|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
6200
(Primary Standard Industrial Classification Code Number) |
| |
83-2456358
(I.R.S. Employer Identification No.) |
|
|
Steven G. Scheinfeld, Esq.
Andrew B. Barkan, Esq. Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, New York 10004 (212) 859-8000 |
| |
Michael Kaplan, Esq.
Shane Tintle, Esq. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| |
Amount of
Registration Fee |
| ||||||
Class A common stock, par value $0.01 per share
|
| | | $ | | | | | $ | | | ||
|
| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds, before expenses, to Tradeweb Markets Inc.
|
| | | $ | | | | | | $ | | | |
| Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
|
BofA Merrill Lynch
|
| |
Barclays
|
| |
Credit Suisse
|
|
|
Deutsche Bank Securities
|
| |
UBS Investment Bank
|
| |
Wells Fargo Securities
|
|
|
Jefferies
|
| |
Sandler O’Neill + Partners, L.P.
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 28 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 76 | | | |
| | | | 81 | | | |
| | | | 93 | | | |
| | | | 124 | | | |
| | | | 146 | | | |
| | | | 150 | | | |
| | | | 167 | | | |
| | | | 168 | | | |
| | | | 177 | | | |
| | | | 187 | | | |
| | | | 188 | | | |
| | | | 191 | | | |
| | | | 195 | | | |
| | | | 203 | | | |
| | | | 203 | | | |
| | | | 203 | | | |
| | | | 205 | | | |
| | | | F-1 | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock | | | | | 1 | | | | | | Yes | | |
Class B common stock | | | | | 10 | | | | | | Yes | | |
Class C common stock | | | | | 1 | | | | | | No | | |
Class D common stock | | | | | 10 | | | | | | No | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||||||||
| | |
Tradeweb
Markets LLC |
| |
Tradeweb
Markets Inc.(1) |
| ||||||||||||||||||||||||||||||
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |
Nine Months
Ended September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||||||||
Statement of Operations Data:
|
| | | | | | | ||||||||||||||||||||||||||||||
Revenues | | | | | | | | ||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 273,751 | | | | | $ | 198,562 | | | | | $ | 267,020 | | | | | $ | 230,171 | | | | | $ | | | | | | $ | | | |
Subscription fees(2)
|
| | | | 143,981 | | | | | | 145,887 | | | | | | 194,534 | | | | | | 191,983 | | | | | | | | | | | | | | |
Commissions
|
| | | | 79,830 | | | | | | 71,616 | | | | | | 96,745 | | | | | | 91,663 | | | | | | | | | | | | | | |
Other
|
| | | | 8,209 | | | | | | 3,504 | | | | | | 4,669 | | | | | | 4,587 | | | | | | | | | | | | | | |
Gross revenue
|
| | | | 505,771 | | | | | | 419,569 | | | | | | 562,968 | | | | | | 518,404 | | | | | | | | | | | | | | |
Contingent consideration(3)
|
| | | | (26,830) | | | | | | (29,535) | | | | | | (58,520) | | | | | | (26,224) | | | | | | | | | | | | | | |
Net revenue
|
| | | | 478,941 | | | | | | 390,034 | | | | | | 504,448 | | | | | | 492,180 | | | | | | | | | | | | | | |
Expenses | | | | | | | | ||||||||||||||||||||||||||||||
Employee
compensation and benefits |
| | | | 209,053 | | | | | | 185,727 | | | | | | 248,963 | | | | | | 228,584 | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | | | | | | | | | | | | | |
General and administrative
|
| | | | 23,056 | | | | | | 25,416 | | | | | | 33,973 | | | | | | 27,392 | | | | | | | | | | | | | | |
Technology and communications
|
| | | | 26,598 | | | | | | 22,390 | | | | | | 30,013 | | | | | | 28,239 | | | | | | | | | | | | | | |
Professional fees
|
| | | | 20,360 | | | | | | 13,262 | | | | | | 19,351 | | | | | | 18,158 | | | | | | | | | | | | | | |
Occupancy
|
| | | | 10,732 | | | | | | 11,322 | | | | | | 14,441 | | | | | | 15,817 | | | | | | | | | | | | | | |
Total expenses
|
| | | | 338,607 | | | | | | 310,762 | | | | | | 415,356 | | | | | | 399,049 | | | | | ||||||||||
Operating income
|
| | | | 140,334 | | | | | | 79,272 | | | | | | 89,092 | | | | | | 93,131 | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,726 | | | | | | 883 | | | | | | 1,140 | | | | | | 644 | | | | | ||||||||||
Interest expense
|
| | | | — | | | | | | (455) | | | | | | (455) | | | | | | (1,339) | | | | | | | | | | | | | | |
Income before taxes
|
| | | | 142,060 | | | | | | 79,700 | | | | | | 89,777 | | | | | | 92,436 | | | | | | | | | | | | | | |
Provision for income
taxes |
| | | | (11,900) | | | | | | (3,159) | | | | | | (6,129) | | | | | | 725 | | | | | | | | | | | | | | |
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | | | | $ | | | | | | $ | | | |
Net income attributable to non-controlling interests
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | | | | | | $ | | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | | | | | $ | | | ||
|
| | |
Pro Forma
|
| |||||||||
| | |
Tradeweb
Markets Inc.(1) |
| |||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||
| | |
2018
|
| |
2017
|
| ||||||
Pro forma net income per share data(1): | | | | ||||||||||
Pro forma weighted average shares of Class A and Class B common stock outstanding
|
| | | ||||||||||
Basic
|
| | | ||||||||||
Diluted
|
| | | ||||||||||
Pro forma net income available to Class A and Class B common stock per share
|
| | | ||||||||||
Basic
|
| | | $ | | | | | $ | | | ||
Diluted
|
| | | $ | | | | | | $ | | | |
Supplemental pro forma net income per share data(4): | | | | | | | | | | | | | |
Weighted-average shares of Class A and Class B common stock outstanding
|
| | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | |
Net income available to Class A and Class B common stock per share
|
| | | | | | | | | | | | |
Basic
|
| | | $ | | | | | | $ | | | |
Diluted
|
| | | $ | | | | | | $ | | | |
| | |
Historical
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Tradeweb
Markets LLC |
| |
Tradeweb
Markets Inc.(1) |
| ||||||||||||||||||||||||
| | |
As of
September 30, |
| |
As of
December 31, |
| |
As of
September 30, |
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2018
|
| |||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||
Statement of Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents(5)
|
| | | $ | 350,183 | | | | | $ | 316,449 | | | | | $ | 352,598 | | | | | $ | 324,074 | | | | | $ | | | |
Total assets
|
| | | | 1,323,807 | | | | | | 1,323,947 | | | | | | 1,316,887 | | | | | | 1,320,732 | | | | | | | | |
Total liabilities
|
| | | | 185,796 | | | | | | 294,556 | | | | | | 317,118 | | | | | | 283,319 | | | | | | | | |
Total members’ capital(5)
|
| | | | 1,125,165 | | | | | | 1,018,209 | | | | | | 986,468 | | | | | | 1,024,759 | | | | | | | | |
| | |
Tradeweb
Markets LLC |
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(dollars in thousands, other than volumes)
|
| |||||||||||||||||||||
Other Financial and Operating Data: | | | | | | | | | | | | | | | | ||||||||||
Free Cash Flow(6)
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
Adjusted EBITDA(7)
|
| | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
Adjusted EBITDA margin(7)
|
| | | | 42.5% | | | | | | 38.7% | | | | | | 38.3% | | | | | | 39.0% | | |
Adjusted Net Income(7)
|
| | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
| | |
Tradeweb
Markets LLC |
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(dollars in thousands, other than volumes)
|
| |||||||||||||||||||||
Average Daily Volumes (dollars in millions):
|
| | | | | | | | | | | | | | | ||||||||||
Rates
|
| | | $ | 346,616 | | | | | $ | 246,717 | | | | | $ | 255,152 | | | | | $ | 220,535 | | |
Credit
|
| | | | 12,873 | | | | | | 7,713 | | | | | | 7,552 | | | | | | 5,960 | | |
Money markets
|
| | | | 168,608 | | | | | | 127,737 | | | | | | 132,105 | | | | | | 94,315 | | |
Equities
|
| | | | 7,615 | | | | | | 4,338 | | | | | | 4,817 | | | | | | 4,576 | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 164,828 | | | | | $ | 141,295 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software development costs
|
| | | | (19,523) | | | | | | (20,042) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (6,327) | | | | | | (10,037) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||||||||||||
| | |
Twelve Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |||||||||||||||||||||||||||
| | |
2018(a)
|
| |
2017(a)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 137,265 | | | | | $ | 101,469 | | | | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 55,815 | | | | | | 39,201 | | | | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income and expense, net
|
| | | | (1,982) | | | | | | (345) | | | | | | (1,726) | | | | | | (428) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 64,778 | | | | | | 71,582 | | | | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
Provision for income taxes
|
| | | | 14,871 | | | | | | 65 | | | | | | 11,900 | | | | | | 3,159 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange gains/losses
|
| | | | (2,418) | | | | | | (143) | | | | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted EBITDA
|
| | | $ | 268,329 | | | | | $ | 211,829 | | | | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||||||||||||||
| | |
Twelve Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |||||||||||||||||||||||||||
| | |
2018(a)
|
| |
2017(a)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 137,265 | | | | | $ | 101,469 | | | | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 55,815 | | | | | | 39,201 | | | | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition related intangible
amortization |
| | | | 26,142 | | | | | | 35,193 | | | | | | 19,576 | | | | | | 24,670 | | | | | | 31,236 | | | | | | 41,125 | | |
Unrealized foreign exchange gains/losses
|
| | | | (2,418) | | | | | | (143) | | | | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted Net Income
|
| | | $ | 216,803 | | | | | $ | 175,720 | | | | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
|
Class of Common Stock
|
| |
Votes
|
| |
Economic Rights
|
| ||||||
Class A common stock | | | | | 1 | | | | | | Yes | | |
Class B common stock | | | | | 10 | | | | | | Yes | | |
Class C common stock | | | | | 1 | | | | | | No | | |
Class D common stock | | | | | 10 | | | | | | No | | |
| | |
As of September 30, 2018
|
| |||||||||||||||
| | |
Historical
|
| |
Pro Forma
|
| |
Pro Forma
|
| |||||||||
| | |
Tradeweb
Markets LLC |
| |
Tradeweb
Markets LLC(1) |
| |
Tradeweb
Markets Inc.(2) |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 350,183 | | | | | $ | 214,183 | | | | | $ | | | |
New Revolving Credit Facility(3)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Members’ capital/stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Members’ capital
|
| | | | 1,141,496 | | | | | | 1,005,496 | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (16,331) | | | | | | (16,331) | | | | | | — | | |
Class A common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Class B common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Class C common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, no shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Class D common stock, par value $0.01 per share; no shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | — | | | | | | — | | | | | | | | |
Non-controlling interests(4)
|
| | | | — | | | | | | — | | | | | | | | |
Total members’ capital/stockholders’ equity
|
| | | | 1,125,165 | | | | | | 989,165 | | | | | | | | |
Total capitalization
|
| | | $ | 1,125,165 | | | | | $ | 989,165 | | | | | $ | | | |
|
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | | |||
|
Pro forma net tangible book value per share as of September 30, 2018 before this offering(1)
|
| | | $ | | | | |
|
| |||
|
Increase per share attributable to investors in this offering
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new Class A common stock investors
|
| | | | | | | | | $ | | | |
|
(in thousands, except per share data)
|
| | |||||
Numerator | | | | | | | |
Book value of tangible assets
|
| | | $ | | | |
Less: total liabilities
|
| | | | | | |
Pro forma net tangible book value(a)
|
| | | $ | | | |
Denominator | | | | | | | |
Shares of common stock to be outstanding after this offering
|
| | | | | | |
Assumed Redemption
|
| | | | | | |
Total
|
| | | | | | |
Pro forma net tangible book value per share
|
| | | $ | | | |
|
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | | |||||||||||
Original LLC Owners
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | ||||
New investors
|
| | | | | | | % | | | | | $ | | | | | | | % | | | | | | | | | | ||
Total
|
| | | | | | | 100.0% | | | | | $ | | | | | | | 100.0% | | | | | $ | | | | | ||
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | ||||||||||
Revenues | | | | | | | | | | | | | | | | ||||||||||
Transaction fees
|
| | | $ | 273,751 | | | | | $ | 198,562 | | | | | $ | 267,020 | | | | | $ | 230,171 | | |
Subscription fees(1)
|
| | | | 143,981 | | | | | | 145,887 | | | | | | 194,534 | | | | | | 191,983 | | |
Commissions
|
| | | | 79,830 | | | | | | 71,616 | | | | | | 96,745 | | | | | | 91,663 | | |
Other
|
| | | | 8,209 | | | | | | 3,504 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | 505,771 | | | | | | 419,569 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration(2)
|
| | | | (26,830) | | | | | | (29,535) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 478,941 | | | | | | 390,034 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | ||||||||||
Employee compensation and benefits
|
| | | | 209,053 | | | | | | 185,727 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
General and administrative
|
| | | | 23,056 | | | | | | 25,416 | | | | | | 33,973 | | | | | | 27,392 | | |
Technology and communications
|
| | | | 26,598 | | | | | | 22,390 | | | | | | 30,013 | | | | | | 28,239 | | |
Professional fees
|
| | | | 20,360 | | | | | | 13,262 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy
|
| | | | 10,732 | | | | | | 11,322 | | | | | | 14,441 | | | | | | 15,817 | | |
Total expenses
|
| | | | 338,607 | | | | | | 310,762 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | 140,334 | | | | | | 79,272 | | | | | | 89,092 | | | | | | 93,131 | | |
Interest income
|
| | | | 1,726 | | | | | | 883 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense
|
| | | | — | | | | | | (455) | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | 142,060 | | | | | | 79,700 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | (11,900) | | | | | | (3,159) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Pro forma net income per share data(3): | | | | | | | | | | | | | |||||||
Pro forma weighted average shares of Class A common stock outstanding
|
| | | | | | | | | | | | |||||||
Basic
|
| | | | | | | | | | | | |||||||
Diluted
|
| | | | | | | | | | | | |||||||
Pro forma net income available to Class A common stock per share
|
| | | | | | | | | | | | |||||||
Basic
|
| | | $ | | | |
|
| | | $ | | | |
|
| ||
Diluted
|
| | | $ | | | | | | | | | $ | | | | | | |
Supplemental pro forma net income per share data(4):
|
| | | | | | | | | | | | | | | | | | |
Weighted-average shares of Class A and Class B common stock outstanding
|
| | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | |
Net income available to Class A and Class B
common stock per share |
| | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | | | | | | | | | $ | | | | | | |
Diluted
|
| | | $ | | | | | | | | | $ | | | | | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Financial Condition Data: | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents(5)
|
| | | $ | 350,183 | | | | | $ | 316,449 | | | | | $ | 352,598 | | | | | $ | 324,074 | | |
Total assets
|
| | | | 1,323,807 | | | | | | 1,323,947 | | | | | | 1,316,887 | | | | | | 1,320,732 | | |
Total liabilities
|
| | | | 185,796 | | | | | | 294,556 | | | | | | 317,118 | | | | | | 283,319 | | |
Total members’ capital(5)
|
| | | | 1,125,165 | | | | | | 1,018,209 | | | | | | 986,468 | | | | | | 1,024,759 | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(dollars in thousands, other than volumes)
|
| |||||||||||||||||||||
Other Financial and Operating Data: | | | | | | | | | | | | | | | | ||||||||||
Free Cash Flow(6)
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
Adjusted EBITDA(7)
|
| | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
Adjusted EBITDA margin(7)
|
| | | | 42.5% | | | | | | 38.7% | | | | | | 38.3% | | | | | | 39.0% | | |
Adjusted Net Income(7)
|
| | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
Average Daily Volumes (dollars in millions):
|
| | | | | ||||||||||||||||||||
Rates
|
| | | $ | 346,616 | | | | | $ | 246,717 | | | | | $ | 255,152 | | | | | $ | 220,535 | | |
Credit
|
| | | | 12,873 | | | | | | 7,713 | | | | | | 7,552 | | | | | | 5,960 | | |
Money markets
|
| | | | 168,608 | | | | | | 127,737 | | | | | | 132,105 | | | | | | 94,315 | | |
Equities
|
| | | | 7,615 | | | | | | 4,338 | | | | | | 4,817 | | | | | | 4,576 | | |
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 164,828 | | | | | $ | 141,295 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software development costs
|
| | | | (19,523) | | | | | | (20,042) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (6,327) | | | | | | (10,037) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income and expense, net
|
| | | | (1,726) | | | | | | (428) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
Provision for income taxes
|
| | | | 11,900 | | | | | | 3,159 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange gains/losses
|
| | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted EBITDA
|
| | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
|
| | |
Tradeweb Markets LLC
|
| |||||||||||||||||||||
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition related intangible amortization
|
| | | | 19,576 | | | | | | 24,670 | | | | | | 31,236 | | | | | | 41,125 | | |
Unrealized foreign exchange gains/losses
|
| | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted Net Income
|
| | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
|
| | |
Historical
Tradeweb Markets LLC |
| |
Refinitiv
Adjustments |
| |
Distribution
Adjustments |
| |
Pro Forma
TWM LLC |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Pro Forma
Tradeweb Markets Inc. |
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Assets | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 350,183 | | | | | $ | | | | | $ | (2) | | | | | $ | | | | | $ | | | | | $ | | | | | $ | (9) | | | | | $ | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 1,200 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 4,642 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits with clearing organizations
|
| | | | 9,200 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 95,959 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Furniture, equipment, purchased software and leasehold improvements, net
|
| | | | 23,864 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Software development costs, net
|
| | | | 40,741 | | | | |
|
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | 202,624 | | | | |
|
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill | | | | | 563,421 | | | | |
|
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Receivable from affiliates
|
| | | | 3,350 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Other assets
|
| | | | 28,623 | | | | |
|
(1)
|
| | | | | | | | | | | | | | |
|
(3
)
|
| | | | | | | | | |
|
(3
)(9)
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,323,807 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |||||||
Liabilities and Members’ Capital/Stockholders’ Equity | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||
Liabilities | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Accrued compensation
|
| | | $ | 82,201 | | | | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | | | | ||||
Deferred revenue
|
| | | | 28,280 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other
liabilities |
| | | | 35,545 | | | | | | | | | | | | | | | | | | | | | | |
|
(3
)
|
| | | | | | | | | |
|
(3
)
|
| | | | | | | |
Employee equity compensation payable
|
| | | | 33,914 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payable to affiliates
|
| | | | 5,856 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Total liabilities
|
| | | | 185,796 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||
Mezzanine Capital | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Class C Shares and Class P(C) Shares
|
| | | | 12,846 | | | | | | | | | | | | | | | | | | | | | | |
|
(4
)
|
| | | | | | | | | | | | | | | | | | | |
Members’ Capital/Stockholders’ Equity | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Members’ capital
|
| | | | 1,141,496 | | | | |
|
(1)
|
| | | |
|
(2
)
|
| | | | | | | | | |
|
(4
)
|
| | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(9
)
|
| | | | | | | |
Class B common stock
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
(6
)
|
| | | | | | | | | | | | | | | | | | | |
Class C common stock
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
(7
)
|
| | | | | | | | | | | | | | | | | | | |
Class D common stock
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
(5
)
|
| | | | | | | | | |
|
(9
)
|
| | | | | | | |
Additional paid in capital
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
(4
)(6)
|
| | | | | | | | | |
|
(10
)
|
| | | | | | | |
Retained earnings
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(11
)
|
| | | | | | | |
Accumulated other comprehensive loss
|
| | | | (16,331) | | | | |
|
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Total members’ capital/stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | 1,125,165 | | | | | | | | | | |||||||||||||||||||||||||||||||||||
Non-controlling interest
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
(4
)(8)
|
| | | | | | | | | |
|
(8
)
|
| | | | | | | |
Total liabilities and members’ capital/stockholders’ equity
|
| | | $ | 1,323,807 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |||||||
|
|
Purchase consideration allocated to net assets and liabilities of Tradeweb
|
| | | $ | | | |
|
Less: estimated fair value of net assets and liabilities of Tradeweb
|
| | | | | | |
|
Excess purchase consideration over estimated fair value of net assets and liabilities of Tradeweb (Goodwill)
|
| | | $ | | | |
|
Net assets and liabilities acquired at October 1, 2018
|
| |
Fair Value
|
| |||
|
Cash and cash equivalents
|
| | | $ | | | |
|
Restricted cash
|
| | |||||
|
Receivable from brokers and dealers and clearing organizations
|
| | |||||
|
Deposits with clearing organizations
|
| | |||||
|
Accounts receivable, net
|
| | |||||
|
Furniture, equipment, purchased software and leasehold improvements, net
|
| | |||||
|
Software development costs, net
|
| | |||||
|
Intangible assets, net
|
| | |||||
|
Receivables from affiliates
|
| | |||||
|
Other assets
|
| | | | | | |
|
Total assets acquired
|
| | |||||
|
Accrued compensation
|
| | |||||
|
Deferred revenue
|
| | |||||
|
Accounts payable, accrued expenses and other liabilities
|
| | |||||
|
Employee equity compensation payable
|
| | |||||
|
Payable to affiliates
|
| | |||||
|
Total liabilities acquired
|
| | | | | | |
|
Estimated fair value of net assets acquired
|
| | | $ | | | |
|
|
Gross proceeds from offering of Class A common stock
|
| | | $ | | | |
|
Payment of underwriting discounts and commissions
|
| | |||||
|
Purchase of LLC Interests (and cancellation of shares of Class D common stock) from certain of the Other LLC Owners
|
| | |||||
|
Reclassification of costs incurred in this offering from other assets to additional paid-in capital (see note 9)
|
| | |||||
|
Difference between the deferred tax asset recognized and the Tax Receivable Agreement liability (see note 3)
|
| | | | | | |
|
Vesting of certain tranches of the Special Option Award (see note 11)
|
| | | $ | | | |
|
| | |
Historical
Tradeweb Markets LLC |
| |
Refinitiv
Adjustments |
| |
Pro Forma
TWM LLC |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Pro Forma
Tradeweb Markets Inc. |
| |||||||||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | |||||||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 273,751 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||||
Subscription fees
|
| | | | 107,130 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commissions
|
| | | | 79,830 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Thomson Reuters market data fees
|
| | | | 36,851 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | | | | | 8,209 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Gross revenue
|
| | | | 505,771 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration
|
| | | | (26,830) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Net revenue
|
| | | | 478,941 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Expenses | | | | | | | | | |||||||||||||||||||||||||||||||||||
Employee compensation and benefits
|
| | | | 209,053 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(4
)
|
| | | | | | | |
Depreciation and amortization
|
| | | | 48,808 | | | | |
|
(1
)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 23,056 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Technology and communications
|
| | | | 26,598 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Professional fees
|
| | | | 20,360 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Occupancy | | | | | 10,732 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | | | | 338,607 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Operating income
|
| | | | 140,334 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Interest income
|
| | | | 1,726 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before taxes
|
| | | | 142,060 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Provision for income taxes
|
| | | | (11,900) | | | | | | | | | | | | | | |
|
(2
)
|
| | | | | | | | |
|
(2
)
|
| | | | | | | ||||
Net income
|
| | | $ | 130,160 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||||
Net income attributable to non-controlling interest
|
| | | $ | — | | | | | $ | | | | | $ | | | | | $ | (3) | | | | | $ | | | | | $ | (3) | | | | | $ | | | ||||
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | — | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||||
Pro forma net income per share data(5)
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Weighted-average shares of Class A and Class B common stock outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income available to Class A and Class B
common stock per share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | |
| | |
Historical
Tradeweb Markets LLC |
| |
Refinitiv
Adjustments |
| |
Pro Forma
TWM LLC |
| |
Reorganization
Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Pro Forma
Tradeweb Markets Inc. |
| | |||||||||||||||||||||||
| | |
(in thousands, except per share data)
|
| ||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 267,020 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | ||||||||
Subscription fees
|
| | | | 144,409 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Commissions
|
| | | | 96,745 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Thomson Reuters market data fees
|
| | | | 50,125 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Other | | | | | 4,669 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Gross revenue
|
| | | | 562,968 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Contingent consideration
|
| | | | (58,520) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Net revenue
|
| | | | 504,448 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Expenses | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Employee compensation and benefits
|
| | | | 248,963 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(4
)
|
| | | | | | | | | ||
Depreciation and amortization
|
| | | | 68,615 | | | | |
|
(1
)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
General and administrative
|
| | | | 33,973 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Technology and communications
|
| | | | 30,013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Professional fees
|
| | | | 19,351 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Occupancy | | | | | 14,441 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| | | | | 415,356 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Operating income
|
| | | | 89,092 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Interest income
|
| | | | 1,140 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Interest expense
|
| | | | (455) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Income before taxes
|
| | | | 89,777 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Provision for income taxes
|
| | | | (6,129) | | | | | | | | | | | | | | |
|
(2
)
|
| | | | | | | | |
|
(2
)
|
| | | | | | | | ||||||
Net income
|
| | | $ | 83,648 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | ||||||||
Net income attributable to non-controlling interest
|
| | | $ | — | | | | | $ | | | | | $ | | | | | $ | (3) | | | | | $ | | | | | $ | (3) | | | | | $ | | | | ||||||
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | — | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | ||||||||
Pro forma net income per share data(5)
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Weighted-average shares of Class A and
Class B common stock outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | | |||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | | |||
Net income available to Class A and Class B common stock per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
For the nine months ended
September 30, 2018 |
| |
For the year ended
December 31, 2017 |
| ||||||||||||||||||
| | |
Reorganization
Adjustments |
| |
Offering
Adjustments |
| |
Reorganization
Adjustments |
| |
Offering
Adjustments |
| ||||||||||||
Tradeweb ownership percentage
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S federal income tax rate
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Less: rate attributable to non-controlling interest
|
| | | | | | | | | | | | | | | | | | | | | | | | |
State, local and foreign taxes, net of federal tax benefit
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Effective tax rate
|
| | | | | | | | | | | | | | | | | | | | | ||||
|
|
Risk free rate
|
| | % | |
|
Annualized volatility
|
| | % | |
|
Annual dividend yield
|
| | % | |
|
Term
|
| |
years – years
|
|
| | |
Pro Forma Tradeweb Markets Inc.
|
| |||||||||
| | |
Nine months
ended September 30, 2018 |
| |
Year ended
December 31, 2017 |
| ||||||
(in thousands, except per share amounts) | | | | | | | | | | | | | |
Basic net income per share: | | | | | | | | | | | | | |
Numerator
|
| | | ||||||||||
Net income
|
| | | $ | | | | | $ | | | ||
Less: Net income attributable to non-controlling interest
|
| | | | | | | | | | | | |
Net income attributable to Class A and Class B common stockholders – basic
|
| | | $ | | | | | | $ | | | |
Denominator
|
| | | ||||||||||
Shares of Class A common stock issued in this offering
|
| | | ||||||||||
Shares of Class B common stock held by the Refinitiv Direct
Owner |
| | | ||||||||||
Weighted average shares of Class A and Class B common stock outstanding – basic
|
| | | | | | | | | | | | |
Basic net income per share
|
| | | $ | | | | | | $ | | | |
Diluted net income per share: | | | | | | | | | | | | | |
Numerator
|
| | | | | | | | | | | | |
Net income attributable to Class A and Class B common stockholders – basic
|
| | | $ | | | | | | $ | | | |
| | |
Pro Forma Tradeweb Markets
Inc. |
| |||||||||
| | |
Nine months
ended September 30, 2018 |
| |
Year ended
December 31, 2017 |
| ||||||
Reallocation of net income assuming conversion of LLC Interests to shares of Class A or Class B common stock
|
| | | | | | | | | | | | |
Net income attributable to Class A and Class B common stockholders – diluted
|
| | | $ | | | | | | $ | | | |
Denominator
|
| | | | | | | | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – basic
|
| | | | — | | | | | | — | | |
Weighted average effect of dilutive securities: | | | | | | | | | | | | | |
Assumed conversion of LLC Interests to shares of Class A or Class B common stock
|
| | | | | | | | | | | | |
Special Option Award
|
| | | | | | | | | | | | |
Modified PRSU awards
|
| | | | | | | | | | | | |
Weighted average shares of Class A and Class B common stock outstanding – diluted
|
| | | | — | | | | | | — | | |
Diluted net income per share
|
| | | $ | | | | | | $ | | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Gross revenue
|
| | | $ | 505,771 | | | | | $ | 419,569 | | | | | $ | 86,202 | | | | | | 20.5% | | |
Contingent consideration
|
| | | | (26,830) | | | | | | (29,535) | | | | | | 2,705 | | | | | | (9.2)% | | |
Net revenue
|
| | | | 478,941 | | | | | | 390,034 | | | | | | 88,907 | | | | | | 22.8% | | |
Expenses
|
| | | | 338,607 | | | | | | 310,762 | | | | | | 27,845 | | | | | | 9.0% | | |
Operating income
|
| | | | 140,334 | | | | | | 79,272 | | | | | | 61,062 | | | | | | 77.0% | | |
Net interest income (expense)
|
| | | | 1,726 | | | | | | 428 | | | | | | 1,298 | | | | | | 303.3% | | |
Income before taxes
|
| | | | 142,060 | | | | | | 79,700 | | | | | | 62,360 | | | | | | 78.2% | | |
Income taxes
|
| | | | (11,900) | | | | | | (3,159) | | | | | | (8,741) | | | | | | 276.7% | | |
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 53,619 | | | | | | 70.1% | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| | | | | | | | | | | | | ||||||||||||||||||
| | |
$
|
| |
% of Gross
Revenue |
| |
$
|
| |
% of Gross
Revenue |
| |
$
Change |
| |
%
Change |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Revenues | | | | | | | | ||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 273,751 | | | | | | 54.1% | | | | | $ | 198,562 | | | | | | 47.3% | | | | | $ | 75,189 | | | | | | 37.9% | | |
Subscription fees(1)
|
| | | | 143,981 | | | | | | 28.5% | | | | | | 145,887 | | | | | | 34.8% | | | | | | (1,906) | | | | | | (1.3)% | | |
Commissions
|
| | | | 79,830 | | | | | | 15.8% | | | | | | 71,616 | | | | | | 17.1% | | | | | | 8,214 | | | | | | 11.5% | | |
Other
|
| | | | 8,209 | | | | | | 1.6% | | | | | | 3,504 | | | | | | 0.8% | | | | | | 4,705 | | | | | | 134.3% | | |
Gross revenue
|
| | | | 505,771 | | | | | | 100.0% | | | | | | 419,569 | | | | | | 100.0% | | | | | | 86,202 | | | | | | 20.5% | | |
Contingent consideration
|
| | | | (26,830) | | | | | | | | | | | | (29,535) | | | | | | | | | | | | 2,705 | | | | | | | | |
Net revenue
|
| | | $ | 478,941 | | | | | | | | | | | $ | 390,034 | | | | | | | | | | | $ | 88,907 | | | | | | | | |
Components of gross revenue growth: | | | | | | | | ||||||||||||||||||||||||||||||
Constant currency growth(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.6% | | |
Foreign currency impact
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.9% | | |
Total gross revenue growth
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.5% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||||||||||||||
| | |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 208,049 | | | | | $ | 65,702 | | | | | $ | 156,931 | | | | | $ | 41,631 | | | | | $ | 51,118 | | | | | $ | 24,071 | | | | | | 32.6% | | | | | | 57.8% | | |
Subscription fees(1)
|
| | | | 1,305 | | | | | | 142,676 | | | | | | 1,200 | | | | | | 144,687 | | | | | | 105 | | | | | | (2,011) | | | | | | 8.8% | | | | | | (1.4)% | | |
Commissions
|
| | | | 49,367 | | | | | | 30,463 | | | | | | 42,049 | | | | | | 29,567 | | | | | | 7,318 | | | | | | 896 | | | | | | 17.4% | | | | | | 3.0% | | |
Other
|
| | | | 40 | | | | | | 8,169 | | | | | | 27 | | | | | | 3,477 | | | | | | 13 | | | | | | 4,692 | | | | | | 48.1% | | | | | | 134.9% | | |
Gross revenue
|
| | | $ | 258,761 | | | | | $ | 247,010 | | | | | $ | 200,207 | | | | | $ | 219,362 | | | | | $ | 58,554 | | | | | $ | 27,648 | | | | | | 29.2% | | | | | | 12.6% | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Revenues | | | | | | ||||||||||||||||||||
Institutional
|
| | | $ | 301,918 | | | | | $ | 236,034 | | | | | $ | 65,884 | | | | | | 27.9% | | |
Wholesale
|
| | | | 99,028 | | | | | | 88,490 | | | | | | 10,538 | | | | | | 11.9% | | |
Retail
|
| | | | 57,766 | | | | | | 53,467 | | | | | | 4,299 | | | | | | 8.0% | | |
Market Data
|
| | | | 47,059 | | | | | | 41,578 | | | | | | 5,481 | | | | | | 13.2% | | |
Total gross revenue
|
| | | $ | 505,771 | | | | | $ | 419,569 | | | | | $ | 86,202 | | | | | | 20.5% | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Revenues | | | | | | ||||||||||||||||||||
Rates
|
| | | $ | 281,641 | | | | | $ | 242,586 | | | | | $ | 39,055 | | | | | | 16.1% | | |
Credit
|
| | | | 102,452 | | | | | | 77,882 | | | | | | 24,570 | | | | | | 31.5% | | |
Equities
|
| | | | 28,347 | | | | | | 17,308 | | | | | | 11,039 | | | | | | 63.8% | | |
Money Markets
|
| | | | 25,248 | | | | | | 20,949 | | | | | | 4,299 | | | | | | 20.5% | | |
Market Data
|
| | | | 47,059 | | | | | | 41,578 | | | | | | 5,481 | | | | | | 13.2% | | |
Other Fees
|
| | | | 21,024 | | | | | | 19,266 | | | | | | 1,758 | | | | | | 9.1% | | |
Total gross revenue
|
| | | $ | 505,771 | | | | | $ | 419,569 | | | | | $ | 86,202 | | | | | | 20.5% | | |
|
| | |
Nine Months Ended September 30,
|
| | | | | | | |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| | | | | | | ||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV
Change |
| |||||||||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
Rates | | | | $ | 346,616 | | | | | $ | 65,347,728 | | | | | $ | 246,717 | | | | | $ | 46,465,057 | | | | | | 40.5% | | |
Credit | | | | | 12,873 | | | | | | 2,434,087 | | | | | | 7,713 | | | | | | 1,423,860 | | | | | | 66.9% | | |
Money Markets
|
| | | | 168,608 | | | | | | 31,771,846 | | | | | | 127,737 | | | | | | 24,031,324 | | | | | | 32.0% | | |
Equities | | | | | 7,615 | | | | | | 1,432,088 | | | | | | 4,338 | | | | | | 819,232 | | | | | | 75.6% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates | | | | $ | 2.04 | | | | | $ | 2.33 | | | | | $ | (0.30) | | | | | | (12.7)% | | |
Credit | | | | | 35.85 | | | | | | 47.08 | | | | | | (11.24) | | | | | | (23.9)% | | |
Money Markets
|
| | | | 0.47 | | | | | | 0.44 | | | | | | 0.02 | | | | | | 4.7% | | |
Equities | | | | | 16.41 | | | | | | 17.08 | | | | | | (0.67) | | | | | | (3.9)% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Revenues | | | | | | ||||||||||||||||||||
U.S.
|
| | | $ | 324,304 | | | | | $ | 287,624 | | | | | $ | 36,680 | | | | | | 12.8% | | |
International
|
| | | | 181,467 | | | | | | 131,945 | | | | | | 49,522 | | | | | | 37.5% | | |
Total gross revenue
|
| | | $ | 505,771 | | | | | $ | 419,569 | | | | | $ | 86,202 | | | | | | 20.5% | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
| | | | | | ||||||||||||||||||||
Expenses | | | | | | ||||||||||||||||||||
Employee compensation and benefits
|
| | | $ | 209,053 | | | | | $ | 185,727 | | | | | $ | 23,326 | | | | | | 12.6% | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | (3,837) | | | | | | (7.3)% | | |
General and administrative
|
| | | | 23,056 | | | | | | 25,416 | | | | | | (2,360) | | | | | | (9.2)% | | |
Technology and communications
|
| | | | 26,598 | | | | | | 22,390 | | | | | | 4,208 | | | | | | 18.8% | | |
Professional fees
|
| | | | 20,360 | | | | | | 13,262 | | | | | | 7,098 | | | | | | 53.5% | | |
Occupancy
|
| | | | 10,732 | | | | | | 11,322 | | | | | | (590) | | | | | | (5.2)% | | |
| | | | $ | 338,607 | | | | | $ | 310,762 | | | | | $ | 27,845 | | | | | | 9.0% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(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 |
| ||||||||||||||||||
| | |
(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
|
| ||||||||||||||||||||||||
| | |
(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
|
| ||||||||||||
| | |
(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
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Rates
|
| | | $ | 324,302 | | | | | $ | 308,081 | | | | | $ | 16,221 | | | | | | 5.3% | | |
Credit
|
| | | | 105,336 | | | | | | 88,630 | | | | | | 16,706 | | | | | | 18.8% | | |
Equities
|
| | | | 23,681 | | | | | | 18,626 | | | | | | 5,055 | | | | | | 27.1% | | |
Money Markets
|
| | | | 28,633 | | | | | | 24,532 | | | | | | 4,101 | | | | | | 16.7% | | |
Market Data
|
| | | | 55,622 | | | | | | 55,187 | | | | | | 435 | | | | | | 0.8% | | |
Other Fees
|
| | | | 25,394 | | | | | | 23,348 | | | | | | 2,046 | | | | | | 8.8% | | |
Total gross revenue
|
| | | $ | 562,968 | | | | | $ | 518,404 | | | | | $ | 44,564 | | | | | | 8.6% | | |
|
| | |
Year Ended December 31,
|
| | | | | | | |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| | | | | | | ||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| |
ADV
Change |
| |||||||||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||||||||
Rates | | | | $ | 255,152 | | | | | $ | 63,932,620 | | | | | $ | 220,535 | | | | | $ | 55,255,429 | | | | | | 15.7% | | |
Credit | | | | | 7,552 | | | | | | 1,864,069 | | | | | | 5,936 | | | | | | 1,497,300 | | | | | | 27.2% | | |
Money Markets
|
| | | | 132,105 | | | | | | 33,060,673 | | | | | | 94,340 | | | | | | 23,597,493 | | | | | | 40.0% | | |
Equities | | | | | 4,817 | | | | | | 1,214,098 | | | | | | 4,576 | | | | | | 1,144,390 | | | | | | 5.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates | | | | $ | 2.25 | | | | | $ | 2.37 | | | | | $ | (0.12) | | | | | | (5.1)% | | |
Credit | | | | | 48.74 | | | | | | 48.90 | | | | | | (0.16) | | | | | | (0.3)% | | |
Money Markets
|
| | | | 0.46 | | | | | | 0.53 | | | | | | (0.07) | | | | | | (14.1)% | | |
Equities | | | | | 15.77 | | | | | | 12.83 | | | | | | 2.95 | | | | | | 23.0% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(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
|
| ||||||||||||
| | |
(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% | | |
|
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Sept. 30,
2018 |
| |
June 30,
2018 |
| |
Mar. 31,
2018 |
| |
Dec. 31,
2017 |
| |
Sept. 30,
2017 |
| |
June 30,
2017 |
| |
Mar. 31,
2017 |
| |
Dec. 31,
2016 |
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 92,582 | | | | | $ | 91,030 | | | | | $ | 90,139 | | | | | $ | 68,459 | | | | | $ | 68,211 | | | | | $ | 65,590 | | | | | $ | 64,761 | | | | | $ | 60,556 | | |
Subscription fees(1)
|
| | | | 45,690 | | | | | | 49,728 | | | | | | 48,563 | | | | | | 48,646 | | | | | | 48,413 | | | | | | 48,986 | | | | | | 48,488 | | | | | | 48,070 | | |
Commissions
|
| | | | 24,394 | | | | | | 27,553 | | | | | | 27,883 | | | | | | 25,129 | | | | | | 23,769 | | | | | | 23,935 | | | | | | 23,912 | | | | | | 22,042 | | |
Other
|
| | | | 2,587 | | | | | | 2,704 | | | | | | 2,918 | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,165 | | | | | | 1,174 | | | | | | 1,173 | | |
Gross revenues
|
| | | | 165,253 | | | | | | 171,015 | | | | | | 169,503 | | | | | | 143,399 | | | | | | 141,558 | | | | | | 139,676 | | | | | | 138,335 | | | | | | 131,841 | | |
Contingent Consideration
|
| | | | 2,537 | | | | | | (19,297) | | | | | | (10,070) | | | | | | (28,985) | | | | | | (7,184) | | | | | | (18,573) | | | | | | (3,778) | | | | | | (9,666) | | |
Net Revenue
|
| | | $ | 167,790 | | | | | $ | 151,718 | | | | | $ | 159,433 | | | | | $ | 114,414 | | | | | $ | 134,374 | | | | | $ | 121,103 | | | | | $ | 134,557 | | | | | $ | 122,175 | | |
Expenses: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Employee compensation and benefits
|
| | | $ | 69,076 | | | | | $ | 68,407 | | | | | $ | 71,570 | | | | | $ | 63,236 | | | | | $ | 61,899 | | | | | $ | 65,032 | | | | | $ | 58,796 | | | | | $ | 58,157 | | |
Depreciation and amortization
|
| | | | 16,362 | | | | | | 16,178 | | | | | | 16,268 | | | | | | 15,970 | | | | | | 15,936 | | | | | | 17,250 | | | | | | 19,459 | | | | | | 18,937 | | |
General and administrative
|
| | | | 9,386 | | | | | | 7,153 | | | | | | 6,517 | | | | | | 8,557 | | | | | | 8,560 | | | | | | 9,343 | | | | | | 7,513 | | | | | | 6,790 | | |
Technology and communications
|
| | | | 9,112 | | | | | | 9,023 | | | | | | 8,463 | | | | | | 7,623 | | | | | | 8,096 | | | | | | 7,334 | | | | | | 6,960 | | | | | | 7,090 | | |
Professional fees
|
| | | | 7,546 | | | | | | 7,276 | | | | | | 5,538 | | | | | | 6,089 | | | | | | 4,489 | | | | | | 5,259 | | | | | | 3,514 | | | | | | 5,469 | | |
Occupancy
|
| | | | 3,491 | | | | | | 3,519 | | | | | | 3,722 | | | | | | 3,119 | | | | | | 3,649 | | | | | | 3,909 | | | | | | 3,764 | | | | | | 3,815 | | |
Total expenses
|
| | | | 114,973 | | | | | | 111,556 | | | | | | 112,078 | | | | | | 104,594 | | | | | | 102,629 | | | | | | 108,127 | | | | | | 100,006 | | | | | | 100,258 | | |
Operating income
|
| | | | 52,817 | | | | | | 40,162 | | | | | | 47,355 | | | | | | 9,820 | | | | | | 31,745 | | | | | | 12,976 | | | | | | 34,551 | | | | | | 21,917 | | |
Interest income
|
| | | | 673 | | | | | | 582 | | | | | | 471 | | | | | | 256 | | | | | | 359 | | | | | | 319 | | | | | | 205 | | | | | | 253 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (132) | | | | | | (323) | | | | | | (336) | | |
Income before taxes
|
| | | | 53,490 | | | | | | 40,744 | | | | | | 47,826 | | | | | | 10,076 | | | | | | 32,104 | | | | | | 13,163 | | | | | | 34,433 | | | | | | 21,834 | | |
Provision for income taxes
|
| | | | (7,536) | | | | | | (1,847) | | | | | | (2,518) | | | | | | (2,970) | | | | | | (1,053) | | | | | | (1,053) | | | | | | (1,053) | | | | | | 3,094 | | |
Net Income
|
| | | $ | 45,954 | | | | | $ | 38,897 | | | | | $ | 45,308 | | | | | $ | 7,106 | | | | | $ | 31,051 | | | | | $ | 12,110 | | | | | $ | 33,380 | | | | | $ | 24,928 | | |
|
| | |
September 30,
2018 |
| |
September 30,
2017 |
| |
$ Change
|
| |
% Change
|
| |
December 31,
2017 |
| |
December 31,
2016 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 350,183 | | | | | $ | 316,449 | | | | | $ | 33,734 | | | | | | 10.7% | | | | | $ | 352,598 | | | | | $ | 324,074 | | | | | $ | 28,524 | | | | | | 8.8% | | |
Restricted cash
|
| | | | 1,200 | | | | | | 1,200 | | | | | | — | | | | | | 0.0% | | | | | | 1,200 | | | | | | 1,000 | | | | | | 200 | | | | | | 20.0% | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 4,642 | | | | | | 39,937 | | | | | | (35,295) | | | | | | (88.4)% | | | | | | 4,324 | | | | | | — | | | | | | 4,324 | | | | |||||
Deposits with clearing organizations
|
| | | | 9,200 | | | | | | 15,489 | | | | | | (6,289) | | | | | | (40.6)% | | | | | | 9,926 | | | | | | 10,532 | | | | | | (606) | | | | | | (5.8)% | | |
Accounts receivable
|
| | | | 95,959 | | | | | | 72,273 | | | | | | 23,686 | | | | | | 32.8% | | | | | | 69,662 | | | | | | 79,440 | | | | | | (9,778) | | | | | | (12.3)% | | |
Receivable from affiliates
|
| | | | 3,350 | | | | | | 246 | | | | | | 3,104 | | | | | | 1261.8% | | | | | | 375 | | | | | | 969 | | | | | | (594) | | | | | | (61.3)% | | |
Current assets
|
| | | | 464,534 | | | | | | 445,594 | | | | | | 18,940 | | | | | | 4.3% | | | | | | 438,085 | | | | | | 416,015 | | | | | | 22,070 | | | | | | 5.3% | | |
Payable to brokers and dealers and
clearing organizations |
| | | | — | | | | | | 39,143 | | | | | | (39,143) | | | | | | (100.0)% | | | | | | 4,322 | | | | | | — | | | | | | 4,322 | | | | |||||
Accrued compensation
|
| | | | 82,201 | | | | | | 66,457 | | | | | | 15,744 | | | | | | 23.7% | | | | | | 89,769 | | | | | | 76,286 | | | | | | 13,483 | | | | | | 17.7% | | |
Deferred revenue
|
| | | | 28,280 | | | | | | 35,045 | | | | | | (6,765) | | | | | | (19.3)% | | | | | | 29,673 | | | | | | 42,184 | | | | | | (12,511) | | | | | | (29.7)% | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 35,545 | | | | | | 23,040 | | | | | | 12,505 | | | | | | 54.3% | | | | | | 27,364 | | | | | | 30,489 | | | | | | (3,125) | | | | | | (10.2)% | | |
Employee equity compensation payable
|
| | | | 33,914 | | | | | | 22,976 | | | | | | 10,938 | | | | | | 47.6% | | | | | | 31,019 | | | | | | 28,639 | | | | | | 2,380 | | | | | | 8.3% | | |
Payable to affiliates
|
| | | | 5,856 | | | | | | 7,487 | | | | | | (1,631) | | | | | | (21.8)% | | | | | | 5,578 | | | | | | 5,563 | | | | | | 15 | | | | | | 0.3% | | |
Current liabilities
|
| | | | 185,796 | | | | | | 194,148 | | | | | | (8,352) | | | | | | (4.3)% | | | | | | 187,725 | | | | | | 183,161 | | | | | | 4,564 | | | | | | 2.5% | | |
Working capital
|
| | | $ | 278,738 | | | | | $ | 251,446 | | | | | $ | 27,292 | | | | | | 10.9% | | | | | $ | 250,360 | | | | | $ | 232,854 | | | | | $ | 17,506 | | | | | | 7.5% | | |
|
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
$ Change
|
| |
% Change
|
| |
2017
|
| |
2016
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Net cash flows provided by operating
activities |
| | | $ | 164,828 | | | | | $ | 141,295 | | | | | $ | 23,533 | | | | | | 16.7% | | | | | $ | 224,580 | | | | | $ | 171,845 | | | | | $ | 52,735 | | | | | | 30.7% | | |
Net cash flows (used in) investing activities
|
| | | | (25,850) | | | | | | (35,013) | | | | | | 9,163 | | | | | | (26.2)% | | | | | | (45,552) | | | | | | (50,565) | | | | | | 5,013 | | | | | | 9.9% | | |
Net cash flows (used in) financing activities
|
| | | | (139,350) | | | | | | (116,461) | | | | | | (22,889) | | | | | | 19.7% | | | | | | (153,461) | | | | | | (130,521) | | | | | | (22,940) | | | | | | (17.6)% | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (2,043) | | | | | | 2,754 | | | | | | (4,797) | | | | | | (174.2)% | | | | | | 3,157 | | | | | | (6,200) | | | | | | 9,357 | | | | | | 150.9% | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | $ | (2,415) | | | | | $ | (7,425) | | | | | $ | 5,010 | | | | | | (67.5)% | | | | | $ | 28,724 | | | | | $ | (15,441) | | | | | $ | 44,165 | | | | | | 286.0% | | |
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 164,828 | | | | | $ | 141,295 | | | | | $ | 224,580 | | | | | $ | 171,845 | | |
Less: Capitalization of software development costs
|
| | | | (19,523) | | | | | | (20,042) | | | | | | (27,157) | | | | | | (25,351) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (6,327) | | | | | | (10,037) | | | | | | (13,461) | | | | | | (9,998) | | |
Free Cash Flow
|
| | | $ | 138,978 | | | | | $ | 111,216 | | | | | $ | 183,962 | | | | | $ | 136,496 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Interest income and expense, net
|
| | | | (1,726) | | | | | | (428) | | | | | | (685) | | | | | | 695 | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
Provision for income taxes
|
| | | | 11,900 | | | | | | 3,159 | | | | | | 6,129 | | | | | | (725) | | |
Unrealized foreign exchange gains/losses
|
| | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted EBITDA
|
| | | $ | 215,012 | | | | | $ | 162,546 | | | | | $ | 215,863 | | | | | $ | 202,086 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 130,160 | | | | | $ | 76,451 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Contingent consideration
|
| | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Acquisition related intangible amortization
|
| | | | 19,576 | | | | | | 24,670 | | | | | | 31,236 | | | | | | 41,125 | | |
Unrealized foreign exchange gains/losses
|
| | | | (960) | | | | | | 1,094 | | | | | | (364) | | | | | | 1,872 | | |
Adjusted Net Income
|
| | | $ | 175,606 | | | | | $ | 131,840 | | | | | $ | 173,040 | | | | | $ | 162,382 | | |
|
| | | | | | | | |
Payments due by period
|
| |||||||||||||||||||||
| | |
Total
|
| |
Less than 1 year
|
| |
1 to 3 years
|
| |
3 to 5 years
|
| |
More than 5 years
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | $ | 49,329 | | | | | $ | 9,179 | | | | | $ | 15,221 | | | | | $ | 9,359 | | | | | $ | 15,570 | | |
Total
|
| | | $ | 49,329 | | | | | $ | 9,179 | | | | | $ | 15,221 | | | | | $ | 9,359 | | | | | $ | 15,570 | | |
|
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 | |
Enrico Bruni | | |
47
|
| | Managing Director, Head of Europe and Asia Business | |
Douglas Friedman | | |
48
|
| | General Counsel and Secretary | |
Simon Maisey | | |
47
|
| | Managing Director, Global Head of Corporate Development | |
James (“Jay”) Spencer | | |
67
|
| | Chief Technology Officer | |
Robert Warshaw | | |
65
|
| | Chief Financial Officer | |
Scott Zucker | | |
50
|
| | Chief Administrative Officer | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(3) |
| |
Non-
Equity Incentive Plan Compensation ($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total
($) |
| ||||||||||||||||||||||||
Lee Olesky
Chief Executive Officer |
| | | | 2018 | | | | | | 770,000 | | | | | | — | | | | | | 2,952,000 | | | | | | 14,379,435 | | | | | | 6,400,000 | | | | | | 49,216 | | | | | | 24,550,651 | | |
William Hult
President |
| | | | 2018 | | | | | | 660,000 | | | | | | — | | | | | | 2,461,250 | | | | | | 7,703,269 | | | | | | 5,700,000 | | | | | | 46,950 | | | | | | 16,571,469 | | |
James Spencer
Chief Technology Officer |
| | | | 2018 | | | | | | 400,000 | | | | | | 1,685,000 | | | | | | 450,000 | | | | | | 1,437,943 | | | | | | — | | | | | | 42,019 | | | | | | 4,014,962 | | |
| | | | | | | | |
Option awards
|
| |
Stock awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Year
of Grant |
| |
Number of
securities underlying unexercised options exercisable (#) |
| |
Number of
securities underlying unexercised options unexercisable (#) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
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 ($) |
| ||||||||||||||||||||||||
Lee Olesky
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 115.12(1) | | | | | | 3,291,786.18(2) | | |
| | | 2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 137.686(3) | | | | | | 3,937,047.18(4) | | | ||
| | | 2018 | | | | | | — | | | | | | 2,434.72835 | | | | | | 2,434.72835 | | | | | | 28,594.39 | | | | | | 10/26/28(5) | | | | | | 149.55(6) | | | | | | 4,276,291.02(7) | | | ||
William Hult
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 95.933(1) | | | | | | 2,743,145.62(8) | | |
| | | 2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 114.738(3) | | | | | | 3,280,863.12(9) | | | ||
| | | 2018 | | | | | | — | | | | | | 1,304.31875 | | | | | | 1,304.31875 | | | | | | 28,594.39 | | | | | | 10/26/28(5) | | | | | | 124.688(6) | | | | | | 3,565,377.30(10) | | | ||
James Spencer
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22.573(1) | | | | | | 645,461.17(11) | | |
| | | 2017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25.712(3) | | | | | | 735,218.96(12) | | | ||
| | | 2018 | | | | | | — | | | | | | 243.47285 | | | | | | 243.47285 | | | | | | 28,594.39 | | | | | | 10/26/28(5) | | | | | | 22.797(6) | | | | | | 651,866.31(13) | | |
| | |
Shares of Class A
common stock Beneficially Owned |
| |
Shares of Class B
common stock Beneficially Owned |
| |
Shares of Class D
common stock Beneficially Owned |
| |
Combined Voting
Power |
| |||||||||||||||
Name of beneficial owner
|
| |
Number
|
| |
%(1)
|
| |
%(2)
|
| |
Number
|
| |
%(1)
|
| |
Number
|
| |
%(1)
|
| |
%(1)
|
| |
%(2)
|
|
5% Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Refinitiv
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lee Olesky
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Billy Hult
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jay Spencer
|
| | | | | | | | | | ||||||||||||||||||
All executive officers and directors as a group ( persons)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of LLC Interests,
assuming the underwriters’ option to purchase additional shares of Class A common stock is not exercised |
| |
Cash
Proceeds ($) |
| |
Number of LLC
Interests, assuming the underwriters’ option to purchase additional shares of Class A common stock is exercised in full |
| |
Cash
Proceeds ($) |
|
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Name
|
| |
Number of
Shares |
|
Citigroup Global Markets Inc.
|
| | | |
Goldman Sachs & Co. LLC
|
| | | |
J.P. Morgan Securities LLC
|
| | | |
Morgan Stanley & Co. LLC
|
| | | |
Merrill Lynch, Pierce, Fenner & Smith
Incorporated |
| |
|
|
Barclays Capital Inc.
|
| | | |
Credit Suisse Securities (USA) LLC
|
| | | |
Deutsche Bank Securities Inc.
|
| | | |
UBS Securities LLC
|
| | | |
Wells Fargo Securities, LLC
|
| | | |
Jefferies LLC
|
| | | |
Sandler O'Neill & Partners, L.P.
|
| | | |
Total
|
| | | |
|
| | |
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-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | |
| 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 | | |
|
| | |
Unaudited Pro
Forma as of September 30, 2018 |
| |
September 30,
2018 |
| |
September 30,
2017 |
| |
December 31,
2017 |
| |
December 31,
2016 |
| |||||||||||||||
| | |
(Note 21)
|
| | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | ||||||
Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Cash and cash equivalents including cash deposited with related parties of $230,617, $209,653, $234,107 and $209,877 in September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively
|
| | | $ | 214,183 | | | | | $ | 350,183 | | | | | $ | 316,449 | | | | | $ | 352,598 | | | | | $ | 324,074 | | |
Restricted cash
|
| | | | 1,200 | | | | | | 1,200 | | | | | | 1,200 | | | | | | 1,200 | | | | | | 1,000 | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 4,642 | | | | | | 4,642 | | | | | | 39,937 | | | | | | 4,324 | | | | | | — | | |
Deposits with clearing organizations including deposits from related parties of $500
|
| | | | 9,200 | | | | | | 9,200 | | | | | | 15,489 | | | | | | 9,926 | | | | | | 10,532 | | |
Accounts receivable, net of allowance including receivables
from related parties of $45,762, $36,452, $27,163 and $25,681 in September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 95,959 | | | | | | 95,959 | | | | | | 72,273 | | | | | | 69,662 | | | | | | 79,440 | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated depreciation and amortization
|
| | | | 23,864 | | | | | | 23,864 | | | | | | 26,474 | | | | | | 27,031 | | | | | | 24,829 | | |
Software development costs, net of accumulated amortization
|
| | | | 40,741 | | | | | | 40,741 | | | | | | 40,575 | | | | | | 41,181 | | | | | | 39,444 | | |
Intangible assets, net of accumulated amortization
|
| | | | 202,624 | | | | | | 202,624 | | | | | | 228,740 | | | | | | 222,219 | | | | | | 253,410 | | |
Goodwill
|
| | | | 563,421 | | | | | | 563,421 | | | | | | 563,421 | | | | | | 563,421 | | | | | | 563,487 | | |
Receivable from affiliates
|
| | | | 3,350 | | | | | | 3,350 | | | | | | 246 | | | | | | 375 | | | | | | 969 | | |
Other assets including other assets from related parties of
$6, $39, $27 and $46 in September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 28,623 | | | | | | 28,623 | | | | | | 19,143 | | | | | | 24,950 | | | | | | 23,547 | | |
Total assets
|
| | | $ | 1,187,807 | | | | | $ | 1,323,807 | | | | | $ | 1,323,947 | | | | | $ | 1,316,887 | | | | | $ | 1,320,732 | | |
Liabilities and Members’ Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Payable to brokers and dealers and clearing organizations
including payables to related parties of $39,143 in September 30, 2017 |
| | | $ | — | | | | | $ | — | | | | | $ | 39,143 | | | | | $ | 4,322 | | | | | $ | — | | |
Accrued compensation
|
| | | | 82,201 | | | | | | 82,201 | | | | | | 66,457 | | | | | | 89,769 | | | | | | 76,286 | | |
Deferred revenue including deferred revenue from related
parties of $11,602, $13,562, $5,106 and $5,570 in September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 28,280 | | | | | | 28,280 | | | | | | 35,045 | | | | | | 29,673 | | | | | | 42,184 | | |
Contingent consideration payable to related parties
|
| | | | — | | | | | | — | | | | | | 100,408 | | | | | | 129,393 | | | | | | 70,873 | | |
Accounts payable, accrued expenses and other liabilities
including payables to related parties of $2,530 and $2,187, $2,555 and $7,234 in September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 35,545 | | | | | | 35,545 | | | | | | 23,040 | | | | | | 27,364 | | | | | | 30,489 | | |
Employee equity compensation payable
|
| | | | 33,914 | | | | | | 33,914 | | | | | | 22,976 | | | | | | 31,019 | | | | | | 28,639 | | |
Convertible term note payable to related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,285 | | |
Payable to affiliates
|
| | | | 5,856 | | | | | | 5,856 | | | | | | 7,487 | | | | | | 5,578 | | | | | | 5,563 | | |
Total liabilities
|
| | | | 185,796 | | | | | | 185,796 | | | | | | 294,556 | | | | | | 317,118 | | | | | | 283,319 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Mezzanine Capital | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Class C Shares and Class P(C) Shares
|
| | | | 12,846 | | | | | | 12,846 | | | | | | 11,182 | | | | | | 13,301 | | | | | | 12,654 | | |
Members’ capital | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Members’ capital
|
| | | | 1,005,496 | | | | | | 1,141,496 | | | | | | 1,031,748 | | | | | | 999,735 | | | | | | 1,040,911 | | |
Accumulated other comprehensive loss
|
| | | | (16,331) | | | | | | (16,331) | | | | | | (13,539) | | | | | | (13,267) | | | | | | (16,152) | | |
Total members’ capital
|
| | | | 989,165 | | | | | | 1,125,165 | | | | | | 1,018,209 | | | | | | 986,468 | | | | | | 1,024,759 | | |
Total liabilities and members’ capital
|
| | | $ | 1,187,807 | | | | | $ | 1,323,807 | | | | | $ | 1,323,947 | | | | | $ | 1,316,887 | | | | | $ | 1,320,732 | | |
|
| | |
For the
nine months ended September 30, 2018 |
| |
For the
nine months ended September 30, 2017 |
| |
For the
year ended December 31, 2017 |
| |
For the
year ended December 31, 2016 |
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | |||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees including from related parties of $159,663, $109,915, $151,695 and $134,231 in the period ended September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively
|
| | | $ | 273,751 | | | | | $ | 198,562 | | | | | $ | 267,020 | | | | | $ | 230,171 | | |
Subscription fees including from related parties of $16,627, $25,645, $37,426 and $35,169 in the period ended September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively
|
| | | | 107,130 | | | | | | 107,992 | | | | | | 144,409 | | | | | | 141,419 | | |
Commissions including from related parties of $34,944, $38,014, $43,315
and $42,343 in the period ended September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 79,830 | | | | | | 71,616 | | | | | | 96,745 | | | | | | 91,663 | | |
Thomson Reuters market data fees
|
| | | | 36,851 | | | | | | 37,895 | | | | | | 50,125 | | | | | | 50,564 | | |
Other
|
| | | | 8,209 | | | | | | 3,504 | | | | | | 4,669 | | | | | | 4,587 | | |
Gross revenue
|
| | | | 505,771 | | | | | | 419,569 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration to related parties
|
| | | | (26,830) | | | | | | (29,535) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 478,941 | | | | | | 390,034 | | | | | | 504,448 | | | | | | 492,180 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 209,053 | | | | | | 185,727 | | | | | | 248,963 | | | | | | 228,584 | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
General and administrative including from related parties of $539, $536,
$719 and $740 in the period ended September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 23,056 | | | | | | 25,416 | | | | | | 33,973 | | | | | | 27,392 | | |
Technology and communications including from related parties of $2,220,
$2,220, $2,960 and $2,960 in the period ended September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 26,598 | | | | | | 22,390 | | | | | | 30,013 | | | | | | 28,239 | | |
Professional fees
|
| | | | 20,360 | | | | | | 13,262 | | | | | | 19,351 | | | | | | 18,158 | | |
Occupancy including from related parties of $466, 466, $621 and $600 in the period ended September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively
|
| | | | 10,732 | | | | | | 11,322 | | | | | | 14,441 | | | | | | 15,817 | | |
| | | | | 338,607 | | | | | | 310,762 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | | 140,334 | | | | | | 79,272 | | | | | | 89,092 | | | | | | 93,131 | | |
Interest income including from related parties of $34, $32, $40 and $80 in
the period ended September 30, 2018, September 30, 2017, December 31, 2017 and December 31, 2016, respectively |
| | | | 1,726 | | | | | | 883 | | | | | | 1,140 | | | | | | 644 | | |
Interest expense from related parties
|
| | | | — | | | | | | (455) | | | | | | (455) | | | | | | (1,339) | | |
Income before taxes
|
| | | | 142,060 | | | | | | 79,700 | | | | | | 89,777 | | | | | | 92,436 | | |
Provision for income taxes
|
| | | | (11,900) | | | | | | (3,159) | | | | | | (6,129) | | | | | | 725 | | |
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Net income per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 839.42 | | | | | $ | 500.81 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
Diluted
|
| | | $ | 839.42 | | | | | $ | 500.81 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 155,060 | | | | | | 152,836 | | | | | | 153,046 | | | | | | 151,902 | | |
Diluted
|
| | | | 155,060 | | | | | | 152,836 | | | | | | 153,046 | | | | | | 151,902 | | |
Unaudited pro forma net income per share (Note 21) | | | | | | ||||||||||||||||||||
Net income per share | | | | | | ||||||||||||||||||||
Basic
|
| | | $ | | | | | | | | | | | | $ | | | | | | | | | |
Diluted
|
| | | $ | | | | | | | | | | | | $ | | | | | | | | | |
Weighted average number of shares outstanding | | | | | | ||||||||||||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Members’
Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Members’ Capital |
| |||||||||
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 (unaudited): | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | 76,541 | | | | | | | | | | | | 76,541 | | |
Foreign currency translation adjustments
|
| | | | | | | | | | 2,613 | | | | | | 2,613 | | |
Comprehensive income
|
| | | | 76,541 | | | | | | 2,613 | | | | | | 79,154 | | |
Adjustment to Class C Shares and Class P(C) Shares in mezzanine capital
|
| | | | 11 | | | | | | | | | | | | 11 | | |
Capital contributions
|
| | | | 29,285 | | | | | | | | | | | | 29,285 | | |
Capital distributions
|
| | | | (115,000) | | | | | | | | | | | | (115,000) | | |
Members’ capital at September 30, 2017 (unaudited)
|
| | | $ | 1,031,748 | | | | | $ | (13,539) | | | | | $ | 1,018,209 | | |
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 | | |
|
| | |
For the
nine months ended September 30, 2018 |
| |
For the
nine months ended September 30, 2017 |
| |
For the
year ended December 31, 2017 |
| |
For the
year ended December 31, 2016 |
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | |||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 48,808 | | | | | | 52,645 | | | | | | 68,615 | | | | | | 80,859 | | |
Contingent consideration
|
| | | | 26,830 | | | | | | 29,535 | | | | | | 58,520 | | | | | | 26,224 | | |
Vesting of P-1(C) Shares
|
| | | | (5,728) | | | | | | | | | | | | | | | | | | | | |
(Increase) decrease in operating assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | (318) | | | | | | (39,937) | | | | | | (4,324) | | | | | | 380 | | |
Deposits with clearing organizations
|
| | | | 726 | | | | | | (4,956) | | | | | | 606 | | | | | | (2,311) | | |
Accounts receivable
|
| | | | (28,434) | | | | | | 8,554 | | | | | | 11,196 | | | | | | (18,683) | | |
Receivable from affiliates
|
| | | | (2,534) | | | | | | 315 | | | | | | 314 | | | | | | 957 | | |
Other assets
|
| | | | (3,769) | | | | | | 9,529 | | | | | | 3,769 | | | | | | (11,692) | | |
Increase (decrease) in operating liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Payable to brokers and dealers and clearing
organizations |
| | | | (4,322) | | | | | | 39,143 | | | | | | 4,322 | | | | | | (380) | | |
Accrued compensation
|
| | | | (7,568) | | | | | | (10,344) | | | | | | 12,364 | | | | | | 7,851 | | |
Deferred revenue
|
| | | | (1,396) | | | | | | (7,307) | | | | | | (12,555) | | | | | | (6,167) | | |
Accounts payable, accrued expenses and other
liabilities |
| | | | 8,793 | | | | | | (8,341) | | | | | | (3,826) | | | | | | 2,364 | | |
Employee equity compensation payable
|
| | | | 2,896 | | | | | | (5,663) | | | | | | 2,380 | | | | | | 519 | | |
Payable to affiliates
|
| | | | 684 | | | | | | 1,581 | | | | | | (449) | | | | | | (1,237) | | |
Net cash provided by operating activities
|
| | | | 164,828 | | | | | | 141,295 | | | | | | 224,580 | | | | | | 171,845 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of furniture, equipment, software and leasehold improvements
|
| | | | (6,327) | | | | | | (10,037) | | | | | | (13,461) | | | | | | (9,998) | | |
Capitalized software development costs
|
| | | | (19,523) | | | | | | (20,042) | | | | | | (27,157) | | | | | | (25,351) | | |
Business acquisitions
|
| | | | | | | | | | 66 | | | | | | 66 | | | | | | (15,216) | | |
Purchase of investments
|
| | | | | | | | | | (5,000) | | | | | | (5,000) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (25,850) | | | | | | (35,013) | | | | | | (45,552) | | | | | | (50,565) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital distributions
|
| | | | (139,350) | | | | | | (115,000) | | | | | | (152,000) | | | | | | (130,000) | | |
Mezzanine capital contributions
|
| | | | | | | | | | 82 | | | | | | 82 | | | | | | — | | |
Mezzanine capital distributions
|
| | | | | | | | | | (1,543) | | | | | | (1,543) | | | | | | (521) | | |
Net cash used in financing activities
|
| | | | (139,350) | | | | | | (116,461) | | | | | | (153,461) | | | | | | (130,521) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (2,043) | | | | | | 2,754 | | | | | | 3,157 | | | | | | (6,200) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (2,415) | | | | | | (7,425) | | | | | | 28,724 | | | | | | (15,441) | | |
Cash and cash equivalents and restricted cash | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of period
|
| | | | 353,798 | | | | | | 325,074 | | | | | | 325,074 | | | | | | 340,515 | | |
End of period
|
| | | $ | 351,383 | | | | | $ | 317,649 | | | | | $ | 353,798 | | | | | $ | 325,074 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | | $ | — | | | | | $ | 455 | | | | | $ | 455 | | | | | $ | 1,339 | | |
Income taxes paid
|
| | | $ | 5,500 | | | | | $ | 4,207 | | | | | $ | 6,312 | | | | | $ | 6,735 | | |
Non-cash financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
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 | | | | | $ | 29,285 | | | | | | | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
Revenues
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Transaction fees
|
| | | $ | 208,049 | | | | | $ | 65,702 | | | | | $ | 156,931 | | | | | $ | 41,631 | | |
Subscription and Thomson Reuters market data fees
|
| | | | 1,305 | | | | | | 142,676 | | | | | | 1,200 | | | | | | 144,687 | | |
Commissions
|
| | | | 49,367 | | | | | | 30,463 | | | | | | 42,049 | | | | | | 29,567 | | |
Other
|
| | | | 40 | | | | | | 8,169 | | | | | | 27 | | | | | | 3,477 | | |
Gross revenues
|
| | | $ | 258,761 | | | | | $ | 247,010 | | | | | $ | 200,207 | | | | | $ | 219,362 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
Revenues
|
| |
Variable
|
| |
Fixed
|
| |
Variable
|
| |
Fixed
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Transaction fees
|
| | | $ | 210,198 | | | | | $ | 56,822 | | | | | $ | 176,060 | | | | | $ | 54,111 | | |
Subscription and Thomson Reuters market data fees
|
| | | | 1,575 | | | | | | 192,959 | | | | | | 1,496 | | | | | | 190,487 | | |
Commissions
|
| | | | 57,118 | | | | | | 39,627 | | | | | | 54,194 | | | | | | 37,469 | | |
Other
|
| | | | 36 | | | | | | 4,633 | | | | | | 30 | | | | | | 4,557 | | |
Gross revenues
|
| | | $ | 268,927 | | | | | $ | 294,041 | | | | | $ | 231,780 | | | | | $ | 286,624 | | |
|
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | |||
Computer hardware
|
| | | $ | 72,123 | | | | | $ | 65,054 | | | | | $ | 67,852 | | | | | $ | 55,899 | | |
Leasehold improvements
|
| | | | 27,115 | | | | | | 26,500 | | | | | | 27,139 | | | | | | 26,222 | | |
Purchased software
|
| | | | 13,786 | | | | | | 13,193 | | | | | | 12,991 | | | | | | 12,090 | | |
Furniture and office equipment
|
| | | | 6,097 | | | | | | 6,297 | | | | | | 6,350 | | | | | | 5,960 | | |
Accumulated depreciation and amortization
|
| | | | (95,257) | | | | | | (84,570) | | | | | | (87,301) | | | | | | (75,342) | | |
Furniture, equipment, purchased software and leasehold
improvements, net of accumulated depreciation and amortization |
| | | $ | 23,864 | | | | | $ | 26,474 | | | | | $ | 27,031 | | | | | $ | 24,829 | | |
|
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | |||
Software development costs
|
| | | $ | 237,904 | | | | | $ | 211,266 | | | | | $ | 218,382 | | | | | $ | 191,225 | | |
Accumulated amortization
|
| | | | (197,163) | | | | | | (170,691) | | | | | | (177,201) | | | | | | (151,781) | | |
Software development costs, net of accumulated amortization
|
| | | $ | 40,741 | | | | | $ | 40,575 | | | | | $ | 41,181 | | | | | $ | 39,444 | | |
|
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | |||
TR Acquisition
|
| | | $ | 334,185 | | | | | $ | 334,185 | | | | | $ | 334,185 | | | | | $ | 334,185 | | |
Merger
|
| | | | 66,484 | | | | | | 66,484 | | | | | | 66,484 | | | | | | 66,484 | | |
RaffCap Business
|
| | | | 49,200 | | | | | | 49,200 | | | | | | 49,200 | | | | | | 49,200 | | |
BondDesk
|
| | | | 103,158 | | | | | | 103,158 | | | | | | 103,158 | | | | | | 103,158 | | |
Other
|
| | | | 10,394 | | | | | | 10,394 | | | | | | 10,394 | | | | | | 10,460 | | |
| | | | $ | 563,421 | | | | | $ | 563,421 | | | | | $ | 563,421 | | | | | $ | 563,487 | | |
|
| | | | | |
As of September 30,
|
| |||||||||||||||||||||||||||||||||
| | | | | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
Amortization
Period |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |||
Customer relationships – Fixed Income Business
|
| |
13 Years
|
| | | $ | 155,284 | | | | | $ | (155,284) | | | | | $ | — | | | | | $ | 155,284 | | | | | $ | (155,270) | | | | | $ | 14 | | |
Customer relationships – DW
|
| |
11 Years
|
| | | | 65,000 | | | | | | (46,780) | | | | | | 18,220 | | | | | | 65,000 | | | | | | (40,871) | | | | | | 24,129 | | |
Customer relationships –
RaffCap |
| |
12 Years
|
| | | | 17,600 | | | | | | (10,267) | | | | | | 7,333 | | | | | | 17,600 | | | | | | (8,800) | | | | | | 8,800 | | |
Customer relationships – BondDesk
|
| |
15 Years
|
| | | | 104,000 | | | | | | (34,006) | | | | | | 69,994 | | | | | | 104,000 | | | | | | (27,072) | | | | | | 76,928 | | |
Customer relationships – Other
|
| |
10 Years
|
| | | | 2,100 | | | | | | (547) | | | | | | 1,553 | | | | | | 2,100 | | | | | | (337) | | | | | | 1,763 | | |
Tradenames
|
| |
10 Years
|
| | | | 200 | | | | | | (140) | | | | | | 60 | | | | | | 200 | | | | | | (120) | | | | | | 80 | | |
Liquidity contracts
|
| |
16 Years
|
| | | | 185,000 | | | | | | (91,536) | | | | | | 93,464 | | | | | | 185,000 | | | | | | (79,974) | | | | | | 105,026 | | |
| | | | | | | $ | 529,184 | | | | | $ | (338,560) | | | | | $ | 190,624 | | | | | $ | 529,184 | | | | | $ | (312,444) | | | | | $ | 216,740 | | |
|
| | | | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
| | | | | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Amortization
Period |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
Customer relationships – Fixed Income Business
|
| |
13 Years
|
| | | $ | 155,284 | | | | | $ | (155,270) | | | | | $ | 14 | | | | | $ | 155,217 | | | | | $ | (150,147) | | | | | $ | 5,070 | | |
Customer relationships – DW
|
| |
11 Years
|
| | | | 65,000 | | | | | | (42,348) | | | | | | 22,652 | | | | | | 65,000 | | | | | | (36,439) | | | | | | 28,561 | | |
Customer relationships –
RaffCap |
| |
12 Years
|
| | | | 17,600 | | | | | | (9,166) | | | | | | 8,434 | | | | | | 17,600 | | | | | | (7,700) | | | | | | 9,900 | | |
Customer relationships – BondDesk
|
| |
15 Years
|
| | | | 104,000 | | | | | | (28,806) | | | | | | 75,194 | | | | | | 104,000 | | | | | | (21,872) | | | | | | 82,128 | | |
Customer relationships – Other
|
| |
10 Years
|
| | | | 2,100 | | | | | | (385) | | | | | | 1,715 | | | | | | 2,100 | | | | | | (175) | | | | | | 1,925 | | |
Tradenames
|
| |
10 Years
|
| | | | 200 | | | | | | (125) | | | | | | 75 | | | | | | 5,400 | | | | | | (5,272) | | | | | | 128 | | |
Liquidity contracts
|
| |
16 Years
|
| | | | 185,000 | | | | | | (82,865) | | | | | | 102,135 | | | | | | 185,000 | | | | | | (71,302) | | | | | | 113,698 | | |
| | | | | | | $ | 529,184 | | | | | $ | (318,965) | | | | | $ | 210,219 | | | | | $ | 534,317 | | | | | $ | (292,907) | | | | | $ | 241,410 | | |
|
Year
|
| |
Amount
|
| |||
2019
|
| | | $ | 26,122 | | |
2020
|
| | | | 26,122 | | |
2021
|
| | | | 26,122 | | |
2022
|
| | | | 20,694 | | |
2023
|
| | | | 20,193 | | |
| | |
For the
nine months ended September 30, 2018 |
| |
For the
nine months ended September 30, 2017 |
| |
For the year
ended December 31, 2017 |
| |
For the year
ended December 31, 2016 |
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Deferred revenue balance – beginning of period
|
| | | $ | 29,673 | | | | | $ | 42,184 | | | | | $ | 42,184 | | | | | $ | 48,533 | | |
New billings
|
| | | | 100,091 | | | | | | 127,312 | | | | | | 130,084 | | | | | | 132,501 | | |
Revenue recognized
|
| | | | (101,484) | | | | | | (139,823) | | | | | | (142,595) | | | | | | (138,850) | | |
Deferred revenue balance – end of period
|
| | | $ | 28,280 | | | | | $ | 35,045 | | | | | $ | 29,673 | | | | | $ | 42,184 | | |
|
| | |
For the nine months ended
September 30, |
| |
For the year ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Current: | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
State and Local
|
| | | | 5,739 | | | | | | 2,817 | | | | | | 4,331 | | | | | | 2,772 | | |
Foreign
|
| | | | 3,559 | | | | | | 2,118 | | | | | | 2,748 | | | | | | 2,826 | | |
| | | | | 9,298 | | | | | | 4,935 | | | | | | 7,079 | | | | | | 5,598 | | |
Deferred – Federal
|
| | | | 1,085 | | | | | | (1,304) | | | | | | (433) | | | | | | (5,783) | | |
Deferred – state and local
|
| | | | 1,517 | | | | | | (472) | | | | | | (517) | | | | | | (540) | | |
Total deferred
|
| | | | 2,602 | | | | | | (1,776) | | | | | | (950) | | | | | | (6,323) | | |
Total
|
| | | $ | 11,900 | | | | | $ | 3,159 | | | | | $ | 6,129 | | | | | $ | (725) | | |
|
| | |
For the nine months ended
September 30, |
| |
For the year ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
U.S. federal tax at statutory rate
|
| | | | 21.0% | | | | | | 35.0% | | | | | | 35.0% | | | | | | 35.0% | | |
State and local taxes – net of federal benefit
|
| | | | 5.1% | | | | | | 2.9% | | | | | | 2.8% | | | | | | 1.6% | | |
Foreign taxes
|
| | | | 2.5% | | | | | | 2.7% | | | | | | 3.1% | | | | | | 3.1% | | |
TCJA provisional tax charge
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 2.2% | | | | | | 0.0% | | |
LLC flow-through structure
|
| | | | -20.2% | | | | | | -36.6% | | | | | | -36.3% | | | | | | -40.5% | | |
Effective tax rate
|
| | | | 8.4% | | | | | | 4.0% | | | | | | 6.8% | | | | | | -0.8% | | |
|
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Deferred tax assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 7,317 | | | | | $ | 10,116 | | | | | $ | 8,966 | | | | | $ | 7,750 | | |
Goodwill and intangible assets
|
| | | | (3,562) | | | | | | (1,971) | | | | | | (2,146) | | | | | | (1,381) | | |
Other
|
| | | | 463 | | | | | | — | | | | | | — | | | | | | — | | |
Total deferred tax assets
|
| | | $ | 4,218 | | | | | $ | 8,145 | | | | | $ | 6,820 | | | | | $ | 6,369 | | |
|
| | |
Number of
Vested Shares Issued |
| |||
As of September 30, 2018 | | | | | | | |
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 | | |
As of September 30, 2017 | | | | | | | |
(unaudited) | | | | | | | |
Class A Shares
|
| | | | 146,333 | | |
Class C Shares
|
| | | | 447 | | |
Class P(A) Shares
|
| | | | 6,887 | | |
Class P(C) Shares
|
| | | | 2 | | |
As of December 31, 2017 | | | | | | | |
Class A Shares
|
| | | | 146,333 | | |
Class C Shares
|
| | | | 447 | | |
Class P(A) Shares
|
| | | | 6,887 | | |
Class P(C) Shares
|
| | | | 2 | | |
As of December 31, 2016 | | | | | | | |
Class A Shares
|
| | | | 144,498 | | |
Class C Shares
|
| | | | 504 | | |
Class P(A) Shares
|
| | | | 6,887 | | |
Class P(C) Shares
|
| | | | 2 | | |
| | |
Number of
PRSUs |
| |
Weighted
Average Fair Value of PRSUs |
| ||||||
Outstanding at December 31, 2015
|
| | | | 574.7 | | | | | $ | 22,512 | | |
Granted
|
| | | | 512.8 | | | | | | 21,723 | | |
Forfeited
|
| | | | (12.9) | | | | | | 23,170 | | |
Outstanding at December 31, 2016
|
| | | | 1,074.6 | | | | | | 13,159 | | |
Granted
|
| | | | 511.7 | | | | | | 24,911 | | |
Forfeited
|
| | | | (8.7) | | | | | | 26,770 | | |
Outstanding at September 30, 2017 (unaudited)
|
| | | | 1,577.6 | | | | | $ | 31,039 | | |
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 | | |
|
| | |
Number of
SARS |
| |
Weighted
Average Exercise Price of SARs |
| ||||||
Outstanding at December 31, 2016
|
| | | | 2,886.1 | | | | | $ | 17,344 | | |
Exercised
|
| | | | (2,886.1) | | | | | | (17,344) | | |
Outstanding at September 30, 2017 and December 31, 2017
|
| | | | — | | | | | $ | — | | |
|
| | |
Number of
Shares |
| |||
Outstanding at December 31, 2015
|
| | | | 528 | | |
Sold
|
| | | | (24) | | |
Outstanding at December 31, 2016
|
| | | | 504 | | |
Purchased
|
| | | | 5 | | |
Sold
|
| | | | (62) | | |
Outstanding at September 30, 2017 (unaudited)
|
| | | | 447 | | |
Outstanding at December 31, 2016
|
| | | | 504 | | |
Purchased
|
| | | | 5 | | |
Sold
|
| | | | (62) | | |
Outstanding at December 31, 2017
|
| | | | 447 | | |
Sold
|
| | | | — | | |
Outstanding at September 30, 2018
|
| | | | 447 | | |
|
| | |
Number of
Shares |
| |||
Outstanding at December 31, 2015
|
| | | | 2 | | |
Sold
|
| | | | — | | |
Outstanding at December 31, 2016
|
| | | | 2 | | |
Sold
|
| | | | — | | |
Outstanding at September 30, 2017 (unaudited)
|
| | | | 2 | | |
Outstanding at December 31, 2016
|
| | | | 2 | | |
Sold
|
| | | | — | | |
Outstanding at December 31, 2017
|
| | | | 2 | | |
Sold
|
| | | | — | | |
Outstanding at September 30, 2018
|
| | | | 2 | | |
|
| | |
Number of
Shares |
| |||
Outstanding at December 31, 2017
|
| | | | — | | |
Vested
|
| | | | 232 | | |
Outstanding at September 30, 2018
|
| | | | 232 | | |
|
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Cash and cash equivalents
|
| | | $ | 230,617 | | | | | $ | 209,653 | | | | | $ | 234,107 | | | | | $ | 209,877 | | |
Deposits with clearing organizations
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | | | | | 500 | | |
Accounts receivable
|
| | | | 45,762 | | | | | | 36,452 | | | | | | 27,163 | | | | | | 25,681 | | |
Receivable from affiliates
|
| | | | 3,350 | | | | | | 246 | | | | | | 375 | | | | | | 969 | | |
Other assets
|
| | | | 6 | | | | | | 39 | | | | | | 27 | | | | | | 46 | | |
Payable to brokers and dealers and clearing organizations
|
| | | | — | | | | | | 39,143 | | | | | | — | | | | | | — | | |
Deferred revenue
|
| | | | 11,602 | | | | | | 13,563 | | | | | | 5,106 | | | | | | 5,570 | | |
Contingent consideration payable
|
| | | | — | | | | | | 100,408 | | | | | | 129,393 | | | | | | 70,873 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 2,530 | | | | | | 2,187 | | | | | | 2,555 | | | | | | 7,234 | | |
Convertible term note payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | 29,285 | | |
Payable to affiliates
|
| | | | 5,856 | | | | | | 7,487 | | | | | | 5,578 | | | | | | 5,563 | | |
| | |
September 30,
2017 |
| |
December 31,
2017 |
| |
December 31,
2016 |
| |||||||||
Standard deviation
|
| | | $ | 2,291,667 | | | | | $ | 1,666,667 | | | | | $ | 5,000,000 | | |
Revenue multiple
|
| | | | 6.41x | | | | | | 7.03x | | | | | | 5.71x | | |
Discount rate
|
| | | | 3.30% | | | | | | 1.64% | | | | | | 3.14% | | |
| | |
Quoted Prices
in active Markets for Indentical Assets (Level 1) |
| |
Significant
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
As of September 30, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 134,876 | | | | | $ | — | | | | | $ | — | | | | | $ | 134,876 | | |
| | | | $ | 134,876 | | | | | $ | — | | | | | $ | — | | | | | $ | 134,876 | | |
As of September 30, 2017 (unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 125,392 | | | | | $ | — | | | | | $ | — | | | | | $ | 125,392 | | |
| | | | $ | 125,392 | | | | | $ | — | | | | | $ | — | | | | | $ | 125,392 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration payable
|
| | | $ | — | | | | | $ | — | | | | | $ | 100,408 | | | | | $ | 100,408 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 100,408 | | | | | $ | 100,408 | | |
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 | | |
As of December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 105,325 | | | | | $ | — | | | | | $ | — | | | | | $ | 105,325 | | |
| | | | $ | 105,325 | | | | | $ | — | | | | | $ | — | | | | | $ | 105,325 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration payable
|
| | | $ | — | | | | | $ | — | | | | | $ | 70,873 | | | | | $ | 70,873 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 70,873 | | | | | $ | 70,873 | | |
|
Year ended September 30, |
| |
Amount
|
| |||
2019
|
| | | $ | 11,111 | | |
2020
|
| | | | 8,404 | | |
2021
|
| | | | 6,201 | | |
2022
|
| | | | 4,079 | | |
2023
|
| | | | 3,958 | | |
Thereafter
|
| | | | 12,149 | | |
| | | | $ | 45,902 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Years ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Net Income (in thousands)
|
| | | $ | 130,160 | | | | | $ | 76,541 | | | | | $ | 83,648 | | | | | $ | 93,161 | | |
Basic Weighted Average Shares Outstanding
|
| | | | 155,060 | | | | | | 152,836 | | | | | | 153,046 | | | | | | 151,902 | | |
Dilutive Effect of Convertible Term Notes Payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Diluted Weighted Average Shares Outstanding
|
| | | | 155,060 | | | | | | 152,836 | | | | | | 153,046 | | | | | | 151,902 | | |
Basic Earnings Per Share
|
| | | $ | 839.42 | | | | | $ | 500.81 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
Diluted Earnings Per Share
|
| | | $ | 839.42 | | | | | $ | 500.81 | | | | | $ | 546.55 | | | | | $ | 613.30 | | |
|
| | |
TWL
|
| |
DW
|
| |
TWD
|
| |
TEL
|
| |
TEL Japan
Branch |
| |
TWJ
|
| ||||||||||||||||||
As of September 30, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Regulatory Capital
|
| | | $ | 14,552 | | | | | $ | 35,439 | | | | | $ | 16,322 | | | | | $ | 37,058 | | | | | | | | | | | $ | 11,617 | | |
Regulatory Capital Requirement
|
| | | | 1,912 | | | | | | 1,682 | | | | | | 458 | | | | | | 17,912 | | | | | | | | | | | | 3,509 | | |
Excess Regulatory Capital
|
| | | $ | 12,640 | | | | | $ | 33,757 | | | | | $ | 15,864 | | | | | $ | 19,146 | | | | | | | | | | | $ | 8,108 | | |
As of September 30, 2017 (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Regulatory Capital
|
| | | $ | 16,919 | | | | | $ | 31,921 | | | | | $ | 17,802 | | | | | $ | 34,968 | | | | | $ | 3,189 | | | | | | | | |
Regulatory Capital Requirement
|
| | | | 1,459 | | | | | | 1,728 | | | | | | 373 | | | | | | 17,891 | | | | | | 1,590 | | | | | | | | |
Excess Regulatory Capital
|
| | | $ | 15,460 | | | | | $ | 30,193 | | | | | $ | 17,429 | | | | | $ | 17,077 | | | | | $ | 1,599 | | | | | | | | |
|
| | |
TWL
|
| |
DW
|
| |
TWD
|
| |
TEL
|
| |
TEL Japan
Branch |
| |
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 | | |
As of December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Regulatory Capital
|
| | | $ | 17,326 | | | | | $ | 20,303 | | | | | $ | 16,651 | | | | | $ | 21,614 | | | | | $ | 4,808 | | | | | | | | |
Regulatory Capital Requirement
|
| | | | 1,890 | | | | | | 1,828 | | | | | | 250 | | | | | | 13,390 | | | | | | 1,009 | | | | | | | | |
Excess Regulatory Capital
|
| | | $ | 15,436 | | | | | $ | 18,475 | | | | | $ | 16,401 | | | | | $ | 8,224 | | | | | $ | 3,799 | | | | | | | | |
|
| | |
TW SEF
|
| |
DW SEF
|
| ||||||
As of September 30, 2018 | | | | | | | | | | | | | |
Financial Resources
|
| | | $ | 24,313 | | | | | $ | 16,942 | | |
Required Financial Resources
|
| | | | 10,500 | | | | | | 5,199 | | |
Excess Financial Resources
|
| | | $ | 13,813 | | | | | $ | 11,743 | | |
Liquid Financial Assets
|
| | | $ | 14,542 | | | | | $ | 10,455 | | |
Required Liquid Financial Assets
|
| | | | 5,250 | | | | | | 2,600 | | |
Excess Liquid Financial Assets
|
| | | $ | 9,292 | | | | | $ | 7,855 | | |
As of September 30, 2017 (unaudited) | | | | | | | | | | | | | |
Financial Resources
|
| | | $ | 25,424 | | | | | $ | 19,319 | | |
Required Financial Resources
|
| | | | 10,500 | | | | | | 6,061 | | |
Excess Financial Resources
|
| | | $ | 14,924 | | | | | $ | 13,258 | | |
Liquid Financial Assets
|
| | | $ | 14,569 | | | | | $ | 13,142 | | |
Required Liquid Financial Assets
|
| | | | 5,250 | | | | | | 3,031 | | |
Excess Liquid Financial Assets
|
| | | $ | 9,319 | | | | | $ | 10,111 | | |
As of December 31, 2017 | | | | | | | | | | | | | |
Financial Resources
|
| | | $ | 23,349 | | | | | $ | 20,069 | | |
Required Financial Resources
|
| | | | 10,500 | | | | | | 5,875 | | |
Excess Financial Resources
|
| | | $ | 12,849 | | | | | $ | 14,194 | | |
Liquid Financial Assets
|
| | | $ | 14,084 | | | | | $ | 13,865 | | |
Required Liquid Financial Assets
|
| | | | 5,250 | | | | | | 2,893 | | |
Excess Liquid Financial Assets
|
| | | $ | 8,834 | | | | | $ | 10,972 | | |
|
| | |
TW SEF
|
| |
DW SEF
|
| ||||||
As of December 31, 2016 | | | | | | | | | | | | | |
Financial Resources
|
| | | $ | 22,655 | | | | | $ | 17,574 | | |
Required Financial Resources
|
| | | | 10,500 | | | | | | 5,764 | | |
Excess Financial Resources
|
| | | $ | 12,155 | | | | | $ | 11,810 | | |
Liquid Financial Assets
|
| | | $ | 13,763 | | | | | $ | 9,918 | | |
Required Liquid Financial Assets
|
| | | | 5,250 | | | | | | 2,882 | | |
Excess Liquid Financial Assets
|
| | | $ | 8,513 | | | | | $ | 7,036 | | |
|
| | |
For the nine months ended
September 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Net revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Institutional
|
| | | $ | 301,918 | | | | | $ | 236,034 | | | | | $ | 318,038 | | | | | $ | 285,801 | | |
Wholesale
|
| | | | 99,028 | | | | | | 88,490 | | | | | | 118,451 | | | | | | 109,945 | | |
Retail
|
| | | | 57,766 | | | | | | 53,467 | | | | | | 70,857 | | | | | | 67,471 | | |
Market Data
|
| | | | 47,059 | | | | | | 41,578 | | | | | | 55,622 | | | | | | 55,187 | | |
Other
|
| | | | (26,830) | | | | | | (29,535) | | | | | | (58,520) | | | | | | (26,224) | | |
Net revenue
|
| | | | 478,941 | | | | | | 390,034 | | | | | | 504,448 | | | | | | 492,180 | | |
Operating expenses
|
| | | | 338,607 | | | | | | 310,762 | | | | | | 415,356 | | | | | | 399,049 | | |
Operating income
|
| | | $ | 140,334 | | | | | $ | 79,272 | | | | | $ | 89,092 | | | | | $ | 93,131 | | |
|
| | |
For the nine months ended
September 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Net revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | 324,304 | | | | | $ | 287,624 | | | | | $ | 385,176 | | | | | $ | 365,308 | | |
International
|
| | | | 181,467 | | | | | | 131,945 | | | | | | 177,792 | | | | | | 153,096 | | |
Gross revenue
|
| | | | 505,771 | | | | | | 419,569 | | | | | | 562,968 | | | | | | 518,404 | | |
Contingent consideration
|
| | | | (26,830) | | | | | | (29,535) | | | | | | (58,520) | | | | | | (26,224) | | |
Total
|
| | | $ | 478,941 | | | | | $ | 390,034 | | | | | $ | 504,448 | | | | | $ | 492,180 | | |
|
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | |
(unaudited)
|
| | | |||||||||||||
Long-lived assets | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S.
|
| | | $ | 822,845 | | | | | $ | 851,024 | | | | | $ | 845,599 | | | | | $ | 876,622 | | |
International
|
| | | | 7,805 | | | | | | 8,186 | | | | | | 7,987 | | | | | | 4,548 | | |
Total
|
| | | $ | 830,650 | | | | | $ | 859,210 | | | | | $ | 853,586 | | | | | $ | 881,170 | | |
|
| Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
|
BofA Merrill Lynch
|
| |
Barclays
|
| |
Credit Suisse
|
|
|
Deutsche Bank Securities
|
| |
UBS Investment Bank
|
| |
Wells Fargo Securities
|
|
|
Jefferies
|
| |
Sandler O’Neill + Partners, L.P.
|
|
| | |
Amount
|
| |||
SEC registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
Stock exchange listing fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Blue Sky fees and expenses
|
| | | | * | | |
Transfer agent and registrar fees
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
|
Exhibit
No. |
| |
Exhibit Description
|
|
|
1.1*
|
| | Form of Underwriting Agreement. | |
|
3.1*
|
| | Form of Amended and Restated Certificate of Incorporation of Tradeweb Markets Inc., to be effective prior to or upon the closing of this offering. | |
|
3.2*
|
| | Form of Amended and Restated Bylaws of Tradeweb Markets Inc., to be effective prior to or upon the closing of this offering. | |
|
4.1*
|
| | Specimen Common Stock Certificate of Tradeweb Markets Inc. | |
|
5.1*
|
| | Opinion of Fried, Frank, Harris, Shriver & Jacobson LLP. | |
|
10.1*
|
| | Form of Stockholders Agreement, to be effective upon the closing of the offering. | |
|
10.2*
|
| | Form of Registration Rights Agreement, to be effective upon the closing of the offering. | |
|
10.3*
|
| | Form of Fifth Amended and Restated LLC Agreement of Tradeweb Markets LLC, to be effective upon closing of this offering. | |
|
10.4*
|
| | Form of Tax Receivable Agreement, to be effective upon the closing of this offering. | |
|
10.5*+
|
| | Employment Agreement by and between Lee Olesky and Tradeweb Markets LLC. | |
|
10.6*+
|
| | Employment Agreement by and between William Hult and Tradeweb Markets LLC. | |
|
10.7*+
|
| | Amended and Restated Tradeweb Markets Inc. 2018 Share Option Plan. | |
|
10.8*+
|
| | Form of Option Agreement under the Amended and Restated Tradeweb Markets Inc. 2018 Share Option Plan. | |
|
10.9*+
|
| | Amended & Restated Tradeweb Markets Inc. PRSU Plan. | |
|
10.10*+
|
| | Form of PRSU Agreement under the Amended & Restated Tradeweb Markets Inc. PRSU Plan. | |
|
10.11*+
|
| | Tradeweb Markets Inc. 2019 Omnibus Equity Incentive Plan. | |
|
10.12*+
|
| | Form of Indemnification Agreement. | |
|
10.13†
|
| | 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. | |
|
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 PricewaterhouseCoopers LLP. | |
|
23.3*
|
| | Consent of Fried, Frank, Harris, Shriver & Jacobson LLP (included in Exhibit 5.1). | |
|
24.1*
|
| | Power of Attorney (included in signature pages hereto). | |
|
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) | | | | |