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
Management2
|
|
|
|
|
|
|
(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.