XML 27 R46.htm IDEA: XBRL DOCUMENT v2.4.0.6
Variable Interest Entities and Consolidation of Investment Vehicles (Tables)
12 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 13, 2013
Variable Interest Entities and Consolidation of Investment Vehicles [Abstract]      
Impact of Consolidated Investment Entities on Consolidated Financial Statements
Consolidating Balance Sheets
 
 
March 31, 2013
 
March 31, 2012
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
Current assets
 
$
1,908,932

 
$
73,320

 
$
(39,390
)
 
$
1,942,862

 
$
2,439,161

 
$
58,040

 
$
(39,407
)
 
$
2,457,794

Non-current assets
 
5,115,181

 
211,617

 

 
5,326,798

 
5,801,681

 
296,272

 

 
6,097,953

Total assets
 
$
7,024,113

 
$
284,937

 
$
(39,390
)
 
$
7,269,660

 
$
8,240,842

 
$
354,312

 
$
(39,407
)
 
$
8,555,747

Current liabilities
 
$
692,261

 
$
10,539

 
$
(334
)
 
$
702,466

 
$
971,803

 
$
4,467

 
$
(488
)
 
$
975,782

Long-term debt of CIVs
 

 
207,835

 

 
207,835

 

 
271,707

 

 
271,707

Other non-current liabilities
 
1,517,069

 
2,930

 

 
1,519,999

 
1,603,064

 
3,872

 

 
1,606,936

Total liabilities
 
2,209,330

 
221,304

 
(334
)
 
2,430,300

 
2,574,867

 
280,046

 
(488
)
 
2,854,425

Redeemable non-controlling interests
 
1,355

 

 
19,654

 
21,009

 
996

 

 
23,035

 
24,031

Total stockholders’ equity
 
4,813,428

 
63,633

 
(58,710
)
 
4,818,351

 
5,664,979

 
74,266

 
(61,954
)
 
5,677,291

Total liabilities and equity
 
$
7,024,113

 
$
284,937

 
$
(39,390
)
 
$
7,269,660

 
$
8,240,842

 
$
354,312

 
$
(39,407
)
 
$
8,555,747


Consolidating Statements of Income (Loss)
 
 
Fiscal Year Ended
 
 
March 31, 2013
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
As Reported
Total operating revenues
 
$
2,615,047

 
$

 
$
(2,397
)
 
$
2,612,650

Total operating expenses
 
3,046,587

 
2,965

 
(2,403
)
 
3,047,149

Operating income (loss)
 
(431,540
)
 
(2,965
)
 
6

 
(434,499
)
Total other non-operating income (expense)
 
(72,177
)
 
(2,864
)
 
(1,067
)
 
(76,108
)
Income (loss) before income tax provision (benefit)
 
(503,717
)
 
(5,829
)
 
(1,061
)
 
(510,607
)
Income tax provision (benefit)
 
(150,859
)
 

 

 
(150,859
)
Net income (loss)
 
(352,858
)
 
(5,829
)
 
(1,061
)
 
(359,748
)
Less:  Net income (loss) attributable to noncontrolling interests
 
469

 

 
(6,890
)
 
(6,421
)
Net income (loss) attributable to Legg Mason, Inc.
 
$
(353,327
)
 
$
(5,829
)
 
$
5,829

 
$
(353,327
)

 
 
Fiscal Year Ended
 
 
March 31, 2012
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
As Reported
Total operating revenues
 
$
2,665,668

 
$

 
$
(3,094
)
 
$
2,662,574

Total operating expenses
 
2,323,213

 
3,709

 
(3,101
)
 
2,323,821

Operating income (loss)
 
342,455

 
(3,709
)
 
7

 
338,753

Total other non-operating income (expense)
 
(49,236
)
 
18,336

 
(4,770
)
 
(35,670
)
Income (loss) before income tax provision (benefit)
 
293,219

 
14,627

 
(4,763
)
 
303,083

Income tax provision (benefit)
 
72,052

 

 

 
72,052

Net income (loss)
 
221,167

 
14,627

 
(4,763
)
 
231,031

Less:  Net income (loss) attributable to noncontrolling interests
 
350

 

 
9,864

 
10,214

Net income (loss) attributable to Legg Mason, Inc.
 
$
220,817

 
$
14,627

 
$
(14,627
)
 
$
220,817


 
 
Fiscal Year Ended
 
 
March 31, 2011
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
As Reported
Total operating revenues
 
$
2,788,450

 
$

 
$
(4,133
)
 
$
2,784,317

Total operating expenses
 
2,396,938

 
4,704

 
(4,133
)
 
2,397,509

Operating income (loss)
 
391,512

 
(4,704
)
 

 
386,808

Total other non-operating income (expense)
 
(17,931
)
 
1,704

 
(5,384
)
 
(21,611
)
Income (loss) before income tax provision (benefit)
 
373,581

 
(3,000
)
 
(5,384
)
 
365,197

Income tax provision (benefit)
 
119,434

 

 

 
119,434

Net income (loss)
 
254,147

 
(3,000
)
 
(5,384
)
 
245,763

Less:  Net income (loss) attributable to noncontrolling interests
 
224

 

 
(8,384
)
 
(8,160
)
Net income (loss) attributable to Legg Mason, Inc.
 
$
253,923

 
$
(3,000
)
 
$
3,000

 
$
253,923




   
Fair Value Assets and Liabilities Measured on Recurring Basis of Consolidated Investments Entities
 
 
Quoted prices in active markets
(Level 1)
 
Significant other observable inputs
(Level 2)
 
Significant unobservable inputs
(Level 3)
 
Value as of March 31, 2013
Assets:
 
 
 
 
 
 
 
 
Trading investments:
 
 
 
 
 
 
 
 
Hedge funds
 
$
2,076

 
$
3,268

 
$
19,448

 
$
24,792

Investments:
 
 
 
 
 
 
 
 
CLO loans
 

 
172,519

 

 
172,519

CLO bonds
 

 
11,052

 

 
11,052

Private equity funds
 

 

 
26,982

 
26,982

Total investments
 

 
183,571

 
26,982

 
210,553

 
 
$
2,076

 
$
186,839

 
$
46,430

 
$
235,345

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 
CLO debt
 
$

 
$

 
$
(207,835
)
 
$
(207,835
)
Derivative liabilities
 

 
(2,930
)
 

 
(2,930
)
 
 
$

 
$
(2,930
)
 
$
(207,835
)
 
$
(210,765
)
 
 
As of March 31, 2012
 
 
Quoted prices in active markets
(Level 1)
 
Significant other observable inputs
(Level 2)
 
Significant unobservable inputs
(Level 3)
 
Total
Assets:
 
 
 
 
 
 
 
 
Trading investments:
 
 
 
 
 
 
 
 
Hedge funds
 
$
1,016

 
$
6,443

 
$
24,116

 
$
31,575

Investments:
 
 
 
 
 
 
 
 
CLO loans
 

 
260,690

 

 
260,690

CLO bonds
 

 
9,092

 

 
9,092

Private equity funds
 

 

 
25,071

 
25,071

Total investments
 

 
269,782

 
25,071

 
294,853

 
 
$
1,016

 
$
276,225

 
$
49,187

 
$
326,428

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 

CLO debt
 
$

 
$

 
$
(271,707
)
 
$
(271,707
)
Derivative liabilities
 

 
(3,872
)
 

 
(3,872
)
 
 
$

 
$
(3,872
)
 
$
(271,707
)
 
$
(275,579
)
 
Fair Value Inputs Assets Liabilities Quantitative Information
Value as of
March 31, 2013
Valuation technique
Unobservable input
Range (weighted-average)
$
(207,835
)
Discounted cash flow
Discount rate
1.1
%
-
11.0
%
(2.3%)
 
 
Default rate
3.0
%
-
4.0
%
(3.5%)
 
 
Constant prepayment rate
 
 
25.0
%
 
Value as of
March 31, 2012
Valuation technique
Unobservable input
Range (weighted-average)
$
(271,707
)
Discounted cash flow
Discount rate
1.7
%
-
24.5
%
(3.8%)
 
 
Default rate
2.5
%
-
4.0
%
(3.4%)
 
 
Constant prepayment rate
 
 
15.0
%
 
 
 
Projected Cash Flow Growth Rates
 
Discount Rate
Indefinite-life fund management contracts
 
(35)% to 11% (weighted-average - 6% )
 
16.0%
 
 
 
 
 
 
 
Projected Revenue Growth Rates
 
 
Contingent consideration
 
(23)% to 3% (weighted-average - (6)%)
 
2.0%
Fair Value Assets and Liabilities of Consolidated Investment Entities Measured on Recurring Basis, Unobservable Input, Reconciliation
 
 
Value as of March 31, 2012
 
Purchases
 
Sales
 
Settlements / Other
 
Transfers
 
Realized and unrealized gains/(losses), net
 
Value as of March 31, 2013
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
24,116

 
$
1,980

 
$
(6,602
)
 
$

 
$

 
$
(46
)
 
$
19,448

Private equity funds
 
25,071

 
2,622

 
(2,030
)
 

 

 
1,319

 
26,982

 
 
$
49,187

 
$
4,602

 
$
(8,632
)
 
$

 
$

 
$
1,273

 
$
46,430

Liabilities:
 
 

 
 

 
 
 
 
 
 

 
 

 
 

CLO debt
 
$
(271,707
)
 
$

 
$

 
$
75,798

 
$

 
$
(11,926
)
 
$
(207,835
)
Total realized and unrealized gains (losses), net
 
 
 
 

 
$
(10,653
)
 
 

 
 
Value as of March 31, 2011
 
Purchases
 
Sales
 
Transfers In
 
Transfers Out
 
Realized and unrealized gains, net
 
Value as of March 31, 2012
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
34,272

 
$
17,018

 
$
(32,058
)
 
$
3,302

 
$
(3,316
)
 
$
4,898

 
$
24,116

Private equity funds
 
17,879

 
4,889

 
(762
)
 

 

 
3,065

 
25,071

 
 
$
52,151

 
$
21,907

 
$
(32,820
)
 
$
3,302

 
$
(3,316
)
 
$
7,963

 
$
49,187

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CLO debt
 
$
(278,320
)
 
$

 
$

 
$

 
$

 
$
6,613

 
$
(271,707
)
Total realized and unrealized gains, net
 
 
 
 
 
$
14,576

 
 
 
Consolidated Investment Vehicles, Fair Value, Investments Entities that Calculate Net Asset Value Per Share
 
 
 
 
Fair Value Determined
 Using NAV
 
As of March 31, 2013
Category of Investment
 
Investment Strategy
 
March 31, 2013
 
March 31, 2012

 
Unfunded Commitments
 
Remaining Term
Hedge funds
 
Global macro, fixed income, long/short equity, systematic, emerging market, U.S. and European hedge
 
$
24,792

(1)
$
31,575

(2)
n/a

 
n/a
Private equity funds
 
Long/short equity
 
26,982

(3)
25,071

(3)
$
5,549

 
6 years
Total
 
 
 
$
51,774

 
$
56,646

 
$
5,549

 
 
n/a – not applicable
(1)
11% daily redemption; 8% monthly redemption; 2% quarterly redemption; and 79% are subject to three to five year lock-up or side pocket provisions.
(2)
5% daily redemption; 6% monthly redemption; 5% quarterly redemption; and 84% are subject to three to five year lock-up or side pocket provisions.
(3)
Liquidations are expected over the remaining term.

   
Fair Value, Option, Quantitative Disclosures
The following table presents the fair value and unpaid principal balance of CLO loans, bonds and debt carried at fair value under the fair value option as of March 31, 2013 and March 31, 2012:
 
 
March 31, 2013
 
March 31, 2012
CLO loans and bonds
 
 
 
 
Unpaid principal balance
 
$
186,839

 
$
277,156

Unpaid principal balance in excess of fair value
 
(3,268
)
 
(7,374
)
Fair value
 
$
183,571

 
$
269,782

 
 
 
 


Unpaid principal balance of loans that are more than 90 days past due and also in nonaccrual status
 
$

 
$
2,963

Unpaid principal balance in excess of fair value for loans that are more than 90 days past due and also in nonaccrual status
 

 
(1,023
)
Fair value of loans more than 90 days past due and in nonaccrual status
 
$

 
$
1,940

 
 
 
 

CLO debt
 
 
 


Principal amounts outstanding
 
$
225,161

 
$
300,959

Excess unpaid principal over fair value
 
(17,326
)
 
(29,252
)
Fair value
 
$
207,835

 
$
271,707

   
Schedule of Variable Interest Entities Assets Liabilities and Maximum Risk of Loss
 
 
As of March 31, 2013
 
 
Equity Interests
on the
Consolidated
Balance Sheet
 
Maximum
Risk of Loss (1)
CLOs
 
$

 
$
496

Real Estate Investment Trust
 
989

 
2,644

Other sponsored investment funds
 
43,104

 
87,121

Total
 
$
44,093

 
$
90,261

 
 
As of March 31, 2012
 
 
Equity Interests
on the
Consolidated
Balance Sheet
 
Maximum
Risk of Loss (1)
CLO
 
$

 
$
442

Public-Private Investment Program (2)
 
282

 
282

Other sponsored investment funds
 
54,161

 
93,521

Total
 
$
54,443

 
$
94,245

(1)
Includes equity investments the Company has made or is required to make and any earned but uncollected management fees.
(2)
Upon liquidation of the fund, Legg Mason's investment was fully redeemed in the quarter ended December 31, 2012.