Tradeweb Markets Inc
NASDAQ:TW
Income Statement
Earnings Waterfall
Tradeweb Markets Inc
Revenue
|
1.6B
USD
|
Operating Expenses
|
-998.6m
USD
|
Operating Income
|
634m
USD
|
Other Expenses
|
-185.8m
USD
|
Net Income
|
448.3m
USD
|
Income Statement
Tradeweb Markets Inc
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
504
N/A
|
529
+5%
|
560
+6%
|
593
+6%
|
658
+11%
|
685
+4%
|
724
+6%
|
757
+5%
|
776
+2%
|
823
+6%
|
845
+3%
|
857
+1%
|
893
+4%
|
932
+4%
|
980
+5%
|
1 033
+5%
|
1 076
+4%
|
1 115
+4%
|
1 151
+3%
|
1 173
+2%
|
1 189
+1%
|
1 206
+1%
|
1 220
+1%
|
1 261
+3%
|
1 338
+6%
|
1 418
+6%
|
1 512
+7%
|
1 633
+8%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(415)
|
(427)
|
(431)
|
(443)
|
(485)
|
(514)
|
(562)
|
(589)
|
(586)
|
(602)
|
(599)
|
(611)
|
(629)
|
(647)
|
(668)
|
(693)
|
(718)
|
(742)
|
(756)
|
(760)
|
(776)
|
(783)
|
(787)
|
(806)
|
(833)
|
(866)
|
(913)
|
(999)
|
|
Selling, General & Administrative |
(347)
|
(362)
|
(367)
|
(378)
|
(404)
|
(415)
|
(445)
|
(454)
|
(446)
|
(459)
|
(453)
|
(460)
|
(476)
|
(490)
|
(507)
|
(526)
|
(546)
|
(568)
|
(578)
|
(583)
|
(597)
|
(603)
|
(606)
|
(623)
|
(648)
|
(677)
|
(720)
|
(794)
|
|
Depreciation & Amortization |
(69)
|
(66)
|
(64)
|
(65)
|
(82)
|
(99)
|
(117)
|
(136)
|
(139)
|
(143)
|
(147)
|
(150)
|
(154)
|
(158)
|
(162)
|
(168)
|
(171)
|
(175)
|
(178)
|
(178)
|
(179)
|
(180)
|
(181)
|
(183)
|
(185)
|
(189)
|
(193)
|
(205)
|
|
Operating Income |
89
N/A
|
102
+14%
|
129
+27%
|
150
+16%
|
172
+15%
|
171
-1%
|
162
-5%
|
168
+3%
|
190
+13%
|
221
+17%
|
246
+11%
|
246
+0%
|
263
+7%
|
284
+8%
|
312
+10%
|
339
+9%
|
359
+6%
|
372
+4%
|
395
+6%
|
412
+4%
|
413
+0%
|
424
+3%
|
433
+2%
|
455
+5%
|
505
+11%
|
552
+9%
|
599
+9%
|
634
+6%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
3
|
11
|
24
|
38
|
53
|
65
|
71
|
76
|
73
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
33
|
33
|
33
|
11
|
12
|
11
|
12
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
12
|
(10)
|
(23)
|
(23)
|
(21)
|
|
Pre-Tax Income |
90
N/A
|
103
+15%
|
131
+27%
|
152
+16%
|
175
+15%
|
174
0%
|
164
-6%
|
170
+3%
|
225
+33%
|
257
+14%
|
281
+9%
|
280
0%
|
275
-2%
|
294
+7%
|
322
+10%
|
349
+8%
|
370
+6%
|
383
+4%
|
407
+6%
|
428
+5%
|
437
+2%
|
461
+6%
|
485
+5%
|
519
+7%
|
548
+6%
|
600
+9%
|
652
+9%
|
685
+5%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(6)
|
(6)
|
(13)
|
(15)
|
(18)
|
(22)
|
(25)
|
(52)
|
(63)
|
(70)
|
(71)
|
(56)
|
(57)
|
(61)
|
(70)
|
(97)
|
(94)
|
(103)
|
(107)
|
(78)
|
(97)
|
(101)
|
(105)
|
(128)
|
(139)
|
(157)
|
(172)
|
|
Income from Continuing Operations |
86
|
98
|
124
|
139
|
160
|
157
|
143
|
145
|
173
|
193
|
211
|
209
|
218
|
237
|
261
|
280
|
273
|
289
|
304
|
321
|
360
|
364
|
385
|
415
|
420
|
461
|
495
|
514
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(66)
|
(77)
|
(88)
|
(52)
|
(47)
|
(46)
|
(47)
|
(46)
|
(47)
|
(49)
|
(51)
|
(50)
|
(50)
|
(50)
|
(50)
|
(55)
|
(58)
|
(62)
|
(65)
|
|
Net Income (Common) |
84
N/A
|
96
+14%
|
122
+28%
|
137
+12%
|
160
+16%
|
157
-2%
|
143
-9%
|
145
+2%
|
84
-42%
|
85
+2%
|
91
+7%
|
79
-13%
|
166
+110%
|
190
+14%
|
215
+13%
|
233
+8%
|
227
-3%
|
242
+7%
|
255
+5%
|
269
+6%
|
309
+15%
|
314
+2%
|
335
+7%
|
364
+9%
|
364
+0%
|
403
+11%
|
433
+7%
|
448
+4%
|
|
EPS (Diluted) |
0.39
N/A
|
0.43
+10%
|
0.56
+30%
|
0.63
+13%
|
0.72
+14%
|
0.71
-1%
|
0.94
+32%
|
0.95
+1%
|
0.53
-44%
|
0.48
-9%
|
0.49
+2%
|
0.4
-18%
|
0.88
+120%
|
0.92
+5%
|
1.03
+12%
|
1.11
+8%
|
1.09
-2%
|
1.16
+6%
|
1.22
+5%
|
1.29
+6%
|
1.48
+15%
|
1.5
+1%
|
1.56
+4%
|
1.72
+10%
|
1.71
-1%
|
1.88
+10%
|
2.02
+7%
|
2.09
+3%
|