
Non-controlling interests
|
| | | | 1,607,249 | | | | | | | | |
Total equity
|
| | | | 4,454,800 | | | | |||||
Total capitalization
|
| | | $ | 5,072,347 | | | | | $ | | | |
| | |
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)
|
| ||||||||||||||||||||||||||||||||||
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
|
| | | | 43,352 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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)
|
| | | $ | 315,582 | | | | | $ | 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 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
|
| | | $ | 472,284 | | | | | $ | 348,212 | | | | | $ | 354,999 | | | | | $ | 254,103 | | | | | $ | 219,475 | | |
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
|
| | | $ | 700,994 | | | | | $ | 537,061 | | | | | $ | 549,198 | | | | | $ | 398,579 | | | | | $ | 324,276 | | |
| | |
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 |
| ||||||||||||||||||
| | |
(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 | | |
Adjusted EBITDA margin(b)
|
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
| | |
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
|
| | | $ | 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 | | | | | $ | (1) | | | | | $ | | | |
Restricted cash
|
| | | | 1,200 | | | | | | | | | | | | | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 255,250 | | | | | | | | | | | | | | |
Deposits with clearing organizations
|
| | | | 13,398 | | | | | | | | | | | | | | |
Accounts receivable, net of allowance
|
| | | | 92,854 | | | | | | | | | | | | | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated depreciation and amortization
|
| | | | 35,742 | | | | | | | | | | | | | | |
Right-of-use assets
|
| | | | 30,145 | | | | | | | | | | | | | | |
Software development costs, net of accumulated amortization
|
| | | | 172,614 | | | | | | | | | | | | | | |
Intangible assets, net of accumulated amortization
|
| | | | 1,331,145 | | | | | | | | | | | | | | |
Goodwill
|
| | | | 2,694,797 | | | | | | | | | | | | | | |
Receivable from affiliates
|
| | | | 2,849 | | | | | | | | | | | | | | |
Deferred tax asset
|
| | | | 98,469 | | | | |
|
(2)
|
| | | | | | | |
Other assets
|
| | | | 30,302 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 5,072,347 | | | | | $ | | | | | $ | — | | | |
Liabilities and Stockholders’ Equity
|
| | | | |||||||||||||||
Liabilities | | | | | |||||||||||||||
Payable to brokers and dealers and clearing organizations
|
| | | $ | 255,163 | | | | | $ | | | | | $ | | | ||
Accrued compensation
|
| | | | 68,622 | | | | | | | | | | | | | | |
Deferred revenue
|
| | | | 25,270 | | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 34,502 | | | | | | | | | | | | | | |
Employee equity compensation payable
|
| | | | 728 | | | | | | | | | | | | | | |
Lease liability
|
| | | | 34,528 | | | | | | | | | | | | | | |
Payable to affiliates
|
| | | | 6,004 | | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | 21,304 | | | | | | | | | | | | | | |
Tax receivable agreement liability
|
| | | | 171,426 | | | | |
|
(2)
|
| | | | | | | |
Total liabilities
|
| | | | 617,547 | | | | | | | | | | | | — | | |
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; 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 | | | | | | | | | | | | | | |
Class C common stock, $.00001 par value; 350,000,000 shares authorized; 10,006,269 shares issued and outstanding, actual; 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; shares issued and outstanding, pro forma
|
| | | | 1 | | | | |
|
(3)
|
| | | | | | | |
Additional paid-in capital
|
| | | | 2,846,681 | | | | |
|
(4)
|
| | | | | | | |
Accumulated other comprehensive income
|
| | | | (525) | | | | | | | | | | | | | | |
Retained earnings
|
| | | | 1,393 | | | | | | | | | | | | | | |
Total stockholders’ equity attributable to Tradeweb
Markets Inc. |
| | | | 2,847,551 | | | | | | | | | | | | | | |
Non-controlling interests
|
| | | | 1,607,249 | | | | | | | | | | | | | | |
Total equity
|
| | | | 4,454,800 | | | | |
|
(5)
|
| | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 5,072,347 | | | | | $ | | | | | $ | | | ||
|
| | |
Amount
|
| |||
Gross proceeds from offering of Class A common stock
|
| | | $ | | | |
Payment of underwriting discounts and commissions
|
| | | | | | |
Purchase of LLC Interests (and cancellation of shares of common stock) from certain of the Other LLC Owners
|
| | | | | | |
Payment of estimated offering costs other than underwriting discounts and commissions
|
| | | | | | |
Difference between the deferred tax asset recognized and the Tax Receivable Agreement liability (see note 2)
|
| | | | | | |
Portion allocated to non-controlling interests
|
| | | | | | |
Total adjustment to additional paid-in capital
|
| | | $ | | | |
| | |
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 | | | | | $ | | | | | $ | | | ||
Subscription fees
|
| | | | 69,011 | | | | | | — | | | | | | 69,011 | | | | | | | | | | | | | | |
Commissions
|
| | | | 70,610 | | | | | | — | | | | | | 70,610 | | | | | | | | | | | | | | |
Refinitiv market data fees
|
| | | | 27,001 | | | | | | — | | | | | | 27,001 | | | | | | | | | | | | | | |
Other
|
| | | | 4,063 | | | | | | — | | | | | | 4,063 | | | | | | | | | | | | | | |
Gross revenue
|
| | | | 377,277 | | | | | | — | | | | | | 377,277 | | | | | | | | | | | | | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Net revenue
|
| | | | 377,277 | | | | | | — | | | | | | 377,277 | | | | | | | | | | | | | | |
Expenses | | | | | | | |||||||||||||||||||||||||
Employee compensation and benefits
|
| | | | 173,268(1) | | | | | | — | | | | | | 173,268 | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 67,795 | | | | | | — | | | | | | 67,795 | | | | | | | | | | | | | | |
Technology and communications
|
| | | | 19,559 | | | | | | — | | | | | | 19,559 | | | | | | | | | | | | | | |
General and administrative
|
| | | | 18,454 | | | | | | — | | | | | | 18,454 | | | | | | | | | | | | | | |
Professional fees
|
| | | | 13,709 | | | | | | — | | | | | | 13,709 | | | | | | | | | | | | | | |
Occupancy
|
| | | | 7,260 | | | | | | — | | | | | | 7,260 | | | | | | | | | | | | | | |
Total expenses
|
| | | | 300,045 | | | | | | — | | | | | | 300,045 | | | | | | | | | | | | | | |
Operating income
|
| | | | 77,232 | | | | | | — | | | | | | 77,232 | | | | | | | | | | | | | | |
Net interest income
|
| | | | 1,033 | | | | | | — | | | | | | 1,033 | | | | | | | | | | | | | | |
Income before taxes
|
| | | | 78,265 | | | | | | — | | | | | | 78,265 | | | | | | | | | | | | | | |
Provision for income taxes
|
| | | | (11,097) | | | | | | (3,460)(2) | | | | | | (14,557) | | | | |
|
(2)
|
| | | | | | | |
Net income
|
| | | $ | 67,168 | | | | | $ | (3,460) | | | | | $ | 63,708 | | | | | $ | | | | | | $ | | | |
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 | | | | | | | | | | | | | | |
Less: Net income attributable to non-controlling interests
|
| | | | 11,988 | | | | | | 15,127(3) | | | | | | 27,115 | | | | |
|
(3)
|
| | | | | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 12,828 | | | | | $ | 23,765 | | | | | $ | 36,593 | | | | | $ | | | | | | $ | | | |
Pro forma earnings per share data(4): | | | | | | | |||||||||||||||||||||||||
Earnings per share | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Weighted average shares of Class A and Class B
common stock outstanding |
| | | | | | |||||||||||||||||||||||||
Basic
|
| | | | | | |||||||||||||||||||||||||
Diluted
|
| | | | | |
| | |
IPO and Reorganization
Adjustments |
| |
Offering
Adjustments |
| ||||||
Tradeweb ownership percentage
|
| | | | 64.3% | | | | | | % | | |
U.S. federal income tax rate
|
| | | | 21.0 | | | | | | | | |
Less: rate attributable to non-controlling interests
|
| | | | (7.7) | | | | | | | | |
State, local and foreign taxes, net of federal tax benefit
|
| | | | 5.3 | | | | | | | | |
Effective tax rate
|
| | | | 18.6% | | | | | | % | | |
| | |
Pro Forma
Tradeweb Markets Inc. |
| |||
(in thousands, except per share amounts)
|
| |
Six Months Ended
June 30, 2019 |
| |||
Numerator: | | | |||||
Net income
|
| | | $ | | | |
Less: Net income attributable to non-controlling interests
|
| | | | | | |
Net income attributable to Tradeweb Markets Inc. – Basic and Diluted
|
| | |
$
|
|
| |
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 this offering
|
| | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – Basic
|
| | |||||
Dilutive effect of options
|
| | | | | | |
Dilutive effect of equity-settled PRSUs
|
| | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – Diluted
|
| | | | | | |
Earnings per share – Basic
|
| | | $ | | | |
Earnings per share – Diluted
|
| | | $ | | | |
| | |
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 | | | | | $ | | | | | $ | | | ||
Subscription fees
|
| | | | 33,052 | | | | | | | 107,130 | | | | | | — | | | | | | 140,182 | | | | | | — | | | | | | 140,182 | | | | | ||||||||||
Commissions
|
| | | | 32,840 | | | | | | | 79,830 | | | | | | — | | | | | | 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 | | | | | ||||||||||
Other
|
| | | | 2,148 | | | | | | | 8,209 | | | | | | — | | | | | | 10,357 | | | | | | — | | | | | | 10,357 | | | | | | | | | | | | | | |
Gross revenue
|
| | | | 178,637 | | | | | | | 505,771 | | | | | | — | | | | | | 684,408 | | | | | | — | | | | | | 684,408 | | | | | ||||||||||
Contingent consideration
|
| | | | — | | | | | | | (26,830) | | | | | | — | | | | | | (26,830) | | | | | | — | | | | | | (26,830) | | | | | | | | | | | | | | |
Net revenue
|
| | | | 178,637 | | | | | | | 478,941 | | | | | | — | | | | | | 657,578 | | | | | | — | | | | | | 657,578 | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 80,436 | | | | | | | 209,053 | | | | | | — | | | | | | 289,489 | | | | | | 6,874(2) | | | | | | 296,363 | | | | | ||||||||||
Depreciation and amortization
|
| | | | 33,020 | | | | | | | 48,808 | | | | | | 47,571(1) | | | | | | 129,399 | | | | | | — | | | | | | 129,399 | | | | | ||||||||||
Technology and communications
|
| | | | 9,907 | | | | | | | 26,598 | | | | | | — | | | | | | 36,505 | | | | | | — | | | | | | 36,505 | | | | | ||||||||||
General and administrative
|
| | | | 11,837 | | | | | | | 23,056 | | | | | | — | | | | | | 34,893 | | | | | | — | | | | | | 34,893 | | | | | ||||||||||
Professional fees
|
| | | | 8,194 | | | | | | | 20,360 | | | | | | — | | | | | | 28,554 | | | | | | — | | | | | | 28,554 | | | | | ||||||||||
Occupancy
|
| | | | 3,308 | | | | | | | 10,732 | | | | | | (301)(1) | | | | | | 13,739 | | | | | | — | | | | | | 13,739 | | | | | | | | | | | | | | |
Total expenses
|
| | | | 146,702 | | | | | | | 338,607 | | | | | | 47,270 | | | | | | 532,579 | | | | | | 6,874 | | | | | | 539,453 | | | | | | | | | | | | | | |
Operating income
|
| | | | 31,935 | | | | | | | 140,334 | | | | | | (47,270) | | | | | | 124,999 | | | | | | (6,874) | | | | | | 118,125 | | | | | | | | | | | | | | |
Net interest income
|
| | | | 787 | | | | | | | 1,726 | | | | | | — | | | | | | 2,513 | | | | | | — | | | | | | 2,513 | | | | | | | | | | | | | | |
Income before taxes
|
| | | | 32,722 | | | | | | | 142,060 | | | | | | (47,270) | | | | | | 127,512 | | | | | | (6,874) | | | | | | 120,638 | | | | | ||||||||||
Provision for income
taxes |
| | | | (3,415) | | | | | | | (11,900) | | | | | | — | | | | | | (15,315) | | | | | | (7,124)(3) | | | | | | (22,439) | | | | |
|
(3)
|
| | | | | | | |
Net income
|
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (13,998) | | | | | $ | 98,199 | | | | | $ | | | | | | $ | | | |
Less: Net income attributable to non-controlling interests
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 37,600(4) | | | | | $ | 37,600 | | | | | $ | (4) | | | | | $ | | | |
Net income attributable to Tradeweb
Markets Inc. |
| | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | (47,270) | | | | | $ | 112,197 | | | | | $ | (51,598) | | | | | $ | 60,599 | | | | | $ | | | | | | $ | | | |
Pro forma earnings per share data(5): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | | | | $ | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | | | | $ | | | |
Weighted average shares of Class A and
Class B common stock outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
IPO and
Reorganization Adjustments |
| |
Offering
Adjustments |
| ||||||
Tradeweb ownership percentage
|
| | | | 64.3% | | | | | | % | | |
U.S. federal income tax rate
|
| | | | 21.0 | | | | | | | | |
Less: rate attributable to non-controlling interest
|
| | | | (7.7) | | | | | | | | |
State, local and foreign taxes, net of federal tax benefit
|
| | | | 5.3 | | | | | | | | |
Effective tax rate
|
| | | | 18.6% | | | | | | % | | |
| | |
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
|
| | | $ | | | |
Less: Net income attributable to non-controlling interests
|
| | | | | | |
Net income attributable to Tradeweb Markets Inc. – Basic and Diluted
|
| | | $ | | | |
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 this offering
|
| | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – Basic
|
| | |||||
Dilutive effect of options
|
| | | | | | |
Dilutive effect of equity-settled PRSUs
|
| | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – Diluted
|
| | | | | | |
Earnings per share – Basic
|
| | | $ | | | |
Earnings per share – Diluted
|
| | | $ | | | |
|
| | |
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
|
| | | $ | 472,284 | | | | | $ | 58,597,627 | | | | | $ | 348,212 | | | | | $ | 43,584,341 | | | | | | 35.6% | | |
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
|
| | | $ | 700,994 | | | | | $ | 87,089,234 | | | | | $ | 537,061 | | | | | $ | 67,211,874 | | | | | | 30.5% | | |
| | |
Six Months Ended
June 30, |
| | | |||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates
|
| | | $ | 1.88 | | | | | $ | 2.07 | | | | | $ | (0.19) | | | | | | (9.1)% | | |
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
|
| | | $ | 2.42 | | | | | $ | 2.61 | | | | | $ | (0.19) | | | | | | (7.3)% | | |
| | |
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
|
| | | $ | 354,999 | | | | | $ | 88,870,842 | | | | | $ | 254,103 | | | | | $ | 63,671,445 | | | | | | 39.7% | | |
Credit
|
| | | $ | 12,658 | | | | | $ | 3,186,209 | | | | | $ | 7,554 | | | | | $ | 1,864,700 | | | | | | 67.6% | | |
Equities
|
| | | $ | 7,798 | | | | | $ | 1,962,566 | | | | | $ | 4,817 | | | | | $ | 1,214,081 | | | | | | 61.9% | | |
Money Markets
|
| | | $ | 173,743 | | | | | $ | 43,462,916 | | | | | $ | 132,105 | | | | | $ | 33,060,749 | | | | | | 31.5% | | |
Total
|
| | | $ | 549,198 | | | | | $ | 137,482,533 | | | | | $ | 398,579 | | | | | $ | 99,810,975 | | | | | | 37.8% | | |
| | |
Year Ended December 31,
|
| | | | ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates
|
| | | $ | 2.04 | | | | | $ | 2.26 | | | | | $ | (0.22) | | | | | | (9.9)% | | |
Credit
|
| | | | 37.42 | | | | | | 48.72 | | | | | | (11.30) | | | | | | (23.2)% | | |
Equities
|
| | | | 17.55 | | | | | | 15.77 | | | | | | 1.78 | | | | | | 11.3% | | |
Money markets
|
| | | | 0.48 | | | | | | 0.46 | | | | | | 0.02 | | | | | | 5.3% | | |
Total fees per million
|
| | | $ | 2.59 | | | | | $ | 2.69 | | | | | $ | (0.10) | | | | | | (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
|
| | | $ | 254,103 | | | | | $ | 63,671,445 | | | | | $ | 219,475 | | | | | $ | 54,990,403 | | | | | | 15.8% | | |
Credit
|
| | | $ | 7,554 | | | | | $ | 1,864,700 | | | | | $ | 5,954 | | | | | $ | 1,501,976 | | | | | | 26.9% | | |
Equities
|
| | | $ | 4,817 | | | | | $ | 1,214,081 | | | | | $ | 4,523 | | | | | $ | 1,144,189 | | | | | | 6.5% | | |
Money Markets
|
| | | $ | 132,105 | | | | | $ | 33,060,749 | | | | | $ | 94,324 | | | | | $ | 23,593,340 | | | | | | 40.1% | | |
Total
|
| | | $ | 398,579 | | | | | $ | 99,810,975 | | | | | $ | 324,276 | | | | | $ | 81,229,908 | | | | | | 23.0% | | |
| | |
Year Ended December 31,
|
| | | | ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates
|
| | | $ | 2.26 | | | | | $ | 2.38 | | | | | $ | (0.12) | | | | | | (5.1)% | | |
Credit
|
| | | | 48.72 | | | | | | 48.95 | | | | | | (0.23) | | | | | | (0.5)% | | |
Equities
|
| | | | 15.77 | | | | | | 12.83 | | | | | | 2.94 | | | | | | 23.0% | | |
Money Markets
|
| | | | 0.46 | | | | | | 0.53 | | | | | | (0.07) | | | | | | (14.1)% | | |
Total fees per million
|
| | | $ | 2.69 | | | | | $ | 2.85 | | | | | $ | (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. 30,
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
|
| | | | 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) | | | | | | | (7,536) | | | | | | (1,847) | | | | | | (2,518) | | | | | | (2,970) | | | | | | (1,053) | | | | | | (1,053) | | | | | | (1,053) | | |
Net income
|
| | | $ | 24,816 | | | | | $ | 42,352 | | | | | $ | 29,307 | | | | | | $ | 45,954 | | | | | $ | 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(2):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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
|
| ||||||||||||
| | |
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 |
| ||||||||||||||||||
| | |
(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 | | |
Adjusted EBITDA margin(b)
|
| | | | 44.3% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 43.3% | | | | | | 38.2% | | | | | | 38.7% | | |
| | |
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
|
| | | $ | 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 | | |
51
|
| | Director | |
Debra Walton | | |
58
|
| | Director | |
Brian West | | |
49
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total
($) |
| ||||||||||||||||||||||||
Lee Olesky
|
| | | | 2018 | | | | | | 770,000 | | | | | | — | | | | | | 2,952,000 | | | | | | 12,508,379 | | | | | | 6,400,000 | | | | | | 49,216 | | | | | | 22,679,595 | | |
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
William Hult
|
| | | | 2018 | | | | | | 660,000 | | | | | | — | | | | | | 2,461,250 | | | | | | 6,700,918 | | | | | | 5,700,000 | | | | | | 46,950 | | | | | | 15,569,118 | | |
President
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
James Spencer
|
| | | | 2018 | | | | | | 400,000 | | | | | | 1,800,000 | | | | | | 450,000 | | | | | | 1,250,838 | | | | | | — | | | | | | 42,019 | | | | | | 3,942,857 | | |
Chief Technology Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Option awards
|
| |
Stock awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Year
of Grant |
| |
Number of
securities underlying unexercised options exercisable (#) |
| |
Number of
securities underlying unexercised options unexercisable (#) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
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)
|
| | | | | | | % | | | | | | % | | | | | | | | | % | | | | | | % | | | | | | % | | | | | | % | | |
JPMC Strategic Investments I Corporation(5)
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||
Lee Olesky(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Billy Hult(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jay Spencer(8)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
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)
|
| | | | | | | | |
Name
|
| |
Number of LLC
Interests held before this offering |
| |
Number of LLC
Interests, to be sold to us, assuming the underwriters’ option to purchase additional shares of Class A common stock is not exercised |
| |
Cash
Proceeds ($) |
| |
Number of LLC
Interests, to be sold to us, assuming the underwriters’ option to purchase additional shares of Class A common stock is exercised in full |
| |
Cash
Proceeds ($) |
|
Name
|
| |
Number of
Shares |
|
Barclays Capital Inc.
|
| |
|
|
Citigroup Global Markets Inc.
|
| | | |
Goldman Sachs & Co. LLC
|
| | | |
J.P. Morgan Securities LLC
|
| | | |
Morgan Stanley & Co. LLC
|
| | | |
Total
|
| | | |
| | |
No
exercise |
| |
Full
exercise |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | | | | | | | | | | |
| | |
Page
|
| |||
Tradeweb Markets Inc. Statement of Financial Condition | | | |||||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
Tradeweb Markets LLC and Subsidiaries Consolidated Financial Statements | | | |||||
| | | | F-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 | | |
| | |
Amount
|
| |||
SEC registration fee
|
| | | $ | | | |
FINRA filing fee
|
| | | | | | |
Nasdaq listing fee
|
| | | | | | |
Printing and engraving expenses
|
| | | | | | |
Legal fees and expenses
|
| | | | | | |
Accounting fees and expenses
|
| | | | | | |
Transfer agent and registrar fees
|
| | | | | | |
Miscellaneous expenses
|
| | | | | | |
Total
|
| | | $ | | | |
|
Exhibit No.
|
| |
Exhibit Description
|
|
|
1.1*
|
| | Form of Underwriting Agreement. | |
|
3.1
|
| | Amended and Restated Certificate of Incorporation of Tradeweb Markets Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on April 9, 2019 (File No. 001-38860)). | |
|
3.2
|
| | Amended and Restated Bylaws of Tradeweb Markets Inc. (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed on April 9, 2019 (File No. 001-38860)). | |
|
4.1
|
| | Specimen Common Stock Certificate of Tradeweb Markets Inc. (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
5.1*
|
| | Opinion of Fried, Frank, Harris, Shriver & Jacobson LLP. | |
|
10.1
|
| | Stockholders Agreement, dated as of April 8, 2019, by and among Tradeweb Markets Inc., Refinitiv US PME LLC and Refinitiv Parent Limited (incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.2
|
| | Registration Rights Agreement, dated as of April 8, 2019, by and among Tradeweb Markets Inc., the Refinitiv Holders (as defined therein), the Bank Holders (as defined therein) and the other holders of Registrable Securities (as defined therein) party thereto from time to time (incorporated by reference to Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.3
|
| | Fifth Amended and Restated LLC Agreement of Tradeweb Markets LLC (incorporated by reference to Exhibit 10.3 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.4
|
| | Tax Receivable Agreement, dated as of April 8, 2019, by and among Tradeweb Markets Inc., Tradeweb Markets LLC and the members of Tradeweb Markets LLC from time to time party thereto (incorporated by reference to Exhibit 10.4 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.5
|
| | Restrictive Covenant Agreement, dated as of April 8, 2019, by and among the Refinitiv Entities (as defined therein), Tradeweb Markets LLC and Tradeweb Markets Inc. (incorporated by reference to Exhibit 10.5 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.6
|
| | Form of Common Unit Purchase Agreement (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
10.7
|
| | Credit Agreement, dated as of April 8, 2019, by and among Tradeweb Markets LLC, as borrower, the lenders party thereto and Citibank, N.A., as administrative agent, collateral agent, issuing bank and swing line lender, Citigroup Global Markets Inc., JPMorgan Chase Bank, N.A., Morgan Stanley Senior Funding, Inc. and Goldman Sachs Bank USA, as joint lead arrangers and joint bookrunners, JPMorgan Chase Bank, N.A., as syndication agent, and Morgan Stanley Senior Funding, Inc. and Goldman Sachs Bank USA, as documentation agents (incorporated by reference to Exhibit 10.6 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.8
|
| | Security Agreement, dated as of April 8, 2019, among the grantors identified therein and Citibank, N.A., as collateral agent (incorporated by reference to Exhibit 10.7 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.9+
|
| | Employment Agreement by and between Lee Olesky and Tradeweb Markets LLC (incorporated by reference to Exhibit 10.8 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
Exhibit No.
|
| |
Exhibit Description
|
|
|
10.10+
|
| | Employment Agreement by and between William Hult and Tradeweb Markets LLC (incorporated by reference to Exhibit 10.9 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
10.11+
|
| | Amended and Restated Tradeweb Markets Inc. 2018 Share Option Plan (incorporated by reference to Exhibit 10.8 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.12+
|
| | Form of Option Agreement under the Amended and Restated Tradeweb Markets Inc. 2018 Share Option Plan (incorporated by reference to Exhibit 10.11 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
10.13+
|
| | Amended & Restated Tradeweb Markets Inc. PRSU Plan (incorporated by reference to Exhibit 10.9 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.14+
|
| | Form of PRSU Agreement under the Amended & Restated Tradeweb Markets Inc. PRSU Plan (incorporated by reference to Exhibit 10.13 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
10.15+
|
| | Tradeweb Markets Inc. 2019 Omnibus Equity Incentive Plan (incorporated by reference to Exhibit 10.10 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.16+
|
| | Form of Director RSU Agreement under the Tradeweb Markets Inc. 2019 Omnibus Equity Incentive Plan (incorporated by reference to Exhibit 10.11 to the Company’s Quarterly Report on Form 10-Q filed on May 20, 2019 (File No. 001-38860)). | |
|
10.17†
|
| | Second Amended & Restated Market Data Agreement, dated November 1, 2018, by and between Tradeweb Markets LLC, Thomson Reuters (Markets) LLC and Thomson Reuters (GRC) Inc. (incorporated by reference to Exhibit 10.14 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
10.18+
|
| | Form of Indemnification Agreement (incorporated by reference to Exhibit 10.16 to the Company’s Registration Statement on Form S-1 (File No. 333-230115)). | |
|
16.1 *
|
| | Letter of PricewaterhouseCoopers LLP, dated , 2019, regarding change in Tradeweb Markets LLC’s independent registered public accounting firm. | |
|
21.1*
|
| | List of Subsidiaries of Tradeweb Markets Inc. | |
|
23.1*
|
| | Consent of Deloitte & Touche LLP. | |
|
23.2*
|
| | Consent of Deloitte & Touche LLP. | |
|
23.3*
|
| | Consent of PricewaterhouseCoopers LLP. | |
|
23.4*
|
| | Consent of Fried, Frank, Harris, Shriver & Jacobson LLP (included in Exhibit 5.1). | |
|
24.1*
|
| | Power of Attorney (included in signature pages hereto). | |
|
101.INS*
|
| | XBRL Instance Document. | |
|
101.SCH*
|
| | XBRL Taxonomy Extension Schema Document. | |
|
101.CAL*
|
| | XBRL Taxonomy Extension Calculation Linkbase Document. | |
|
101.DEF*
|
| | XBRL Taxonomy Extension Definition Linkbase Document. | |
|
101.LAB*
|
| | XBRL Taxonomy Extension Label Linkbase Document. | |
|
101.PRE*
|
| | XBRL Taxonomy Extension Presentation Linkbase Document. | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Lee Olesky
|
| | Chief Executive Officer (Principal Executive Officer) and Director |
| | | |
|
Robert Warshaw
|
| | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
| | | |
|
Martin Brand
|
| | Director | | | | |
|
John G. Finley
|
| | Director | | | | |
|
Scott C. Ganeles
|
| | Director | | | | |
|
William Hult
|
| | Director | | | | |
|
Paula B. Madoff
|
| | Director | | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Thomas Pluta
|
| | Director | | | | |
|
Debra Walton
|
| | Director | | | | |
|
Brian West
|
| | Director | | | | |