Date of Report (Date of earliest event reported) | October 24, 2018 |
LEGG MASON, INC. |
(Exact name of registrant as specified in its charter) |
Maryland | 1-8529 | 52-1200960 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File No.) | (IRS Employer Identification No.) |
100 International Drive, Baltimore, Maryland | 21202 | |
(Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code: | (410) 539-0000 |
Not Applicable |
(Former name or former address if changed since last report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: |
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). |
Emerging growth company o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o |
Item 2.02 | Results of Operations and Financial Condition. | ||||
On October 24, 2018, Legg Mason, Inc. announced its results of operations for the quarter ended September 30, 2018. A copy of the related press release is attached hereto as Exhibit 99. | |||||
The information in this Section 2.02 and Exhibit 99 attached hereto shall not be deemed "filed" for purposes of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing. | |||||
Item 9.01 | Financial Statements and Exhibits. | ||||
(d) | Exhibits | ||||
Exhibit No. | Subject Matter | ||||
99 | Press Release of Legg Mason, Inc. dated October 24, 2018 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. |
LEGG MASON, INC. | |||
(Registrant) | |||
Date: October 24, 2018 | By: | /s/ Thomas C. Merchant | |
Thomas C. Merchant | |||
Executive Vice President and General Counsel |
Exhibit No. | Subject Matter | ||
99 |
Investor Relations: | Media: | |||
Alan Magleby | Mary Athridge | |||
410-454-5246 | 212-805-6035 | |||
amagleby@leggmason.com | mkathridge@leggmason.com |
-- | Net Income of $72.8 Million, or $0.82 per Diluted Share |
Quarters Ended | Six Months Ended | ||||||||||||||||||
Financial Results | Sep | Jun | Sep | Sep | Sep | ||||||||||||||
(Amounts in millions, except per share amounts) | 2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||
Operating Revenues | $ | 758.4 | $ | 747.9 | $ | 768.3 | $ | 1,506.3 | $ | 1,562.2 | |||||||||
Operating Expenses | 622.7 | 622.2 | 623.9 | 1,244.9 | 1,310.6 | ||||||||||||||
Operating Income | 135.7 | 125.7 | 144.4 | 261.4 | 251.6 | ||||||||||||||
Net Income1 | 72.8 | 66.1 | 75.7 | 138.9 | 126.6 | ||||||||||||||
Net Income Per Share - Diluted1 | 0.82 | 0.75 | 0.78 | 1.57 | 1.29 | ||||||||||||||
Assets Under Management | |||||||||||||||||||
(Amounts in billions) | |||||||||||||||||||
End of Period Assets Under Management | $ | 755.4 | $ | 744.6 | $ | 754.4 | $ | 755.4 | $ | 754.4 | |||||||||
Average Assets Under Management | 750.2 | 749.5 | 750.3 | 750.7 | 745.8 | ||||||||||||||
(1) Net Income Attributable to Legg Mason, Inc. | |||||||||||||||||||
Quarter Ended September 30, 2018 | |||||||||||
Assets Under Management | AUM (in billions) | Flows (in billions) | Operating Revenue Yield 1 | ||||||||
Equity | $ | 214.5 | $ | (1.1 | ) | 60 bps | |||||
Fixed Income | 411.0 | (0.5 | ) | 27 bps | |||||||
Alternative | 67.4 | 0.6 | 2 | 61 bps | |||||||
Long-Term Assets | 692.9 | (1.0 | ) | ||||||||
Liquidity | 62.5 | 3.0 | 14 bps | ||||||||
Total | $ | 755.4 | $ | 2.0 | 38 bps | ||||||
(1) Operating revenue yield equals total operating revenues less performance fees divided by average AUM | |||||||||||
(2) Excludes realizations of $0.2 billion |
Quarterly Performance | |||||||||||
At September 30, 2018: | 1-Year | 3-Year | 5-Year | 10-Year | |||||||
% of Strategy AUM beating Benchmark3 | 42% | 68% | 73% | 82% | |||||||
% of Long-Term U.S. Fund Assets Beating Lipper Category Average | 37% | 59% | 61% | 66% | |||||||
(3) See “Supplemental Data Regarding Quarterly Performance.” |
• | Discrete tax benefit related to the completion of a prior year audit of $2.8 million, or $0.03 per diluted share. |
• | Real estate charge associated with the sublease of office space in the Company’s Baltimore headquarters of $2.4 million, or $0.02 per diluted share. |
• | Regulatory charge of $4.0 million, or $0.04 per diluted share. |
• | EnTrustPermal acquisition and transition-related costs of $1.5 million, or $0.01 per diluted share. |
• | An increase in pass through performance fees of $11.4 million. |
• | Higher advisory fee revenues of $2.0 million reflecting one additional day in the quarter. |
• | Higher compensation and benefits of $3.3 million reflecting increased pass through performance fees, partially offset by seasonal compensation factors in the prior quarter. |
• | Occupancy expense increased by $2.4 million reflecting the real estate charge. |
• | A $4.0 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, as compared to a $1.3 million gain in the prior quarter. |
• | Other expenses decreased by $3.6 million as the prior quarter included a regulatory charge of $4.0 million. |
• | Gains on corporate investments, not offset in compensation, were $2.9 million compared with gains of $5.8 million in the prior quarter. |
• | Gains on funded deferred compensation and seed investments, as described above. |
• | A $4.3 million loss associated with the consolidation of sponsored investment vehicles compared to a $3.7 million gain 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. |
• | Discrete tax benefit of $2.8 million, or $0.03 per diluted share. |
• | Real estate charge of $2.4 million, or $0.02 per diluted share. |
• | Severance charges of $1.7 million, or $0.01 per diluted share. |
• | Year-to-date annualization tax benefit of $1.2 million, or $0.01 per diluted share. |
• | Lower non-pass through performance fees of $13.1 million. |
• | Lower compensation and benefits of $3.1 million, due to the decrease in non-pass through performance fees. |
• | Lower distribution and servicing expenses of $9.1 million. |
• | A $6.2 million increase in communications and technology expenses reflecting incremental spending. |
• | An increase in occupancy expenses of $2.2 million reflecting the real estate charge. |
• | A $4.0 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 $4.8 million in the prior year quarter. |
• | Gains on corporate investments, not offset in compensation, were $2.9 million compared with gains of $2.4 million in the prior year quarter. |
• | Gains on funded deferred compensation and seed investments, as described above. |
• | $4.3 million in losses associated with the consolidation of sponsored investment vehicles, as compared to $2.1 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. |
• | Legg Mason paid-off the $125.5 million that was outstanding on the Company’s revolver during FQ2. |
• | On October 4, 2018, Legg Mason announced it had launched its first actively managed taxable fixed-income ETF, sub-advised by Western Asset Management Company, LLC, a Legg Mason affiliate and globally integrated fixed-income manager, the Western Asset Total Return ETF [Nasdaq: WBND]. |
At September 30, 2018: | 1-Year | 3-Year | 5-Year | 10-Year | |||||||
% of Strategy AUM beating Benchmark | |||||||||||
Fixed Income | 41% | 84% | 84% | 92% | |||||||
Equity | 22% | 28% | 37% | 59% | |||||||
Alternatives | 67% | 71% | 92% | 59% | |||||||
At September 30, 2018: | 1-Year | 3-Year | 5-Year | 10-Year | |||||||
% of Long-Term U.S. Fund Assets Beating Lipper Category Average | |||||||||||
Fixed Income | 38% | 69% | 79% | 81% | |||||||
Equity | 36% | 51% | 45% | 53% | |||||||
Alternatives (performance relates to only 3 funds) | 0% | 0% | 92% | n/a | |||||||
LEGG MASON, INC. AND SUBSIDIARIES | ||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Quarters Ended | Six Months Ended | |||||||||||||||||||||
September | June | September | September | September | ||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||||
Operating Revenues: | ||||||||||||||||||||||
Investment advisory fees: | ||||||||||||||||||||||
Separate accounts | $ | 261,567 | $ | 259,895 | $ | 253,128 | $ | 521,462 | $ | 503,174 | ||||||||||||
Funds | 383,923 | 383,564 | 393,035 | 767,487 | 775,263 | |||||||||||||||||
Performance fees | 31,874 | 24,036 | 40,821 | 55,910 | 122,358 | |||||||||||||||||
Distribution and service fees | 79,074 | 79,190 | 80,668 | 158,264 | 159,574 | |||||||||||||||||
Other | 1,989 | 1,220 | 686 | 3,209 | 1,811 | |||||||||||||||||
Total operating revenues | 758,427 | 747,905 | 768,338 | 1,506,332 | 1,562,180 | |||||||||||||||||
Operating Expenses: | ||||||||||||||||||||||
Compensation and benefits | 364,885 | 361,568 | 367,951 | 726,453 | 781,258 | |||||||||||||||||
Distribution and servicing | 114,525 | 116,592 | 123,634 | 231,117 | 245,983 | |||||||||||||||||
Communications and technology | 57,489 | 56,740 | 51,299 | 114,229 | 101,602 | |||||||||||||||||
Occupancy | 27,352 | 24,904 | 25,171 | 52,256 | 49,579 | |||||||||||||||||
Amortization of intangible assets | 6,102 | 6,180 | 6,082 | 12,282 | 12,421 | |||||||||||||||||
Impairment of intangible assets | — | — | — | — | 34,000 | |||||||||||||||||
Contingent consideration fair value adjustments | 145 | 426 | — | 571 | (16,550 | ) | ||||||||||||||||
Other | 52,201 | 55,819 | 49,782 | 108,020 | 102,263 | |||||||||||||||||
Total operating expenses | 622,699 | 622,229 | 623,919 | 1,244,928 | 1,310,556 | |||||||||||||||||
Operating Income | 135,728 | 125,676 | 144,419 | 261,404 | 251,624 | |||||||||||||||||
Non-Operating Income (Expense): | ||||||||||||||||||||||
Interest income | 2,420 | 2,446 | 1,572 | 4,866 | 3,040 | |||||||||||||||||
Interest expense | (29,860 | ) | (29,917 | ) | (29,077 | ) | (59,777 | ) | (58,343 | ) | ||||||||||||
Other income, net | 6,627 | 7,252 | 7,289 | 13,879 | 18,677 | |||||||||||||||||
Non-operating income (expense) of | ||||||||||||||||||||||
consolidated investment vehicles, net | (3,998 | ) | 3,583 | 2,094 | (415 | ) | 3,091 | |||||||||||||||
Total non-operating income (expense) | (24,811 | ) | (16,636 | ) | (18,122 | ) | (41,447 | ) | (33,535 | ) | ||||||||||||
Income Before Income Tax Provision | 110,917 | 109,040 | 126,297 | 219,957 | 218,089 | |||||||||||||||||
Income tax provision | 29,844 | 30,675 | 38,673 | 60,519 | 66,928 | |||||||||||||||||
Net Income | 81,073 | 78,365 | 87,624 | 159,438 | 151,161 | |||||||||||||||||
Less: Net income attributable | ||||||||||||||||||||||
to noncontrolling interests | 8,270 | 12,275 | 11,960 | 20,545 | 24,577 | |||||||||||||||||
Net Income Attributable to Legg Mason, Inc. | $ | 72,803 | $ | 66,090 | $ | 75,664 | $ | 138,893 | $ | 126,584 | ||||||||||||
(Continued) | ||||||||||||||||||||||
LEGG MASON, INC. AND SUBSIDIARIES | ||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME, CONTINUED | ||||||||||||||||||||||
(Amounts in thousands, except per share amounts) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Quarters Ended | Six Months Ended | |||||||||||||||||||||
September | June | September | September | September | ||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||||
Net Income Attributable to Legg Mason, Inc. | $ | 72,803 | $ | 66,090 | $ | 75,664 | $ | 138,893 | $ | 126,584 | ||||||||||||
Less: Earnings (distributed and undistributed) | ||||||||||||||||||||||
allocated to participating securities (1) | 2,577 | 2,324 | 2,687 | 4,898 | 4,387 | |||||||||||||||||
Net Income (Distributed and Undistributed) | ||||||||||||||||||||||
Allocated to Shareholders (Excluding | ||||||||||||||||||||||
Participating Securities) | $ | 70,226 | $ | 63,766 | $ | 72,977 | $ | 133,995 | $ | 122,197 | ||||||||||||
Net Income per Share Attributable to | ||||||||||||||||||||||
Legg Mason, Inc. Shareholders: | ||||||||||||||||||||||
Basic | $ | 0.82 | $ | 0.75 | $ | 0.78 | $ | 1.57 | $ | 1.30 | ||||||||||||
Diluted | $ | 0.82 | $ | 0.75 | $ | 0.78 | $ | 1.57 | $ | 1.29 | ||||||||||||
Weighted-Average Number of Shares | ||||||||||||||||||||||
Outstanding: | ||||||||||||||||||||||
Basic | 85,482 | 85,120 | 93,087 | 85,303 | 93,973 | |||||||||||||||||
Diluted | 85,612 | 85,491 | 93,496 | 85,536 | 94,390 | |||||||||||||||||
(1) | Participating securities excluded from weighted-average number of shares outstanding were 3,156, 3,053, and 3,417 for the quarters ended September 2018, June 2018, and September 2017, respectively, and 3,105 and 3,305 for the six months ended September 2018 and September 2017, respectively. |
LEGG MASON, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||
CONSOLIDATING STATEMENTS OF INCOME | ||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||
Quarters Ended | ||||||||||||||||||||||||||||||||||||||
September 2018 | June 2018 | September 2017 | ||||||||||||||||||||||||||||||||||||
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 and Other (1) | Consolidated Investment Vehicles and Other (1) | Consolidated Totals | ||||||||||||||||||||||||||||||
Total operating revenues | $ | 758,530 | $ | (103 | ) | $ | 758,427 | $ | 748,108 | $ | (203 | ) | $ | 747,905 | $ | 768,361 | $ | (23 | ) | $ | 768,338 | |||||||||||||||||
Total operating expenses | 622,430 | 269 | 622,699 | 621,816 | 413 | 622,229 | 623,814 | 105 | 623,919 | |||||||||||||||||||||||||||||
Operating Income (Loss) | 136,100 | (372 | ) | 135,728 | 126,292 | (616 | ) | 125,676 | 144,547 | (128 | ) | 144,419 | ||||||||||||||||||||||||||
Non-operating income (expense) | (22,189 | ) | (2,622 | ) | (24,811 | ) | (19,784 | ) | 3,148 | (16,636 | ) | (19,794 | ) | 1,672 | (18,122 | ) | ||||||||||||||||||||||
Income (Loss) Before Income Tax Provision | 113,911 | (2,994 | ) | 110,917 | 106,508 | 2,532 | 109,040 | 124,753 | 1,544 | 126,297 | ||||||||||||||||||||||||||||
Income tax provision | 29,844 | — | 29,844 | 30,675 | — | 30,675 | 38,673 | — | 38,673 | |||||||||||||||||||||||||||||
Net Income (Loss) | 84,067 | (2,994 | ) | 81,073 | 75,833 | 2,532 | 78,365 | 86,080 | 1,544 | 87,624 | ||||||||||||||||||||||||||||
Less: Net income (loss) attributable | ||||||||||||||||||||||||||||||||||||||
to noncontrolling interests | 11,264 | (2,994 | ) | 8,270 | 9,743 | 2,532 | 12,275 | 10,416 | 1,544 | 11,960 | ||||||||||||||||||||||||||||
Net Income Attributable to Legg Mason, Inc. | $ | 72,803 | $ | — | $ | 72,803 | $ | 66,090 | $ | — | $ | 66,090 | $ | 75,664 | $ | — | $ | 75,664 | ||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||||||||||||||||||||
September 2018 | September 2017 | |||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||
Total operating revenues | $ | 1,506,638 | $ | (306 | ) | $ | 1,506,332 | $ | 1,562,247 | $ | (67 | ) | $ | 1,562,180 | ||||||||||||||||||||||||
Total operating expenses | 1,244,246 | 682 | 1,244,928 | 1,310,428 | 128 | 1,310,556 | ||||||||||||||||||||||||||||||||
Operating Income (Loss) | 262,392 | (988 | ) | 261,404 | 251,819 | (195 | ) | 251,624 | ||||||||||||||||||||||||||||||
Non-operating income (expense) | (41,973 | ) | 526 | (41,447 | ) | (35,922 | ) | 2,387 | (33,535 | ) | ||||||||||||||||||||||||||||
Income (Loss) Before Income Tax Provision | 220,419 | (462 | ) | 219,957 | 215,897 | 2,192 | 218,089 | |||||||||||||||||||||||||||||||
Income tax provision | 60,519 | — | 60,519 | 66,928 | — | 66,928 | ||||||||||||||||||||||||||||||||
Net Income (Loss) | 159,900 | (462 | ) | 159,438 | 148,969 | 2,192 | 151,161 | |||||||||||||||||||||||||||||||
Less: Net income (Loss) attributable | ||||||||||||||||||||||||||||||||||||||
to noncontrolling interests | 21,007 | (462 | ) | 20,545 | 22,385 | 2,192 | 24,577 | |||||||||||||||||||||||||||||||
Net Income Attributable to Legg Mason, Inc. | $ | 138,893 | $ | — | $ | 138,893 | $ | 126,584 | $ | — | $ | 126,584 | ||||||||||||||||||||||||||
(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 | Six Months Ended | |||||||||||||||||||||||
September | June | September | September | September | ||||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||||||
Operating Revenues, GAAP basis | $ | 758,427 | $ | 747,905 | $ | 768,338 | $ | 1,506,332 | $ | 1,562,180 | ||||||||||||||
Plus (less): | ||||||||||||||||||||||||
Pass-through performance fees | (24,006 | ) | (12,620 | ) | (19,874 | ) | (36,626 | ) | (85,305 | ) | ||||||||||||||
Operating revenues eliminated upon | ||||||||||||||||||||||||
consolidation of investment vehicles | 103 | 203 | 23 | 306 | 67 | |||||||||||||||||||
Distribution and servicing expense excluding | ||||||||||||||||||||||||
consolidated investment vehicles | (114,516 | ) | (116,558 | ) | (123,578 | ) | (231,074 | ) | (245,927 | ) | ||||||||||||||
Operating Revenues, as Adjusted | $ | 620,008 | $ | 618,930 | $ | 624,909 | $ | 1,238,938 | $ | 1,231,015 | ||||||||||||||
Operating Income, GAAP basis | $ | 135,728 | $ | 125,676 | $ | 144,419 | $ | 261,404 | $ | 251,624 | ||||||||||||||
Plus (less): | ||||||||||||||||||||||||
Gains on deferred compensation | ||||||||||||||||||||||||
and seed investments, net | 3,964 | 1,272 | 4,824 | 5,236 | 10,252 | |||||||||||||||||||
Impairment of intangible assets | — | — | — | — | 34,000 | |||||||||||||||||||
Amortization of intangible assets | 6,102 | 6,180 | 6,082 | 12,282 | 12,421 | |||||||||||||||||||
Contingent consideration fair value adjustments | 145 | 426 | — | 571 | (16,550 | ) | ||||||||||||||||||
Charge related to regulatory matter | 151 | 4,000 | — | 4,151 | — | |||||||||||||||||||
Operating loss of consolidated investment | ||||||||||||||||||||||||
vehicles, net | 372 | 616 | 128 | 988 | 195 | |||||||||||||||||||
Operating Income, as Adjusted | $ | 146,462 | $ | 138,170 | $ | 155,453 | $ | 284,632 | $ | 291,942 | ||||||||||||||
Operating Margin, GAAP basis | 17.9 | % | 16.8 | % | 18.8 | % | 17.4 | % | 16.1 | % | ||||||||||||||
Operating Margin, as Adjusted | 23.6 | 22.3 | 24.9 | 23.0 | 23.7 | |||||||||||||||||||
(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 | Six Months Ended | |||||||||||||||||||||
September | June | September | September | September | ||||||||||||||||||
2018 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||||||
Cash provided by (used in) operating activities, GAAP basis | $ | 289,568 | $ | (102,170 | ) | $ | 290,390 | $ | 187,398 | $ | 174,906 | |||||||||||
Plus (less): | ||||||||||||||||||||||
Interest expense, net of accretion and amortization | ||||||||||||||||||||||
of debt discounts and premiums | 29,341 | 29,356 | 28,343 | 58,697 | 56,673 | |||||||||||||||||
Current tax expense | 9,975 | 8,878 | 9,662 | 18,853 | 15,734 | |||||||||||||||||
Net change in assets and liabilities | (69,426 | ) | 215,016 | (144,921 | ) | 145,590 | 70,334 | |||||||||||||||
Net change in assets and liabilities | ||||||||||||||||||||||
of consolidated investment vehicles | (84,704 | ) | 14,580 | (561 | ) | (70,124 | ) | 31,200 | ||||||||||||||
Net income attributable to noncontrolling interests | (8,270 | ) | (12,275 | ) | (11,960 | ) | (20,545 | ) | (24,577 | ) | ||||||||||||
Net gains and earnings on investments | 8,336 | 6,792 | 1,491 | 15,128 | 7,037 | |||||||||||||||||
Net gains (losses) on consolidated investment vehicles | (3,998 | ) | 3,583 | 2,094 | (415 | ) | 3,091 | |||||||||||||||
Other | 153 | (374 | ) | 194 | (221 | ) | 271 | |||||||||||||||
Adjusted EBITDA | $ | 170,975 | $ | 163,386 | $ | 174,732 | $ | 334,361 | $ | 334,669 | ||||||||||||
(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: | September 2018 | June 2018 | March 2018 | December 2017 | September 2017 | ||||||||||||||||||||||||
Equity | $ | 214.5 | $ | 206.4 | $ | 203.0 | $ | 207.6 | $ | 201.2 | |||||||||||||||||||
Fixed Income | 411.0 | 412.3 | 422.3 | 420.1 | 411.9 | ||||||||||||||||||||||||
Alternative | 67.4 | 66.4 | 66.1 | 66.3 | 65.8 | ||||||||||||||||||||||||
Long-Term Assets | 692.9 | 685.1 | 691.4 | 694.0 | 678.9 | ||||||||||||||||||||||||
Liquidity | 62.5 | 59.5 | 62.7 | 73.2 | 75.5 | ||||||||||||||||||||||||
Total | $ | 755.4 | $ | 744.6 | $ | 754.1 | $ | 767.2 | $ | 754.4 | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||||||||||||
By asset class (average): | September 2018 | June 2018 | March 2018 | December 2017 | September 2017 | September 2018 | September 2017 | ||||||||||||||||||||||
Equity | $ | 212.2 | $ | 205.0 | $ | 208.8 | $ | 204.7 | $ | 198.9 | $ | 208.9 | $ | 194.5 | |||||||||||||||
Fixed Income | 411.4 | 416.7 | 422.2 | 414.8 | 410.2 | 414.3 | 405.7 | ||||||||||||||||||||||
Alternative | 66.4 | 66.0 | 66.1 | 65.8 | 66.0 | 66.2 | 66.7 | ||||||||||||||||||||||
Long-Term Assets | 690.0 | 687.7 | 697.1 | 685.3 | 675.1 | 689.4 | 666.9 | ||||||||||||||||||||||
Liquidity | 60.2 | 61.8 | 69.8 | 74.6 | 75.2 | 61.3 | 78.9 | ||||||||||||||||||||||
Total | $ | 750.2 | $ | 749.5 | $ | 766.9 | $ | 759.9 | $ | 750.3 | $ | 750.7 | $ | 745.8 | |||||||||||||||
Component Changes in Assets Under Management | |||||||||||||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||||||||||||
September 2018 | June 2018 | March 2018 | December 2017 | September 2017 | September 2018 | September 2017 | |||||||||||||||||||||||
Beginning of period | $ | 744.6 | $ | 754.1 | $ | 767.2 | $ | 754.4 | $ | 741.2 | $ | 754.1 | $ | 728.4 | |||||||||||||||
Net client cash flows: | |||||||||||||||||||||||||||||
Equity | (1.1 | ) | (2.2 | ) | (2.1 | ) | (3.2 | ) | (2.4 | ) | (3.3 | ) | (1.4 | ) | |||||||||||||||
Fixed Income | (0.5 | ) | 1.3 | 2.8 | 5.4 | 0.9 | 0.8 | 1.2 | |||||||||||||||||||||
Alternative | 0.6 | — | 0.5 | — | (0.7 | ) | 0.6 | (1.5 | ) | ||||||||||||||||||||
Long-Term flows | (1.0 | ) | (0.9 | ) | 1.2 | 2.2 | (2.2 | ) | (1.9 | ) | (1.7 | ) | |||||||||||||||||
Liquidity | 3.0 | (2.9 | ) | (10.7 | ) | (2.3 | ) | 0.2 | — | (11.3 | ) | ||||||||||||||||||
Total net client cash flows | 2.0 | (3.8 | ) | (9.5 | ) | (0.1 | ) | (2.0 | ) | (1.9 | ) | (13.0 | ) | ||||||||||||||||
Realizations(1) | (0.2 | ) | (0.3 | ) | (0.5 | ) | (0.3 | ) | (0.5 | ) | (0.5 | ) | (1.9 | ) | |||||||||||||||
Market performance and other(2) | 11.0 | 1.1 | (6.0 | ) | 13.5 | 13.5 | 12.2 | 38.3 | |||||||||||||||||||||
Impact of foreign exchange | (2.0 | ) | (6.5 | ) | 2.9 | (0.4 | ) | 2.2 | (8.5 | ) | 2.9 | ||||||||||||||||||
Acquisitions (disposition), net | — | — | — | 0.1 | — | — | (0.3 | ) | |||||||||||||||||||||
End of period | $ | 755.4 | $ | 744.6 | $ | 754.1 | $ | 767.2 | $ | 754.4 | $ | 755.4 | $ | 754.4 | |||||||||||||||
(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). | |||||||||||||||||||||||||||||
(2) The quarter ended September 30, 2017 includes a reclassification of $1.0 billion from long-term net client cash flows to Market performance and other. For the six months ended September 30, 2017, Other includes a $3.7 billion reconciliation to previously reported amounts. | |||||||||||||||||||||||||||||
(3) Due to effects of rounding, the sum of the quarterly results may differ immaterially from the year-to-date results. |
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