BALTIMORE, July 26, 2017 /PRNewswire/ -- Legg Mason, Inc.
(NYSE: LM) today reported its operating results for the first fiscal quarter ended June 30, 2017.
|
|
Quarters Ended
|
|
Financial Results
|
Jun
|
|
Mar
|
|
Jun
|
|
(Amounts in millions, except per share amounts)
|
2017
|
|
2017
|
|
2016
|
|
Operating Revenues
|
$
|
793.8
|
|
|
$
|
723.1
|
|
|
$
|
700.2
|
|
|
Operating Expenses
|
686.6
|
|
|
613.2
|
|
|
626.6
|
|
|
Operating Income
|
107.2
|
|
|
109.9
|
|
|
73.6
|
|
|
Net Income1
|
50.9
|
|
|
75.9
|
|
|
33.5
|
|
|
Net Income Per Share - Diluted1
|
0.52
|
|
|
0.76
|
|
|
0.31
|
|
|
|
|
|
|
|
|
|
Assets Under Management 2
|
|
|
|
|
|
|
(Amounts in billions)
|
|
|
|
|
|
|
End of Period Assets Under Management
|
$
|
741.2
|
|
|
$
|
728.4
|
|
|
$
|
741.9
|
|
|
Average Assets Under Management
|
740.3
|
|
|
718.9
|
|
|
709.1
|
|
|
|
|
|
|
|
|
|
(1) Net Income Attributable to Legg Mason, Inc.
|
|
(2) June 2017 includes $17.6 billion of separately managed account
assets previously classified as Assets Under Advisement
|
Joseph A. Sullivan, Chairman and CEO of Legg Mason said, "Legg Mason delivered strong earnings
for the first fiscal quarter of 2018, with long-term inflows driven by continued momentum at Legg Mason Global
Distribution. Our flows continue to benefit from our next generation investment capabilities with a number of our
investment Affiliates, combined with our ongoing strength in traditional investment strategies. More generally, our
progress in the quarter ties back to our focus on diversity by asset class, product and geography, which has materially expanded
client choice. Two recent examples include the May launch of Legg Mason's first fully transparent active ETFs
sub-advised by ClearBridge Investments, and the July launch of Royce's first ever smart beta small cap equity ETF.
"As a platform that has been built around the strategy of expanding client choice, we believe Legg Mason is uniquely
positioned to find opportunity and gain market share in the face of changing industry dynamics. Our global reach
allows us to better leverage our product innovations across client channels and our strong cash generation positions us to be a
leader in returning capital to shareholders without sacrificing the ability to invest for the future."
Assets Under Management of $741.2 Billion
Assets Under Management ("AUM") were $741.2 billion at June 30, 2017 compared with
$728.4 billion at March 31, 2017, resulting from the reclass of $16.0
billion of separately managed account assets previously classified as Assets Under Advisement, $8.4
billion in positive market performance and other, $0.7 billion in positive foreign exchange
and long-term net inflows of $0.5 billion, partially offset by liquidity outflows of $11.5 billion.
|
Quarter Ended June 30, 2017
|
Assets Under Management
|
AUM
(in billions)
|
|
Flows
(in billions)
|
|
Operating
Revenue Yield 1
|
Equity
|
$
|
196.2
|
|
|
$
|
1.0
|
|
|
64 bps
|
Fixed Income
|
403.6
|
|
|
0.3
|
|
|
27 bps
|
Alternative
|
66.5
|
|
|
(0.8)
|
2
|
|
67 bps
|
Long-Term Assets
|
666.3
|
|
|
0.5
|
|
|
|
Liquidity
|
74.9
|
|
|
(11.5)
|
|
|
13 bps
|
Total
|
$
|
741.2
|
|
|
$
|
(11.0)
|
|
|
39 bps
|
|
|
|
|
|
|
|
|
|
|
(1) Operating revenue yield equals total operating income
less performance fees divided by average AUM
|
|
(2) Excludes realizations of $1.3 billion
|
At June 30, 2017, fixed income represented 55% of AUM, while equity represented 26%, liquidity represented 10% and
alternatives represented 9%.
By geography, 68% of AUM was from clients domiciled in the United States and 32% from non-US
domiciled clients.
Average AUM during the quarter was $740.3 billion compared to $718.9
billion in the prior quarter and $709.1 billion in the first quarter of fiscal year
2017. Average long-term AUM was $658.7 billion compared to $632.7
billion in the prior quarter and $597.7 billion in the first quarter of fiscal year
2017.
Quarterly Performance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2017:
|
|
1-Year
|
|
3-Year
|
|
5-Year
|
|
10-Year
|
% of Strategy AUM beating Benchmark3
|
|
75%
|
|
73%
|
|
81%
|
|
84%
|
|
|
|
|
|
|
|
|
|
|
% of Long-Term U.S. Fund Assets Beating Lipper Category Average
|
|
|
|
|
|
|
|
|
|
Fixed Income
|
|
78%
|
|
74%
|
|
78%
|
|
88%
|
|
Equity
|
|
44%
|
|
53%
|
|
62%
|
|
65%
|
|
Alternatives (performance relates to only 3 funds)
|
|
100%
|
|
100%
|
|
100%
|
|
n/a
|
|
Total U.S. Fund Assets
|
|
60%
|
|
63%
|
|
69%
|
|
75%
|
|
|
|
|
|
|
|
|
|
|
(3) See "Supplemental Data Regarding Quarterly
Performance."
|
|
|
|
|
|
|
|
|
Of Legg Mason's long-term U.S. mutual fund assets, 51% were in funds rated 4 or 5 stars by Morningstar.
Operating Results - Comparison to the Fourth Quarter of Fiscal Year 2017
Net income was $50.9 million, or $0.52 per diluted share,
compared to net income of $75.9 million, or $0.76 per diluted share,
in the fourth quarter of fiscal year 2017.
This quarter's results included:
- Non-cash impairment charges totaling $34.0 million, or $0.24
per diluted share.
- Contingent consideration credit adjustments of $16.6 million, or $0.12 per diluted share.
- EnTrustPermal acquisition and transition-related costs of $2.6 million, or $0.02 per diluted share.
The prior quarter results included:
- Discrete tax credits of $15.4 million, or $0.15 per diluted
share.
- Gains on the sales of non-strategic managers of $4.7 million, or $0.03 per diluted share.
- Royce MEP non-cash charge of $4.6 million, or $0.03 per diluted
share.
- EnTrustPermal acquisition and transition-related costs of $2.1 million, or $0.01 per diluted share.
Operating revenues of $793.8 million were up 10% compared with $723.1 million in the prior quarter reflecting:
- $65.4 million of performance fees at Clarion that, per the terms of the acquisition, were
passed through as compensation, as compared to $8.1 million of such fees in the prior
quarter.
- Revenues increased due to higher average long-term AUM and one additional day in the quarter.
Operating expenses of $686.6 million were up 12% compared with $613.2 million in the prior quarter reflecting:
- Higher compensation of $66.5 million related to the $57.3
million increase in Clarion pass through performance fees, and compensation increases due to increased revenues and
seasonal factors, while the prior quarter included a $4.6 million non-cash MEP charge related to
Royce.
- Acquisition and transition-related charges of $2.6 million, as compared to $2.1 million in the prior quarter.
- $2.0 million in severance charges as compared with $2.7 million
last quarter.
- Non-cash impairment charges of $34.0 million as well as credits of $16.6 million for contingent consideration fair value adjustments.
- A $5.4 million gain in the market value of deferred compensation and seed investments, which
is recorded as an increase in compensation and benefits with an offset in non-operating income, in line with the prior
quarter.
Non-operating expense was $15.4 million, as compared to $7.1
million in the prior quarter reflecting:
- An interest expense decrease of $1.9 million as last quarter included a non-cash charge for a
revolving credit facility amendment.
- Gains on corporate investments, not offset in compensation, were $5.7 million compared with
gains of $7.2 million in the prior quarter. The current quarter included a $2.3 million gain related to an accelerated contingent payment received on a prior sale of a non-strategic
manager.
- Gains on funded deferred compensation and seed investments, as described above.
- The prior quarter included gains of $4.7 million on the sales of non-strategic managers.
- A $1.2 million gain associated with the consolidation of sponsored investment vehicles
compared to $5.2 million in gains in the prior quarter. The consolidation of sponsored
investment vehicles has no impact on net income as the effects of consolidation are fully attributable to noncontrolling
interests.
Operating margin was 13.5% compared to 15.2% in the prior quarter. Operating margin, as adjusted4, was
22.5%, as compared to 20.6% with the increase primarily due to increased operating revenues.
Net income attributable to noncontrolling interests, excluding consolidated investment vehicles, was $12.0 million compared to $11.1 million in the prior quarter, principally related
to Clarion, EnTrustPermal, RARE and Royce.
(4) See "Use of Supplemental Non-GAAP Financial Information."
Operating Results - Comparison to the First Quarter of Fiscal Year 2017
Net income was $50.9 million, or $0.52 per diluted share,
compared to net income of $33.5 million, or $0.31 per diluted share,
in the first quarter of fiscal year 2017.
This quarter's results included:
- Non-cash impairment charges totaling $34.0 million, or $0.24
per diluted share.
- Contingent consideration credit adjustments of $16.6 million, or $0.12 per diluted share.
- EnTrustPermal acquisition and transition-related costs of $2.6 million, or $0.02 per diluted share.
The prior year quarter results included:
- EnTrustPermal and Clarion acquisition and transition-related costs of $56.8 million, or
$0.37 per diluted share.
- Contingent consideration credit adjustments of $18.0 million, or $0.11 per diluted share.
Operating revenues of $793.8 million were up 13% compared with $700.2 million in the prior year quarter reflecting:
- Increases principally due to revenues related to the addition of Clarion and EnTrust, and higher average long-term
AUM.
- Higher performance fees, as this quarter's results included $65.4 million of pass through
performance fees at Clarion, as compared with $14.6 million of such fees in the prior year
quarter.
Operating expenses of $686.6 million were up 10% compared with $626.6 million in the first quarter of fiscal year 2017 reflecting:
- Higher compensation of $54.7 million, related to the $50.8
million increase in Clarion pass through performance fees and the addition of Clarion and EnTrust.
- Acquisition and transition-related charges of $2.6 million, as compared with $56.8 million in the prior year.
- Non-cash impairment charges of $34.0 million and credits of $16.6
million for contingent consideration fair value adjustments compared with $18.0 million in
contingent consideration credits in the prior year quarter.
- A $5.4 million gain in the market value of deferred compensation and seed investments, which
is recorded as an increase in compensation and benefits with an offset in non-operating income, compared with a gain of
$2.2 million in the prior year quarter.
Non-operating expense was $15.4 million, compared to $12.9
million in the first quarter of fiscal year 2017 reflecting:
- A $4.7 million increase in interest expense related to debt raised to pay for the Clarion and
EnTrust acquisitions.
- Gains on corporate investments, not offset in compensation, were $5.7 million compared with
gains of $4.2 million in the prior year quarter.
- Gains on funded deferred compensation and seed investments, as described above.
- $1.2 million in gains associated with the consolidation of sponsored investment vehicles, as
compared to $3.5 million in gains in the prior year quarter. The consolidation of sponsored
investment vehicles has no impact on net income as the effects of consolidation are fully attributable to noncontrolling
interests.
Operating margin was 13.5% as compared to 10.5% in the first quarter of fiscal year 2017 driven by lower acquisition
and transition-related costs. Operating margin, as adjusted, was 22.5%, as compared to 11.3% in the first quarter of fiscal
year 2017. The increase was principally the result of lower acquisition and transition-related costs.
Net income attributable to noncontrolling interests, excluding consolidated investment vehicles, was $12.0 million, compared to $9.4 million in the prior year quarter, principally
related to Clarion, EnTrustPermal, RARE and Royce.
Quarterly Business Developments and Recent Announcements
- On May 3, 2017, Legg Mason launched its first affiliate branded active ETF with ClearBridge
Investments; ClearBridge All Cap Growth ETF (NASDAQ: CACG).
- On May 23, 2017, Legg Mason launched two actively managed, environmental, social and
governance ("ESG") focused ETFs sub-advised by ClearBridge Investments;
-
- ClearBridge Large Cap Growth ESG ETF (NASDAQ: LRGE).
- ClearBridge Dividend Strategy ESG ETF (NASDAQ: YLDE).
- On June 5, 2017, Legg Mason Global Distribution's Defined Contribution Investments Only
(DCIO) Channel was named as the #1 DCIO provider in the industry by Institutional Investor magazine.
- On June 12, 2017, Legg Mason's CEO, Joe Sullivan signed the
CEO Action for Diversity and Inclusion pledge, the largest CEO-driven business initiative to advance diversity and inclusion in
the workplace.
- Legg Mason Australia was named Money Management/Lonsec Fund Manager of the Year and Martin Currie was named Responsible Investments Manager of the Year for their Ethical Income Strategy.
- On July 14, 2017, Legg Mason launched its first dedicated small-cap, multi-factor ETF sub
advised by Royce & Associates; Legg Mason Small-Cap Quality Value ETF (NASDAQ: SQLV).
Balance Sheet
At June 30, 2017, Legg Mason's cash position was $491
million. Total debt, net was $2.2 billion and stockholders' equity was
$4.0 billion. The ratio of total debt to total capital was 36%, in line with the prior
quarter. Seed investments totaled $278 million.
In the first fiscal quarter, the Company retired $90 million, or 2.4 million shares in the open
market and $12 million, or 0.3 million shares under net share settlements of annual deferred
compensation award vesting. The net impact of the share activity reduced the weighted average shares by 1.3 million.
The Board of Directors has declared a quarterly cash dividend on the Company's common stock in the amount of $0.28 per share. The dividend is payable on October 23, 2017 to
shareholders of record at the close of business on October 5, 2017.
Conference Call to Discuss Results
A conference call to discuss the Company's results, hosted by Joseph A. Sullivan, will be held
at 5:00 p.m. EDT today. The call will be open to the general public. Interested participants
should access the call by dialing 1-800-447-0521 (or for international calls 1-847-413-3238), confirmation number 45213843, at
least 10 minutes prior to the scheduled start to ensure connection. A live, listen-only webcast will also be available via
the Investor Relations section of www.leggmason.com.
The presentation slides that will be reviewed during the discussion of the conference call will be available on the Investor
Relations section of the Legg Mason website shortly after the release of the financial results.
A replay of the live broadcast will be available on the Legg Mason website, www.leggmason.com , in the Investor Relations section, or by dialing
1-888-843-7419 (or for international calls 1-630-652-3042), enter pass code 45213843# when prompted. Please note that the
replay will be available beginning at 8:00 p.m. EDT on Wednesday, July 26,
2017, and ending at 11:59 p.m. EDT on Wednesday, August 8,
2017.
About Legg Mason
Legg Mason is a global asset management firm, with $741.2 billion in AUM as of June 30,
2017. The Company provides active asset management in many major investment centers throughout the world. Legg Mason is
headquartered in Baltimore, Maryland, and its common stock is listed on the New York Stock
Exchange (symbol: LM).
This release contains forward-looking statements subject to risks, uncertainties and other factors that may cause actual
results to differ materially. For a discussion of these risks and uncertainties, see "Risk Factors" and "Management's Discussion
and Analysis of Financial Condition and Results of Operations" in Legg Mason's Annual report on Form 10-K for the fiscal year
ended March 31, 2017 and in the Company's quarterly reports on Form 10-Q.
Supplemental Data Regarding Quarterly Performance
Strategy Performance
For purposes of investment performance comparisons, strategies are an aggregation of discretionary portfolios (separate
accounts, investment funds, and other products) into a single group that represents a particular investment objective. In
the case of separate accounts, the investment performance of the account is based upon the performance of the strategy to which
the account has been assigned. Each of our asset managers has its own specific guidelines for including portfolios in their
strategies. For those managers which manage both separate accounts and investment funds in the same strategy, the performance
comparison for all of the assets is based upon the performance of the separate account.
Approximately eighty-seven percent of total AUM is included in strategy AUM as of June 30, 2017, although not all
strategies have three-, five-, and ten-year histories. Total strategy AUM includes liquidity assets. Certain assets
are not included in reported performance comparisons. These include: accounts that are not managed in accordance with the
guidelines outlined above; accounts in strategies not marketed to potential clients; accounts that have not yet been assigned to
a strategy; and certain smaller products at some of our affiliates.
Past performance is not indicative of future results. For AUM included in institutional and retail separate accounts and
investment funds managed in the same strategy as separate accounts, performance comparisons are based on gross-of-fee
performance. For investment funds which are not managed in a separate account format, performance comparisons are based on
net-of-fee performance. Funds-of-hedge funds generally do not have specified benchmarks. For purposes of this comparison,
performance of those products is net of fees, and is compared to the relevant HFRX index. These performance comparisons do
not reflect the actual performance of any specific separate account or investment fund; individual separate account and
investment fund performance may differ. The information in this presentation is provided solely for use regarding this
presentation, and is not directed toward existing or potential clients of Legg Mason.
Long-term US Fund Assets Beating Lipper Category Average
Long-term US fund assets include open-end, closed-end, and variable annuity funds. These performance comparisons do not
reflect the actual performance of any specific fund; individual fund performance may differ. Past performance is not a
guarantee of future results. Source: Lipper Inc.
LEGG MASON, INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME
|
(Amounts in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
June
|
|
March
|
|
June
|
|
|
|
|
2017
|
|
2017
|
|
2016
|
Operating Revenues:
|
|
|
|
|
|
|
Investment advisory fees:
|
|
|
|
|
|
|
|
Separate accounts (1)
|
$ 250,046
|
|
$ 233,147
|
|
$ 226,853
|
|
|
Funds
|
382,228
|
|
372,541
|
|
363,463
|
|
|
Performance fees
|
81,537
|
|
25,935
|
|
17,459
|
|
Distribution and service fees (1)
|
78,906
|
|
90,555
|
|
91,382
|
|
Other
|
1,125
|
|
948
|
|
1,008
|
|
|
|
Total operating revenues
|
793,842
|
|
723,126
|
|
700,165
|
|
|
|
|
|
|
|
|
|
Operating Expenses: (2)
|
|
|
|
|
|
|
Compensation and benefits
|
413,307
|
|
346,831
|
|
358,625
|
|
Distribution and servicing
|
122,349
|
|
122,403
|
|
124,663
|
|
Communications and technology
|
50,303
|
|
52,242
|
|
52,732
|
|
Occupancy
|
24,408
|
|
26,477
|
|
33,142
|
|
Amortization of intangible assets
|
6,339
|
|
6,939
|
|
5,703
|
|
Impairment of intangible assets
|
34,000
|
|
—
|
|
—
|
|
Contingent consideration fair value adjustments
|
(16,550)
|
|
—
|
|
(18,000)
|
|
Other
|
52,481
|
|
58,345
|
|
69,745
|
|
|
|
Total operating expenses
|
686,637
|
|
613,237
|
|
626,610
|
|
|
|
|
|
|
|
|
|
Operating Income
|
107,205
|
|
109,889
|
|
73,555
|
|
|
|
|
|
|
|
|
|
Non-Operating Income (Expense):
|
|
|
|
|
|
|
Interest income
|
1,468
|
|
1,709
|
|
1,848
|
|
Interest expense
|
(29,266)
|
|
(31,188)
|
|
(24,565)
|
|
Other income, net
|
11,388
|
|
18,978
|
|
6,585
|
|
Non-operating income of
|
|
|
|
|
|
|
|
consolidated investment vehicles, net
|
997
|
|
3,437
|
|
3,228
|
|
|
|
Total non-operating income (expense)
|
(15,413)
|
|
(7,064)
|
|
(12,904)
|
|
|
|
|
|
|
|
|
|
Income Before Income Tax Provision
|
91,792
|
|
102,825
|
|
60,651
|
|
|
|
|
|
|
|
|
|
|
Income tax provision
|
28,255
|
|
12,521
|
|
15,311
|
|
|
|
|
|
|
|
|
|
Net Income
|
63,537
|
|
90,304
|
|
45,340
|
|
Less: Net income attributable
|
|
|
|
|
|
|
|
to noncontrolling interests
|
12,617
|
|
14,380
|
|
11,888
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Legg Mason, Inc.
|
$ 50,920
|
|
$ 75,924
|
|
$ 33,452
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
|
|
|
|
|
|
|
(1) For the quarter ended June 30, 2017, separate accounts advisory fees
include $12.4 million of revenue relating to retail separately managed accounts for which revenues were previously
classified as Distribution and service fees. See note 2 on page 12.
|
|
(2) Operating expenses include acquisition and transition-related costs
related to business combinations.
|
|
|
|
|
|
|
Acquisition and transition-related costs:
|
|
|
|
|
|
|
Compensation
|
$ 2,364
|
|
$ 1,744
|
|
$ 30,186
|
|
Occupancy
|
121
|
|
312
|
|
9,093
|
|
Other
|
77
|
|
78
|
|
17,506
|
|
|
Total acquisition and transition-related costs
|
$ 2,562
|
|
$ 2,134
|
|
$ 56,785
|
LEGG MASON, INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME, CONTINUED
|
(Amounts in thousands, except per share amounts)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
June
|
|
March
|
|
June
|
|
|
|
|
2017
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Legg Mason, Inc.
|
$ 50,920
|
|
$ 75,924
|
|
$ 33,452
|
|
|
|
|
|
|
|
|
Less: Earnings (distributed and undistributed)
|
|
|
|
|
|
|
|
allocated to participating securities (1)
|
1,736
|
|
2,552
|
|
1,051
|
|
|
|
|
|
|
|
|
|
Net Income (Distributed and Undistributed)
|
|
|
|
|
|
|
Allocated to Shareholders (Excluding
|
|
|
|
|
|
|
Participating Securities)
|
$ 49,184
|
|
$ 73,372
|
|
$ 32,401
|
|
|
|
|
|
|
|
|
|
Net Income per Share Attributable to
|
|
|
|
|
|
|
Legg Mason, Inc. Shareholders:
|
|
|
|
|
|
|
|
|
Basic
|
$ 0.52
|
|
$ 0.76
|
|
$ 0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
$ 0.52
|
|
$ 0.76
|
|
$ 0.31
|
|
|
|
|
|
|
|
|
|
Weighted-Average Number of Shares
|
|
|
|
|
|
|
Outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
94,869
|
|
96,555
|
|
104,465
|
|
|
|
Diluted
|
95,297
|
|
96,830
|
|
104,677
|
|
(1) Participating securities excluded from weighted-average number of
shares outstanding were 3,192, 3,353, and 3,134 for the quarters ended June 2017, March 2017, and June 2016,
respectively.
|
LEGG MASON, INC. AND SUBSIDIARIES
|
CONSOLIDATING STATEMENTS OF INCOME
|
(Amounts in thousands)
|
(Unaudited)
|
|
|
|
|
Quarters Ended
|
|
|
|
|
June 2017
|
|
March 2017
|
|
June 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Before
Consolidation of
Consolidated
Investment Vehicles
and Other (1)
|
|
Consolidated
Investment
Vehicles and
Other (1)
|
|
Consolidated
Totals
|
Balance Before
Consolidation of
Consolidated
Investment Vehicles
and Other (1)
|
|
Consolidated
Investment
Vehicles and
Other (1)
|
|
Consolidated
Totals
|
Balance Before
Consolidation of
Consolidated
Investment Vehicles
|
|
Consolidated
Investment
Vehicles
|
|
Consolidated
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
$ 793,886
|
|
$ (44)
|
|
$ 793,842
|
$ 723,269
|
|
$ (143)
|
|
$ 723,126
|
$ 700,177
|
|
$ (12)
|
|
$ 700,165
|
Total operating expenses
|
686,614
|
|
23
|
|
686,637
|
613,170
|
|
67
|
|
613,237
|
626,511
|
|
99
|
|
626,610
|
Operating Income
|
107,272
|
|
(67)
|
|
107,205
|
110,099
|
|
(210)
|
|
109,889
|
73,666
|
|
(111)
|
|
73,555
|
Non-operating income (expense)
|
(16,128)
|
|
715
|
|
(15,413)
|
(10,573)
|
|
3,509
|
|
(7,064)
|
(15,495)
|
|
2,591
|
|
(12,904)
|
Income Before Income Tax Provision
|
91,144
|
|
648
|
|
91,792
|
99,526
|
|
3,299
|
|
102,825
|
58,171
|
|
2,480
|
|
60,651
|
Income tax provision
|
28,255
|
|
—
|
|
28,255
|
12,521
|
|
—
|
|
12,521
|
15,311
|
|
—
|
|
15,311
|
Net Income
|
62,889
|
|
648
|
|
63,537
|
87,005
|
|
3,299
|
|
90,304
|
42,860
|
|
2,480
|
|
45,340
|
Less: Net income attributable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to noncontrolling interests
|
11,969
|
|
648
|
|
12,617
|
11,081
|
|
3,299
|
|
14,380
|
9,408
|
|
2,480
|
|
11,888
|
Net Income Attributable to Legg Mason, Inc.
|
$ 50,920
|
|
$ —
|
|
$ 50,920
|
$ 75,924
|
|
$ —
|
|
$ 75,924
|
$ 33,452
|
|
$ —
|
|
$ 33,452
|
|
(1) Other represents consolidated sponsored investment products that are
not designated as CIVs
|
LEGG MASON, INC. AND SUBSIDIARIES
|
SUPPLEMENTAL DATA
|
RECONCILIATION OF OPERATING MARGIN, AS ADJUSTED
(1)
|
(Amounts in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
|
|
March
|
|
June
|
|
|
|
|
2017
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
Operating Revenues, GAAP basis
|
$ 793,842
|
|
$ 723,126
|
|
$ 700,165
|
|
|
|
|
|
|
|
|
|
|
Plus (less):
|
|
|
|
|
|
|
|
Pass-through performance fees
|
(65,431)
|
|
(8,075)
|
|
(14,600)
|
|
|
Operating revenues eliminated upon
|
|
|
|
|
|
|
|
|
consolidation of investment vehicles
|
44
|
|
143
|
|
12
|
|
|
Distribution and servicing expense excluding
|
|
|
|
|
|
|
|
|
consolidated investment vehicles
|
(122,349)
|
|
(122,404)
|
|
(124,590)
|
|
|
|
|
|
|
|
|
|
Operating Revenues, as Adjusted
|
$ 606,106
|
|
$ 592,790
|
|
$ 560,987
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income, GAAP basis
|
$ 107,205
|
|
$ 109,889
|
|
$ 73,555
|
|
|
|
|
|
|
|
|
|
|
Plus (less):
|
|
|
|
|
|
|
|
Gains on deferred compensation
|
|
|
|
|
|
|
|
|
and seed investments, net
|
5,428
|
|
5,355
|
|
2,166
|
|
|
Impairment of intangible assets
|
34,000
|
|
—
|
|
—
|
|
|
Amortization of intangible assets
|
6,339
|
|
6,939
|
|
5,703
|
|
|
Contingent consideration fair value adjustments
|
(16,550)
|
|
—
|
|
(18,000)
|
|
|
Operating income of consolidated investment
|
|
|
|
|
|
|
|
|
vehicles, net
|
67
|
|
210
|
|
111
|
|
|
|
|
|
|
|
|
|
Operating Income, as Adjusted
|
$ 136,489
|
|
$ 122,393
|
|
$ 63,535
|
|
|
|
|
|
|
|
|
|
Operating Margin, GAAP basis
|
13.5%
|
|
15.2%
|
|
10.5%
|
Operating Margin, as Adjusted
|
22.5
|
|
20.6
|
|
11.3
|
|
(1) See explanations for "Use of Supplemental Non-GAAP Financial
Information."
|
LEGG MASON, INC. AND SUBSIDIARIES
|
SUPPLEMENTAL DATA
|
RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES
|
TO ADJUSTED EBITDA (1)
|
(Amounts in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
|
|
March
|
|
June
|
|
|
|
|
2017
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in) operating activities, GAAP basis
|
$
(113,580)
|
|
$ 192,811
|
|
$
(165,970)
|
|
|
|
|
|
|
|
|
|
|
Plus (less):
|
|
|
|
|
|
|
|
Interest expense, net of accretion and amortization
|
|
|
|
|
|
|
|
|
of debt discounts and premiums
|
28,330
|
|
28,556
|
|
23,906
|
|
|
Current tax expense (benefit)
|
6,072
|
|
14,446
|
|
(783)
|
|
|
Net change in assets and liabilities
|
213,323
|
|
(55,246)
|
|
222,425
|
|
|
Net change in assets and liabilities
|
|
|
|
|
|
|
|
|
of consolidated investment vehicles
|
31,789
|
|
(26,324)
|
|
38,571
|
|
|
Net income attributable to noncontrolling interests
|
(12,617)
|
|
(14,380)
|
|
(11,888)
|
|
|
Net gains and earnings on investments
|
5,546
|
|
3,614
|
|
2,568
|
|
|
Net gains on consolidated investment vehicles
|
997
|
|
3,437
|
|
3,228
|
|
|
Other
|
77
|
|
(583)
|
|
(1,447)
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
159,937
|
|
$ 146,331
|
|
$
110,610
|
|
(1) See explanations for "Use of Supplemental Non-GAAP Financial
Information."
|
LEGG MASON, INC. AND SUBSIDIARIES
|
(Amounts in billions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets Under Management
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
By asset class:
|
June 2017
|
|
March 2017
|
|
December 2016
|
|
September 2016
|
|
June 2016
|
|
Equity
|
$
196.2
|
|
$
179.8
|
|
$
169.0
|
|
$
168.4
|
|
$
161.1
|
|
Fixed Income
|
403.6
|
|
394.3
|
|
381.1
|
|
396.9
|
|
387.2
|
|
Alternative
|
66.5
|
|
67.9
|
|
71.5
|
|
72.0
|
|
72.6
|
|
|
Long-Term Assets
|
666.3
|
|
642.0
|
|
621.6
|
|
637.3
|
|
620.9
|
|
Liquidity
|
74.9
|
|
86.4
|
|
88.8
|
|
95.6
|
|
121.0
|
|
|
Total
|
$
741.2
|
|
$
728.4
|
|
$
710.4
|
|
$
732.9
|
|
$
741.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
By asset class (average):
|
June 2017
|
|
March 2017
|
|
December 2016
|
|
September 2016
|
|
June 2016
|
|
Equity
|
$
190.6
|
|
$
174.2
|
|
$
166.7
|
|
$
166.1
|
|
$
162.3
|
|
Fixed Income
|
400.7
|
|
388.1
|
|
387.8
|
|
393.7
|
|
377.6
|
|
Alternative
|
67.4
|
|
70.4
|
|
71.3
|
|
72.1
|
|
57.8
|
|
|
Long-Term Assets
|
658.7
|
|
632.7
|
|
625.8
|
|
631.9
|
|
597.7
|
|
Liquidity
|
81.6
|
|
86.2
|
|
90.9
|
|
110.2
|
|
111.4
|
|
|
Total
|
$
740.3
|
|
$
718.9
|
|
$
716.7
|
|
$
742.1
|
|
$
709.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Component Changes in Assets Under Management
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
|
June 2017
|
|
March 2017
|
|
December 2016
|
|
September 2016
|
|
June 2016
|
Beginning of period
|
$
728.4
|
|
$
710.4
|
|
$
732.9
|
|
$
741.9
|
|
$
669.6
|
Net client cash flows:
|
|
|
|
|
|
|
|
|
|
|
Equity
|
1.0
|
|
3.1
|
|
(3.7)
|
|
(1.5)
|
|
(3.0)
|
|
Fixed Income
|
0.3
|
|
3.5
|
|
0.5
|
|
2.8
|
|
3.9
|
|
Alternative
|
(0.8)
|
|
(2.7)
|
|
(0.8)
|
|
(1.6)
|
|
(2.0)
|
|
Long-Term flows
|
0.5
|
|
3.9
|
|
(4.0)
|
|
(0.3)
|
|
(1.1)
|
|
Liquidity
|
(11.5)
|
|
(3.1)
|
|
(6.9)
|
|
(25.4)
|
|
8.0
|
|
Total net client cash flows
|
(11.0)
|
|
0.8
|
|
(10.9)
|
|
(25.7)
|
|
6.9
|
Realizations(1)
|
(1.3)
|
|
—
|
|
—
|
|
—
|
|
—
|
Market performance and other(2)
|
24.7
|
|
17.1
|
|
(2.3)
|
|
15.7
|
|
12.3
|
Impact of foreign exchange
|
0.7
|
|
4.0
|
|
(8.4)
|
|
1.0
|
|
2.0
|
Acquisitions (disposition), net
|
(0.3)
|
|
(3.9)
|
|
(0.9)
|
|
—
|
|
51.1
|
End of period
|
$
741.2
|
|
$
728.4
|
|
$
710.4
|
|
$
732.9
|
|
$
741.9
|
|
(1) Realizations represent investment manager-driven distributions
primarily related to the sale of assets. Realizations are specific to our alternative managers and do not include
client-driven distributions (e.g. client requested redemptions, liquidations or asset transfers). Realizations were
not material for the quarters ended March 31, 2017, December 31, 2016, September 30, 2016, or June 30, 2016.
|
|
(2) For the quarter ended June 30, 2017, Other includes a reclass,
effective April 1, 2017, of $16.0 billion of certain assets which were previously included in Assets Under Advisement to
Assets Under Management, specifically retail separately managed account programs that operate and have fee rates
comparable to programs managed on a fully discretionary basis. These Assets Under Advisement as of the quarters
ended March 31, 2017, December 31, 2016, September 30, 2016, and June 30, 2016 were $16.0 billion, $13.7 billion, $12.8
billion, and $11.3 billion, respectively. Other also includes a $3.7 billion reconciliation to previously reported
amounts.
|
Use of Supplemental Non-GAAP Financial Information
As supplemental information, we are providing a performance measure for "Operating Margin, as Adjusted" and a liquidity
measure for "Adjusted EBITDA", each of which are based on methodologies other than generally accepted accounting principles
("non-GAAP"). Our management uses these measures as benchmarks in evaluating and comparing our period-to-period operating
performance and liquidity.
Operating Margin, as Adjusted
We calculate "Operating Margin, as Adjusted," by dividing (i) Operating Income, adjusted to exclude the impact on
compensation expense of gains or losses on investments made to fund deferred compensation plans, the impact on compensation
expense of gains or losses on seed capital investments by our affiliates under revenue sharing agreements, amortization related
to intangible assets, income (loss) of consolidated investment vehicles, the impact of fair value adjustments of contingent
consideration liabilities, if any, and impairment charges by (ii) our operating revenues, adjusted to add back net investment
advisory fees eliminated upon consolidation of investment vehicles, less distribution and servicing expenses which we use as an
approximate measure of revenues that are passed through to third parties, and less performance fees that are passed through as
compensation expenses or net income (loss) attributable to non-controlling interests, which we refer to as "Operating Revenues,
as Adjusted". The deferred compensation items are removed from Operating Income in the calculation because they are offset
by an equal amount in Non-operating income (expense), and thus have no impact on Net Income Attributable to Legg Mason,
Inc. We adjust for the impact of amortization of management contract assets and the impact of fair value adjustments of
contingent consideration liabilities, if any, which arise from acquisitions to reflect the fact that these items distort
comparison of our operating results with results of other asset management firms that have not engaged in significant
acquisitions. Impairment charges and income (loss) of consolidated investment vehicles are removed from Operating Income in
the calculation because these items are not reflective of our core asset management operations. We use Operating Revenues,
as Adjusted in the calculation to show the operating margin without distribution and servicing expenses, which we use to
approximate our distribution revenues that are passed through to third parties as a direct cost of selling our products, although
distribution and servicing expenses may include commissions paid in connection with the launching of closed-end funds for which
there is no corresponding revenue in the period. We also use Operating Revenues, as Adjusted in the calculation to show the
operating margin without performance fees, which are passed through as compensation expense or net income (loss) attributable to
non-controlling interests per the terms of certain more recent acquisitions. Operating Revenues as adjusted also include
our advisory revenues we receive from consolidated investment vehicles that are eliminated in consolidation under GAAP.
We believe that Operating Margin, as Adjusted, is a useful measure of our performance because it provides a measure of our
core business activities. It excludes items that have no impact on Net Income Attributable to Legg Mason, Inc. and
indicates what our operating margin would have been without the distribution revenues that are passed through to third parties as
a direct cost of selling our products, performance fees that are passed through as compensation expense or net income (loss)
attributable to non-controlling interests per the terms of certain more recent acquisitions, amortization related to intangible
assets, changes in the fair value of contingent consideration liabilities, if any, impairment charges, and the impact of the
consolidation of certain investment vehicles described above. The consolidation of these investment vehicles does not have
an impact on Net Income Attributable to Legg Mason, Inc. This measure is provided in addition to our operating margin
calculated under GAAP, but is not a substitute for calculations of margins under GAAP and may not be comparable to non-GAAP
performance measures, including measures of adjusted margins of other companies.
Adjusted EBITDA
We define Adjusted EBITDA as cash provided by (used in) operating activities plus (minus) interest expense, net of accretion
and amortization of debt discounts and premiums, current income tax expense (benefit), the net change in assets and liabilities,
net (income) loss attributable to noncontrolling interests, net gains (losses) and earnings on investments, net gains (losses) on
consolidated investment vehicles, and other. The net change in assets and liabilities adjustment aligns with the
Consolidated Statements of Cash Flows. Adjusted EBITDA is not reduced by equity-based compensation expense, including
management equity plan non-cash issuance-related charges. Most management equity plan units may be put to or called by Legg
Mason for cash payment, although their terms do not require this to occur.
We believe that this measure is useful to investors and us as it provides additional information with regard to our ability to
meet working capital requirements, service our debt, and return capital to our shareholders. This measure is provided in
addition to Cash provided by operating activities and may not be comparable to non-GAAP performance measures or liquidity
measures of other companies, including their measures of EBITDA or Adjusted EBITDA. Further, this measure is not to be
confused with Net Income, Cash provided by operating activities, or other measures of earnings or cash flows under GAAP, and are
provided as a supplement to, and not in replacement of, GAAP measures.
We have previously disclosed Adjusted EBITDA that conformed to calculations required by our debt covenants, which adjusted for
certain items that required cash settlement that are not part of the current definition.
View original content:http://www.prnewswire.com/news-releases/legg-mason-reports-results-for-first-fiscal-quarter-300494666.html
SOURCE Legg Mason, Inc.