| | |
Per Share
|
| |
Total
|
| ||||||
Price to public
|
| | | $ | 50.25000 | | | | | $ | 560,844,421 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.45725 | | | | | $ | 16,264,488 | | |
Proceeds, before expenses, to Tradeweb Markets Inc.
|
| | | $ | 48.79275 | | | | | $ | 544,579,933 | | |
|
J.P. Morgan
|
| | Barclays | | | Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
|
|
BofA Securities
|
| |
Credit Suisse
|
| |
Deutsche Bank Securities
|
| |
Wells Fargo Securities
|
|
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 38 | | | |
| | | | | 74 | | | |
| | | | | 76 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 92 | | | |
| | | | | 99 | | | |
| | | | | 102 | | | |
| | | | | 113 | | | |
| | | | | 124 | | | |
| | | | | 127 | | | |
| | | | | 131 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 139 | | | |
| | | | | 141 | | | |
| | | | | 141 | | |
| | |
Three Months
Ended March 31, 2020 |
| |
Three Months
Ended March 31, 2019 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(dollars in thousands, except per share data)
|
| | | | | | | | | | | | | |||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Rates
|
| | | $ | 126,039 | | | | | $ | 104,090 | | | | | $ | 21,949 | | | | | | 21.1% | | |
Credit
|
| | | | 53,978 | | | | | | 39,435 | | | | | | 14,543 | | | | | | 36.9 | | |
Equities
|
| | | | 19,434 | | | | | | 11,798 | | | | | | 7,636 | | | | | | 64.7 | | |
Money Markets
|
| | | | 11,208 | | | | | | 9,562 | | | | | | 1,646 | | | | | | 17.2 | | |
Market Data
|
| | | | 18,562 | | | | | | 16,903 | | | | | | 1,659 | | | | | | 9.8 | | |
Other
|
| | | | 5,385 | | | | | | 5,004 | | | | | | 381 | | | | | | 7.6 | | |
Gross Revenue
|
| | | | 234,606 | | | | | | 186,792 | | | | | | 47,814 | | | | | | 25.6 | | |
Total Expenses
|
| | | | 156,991 | | | | | | 140,515 | | | | | | 16,476 | | | | | | 11.7 | | |
Net income
|
| | | | 62,485 | | | | | | 42,352 | | | | | | 20,133 | | | | | | 47.5 | | |
Net income attributable to Tradeweb Markets
Inc. |
| | | $ | 43,928 | | | | | $ | — | | | | | $ | — | | | | | | — | | |
Diluted earnings per share(1)
|
| | | $ | 0.25(a) | | | | | $ | 0.19(b) | | | | | $ | 0.06 | | | | | | 31.6% | | |
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | $ | 119,650 | | | | | $ | 80,347 | | | | | $ | 39,303 | | | | | | 48.9% | | |
Adjusted EBITDA margin(2)
|
| | | | 51.0% | | | | | | 43.0% | | | | | | +799bps | | | | | | | | |
Adjusted EBIT(2)
|
| | | $ | 108,747 | | | | | $ | 70,053 | | | | | $ | 38,694 | | | | | | 55.2% | | |
Adjusted EBIT margin(2)
|
| | | | 46.4% | | | | | | 37.5% | | | | | | +885bps | | | | | | | | |
Adjusted Net Income(2)
|
| | | $ | 85,368 | | | | | $ | 52,190 | | | | | $ | 33,178 | | | | | | 63.6% | | |
Adjusted Diluted EPS(1)(2)(3)
|
| | | $ | 0.37(a) | | | | | $ | 0.23(b) | | | | | $ | 0.14 | | | | | | 60.9% | | |
| | |
Three Months Ended
|
| | | | | | | |||||||||||||||||||||
| | |
March 31, 2020
|
| |
March 31, 2019
|
| |
ADV
% Change |
| |||||||||||||||||||||
| | |
ADV
|
| |
Volume
|
| |
ADV
|
| |
Volume
|
| ||||||||||||||||||
| | |
(dollars in millions)
|
| | | | | | | |||||||||||||||||||||
Rates
|
| | | $ | 590,773 | | | | | $ | 36,867,838 | | | | | $ | 429,226 | | | | | $ | 26,357,344 | | | | | | 37.6% | | |
Credit
|
| | | $ | 32,997 | | | | | $ | 2,070,811 | | | | | $ | 16,386 | | | | | $ | 1,010,037 | | | | | | 101.4% | | |
Equities
|
| | | $ | 17,793 | | | | | $ | 1,111,272 | | | | | $ | 7,771 | | | | | $ | 479,937 | | | | | | 129.0% | | |
Money Markets
|
| | | $ | 256,193 | | | | | $ | 15,948,560 | | | | | $ | 192,264 | | | | | $ | 11,771,636 | | | | | | 33.3% | | |
Total
|
| | | $ | 897,756 | | | | | $ | 55,998,481 | | | | | $ | 645,647 | | | | | $ | 39,618,954 | | | | | | 39.0% | | |
| | |
Three Months
Ended March 31, 2020 |
| |
Three Months
Ended March 31, 2019 |
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Rates
|
| | | $ | 2.05 | | | | | $ | 2.04 | | | | | $ | 0.01 | | | | | | 0.5% | | |
Rates — excluding short-tenor swaps (less than 1 year)
|
| | | $ | 2.39 | | | | | $ | 2.09 | | | | | $ | 0.30 | | | | | | 14.4% | | |
Credit
|
| | | $ | 23.46 | | | | | $ | 34.02 | | | | | $ | (10.56) | | | | | | (31.0)% | | |
Equities
|
| | | $ | 15.39 | | | | | $ | 21.15 | | | | | $ | (5.76) | | | | | | (27.2)% | | |
Money Markets
|
| | | $ | 0.45 | | | | | $ | 0.49 | | | | | $ | (0.04) | | | | | | (8.2)% | | |
Total Fees per Million
|
| | | $ | 2.65 | | | | | $ | 2.62 | | | | | $ | 0.03 | | | | | | 1.1% | | |
Total Fees per Million — excluding short-tenor swaps
(less than 1 year) |
| | | $ | 2.93 | | | | | $ | 2.67 | | | | | $ | 0.26 | | | | | | 9.7% | | |
| | |
Three Months Ended
March 31, 2020 |
| |
Three Months Ended
March 31, 2019 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Net income
|
| | | $ | 62,485 | | | | | $ | 42,352 | | |
Net interest income
|
| | | | (699) | | | | | | (858) | | |
Depreciation and amortization
|
| | | | 37,176 | | | | | | 33,503 | | |
Stock-based compensation expense(1)
|
| | | | 3,497 | | | | | | — | | |
Provision for income taxes
|
| | | | 15,829 | | | | | | 4,783 | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,164 | | | | | | (293) | | |
Loss from revaluation of foreign denominated cash(2)
|
| | | | 198 | | | | | | 860 | | |
Adjusted EBITDA
|
| | | $ | 119,650 | | | | | $ | 80,347 | | |
Less: Depreciation and amortization
|
| | | | (37,176) | | | | | | (33,503) | | |
Add: Acquisition and Refinitiv Transaction related D&A(3)
|
| | | | 26,273 | | | | | | 23,209 | | |
Adjusted EBIT
|
| | | $ | 108,747 | | | | | $ | 70,053 | | |
Adjusted EBITDA margin(4)
|
| | | | 51.0% | | | | | | 43.0% | | |
Adjusted EBIT margin(4)
|
| | | | 46.4% | | | | | | 37.5% | | |
| | |
Three Months
Ended March 31, 2020 |
| |
Three Months
Ended March 31, 2019 |
| ||||||
| | |
(dollars in thousands, except per share data)
|
| |||||||||
Earnings per diluted share(1)
|
| | | $ | 0.25(a) | | | | | $ | 0.19(b) | | |
Pre-IPO net income attributable to Tradeweb Markets LLC(1)
|
| | | $ | — | | | | | $ | 42,352 | | |
Net income attributable to Tradeweb Markets Inc.(1)
|
| | | | 43,928 | | | | | | — | | |
Net income attributable to non-controlling interests(1)(2)
|
| | | | 18,557 | | | | | | — | | |
Net income
|
| | | | 62,485 | | | | | | 42,352 | | |
Provision for income taxes
|
| | | | 15,829 | | | | | | 4,783 | | |
Acquisition and Refinitiv Transaction related D&A(3)
|
| | | | 26,273 | | | | | | 23,209 | | |
Stock-based compensation expense(4)
|
| | | | 3,497 | | | | | | — | | |
Unrealized foreign exchange (gains) / losses
|
| | | | 1,164 | | | | | | (293) | | |
Loss from revaluation of foreign denominated cash(5)
|
| | | | 198 | | | | | | 860 | | |
Adjusted Net Income before income taxes
|
| | | | 109,446 | | | | | | 70,911 | | |
Adjusted income taxes(6)
|
| | | | (24,078) | | | | | | (18,721) | | |
Adjusted Net Income
|
| | | $ | 85,368 | | | | | $ | 52,190 | | |
Adjusted Diluted EPS(1)(7)
|
| | | $ | 0.37(a) | | | | | $ | 0.23(b) | | |
| | |
Post-IPO
Period |
| |
Pre-IPO
Period |
| ||||||
Reconciliation of Diluted Weighted Average Shares Outstanding to Adjusted Diluted Weighted
Average Shares Outstanding |
| |
Three Months
Ended March 31, 2020 |
| |
Three Months
Ended March 31, 2019 |
| ||||||
Diluted weighted average TWM LLC shares outstanding
|
| | | | — | | | | | | 223,320,457 | | |
Diluted weighted average shares of Class A and Class B common stock outstanding
|
| | | | 174,517,244 | | | | | | — | | |
Assumed exchange of LLC interests for shares of Class A or Class B common stock(1)
|
| | | | 57,644,547 | | | | | | — | | |
Adjusted diluted weighted average shares outstanding
|
| | | | 232,161,791 | | | | | | 223,320,457 | | |
Adjusted Net Income (in thousands)
|
| | | $ | 85,368 | | | | | $ | 52,190 | | |
Adjusted Diluted EPS
|
| | | $ | 0.37 | | | | | $ | 0.23 | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic
Rights |
| ||||||
Class A common stock
|
| | | | 1 | | | | | | Yes | | |
Class B common stock
|
| | | | 10 | | | | | | Yes | | |
Class C common stock
|
| | | | 1 | | | | | | No | | |
Class D common stock
|
| | | | 10 | | | | | | No | | |
| | | | | | | | |
Historical
|
| ||||||||||||||||||||||
| | |
Pro Forma(1)
|
| |
Successor
|
| | |
Predecessor
|
| |||||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||
Statement of Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transaction fees
|
| | | $ | 423,583 | | | | | $ | 423,583 | | | | | $ | 97,130 | | | | | | $ | 273,751 | | | | | $ | 267,020 | | |
Subscription fees(2)
|
| | | | 194,366 | | | | | | 194,366 | | | | | | 46,519 | | | | | | | 143,981 | | | | | | 194,534 | | |
Commissions
|
| | | | 149,365 | | | | | | 149,365 | | | | | | 32,840 | | | | | | | 79,830 | | | | | | 96,745 | | |
Other
|
| | | | 8,252 | | | | | | 8,252 | | | | | | 2,148 | | | | | | | 8,209 | | | | | | 4,669 | | |
Gross revenue
|
| | | | 775,566 | | | | | | 775,566 | | | | | | 178,637 | | | | | | | 505,771 | | | | | | 562,968 | | |
Contingent consideration(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | (26,830) | | | | | | (58,520) | | |
Net revenue
|
| | | | 775,566 | | | | | | 775,566 | | | | | | 178,637 | | | | | | | 478,941 | | | | | | 504,448 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and
benefits |
| | | | 329,457 | | | | | | 329,457 | | | | | | 80,436 | | | | | | | 209,053 | | | | | | 248,963 | | |
Depreciation and amortization
|
| | | | 139,330 | | | | | | 139,330 | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | |
Technology and communications
|
| | | | 39,285 | | | | | | 39,285 | | | | | | 9,907 | | | | | | | 26,598 | | | | | | 30,013 | | |
General and administrative
|
| | | | 34,960 | | | | | | 34,960 | | | | | | 11,837 | | | | | | | 23,056 | | | | | | 33,973 | | |
Professional fees
|
| | | | 28,029 | | | | | | 28,029 | | | | | | 8,194 | | | | | | | 20,360 | | | | | | 19,351 | | |
Occupancy
|
| | | | 14,686 | | | | | | 14,686 | | | | | | 3,308 | | | | | | | 10,732 | | | | | | 14,441 | | |
Total expenses
|
| | | | 585,747 | | | | | | 585,747 | | | | | | 146,702 | | | | | | | 338,607 | | | | | | 415,356 | | |
Operating income
|
| | | | 189,819 | | | | | | 189,819 | | | | | | 31,935 | | | | | | | 140,334 | | | | | | 89,092 | | |
Tax receivable agreement liability adjustment
|
| | | | 33,134 | | | | | | 33,134 | | | | | | — | | | | | | | — | | | | | | — | | |
Net interest income
|
| | | | 2,373 | | | | | | 2,373 | | | | | | 787 | | | | | | | 1,726 | | | | | | 685 | | |
Income before taxes
|
| | | | 225,326 | | | | | | 225,326 | | | | | | 32,722 | | | | | | | 142,060 | | | | | | 89,777 | | |
Provision for income taxes
|
| | | | (60,838) | | | | | | (52,302) | | | | | | (3,415) | | | | | | | (11,900) | | | | | | (6,129) | | |
Net income
|
| | | $ | 164,488 | | | | | $ | 173,024 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | |
Net income attributable to
non-controlling interests |
| | | $ | 40,063 | | | | | $ | 46,903 | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | |
Net income attributable to Tradeweb
Markets Inc. |
| | | $ | 124,425 | | | | | $ | 83,769 | | | | | $ | — | | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | |
Historical
|
| | ||||||||||||||||||
| | |
Pro Forma(1)
|
| |
Successor
|
| | |
Predecessor
|
| | |||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
As of
December 31, 2019 |
| |
As of
December 31, 2018 |
| | |
As of
December 31, 2017 |
| | ||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||
Statement of Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash and cash equivalents(4)
|
| | | $ | 457,658 | | | | | $ | 460,711 | | | | | $ | 410,104 | | | | | | $ | 352,598 | | | | ||
Total assets(4)
|
| | | | 5,218,420 | | | | | | 5,095,334 | | | | | | 4,997,139 | | | | | | | 1,316,887 | | | | | |
Total liabilities
|
| | | | 568,803 | | | | | | 502,589 | | | | | | 410,626 | | | | | | | 317,118 | | | | | |
Non-controlling interests
|
| | | | 994,396 | | | | | | 1,214,157 | | | | | | — | | | | | | | — | | | | | |
Total equity/members’ capital(4)
|
| | | | 4,649,617 | | | | | | 4,592,745 | | | | | | 4,572,334 | | | | | | | 986,468 | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| ||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flow from operating activities
|
| | | $ | 311,003 | | | | | $ | 112,556 | | | | | | $ | 164,828 | | | | | $ | 224,580 | | |
Free Cash Flow(5)
|
| | | $ | 266,541 | | | | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 183,962 | | |
Adjusted EBITDA(6)
|
| | | $ | 353,162 | | | | | $ | 65,308 | | | | | | $ | 214,091 | | | | | $ | 215,185 | | |
Adjusted EBITDA margin(6)
|
| | | | 45.5% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 38.2% | | |
Adjusted Net Income(6)
|
| | | $ | 230,935 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 131,369 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Operating Data: | | | | | | | | | | | | | | | | | | | |
Average Daily Volumes: | | | | | | | | | | | | | | | | | | | |
Rates
|
| | | $ | 489,547 | | | | | $ | 353,990 | | | | | $ | 253,307 | | |
Credit
|
| | | | 14,795 | | | | | | 12,664 | | | | | | 7,552 | | |
Equities
|
| | | | 7,809 | | | | | | 7,796 | | | | | | 4,814 | | |
Money markets
|
| | | | 214,351 | | | | | | 174,085 | | | | | | 132,134 | | |
Total
|
| | | $ | 726,501 | | | | | $ | 548,535 | | | | | $ | 397,807 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||
Cash flow from operating activities
|
| | | $ | 311,003 | | | | | $ | 112,556 | | | | | | $ | 164,828 | | | | | $ | 224,580 | | |
Less: Capitalization of software development costs
|
| | | | (28,681) | | | | | | (7,156) | | | | | | | (19,523) | | | | | | (27,157) | | |
Less: Purchases of furniture, equipment and leasehold improvements
|
| | | | (15,781) | | | | | | (9,090) | | | | | | | (6,327) | | | | | | (13,461) | | |
Free Cash Flow
|
| | | $ | 266,541 | | | | | $ | 96,310 | | | | | | $ | 138,978 | | | | | $ | 183,962 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||
Net income
|
| | | $ | 173,024 | | | | | $ | 29,307 | | | | | | $ | 130,160 | | | | | $ | 83,648 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 58,520 | | |
Net interest income
|
| | | | (2,373) | | | | | | (787) | | | | | | | (1,726) | | | | | | (685) | | |
Depreciation and amortization
|
| | | | 139,330 | | | | | | 33,020 | | | | | | | 48,808 | | | | | | 68,615 | | |
Stock-based compensation expense(a)
|
| | | | 25,098 | | | | | | — | | | | | | | — | | | | | | — | | |
Provision for income taxes
|
| | | | 52,302 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 6,129 | | |
Unrealized foreign exchange (gains)/losses
|
| | | | (2,310) | | | | | | 263 | | | | | | | (960) | | | | | | (364) | | |
(Gain)/loss from revaluation of foreign denominated cash(b)
|
| | | | 1,225 | | | | | | 90 | | | | | | | (921) | | | | | | (678) | | |
Tax receivable agreement liability adjustment(c)
|
| | | | (33,134) | | | | | | — | | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 353,162 | | | | | $ | 65,308 | | | | | | $ | 214,091 | | | | | $ | 215,185 | | |
Less: Depreciation and amortization
|
| | | | (139,330) | | | | | | (33,020) | | | | | | | (48,808) | | | | | | (68,615) | | |
Add: Acquisition and Refinitiv Transaction related D&A(d)
|
| | | | 97,565 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 31,236 | | |
Adjusted EBIT
|
| | | | 311,397 | | | | | | 54,701 | | | | | | | 184,859 | | | | | | 177,806 | | |
Adjusted EBITDA margin(e)
|
| | | | 45.5% | | | | | | 36.6% | | | | | | | 42.3% | | | | | | 38.2% | | |
Adjusted EBIT margin(e)
|
| | | | 40.2% | | | | | | 30.6% | | | | | | | 36.5% | | | | | | 31.6% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| ||||||||||||
| | |
(in thousands except share and per share amounts)
|
| ||||||||||||||||||||||
Earnings per diluted share(a)
|
| | | $ | 0.19(1)/ | | | | | $ | 0.13(1) | | | | | | $ | 0.60(1) | | | | | $ | 0.39(1) | | |
| | | 0.54(2) | | | |||||||||||||||||||||
Pre-IPO net income attributable to Tradeweb Markets LLC(a)
|
| | | | 42,352(1) | | | | | | 29,307(1) | | | | | | | 130,160(1) | | | | | | 83,648(1) | | |
Add: Net income attributable to Tradeweb Markets Inc.(a)
|
| | | | 83,769(2) | | | | | | — | | | | | | | — | | | | | | — | | |
Add: Net income attributable to non-controlling interests(a)(b)
|
| | | | 46,903(2) | | | | | | — | | | | | | | — | | | | | | — | | |
Net income
|
| | | | 173,024(1)(2) | | | | | | 29,307(1) | | | | | | | 130,160(1) | | | | | | 83,648(1) | | |
Provision for income taxes
|
| | | | 52,302 | | | | | | 3,415 | | | | | | | 11,900 | | | | | | 6,129 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | | 26,830 | | | | | | 58,520 | | |
Acquisition and Refinitiv Transaction
related D&A(c) |
| | | | 97,565 | | | | | | 22,413 | | | | | | | 19,576 | | | | | | 31,236 | | |
Stock-based compensation expense(d)
|
| | | | 25,098 | | | | | | — | | | | | | | — | | | | | | — | | |
Unrealized foreign exchange (gains)/losses
|
| | | | (2,310) | | | | | | 263 | | | | | | | (960) | | | | | | (364) | | |
(Gain)/loss from revaluation of foreign denominated cash(e)
|
| | | | 1,225 | | | | | | 90 | | | | | | | (921) | | | | | | (678) | | |
Tax receivable agreement liability
adjustment(f) |
| | | | (33,134) | | | | | | — | | | | | | | — | | | | | | — | | |
Adjusted Net Income before income taxes
|
| | | | 313,770 | | | | | | 55,488 | | | | | | | 186,585 | | | | | | 178,491 | | |
Adjusted income taxes(g)
|
| | | | (82,835) | | | | | | (14,649) | | | | | | | (49,258) | | | | | | (47,122) | | |
Adjusted Net Income
|
| | | $ | 230,935 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 131,369 | | |
Adjusted Diluted EPS(a)(h)
|
| | | $ | 0.23(1)/ | | | | | $ | 0.18(1) | | | | | | $ | 0.64(1) | | | | | $ | 0.62(1) | | |
| | | 0.77(2) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||
| | |
Pre-IPO
Period |
| |
Post-IPO
Period |
| | | | | | | | | | | | | | | | | | | | ||||||
| | |
Three Months
Ended March 31, 2019 |
| |
Nine Months
Ended December 31, 2019 |
| |
October 1,
2018 to December 31, 2018 |
| | |
January 1,
2018 to September 30, 2018 |
| |
Year Ended
December 31, 2017 |
| |||||||||||||||
Diluted weighted average TWM LLC shares outstanding
|
| | | | 223,320,457 | | | | | | — | | | | | | 222,243,851 | | | | | | | 215,365,920 | | | | | | 212,568,635 | | |
Diluted weighted average shares of Class A
and Class B common stock outstanding |
| | | | — | | | | | | 156,540,246 | | | | | | — | | | | | | | — | | | | | | — | | |
Assumed exchange of LLC interests for shares of Class A or Class B common stock(1)
|
| | | | — | | | | | | 74,279,741 | | | | | | — | | | | | | | — | | | | | | — | | |
Adjusted diluted weighted average shares outstanding
|
| | | | 223,320,457 | | | | | | 230,819,987 | | | | | | 222,243,851 | | | | | | | 215,365,920 | | | | | | 212,568,635 | | |
Adjusted Net Income (in thousands)
|
| | | $ | 52,190 | | | | | $ | 178,745 | | | | | $ | 40,839 | | | | | | $ | 137,327 | | | | | $ | 131,369 | | |
Adjusted Diluted EPS
|
| | | $ | 0.23 | | | | | $ | 0.77 | | | | | $ | 0.18 | | | | | | $ | 0.64 | | | | | $ | 0.62 | | |
Class of Common Stock
|
| |
Votes
|
| |
Economic
Rights |
| ||||||
Class A common stock
|
| | | | 1 | | | | | | Yes | | |
Class B common stock
|
| | | | 10 | | | | | | Yes | | |
Class C common stock
|
| | | | 1 | | | | | | No | | |
Class D common stock
|
| | | | 10 | | | | | | No | | |
| | |
As of December 31, 2019
|
| |||||||||
(in thousands, except share and per share data)
|
| |
Historical
|
| |
Pro Forma
|
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 460,711 | | | | | $ | 457,658 | | |
Revolving Credit Facility(2)
|
| | | $ | — | | | | | $ | — | | |
Stockholders’ equity:(3) | | | | | | | | | | | | | |
Class A common stock, par value $0.00001 per share; 1,000,000,000 shares
authorized; 66,408,328 issued and outstanding, actual, and 77,646,428 shares issued and outstanding, pro forma |
| | | | 1 | | | | | | 1 | | |
Class B common stock, par value $0.00001 per share; 450,000,000 shares authorized; 96,933,192 shares issued and outstanding, actual and pro forma
|
| | | | 1 | | | | | | 1 | | |
Class C common stock, par value $0.00001 per share; 350,000,000 shares authorized; 8,328,983 shares issued and outstanding, actual, and 8,928,983 shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | |
Class D common stock, par value $0.00001 per share; 300,000,000 shares authorized; 50,853,172 shares issued and outstanding, actual, and 39,610,709 shares issued and outstanding, pro forma
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 3,329,386 | | | | | | 3,606,019 | | |
Accumulated other comprehensive income
|
| | | | 1,366 | | | | | | 1,366 | | |
Retained earnings
|
| | | | 47,833 | | | | | | 47,833 | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | 3,378,588 | | | | | | 3,655,221 | | |
Non-controlling interests
|
| | | | 1,214,157 | | | | | | 994,396 | | |
Total equity
|
| | | | 4,592,745 | | | | | | 4,649,617 | | |
Total capitalization
|
| | | $ | 4,592,745 | | | | | $ | 4,649,617 | | |
| | |
Historical
|
| | | | | | | |
Pro Forma
|
| ||||||
| | |
Tradeweb
Markets Inc. and Subsidiaries |
| |
Offering
Adjustments |
| |
Tradeweb
Markets Inc. and Subsidiaries |
| |||||||||
Assets
|
| | | | |||||||||||||||
Cash and cash equivalents
|
| | | $ | 460,711 | | | | | $ | (3,053)(1) | | | | | $ | 457,658 | | |
Restricted cash
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Receivable from brokers and dealers and clearing organizations
|
| | | | 30,641 | | | | | | — | | | | | | 30,641 | | |
Deposits with clearing organizations
|
| | | | 9,724 | | | | | | — | | | | | | 9,724 | | |
Accounts receivable, net of allowance
|
| | | | 92,814 | | | | | | — | | | | | | 92,814 | | |
Furniture, equipment, purchased software and leasehold improvements, net of accumulated
depreciation and amortization |
| | | | 40,405 | | | | | | — | | | | | | 40,405 | | |
Right-of-use assets
|
| | | | 24,504 | | | | | | — | | | | | | 24,504 | | |
Software development costs, net of accumulated amortization
|
| | | | 173,086 | | | | | | — | | | | | | 173,086 | | |
Intangible assets, net of accumulated amortization
|
| | | | 1,281,441 | | | | | | — | | | | | | 1,281,441 | | |
Goodwill | | | | | 2,694,797 | | | | | | — | | | | | | 2,694,797 | | |
Receivable from affiliates
|
| | | | 2,525 | | | | | | — | | | | | | 2,525 | | |
Deferred tax asset
|
| | | | 256,450 | | | | | | 126,139(2) | | | | | | 382,589 | | |
Other assets
|
| | | | 27,236 | | | | | | — | | | | | | 27,236 | | |
Total assets
|
| | | $ | 5,095,334 | | | | | $ | 123,086 | | | | | $ | 5,218,420 | | |
Liabilities and Stockholders’ Equity
|
| | | | |||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | |
Payable to brokers and dealers and clearing organizations
|
| | | $ | 30,452 | | | | | $ | — | | | | | $ | 30,452 | | |
Accrued compensation
|
| | | | 119,415 | | | | | | — | | | | | | 119,415 | | |
Deferred revenue
|
| | | | 23,990 | | | | | | — | | | | | | 23,990 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 32,834 | | | | | | — | | | | | | 32,834 | | |
Employee equity compensation payable
|
| | | | 1,048 | | | | | | — | | | | | | 1,048 | | |
Lease liability
|
| | | | 30,955 | | | | | | — | | | | | | 30,955 | | |
Payable to affiliates
|
| | | | 1,506 | | | | | | — | | | | | | 1,506 | | |
Deferred tax liability
|
| | | | 21,572 | | | | | | — | | | | | | 21,572 | | |
Tax receivable agreement liability
|
| | | | 240,817 | | | | | | 66,214(2) | | | | | | 307,031 | | |
Total liabilities
|
| | | | 502,589 | | | | | | 66,214 | | | | | | 568,803 | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | |
Preferred stock, $.00001 par value; 250,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock, $.00001 par value; 1,000,000,000 shares authorized; 66,408,328 shares issued and outstanding, actual; 77,646,428 shares issued and outstanding, pro forma
|
| | | | 1 | | | | | | —(3) | | | | | | 1 | | |
Class B common stock, $.00001 par value; 450,000,000 shares authorized; 96,933,192 shares
issued and outstanding |
| | | | 1 | | | | | | — | | | | | | 1 | | |
Class C common stock, $.00001 par value; 350,000,000 shares authorized; 8,328,983 shares issued and outstanding, actual; 8,928,983 shares issued and outstanding, pro forma
|
| | | | — | | | | | | — | | | | | | — | | |
Class D common stock, $.00001 par value; 300,000,000 shares authorized; 50,853,172 shares
issued and outstanding, actual; 39,610,709 shares issued and outstanding, pro forma |
| | | | 1 | | | | | | —(3) | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 3,329,386 | | | | | | 276,633(4) | | | | | | 3,606,019 | | |
Accumulated other comprehensive income
|
| | | | 1,366 | | | | | | — | | | | | | 1,366 | | |
Retained earnings
|
| | | | 47,833 | | | | | | — | | | | | | 47,833 | | |
Total stockholders’ equity attributable to Tradeweb Markets Inc.
|
| | | | 3,378,588 | | | | | | 276,633 | | | | | | 3,655,221 | | |
Non-controlling interests
|
| | | | 1,214,157 | | | | | | (219,761)(5) | | | | | | 994,396 | | |
Total equity
|
| | | | 4,592,745 | | | | | | 56,872 | | | | | | 4,649,617 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 5,095,334 | | | | | $ | 123,086 | | | | | $ | 5,218,420 | | |
|
| | |
Amount
|
| |||
Gross proceeds from offering of Class A common stock
|
| | | $ | 560,844 | | |
Payment of underwriting discounts and commissions
|
| | | | (16,264) | | |
Purchase of (i) LLC Interests (and cancellation of the corresponding shares of common stock) from the Selling LLC Owners and (ii) shares of Class A common stock (and cancellation of such shares) from certain executive officers
|
| | | | (544,580) | | |
Payment of estimated offering costs other than underwriting discounts and commissions
|
| | | | (3,053) | | |
Difference between the deferred tax asset recognized and the Tax Receivable Agreement liability (see note 2)
|
| | | | 59,925 | | |
Portion allocated to non-controlling interests
|
| | | | 219,761 | | |
Total adjustment to additional paid-in capital
|
| | | $ | 276,633 | | |
| | |
Historical
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Pro Forma
|
| ||||||
| | |
Tradeweb
Markets Inc. and Subsidiaries |
| |
IPO and
Reorganization Adjustments |
| |
2019 Offering
Adjustments |
| |
As Adjusted
Before this Offering |
| |
Offering
Adjustments |
| |
Tradeweb
Markets Inc. and Subsidiaries |
| ||||||||||||||||||
Revenues | | | | | | | | ||||||||||||||||||||||||||||||
Transaction fees
|
| | | $ | 423,583 | | | | | $ | — | | | | | $ | — | | | | | $ | 423,583 | | | | | $ | — | | | | | $ | 423,583 | | |
Subscription fees
|
| | | | 138,731 | | | | | | — | | | | | | — | | | | | | 138,731 | | | | | | — | | | | | | 138,731 | | |
Commissions
|
| | | | 149,365 | | | | | | — | | | | | | — | | | | | | 149,365 | | | | | | — | | | | | | 149,365 | | |
Refinitiv market data fees
|
| | | | 55,635 | | | | | | — | | | | | | — | | | | | | 55,635 | | | | | | — | | | | | | 55,635 | | |
Other
|
| | | | 8,252 | | | | | | — | | | | | | — | | | | | | 8,252 | | | | | | | | | | | | 8,252 | | |
Gross revenue
|
| | |
|
775,566
|
| | | | | — | | | | | | — | | | | | | 775,566 | | | | | | — | | | | | | 775,566 | | |
Contingent consideration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net revenue
|
| | |
|
775,566
|
| | | | | — | | | | | | — | | | | | | 775,566 | | | | | | — | | | | | | 775,566 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 329,457 | | | | | | — | | | | | | — | | | | | | 329,457 | | | | | | — | | | | | | 329,457 | | |
Depreciation and amortization
|
| | | | 139,330 | | | | | | — | | | | | | — | | | | | | 139,330 | | | | | | — | | | | | | 139,330 | | |
Technology and communications
|
| | | | 39,285 | | | | | | — | | | | | | — | | | | | | 39,285 | | | | | | — | | | | | | 39,285 | | |
General and administrative
|
| | | | 34,960 | | | | | | — | | | | | | — | | | | | | 34,960 | | | | | | — | | | | | | 34,960 | | |
Professional fees
|
| | | | 28,029 | | | | | | — | | | | | | — | | | | | | 28,029 | | | | | | — | | | | | | 28,029 | | |
Occupancy
|
| | | | 14,686 | | | | | | — | | | | | | — | | | | | | 14,686 | | | | | | — | | | | | | 14,686 | | |
Total expenses
|
| | | | 585,747 | | | | | | — | | | | | | — | | | | | | 585,747 | | | | | | — | | | | | | 585,747 | | |
Operating income
|
| | |
|
189,819
|
| | | | | — | | | | | | — | | | | | | 189,819 | | | | | | — | | | | | | 189,819 | | |
Tax receivable agreement liability adjustment
|
| | | | 33,134 | | | | | | — | | | | | | — | | | | | | 33,134 | | | | | | — | | | | | | 33,134 | | |
Net interest income
|
| | | | 2,373 | | | | | | — | | | | | | — | | | | | | 2,373 | | | | | | — | | | | | | 2,373 | | |
Income before taxes
|
| | | | 225,326 | | | | | | | | | | | | | | | | | | 225,326 | | | | | | | | | | | | 225,326 | | |
Provision for income taxes
|
| | | | (52,302) | | | | | | (5,156)(1) | | | | | | (2,479)(1) | | | | | | (59,937) | | | | | | (901)(1) | | | | | | (60,838) | | |
Net income
|
| | | $ | 173,024 | | | | | $ | (5,156) | | | | | $ | (2,479) | | | | | $ | 165,389 | | | | | $ | (901) | | | | | $ | 164,488 | | |
Less: Pre-IPO net income attributable to Tradeweb Markets LLC
|
| | | | 42,352 | | | | | | (42,352) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income attributable to Tradeweb Markets Inc. and non-controlling interests
|
| | | | 130,672 | | | | | | 37,196 | | | | | | (2,479) | | | | | | 165,389 | | | | | | (901) | | | | | | 164,488 | | |
Less: Net income attributable to non-controlling interests
|
| | | | 46,903 | | | | | | 18,804(2) | | | | | | (16,448)(2) | | | | | | 49,259 | | | | | | (9,196)(2) | | | | | | 40,063 | | |
Net income attributable to Tradeweb Markets Inc.
|
| | | $ | 83,769 | | | | | $ | 18,392 | | | | | $ | 13,969 | | | | | $ | 116,130 | | | | | $ | 8,295 | | | | | $ | 124,425 | | |
Pro forma earnings per share data(3): | | | | | | | | ||||||||||||||||||||||||||||||
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.71 | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.68 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares of Class A and Class B common stock outstanding
|
| | | | | | | ||||||||||||||||||||||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174,579,620 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183,106,592 | | |
| | |
IPO and
Reorganization Adjustments |
| |
October
2019 Offering Adjustments |
| |
Offering
Adjustments |
| |||||||||
Tradeweb ownership percentage
|
| | | | 64.3% | | | | | | 73.3% | | | | | | 78.2% | | |
U.S. federal income tax rate
|
| | | | 21.0 | | | | | | 21.0 | | | | | | 21.0 | | |
Less: rate attributable to non-controlling interest
|
| | | | (5.3) | | | | | | (3.9) | | | | | | (3.2) | | |
State and local income taxes, net of federal tax benefit
|
| | | | 4.2 | | | | | | 4.5 | | | | | | 4.6 | | |
Tax receivable agreement adjustment
|
| | | | (3.1) | | | | | | (3.1) | | | | | | (3.1) | | |
Rate change
|
| | | | 10.2 | | | | | | 9.7 | | | | | | 9.4 | | |
Foreign taxes and other
|
| | | | (1.5) | | | | | | (1.6) | | | | | | (1.7) | | |
Effective tax rate
|
| | | | 25.5% | | | | | | 26.6% | | | | | | 27.0% | | |
| | |
Pro Forma
Tradeweb Markets Inc. |
| |||
(in thousands, except per share amounts)
|
| |
Year Ended
December 31, 2019 |
| |||
Numerator: | | | | | | | |
Net income
|
| | | $ | 164,488 | | |
Less: Net income attributable to non-controlling interests
|
| | | | (40,063) | | |
Net income attributable to Tradeweb Markets Inc. – Basic and Diluted
|
| | | $ | 124,425 | | |
Denominator: | | | | | | | |
Shares of Class A common stock issued in connection with the IPO, the October 2019
follow-on offering and other exchanges of LLC Interests and option exercises |
| | | | 66,408,328 | | |
Shares of Class B common stock issued in connection with the Reorganization Transactions
|
| | | | 96,933,192 | | |
Shares of Class A common stock issued in connection with the Net Exercise and this offering
|
| | | | 11,238,100 | | |
Weighted average shares of Class A and Class B common stock outstanding – Basic
|
| | | | 174,579,620 | | |
Dilutive effect of options
|
| | | | 6,062,835 | | |
Dilutive effect of equity-settled PRSUs
|
| | | | 2,464,137 | | |
Weighted average shares of Class A and Class B common stock outstanding – Diluted
|
| | | | 183,106,592 | | |
Earnings per share – Basic
|
| | | $ | 0.71 | | |
Earnings per share – Diluted
|
| | | $ | 0.68 | | |
Name
|
| |
Age
|
| |
Position
|
|
Lee Olesky | | |
58
|
| | Chief Executive Officer and Director | |
William (“Billy”) Hult | | |
50
|
| | President and Director | |
Enrico Bruni | | |
48
|
| | Managing Director, Head of Europe and Asia Business | |
Douglas Friedman | | |
49
|
| | General Counsel and Secretary | |
Simon Maisey | | |
48
|
| | Managing Director, Global Head of Corporate Development | |
Justin Peterson | | |
57
|
| | Chief Technology Officer | |
Robert Warshaw | | |
66
|
| | Chief Financial Officer | |
Scott Zucker | | |
51
|
| | Chief Risk and Administrative Officer | |
Steven Berns | | |
55
|
| | Director | |
Martin Brand | | |
45
|
| | Director, Chairman of the Board of Directors | |
John Finley | | |
63
|
| | Director | |
Scott Ganeles | | |
56
|
| | Director | |
Paula Madoff | | |
52
|
| | Director | |
Thomas Pluta | | |
53
|
| | Director | |
Debra Walton | | |
59
|
| | Director | |
Brian West | | |
50
|
| | Director | |
| | |
Class A
Common Stock (on a fully exchanged and converted basis)(1) |
| |
Class B
Common Stock (on a fully exchanged basis)(2) |
| |
Combined Voting
Power(3) |
| |||||||||||||||||||||||||||||||||||||||
Name of beneficial owner
|
| |
Number
|
| |
%(+)
|
| |
%(†)
|
| |
Number
|
| |
%(+)
|
| |
%(†)
|
| |
%(+)
|
| |
%(†)
|
| ||||||||||||||||||||||||
Entities affiliated with Refinitiv(4)
|
| | | | 119,921,521 | | | | | | 53.2% | | | | | | 53.2% | | | | | | 119,921,521 | | | | | | 88.5% | | | | | | 89.6% | | | | | | 83.0% | | | | | | 83.8% | | |
Lee Olesky(5)
|
| | | | 3,129,057 | | | | | | 1.4% | | | | | | 1.4% | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Billy Hult(6)
|
| | | | 1,833,847 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Enrico Bruni(7)
|
| | | | 471,202 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Steven Berns(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Martin Brand(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John G. Finley(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott C. Ganeles
|
| | | | 3,704 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Paula B. Madoff
|
| | | | 3,704 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Thomas Pluta
|
| | | | 3,704 | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Debra Walton(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brian West(12)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as a group (16 persons)(13)
|
| | | | 6,286,687 | | | | | | 2.8% | | | | | | 2.8% | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | * | | |
Name
|
| |
Number of LLC
Interests and/or Class A shares held before this offering† |
| |
Number of LLC
Interests and/or Class A shares, to be sold to us, assuming the underwriters’ option to purchase additional shares of Class A common stock is not exercised |
| |
Cash
Proceeds ($) |
| |
Number of LLC
Interests and/or Class A shares, to be sold to us, assuming the underwriters’ option to purchase additional shares of Class A common stock is exercised in full |
| |
Cash
Proceeds ($) |
| |||||||||||||||
Bank Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Barclays Unquoted Investments Limited
|
| | | | 3,881,078 | | | | | | 2,898,934 | | | | | | 141,446,962 | | | | | | 3,333,772 | | | | | | 162,663,904 | | |
Citigroup Strategic Investments LLC
|
| | | | 5,980,909 | | | | | | 1,733,597 | | | | | | 84,586,965 | | | | | | 1,993,636 | | | | | | 97,274,983 | | |
DBR Investments Co. Limited
|
| | | | 3,355,485 | | | | | | 729,453 | | | | | | 35,592,018 | | | | | | 838,871 | | | | | | 40,930,823 | | |
Goldman Sachs PSI Global Holdings, LLC
|
| | | | 3,532,571 | | | | | | 3,071,803 | | | | | | 149,881,716 | | | | | | 3,532,571 | | | | | | 172,363,854 | | |
Morgan Stanley Fixed Income Ventures Inc.
|
| | | | 1,531,732 | | | | | | 1,331,941 | | | | | | 64,989,064 | | | | | | 1,531,732 | | | | | | 74,737,417 | | |
Wells Fargo Central Pacific
Holdings, Inc. |
| | | | 1,008,245 | | | | | | 876,735 | | | | | | 42,778,312 | | | | | | 1,008,245 | | | | | | 49,195,046 | | |
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Enrico Bruni
|
| | | | 519,129 | | | | | | 13,819 | | | | | | 674,267 | | | | | | 15,892 | | | | | | 775,414 | | |
Douglas Friedman
|
| | | | 165,464 | | | | | | 12,789 | | | | | | 624,010 | | | | | | 14,708 | | | | | | 717,644 | | |
William Hult
|
| | | | 2,411,890 | | | | | | 146,374 | | | | | | 7,141,990 | | | | | | 168,331 | | | | | | 8,213,332 | | |
Simon Maisey
|
| | | | 283,223 | | | | | | 32,843 | | | | | | 1,602,500 | | | | | | 37,770 | | | | | | 1,842,902 | | |
Lee Olesky
|
| | | | 4,092,463 | | | | | | 243,958 | | | | | | 11,903,382 | | | | | | 280,552 | | | | | | 13,688,904 | | |
James Spencer
|
| | | | 195,753 | | | | | | 24,335 | | | | | | 1,187,372 | | | | | | 27,986 | | | | | | 1,365,514 | | |
Robert Warshaw
|
| | | | 284,270 | | | | | | 31,713 | | | | | | 1,547,364 | | | | | | 36,471 | | | | | | 1,779,520 | | |
Scott Zucker
|
| | | | 163,274 | | | | | | 12,789 | | | | | | 624,010 | | | | | | 14,708 | | | | | | 717,644 | | |
Name
|
| |
Number of LLC
Interests and/or Class A shares sold to us |
| |
Cash
Proceeds ($) |
| ||||||
Enrico Bruni
|
| | | | 45,001 | | | | | | 1,833,341 | | |
Douglas Friedman
|
| | | | 24,605 | | | | | | 1,002,408 | | |
William Hult
|
| | | | 109,369 | | | | | | 4,455,693 | | |
Name
|
| |
Number of LLC
Interests and/or Class A shares sold to us |
| |
Cash
Proceeds ($) |
| ||||||
Simon Maisey
|
| | | | 13,231 | | | | | | 539,031 | | |
Lee Olesky
|
| | | | 208,487(1) | | | | | | 8,493,760 | | |
James Spencer
|
| | | | 35,000 | | | | | | 1,425,900 | | |
Robert Warshaw
|
| | | | 39,243 | | | | | | 1,598,760 | | |
Scott Zucker
|
| | | | 43,353 | | | | | | 1,766,201 | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 2,116,757 | | |
Barclays Capital Inc.
|
| | | | 2,116,757 | | |
Citigroup Global Markets Inc.
|
| | | | 2,116,757 | | |
Goldman Sachs & Co. LLC
|
| | | | 2,116,757 | | |
Morgan Stanley & Co. LLC
|
| | | | 2,116,757 | | |
BofA Securities, Inc. | | | | | 144,325 | | |
Credit Suisse Securities (USA) LLC | | | | | 144,325 | | |
Deutsche Bank Securities Inc. | | | | | 144,324 | | |
Wells Fargo Securities, LLC | | | | | 144,324 | | |
Total
|
| | | | 11,161,083 | | |
| | |
No
exercise |
| |
Full
exercise |
| ||||||
Per Share
|
| | | $ | 1.45725 | | | | | $ | 1.45725 | | |
Total
|
| | | | 16,264,488 | | | | | | 18,704,161 | | |
|
J.P. Morgan
|
| | Barclays | | | Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Morgan Stanley
|
|
|
BofA Securities
|
| |
Credit Suisse
|
| |
Deutsche Bank Securities
|
| |
Wells Fargo Securities
|
|