x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 13-2670991 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
One Franklin Parkway, San Mateo, CA | 94403 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer o | |
Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Three Months Ended December 31, | ||||||||
(in millions, except per share data) | 2012 | 2011 | ||||||
Operating Revenues | ||||||||
Investment management fees | $ | 1,199.9 | $ | 1,075.1 | ||||
Sales and distribution fees | 604.1 | 524.3 | ||||||
Shareholder servicing fees | 74.4 | 75.4 | ||||||
Other, net | 23.4 | 27.1 | ||||||
Total operating revenues | 1,901.8 | 1,701.9 | ||||||
Operating Expenses | ||||||||
Sales, distribution and marketing | 730.9 | 630.6 | ||||||
Compensation and benefits | 335.1 | 300.4 | ||||||
Information systems and technology | 43.6 | 41.4 | ||||||
Occupancy | 33.4 | 31.8 | ||||||
General, administrative and other | 73.7 | 65.3 | ||||||
Total operating expenses | 1,216.7 | 1,069.5 | ||||||
Operating Income | 685.1 | 632.4 | ||||||
Other Income (Expenses) | ||||||||
Investment and other income, net | 45.5 | 71.2 | ||||||
Interest expense | (14.5 | ) | (8.6 | ) | ||||
Other income, net | 31.0 | 62.6 | ||||||
Income before taxes | 716.1 | 695.0 | ||||||
Taxes on income | 211.4 | 201.3 | ||||||
Net income | 504.7 | 493.7 | ||||||
Less: Net income (loss) attributable to | ||||||||
Nonredeemable noncontrolling interests | (12.7 | ) | 10.1 | |||||
Redeemable noncontrolling interests | 1.3 | 2.8 | ||||||
Net Income Attributable to Franklin Resources, Inc. | $ | 516.1 | $ | 480.8 | ||||
Earnings per Share | ||||||||
Basic | $ | 2.42 | $ | 2.21 | ||||
Diluted | 2.42 | 2.20 | ||||||
Dividends per Share | $ | 3.29 | $ | 2.27 |
(in millions) | Three Months Ended December 31, | |||||||
2012 | 2011 | |||||||
Net Income | $ | 504.7 | $ | 493.7 | ||||
Other Comprehensive Income (Loss), Net of Tax | ||||||||
Net unrealized losses on investments | (2.1 | ) | (4.8 | ) | ||||
Currency translation adjustments | 3.9 | (22.5 | ) | |||||
Net unrealized losses on defined benefit plans | — | (0.2 | ) | |||||
Total comprehensive income | 506.5 | 466.2 | ||||||
Less: Comprehensive income (loss) attributable to | ||||||||
Nonredeemable noncontrolling interests | (12.7 | ) | 10.1 | |||||
Redeemable noncontrolling interests | 1.3 | 2.8 | ||||||
Comprehensive Income Attributable to Franklin Resources, Inc. | $ | 517.9 | $ | 453.3 |
(in millions) | December 31, 2012 | September 30, 2012 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 5,086.8 | $ | 5,784.3 | ||||
Receivables | 908.0 | 850.2 | ||||||
Investments (including $1,944.4 and $2,012.7 at fair value at December 31, 2012 and September 30, 2012) | 2,524.6 | 2,583.8 | ||||||
Loans receivable, net | 279.4 | 254.4 | ||||||
Assets of consolidated sponsored investment products | ||||||||
Cash and cash equivalents | 75.1 | 42.8 | ||||||
Investments | 1,104.9 | 1,046.6 | ||||||
Assets of consolidated variable interest entities | ||||||||
Cash and cash equivalents | 80.8 | 224.3 | ||||||
Investments, at fair value | 1,062.0 | 984.1 | ||||||
Deferred taxes | 94.7 | 94.9 | ||||||
Property and equipment, net | 578.0 | 582.7 | ||||||
Goodwill and other intangible assets, net | 2,392.3 | 2,141.9 | ||||||
Other | 167.6 | 161.5 | ||||||
Total Assets | $ | 14,354.2 | $ | 14,751.5 | ||||
Liabilities | ||||||||
Compensation and benefits | $ | 242.1 | $ | 400.5 | ||||
Accounts payable and accrued expenses | 194.1 | 241.6 | ||||||
Commissions | 274.6 | 383.9 | ||||||
Deposits | 885.2 | 671.7 | ||||||
Income taxes | 151.0 | 11.4 | ||||||
Debt | 1,263.3 | 1,566.1 | ||||||
Debt of consolidated sponsored investment products | 97.8 | 110.2 | ||||||
Liabilities of consolidated variable interest entities | ||||||||
Debt, at fair value | 1,101.4 | 1,100.9 | ||||||
Other, at fair value | 49.7 | 61.9 | ||||||
Deferred taxes | 263.0 | 276.3 | ||||||
Other | 231.0 | 139.8 | ||||||
Total liabilities | 4,753.2 | 4,964.3 | ||||||
Commitments and Contingencies (Note 11) | ||||||||
Redeemable Noncontrolling Interests | 66.2 | 26.7 |
(dollars in millions, except per share data) | December 31, 2012 | September 30, 2012 | ||||||
Stockholders’ Equity | ||||||||
Preferred stock, $1.00 par value, 1,000,000 shares authorized; none issued | — | — | ||||||
Common stock, $0.10 par value, 1,000,000,000 shares authorized; 212,524,001 and 212,208,957 shares issued and outstanding at December 31, 2012 and September 30, 2012 | 21.3 | 21.2 | ||||||
Retained earnings | 8,847.5 | 9,084.4 | ||||||
Appropriated retained earnings of consolidated variable interest entities | 15.2 | 33.7 | ||||||
Accumulated other comprehensive income | 63.8 | 62.0 | ||||||
Total Franklin Resources, Inc. stockholders’ equity | 8,947.8 | 9,201.3 | ||||||
Nonredeemable noncontrolling interests | 587.0 | 559.2 | ||||||
Total stockholders’ equity | 9,534.8 | 9,760.5 | ||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 14,354.2 | $ | 14,751.5 |
Three Months Ended December 31, | ||||||||
(in millions) | 2012 | 2011 | ||||||
Net Income | $ | 504.7 | $ | 493.7 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 53.9 | 52.6 | ||||||
Stock-based compensation | 27.6 | 25.7 | ||||||
Excess tax benefit from stock-based compensation | (5.7 | ) | (17.4 | ) | ||||
Gains on sale of assets | (20.6 | ) | (13.2 | ) | ||||
Income from investments in equity method investees, net of tax | (21.8 | ) | (22.5 | ) | ||||
Net (gains) losses on other investments of consolidated sponsored investment products | (14.1 | ) | 10.1 | |||||
Net (gains) losses of consolidated variable interest entities | 17.5 | (22.3 | ) | |||||
Other | 3.6 | 6.7 | ||||||
Changes in operating assets and liabilities: | ||||||||
Increase in receivables, prepaid expenses and other | (56.1 | ) | (27.9 | ) | ||||
Increase in trading securities, net | (66.4 | ) | (58.7 | ) | ||||
Increase in trading securities of consolidated sponsored investment products, net | (10.5 | ) | (88.4 | ) | ||||
Decrease in accrued compensation and benefits | (162.7 | ) | (173.0 | ) | ||||
Decrease in commissions payable | (109.3 | ) | (25.6 | ) | ||||
Increase in income taxes payable | 149.4 | 98.4 | ||||||
Decrease in other liabilities | (3.1 | ) | (70.5 | ) | ||||
Net cash provided by operating activities | 286.4 | 167.7 | ||||||
Purchase of investments | (78.4 | ) | (51.9 | ) | ||||
Liquidation of investments | 237.5 | 294.4 | ||||||
Purchase of investments by consolidated sponsored investment products | (41.8 | ) | (43.7 | ) | ||||
Liquidation of investments by consolidated sponsored investment products | 48.6 | 4.0 | ||||||
Purchase of investments by consolidated variable interest entities | (243.1 | ) | (73.2 | ) | ||||
Liquidation of investments by consolidated variable interest entities | 140.6 | 95.8 | ||||||
Decrease (increase) in loans receivable, net | (24.9 | ) | 13.2 | |||||
Decrease in loans receivable held by consolidated variable interest entities, net | — | 24.6 | ||||||
Additions of property and equipment, net | (12.3 | ) | (26.8 | ) | ||||
Acquisition of subsidiary, net of cash acquired | 5.7 | — | ||||||
Cash and cash equivalents recognized due to consolidation of sponsored investment products | 2.6 | — | ||||||
Net cash provided by investing activities | 34.5 | 236.4 | ||||||
Increase in deposits | 213.5 | 138.2 | ||||||
Issuance of common stock | 11.4 | 12.8 | ||||||
Dividends paid on common stock | (757.9 | ) | (546.9 | ) | ||||
Repurchase of common stock | (98.0 | ) | (290.9 | ) | ||||
Excess tax benefit from stock-based compensation | 5.7 | 17.4 | ||||||
Decrease in commercial paper, net | — | (5.0 | ) | |||||
Payments on debt | (479.4 | ) | — |
Three Months Ended December 31, | ||||||||
(in millions) | 2012 | 2011 | ||||||
Proceeds from issuance of debt by consolidated sponsored investment products | $ | 133.5 | $ | 6.6 | ||||
Payments on debt by consolidated sponsored investment products | (146.7 | ) | (61.8 | ) | ||||
Payments on debt by consolidated variable interest entities | (40.4 | ) | (54.1 | ) | ||||
Noncontrolling interests | 17.9 | 102.3 | ||||||
Net cash used in financing activities | (1,140.4 | ) | (681.4 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 10.8 | (9.4 | ) | |||||
Decrease in cash and cash equivalents | (808.7 | ) | (286.7 | ) | ||||
Cash and cash equivalents, beginning of period | 6,051.4 | 5,198.6 | ||||||
Cash and Cash Equivalents, End of Period | $ | 5,242.7 | $ | 4,911.9 | ||||
Supplemental Disclosure of Non-Cash Activities | ||||||||
Increase (decrease) in noncontrolling interests due to net consolidation (deconsolidation) of certain sponsored investment products | $ | 4.1 | $ | (5.1 | ) | |||
Increase in noncontrolling interests due to acquisition | 38.2 | — | ||||||
Contingent consideration liability recognized due to acquisition | 90.6 | — | ||||||
Supplemental Disclosure of Cash Flow Information | ||||||||
Cash paid for income taxes | $ | 61.6 | $ | 94.6 | ||||
Cash paid for interest | 19.4 | 16.8 | ||||||
Cash paid for interest by consolidated sponsored investment products and consolidated variable interest entities | 11.4 | 12.9 |
(in millions) | Estimated Fair Value | |||
As of November 1, 2012 | ||||
Cash, including cash invested | $ | 191.6 | ||
Investments of consolidated sponsored investment products | 31.1 | |||
Indefinite-lived intangible assets | 105.2 | |||
Definite-lived intangible assets | 43.8 | |||
Goodwill | 110.1 | |||
Other assets | 28.0 | |||
Debt | (176.5 | ) | ||
Other liabilities | (21.6 | ) | ||
Noncontrolling interests | (38.2 | ) | ||
Total Identifiable Net Assets | $ | 273.5 |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | Redeemable Noncontrolling Interests | ||||||||||||
for the three months ended December 31, 2012 | ||||||||||||||||
Balance at October 1, 2012 | $ | 9,201.3 | $ | 559.2 | $ | 9,760.5 | $ | 26.7 | ||||||||
Net income (loss) | 516.1 | (12.7 | ) | 503.4 | 1.3 | |||||||||||
Net loss reclassified to appropriated retained earnings | (18.5 | ) | 18.5 | — | ||||||||||||
Other comprehensive income | 1.8 | 1.8 | ||||||||||||||
Cash dividends on common stock | (702.0 | ) | (702.0 | ) | ||||||||||||
Repurchase of common stock | (98.0 | ) | (98.0 | ) | ||||||||||||
Noncontrolling interests | ||||||||||||||||
Net subscriptions | 12.5 | 12.5 | 5.4 | |||||||||||||
Net consolidation of certain sponsored investment products | 4.1 | 4.1 | — | |||||||||||||
Acquisition | 5.4 | 5.4 | 32.8 | |||||||||||||
Other1 | 47.1 | 47.1 | ||||||||||||||
Balance at December 31, 2012 | $ | 8,947.8 | $ | 587.0 | $ | 9,534.8 | $ | 66.2 |
1 | Primarily relates to stock-based compensation plans. |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | Redeemable Noncontrolling Interests | ||||||||||||
for the three months ended December 31, 2011 | ||||||||||||||||
Balance at October 1, 2011 | $ | 8,524.7 | $ | 579.2 | $ | 9,103.9 | $ | 18.6 | ||||||||
Net income | 480.8 | 10.1 | 490.9 | 2.8 | ||||||||||||
Net income reclassified to appropriated retained earnings | 21.6 | (21.6 | ) | — | ||||||||||||
Other comprehensive loss | (27.5 | ) | (27.5 | ) | ||||||||||||
Cash dividends on common stock | (493.3 | ) | (493.3 | ) | ||||||||||||
Repurchase of common stock | (290.9 | ) | (290.9 | ) | ||||||||||||
Noncontrolling interests | ||||||||||||||||
Net subscriptions | 92.1 | 92.1 | 10.2 | |||||||||||||
Net deconsolidation of certain sponsored investment products | — | — | (5.1 | ) | ||||||||||||
Other1 | 58.2 | 58.2 | ||||||||||||||
Balance at December 31, 2011 | $ | 8,273.6 | $ | 659.8 | $ | 8,933.4 | $ | 26.5 |
1 | Primarily relates to stock-based compensation plans. |
(in millions, except per share data) | Three Months Ended December 31, | |||||||
2012 | 2011 | |||||||
Net Income Attributable to Franklin Resources, Inc. | $ | 516.1 | $ | 480.8 | ||||
Less: Allocation of earnings to participating nonvested stock and stock unit awards | 4.0 | 3.4 | ||||||
Net Income Available to Common Stockholders | $ | 512.1 | $ | 477.4 | ||||
Weighted-average shares outstanding – basic | 211.5 | 216.1 | ||||||
Effect of dilutive common stock options and non-participating nonvested stock unit awards | 0.3 | 0.6 | ||||||
Weighted-Average Shares Outstanding – Diluted | 211.8 | 216.7 | ||||||
Earnings per Share | ||||||||
Basic | $ | 2.42 | $ | 2.21 | ||||
Diluted | 2.42 | 2.20 |
(in millions) | December 31, 2012 | September 30, 2012 | ||||||
Investment securities, trading | $ | 1,198.2 | $ | 1,130.6 | ||||
Investment securities, available-for-sale | ||||||||
SIPs | 524.5 | 587.2 | ||||||
Securities of U.S. states and political subdivisions | 26.8 | 26.8 | ||||||
Securities of the U.S. Treasury and federal agencies | 25.3 | 2.4 | ||||||
Corporate debt securities1 | 20.0 | 70.3 | ||||||
Mortgage-backed securities – agency residential2 | 127.0 | 169.3 | ||||||
Other equity securities | 9.8 | 14.0 | ||||||
Total investment securities, available-for-sale | 733.4 | 870.0 | ||||||
Investments in equity method investees | 498.7 | 489.0 | ||||||
Other investments | 94.3 | 94.2 | ||||||
Total | $ | 2,524.6 | $ | 2,583.8 |
1 | Corporate debt securities are insured by non-U.S. government agencies or the Federal Deposit Insurance Corporation. |
2 | Consist of U.S. government-sponsored enterprise obligations. |
(in millions) | Gross Unrealized | |||||||||||||||
as of December 31, 2012 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 454.6 | $ | 71.1 | $ | (1.2 | ) | $ | 524.5 | |||||||
Securities of U.S. states and political subdivisions | 25.6 | 1.2 | — | 26.8 | ||||||||||||
Securities of the U.S. Treasury and federal agencies | 25.2 | 0.1 | — | 25.3 | ||||||||||||
Corporate debt securities | 20.0 | — | — | 20.0 | ||||||||||||
Mortgage-backed securities – agency residential | 124.2 | 2.8 | — | 127.0 | ||||||||||||
Other equity securities | 9.7 | 0.1 | — | 9.8 | ||||||||||||
Total | $ | 659.3 | $ | 75.3 | $ | (1.2 | ) | $ | 733.4 |
(in millions) | Gross Unrealized | |||||||||||||||
as of September 30, 2012 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 516.8 | $ | 72.1 | $ | (1.7 | ) | $ | 587.2 | |||||||
Securities of U.S. states and political subdivisions | 25.6 | 1.2 | — | 26.8 | ||||||||||||
Securities of the U.S. Treasury and federal agencies | 2.4 | — | — | 2.4 | ||||||||||||
Corporate debt securities | 70.0 | 0.3 | — | 70.3 | ||||||||||||
Mortgage-backed securities – agency residential | 164.8 | 4.5 | — | 169.3 | ||||||||||||
Other equity securities | 13.5 | 0.6 | (0.1 | ) | 14.0 | |||||||||||
Total | $ | 793.1 | $ | 78.7 | $ | (1.8 | ) | $ | 870.0 |
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of December 31, 2012 | ||||||||||||||||||||||||
SIPs | $ | 6.0 | $ | (1.1 | ) | $ | 6.1 | $ | (0.1 | ) | $ | 12.1 | $ | (1.2 | ) |
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of September 30, 2012 | ||||||||||||||||||||||||
SIPs | $ | 30.0 | $ | (0.7 | ) | $ | 21.7 | $ | (1.0 | ) | $ | 51.7 | $ | (1.7 | ) | |||||||||
Other equity securities | 4.4 | (0.1 | ) | — | — | 4.4 | (0.1 | ) | ||||||||||||||||
Total | $ | 34.4 | $ | (0.8 | ) | $ | 21.7 | $ | (1.0 | ) | $ | 56.1 | $ | (1.8 | ) |
(in millions) | Cost Basis | Fair Value | ||||||
Due in one year or less | $ | 47.9 | $ | 48.0 | ||||
Due after one year through five years | 19.7 | 20.7 | ||||||
Due after five years through ten years | 1.6 | 1.7 | ||||||
Due after ten years | 1.6 | 1.7 | ||||||
Total | $ | 70.8 | $ | 72.1 |
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities. |
Level 2 | Observable inputs other than Level 1 quoted prices, such as non-binding quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs other than quoted prices that are observable or corroborated by observable market data. Level 2 quoted prices are generally obtained from two independent third-party brokers or dealers, including prices derived from model-based valuation techniques for which the significant assumptions are observable in the market or corroborated by observable market data. |
Level 3 | Unobservable inputs that are supported by little or no market activity. These inputs require significant management judgment and reflect the Company’s estimation of assumptions that market participants would use in pricing the asset or liability. |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of December 31, 2012 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | $ | 1,121.2 | $ | 76.8 | $ | 0.2 | $ | 1,198.2 | ||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 524.5 | — | — | 524.5 | ||||||||||||
Securities of U.S. states and political subdivisions | — | 26.8 | — | 26.8 | ||||||||||||
Securities of the U.S. Treasury and federal agencies | — | 25.3 | — | 25.3 | ||||||||||||
Corporate debt securities | — | 20.0 | — | 20.0 | ||||||||||||
Mortgage-backed securities – agency residential | — | 127.0 | — | 127.0 | ||||||||||||
Other equity securities | 9.8 | — | — | 9.8 | ||||||||||||
Life settlement contracts | — | — | 12.8 | 12.8 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,655.5 | $ | 275.9 | $ | 13.0 | $ | 1,944.4 | ||||||||
Liabilities | ||||||||||||||||
Contingent consideration liability | $ | — | $ | — | $ | 90.3 | $ | 90.3 |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2012 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | $ | 1,058.6 | $ | 69.3 | $ | 2.7 | $ | 1,130.6 | ||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 587.2 | — | — | 587.2 | ||||||||||||
Securities of U.S. states and political subdivisions | — | 26.8 | — | 26.8 | ||||||||||||
Securities of the U.S. Treasury and federal agencies | — | 2.4 | — | 2.4 | ||||||||||||
Corporate debt securities | — | 70.3 | — | 70.3 | ||||||||||||
Mortgage-backed securities – agency residential | — | 169.3 | — | 169.3 | ||||||||||||
Other equity securities | 14.0 | — | — | 14.0 | ||||||||||||
Life settlement contracts | — | — | 12.1 | 12.1 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,659.8 | $ | 338.1 | $ | 14.8 | $ | 2,012.7 |
(in millions) | Investments | Contingent Consideration Liability | ||||||
for the three months ended December 31, 2012 | ||||||||
Balance at October 1, 2012 | $ | 14.8 | $ | — | ||||
Acquisition | — | (90.6 | ) | |||||
Total realized and unrealized gains (losses) | ||||||||
Included in investment and other income, net | 0.4 | — | ||||||
Included in general, administrative and other expense | — | (2.4 | ) | |||||
Other | — | (0.3 | ) | |||||
Purchases | 0.6 | — | ||||||
Sales | (1.6 | ) | — | |||||
Settlements | (1.2 | ) | 3.0 | |||||
Balance at December 31, 2012 | $ | 13.0 | $ | (90.3 | ) | |||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at December 31, 2012 | $ | 0.4 | $ | (2.7 | ) |
(in millions) | Investments | |||
for the three months ended December 31, 2011 | ||||
Balance at October 1, 2011 | $ | 10.9 | ||
Realized and unrealized gains included in investment and other income, net | 0.9 | |||
Purchases | 0.5 | |||
Settlements | (1.1 | ) | ||
Balance at December 31, 2011 | $ | 11.2 | ||
Change in unrealized gains included in net income relating to assets held at December 31, 2011 | $ | 0.3 |
(in millions) | ||||||||||
as of December 31, 2012 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Life settlement contracts | $ | 12.8 | Discounted cash flow | Life expectancy | 22–168 months (80) | |||||
Internal rate of return | 1.5%–22.3% (11.7%) | |||||||||
Contingent consideration liability | 90.3 | Discounted cash flow | AUM growth rate | 6.0%–13.8% (10.6%) | ||||||
Discount rate | 14.0% |
(in millions) | ||||||||||
as of September 30, 2012 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Life settlement contracts | $ | 12.1 | Discounted cash flow | Life expectancy | 22–171 months (82) | |||||
Internal rate of return | 1.5%–22.3% (11.7%) |
(in millions) | December 31, 2012 | September 30, 2012 | ||||||||||||||||
Fair Value Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents | 1 | $ | 5,086.8 | $ | 5,086.8 | $ | 5,784.3 | $ | 5,784.3 | |||||||||
Other investments1 | 2 or 3 | 79.5 | 85.6 | 80.2 | 85.1 | |||||||||||||
Loans receivable, net | 2 | 279.4 | 283.0 | 254.4 | 258.7 | |||||||||||||
Financial Liabilities | ||||||||||||||||||
Deposits | 2 | 885.2 | 886.0 | 671.7 | 672.4 | |||||||||||||
Debt | ||||||||||||||||||
FHLB advances | 2 | 66.0 | 70.1 | 69.0 | 74.5 | |||||||||||||
Senior notes | 2 | 1,197.3 | 1,271.0 | 1,497.1 | 1,571.2 |
(in millions) | ||||||||
for the three months ended December 31, | 2012 | 2011 | ||||||
Balance at beginning of period | $ | 1,540.8 | $ | 1,536.2 | ||||
Acquisition | 110.1 | — | ||||||
Foreign exchange and other | (3.2 | ) | (0.6 | ) | ||||
Balance at End of Period | $ | 1,647.7 | $ | 1,535.6 |
December 31, 2012 | September 30, 2012 | |||||||||||||||||||||||
Gross Carrying Value | Accumulated Amortization | Net Carrying Value | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Definite-lived intangible assets | ||||||||||||||||||||||||
Customer base | $ | 166.5 | $ | (138.1 | ) | $ | 28.4 | $ | 166.6 | $ | (135.9 | ) | $ | 30.7 | ||||||||||
Management contracts and other | 93.1 | (37.6 | ) | 55.5 | 49.3 | (36.0 | ) | 13.3 | ||||||||||||||||
259.6 | (175.7 | ) | 83.9 | 215.9 | (171.9 | ) | 44.0 | |||||||||||||||||
Indefinite-lived intangible assets | ||||||||||||||||||||||||
Management contracts | 660.7 | — | 660.7 | 557.1 | — | 557.1 | ||||||||||||||||||
Total | $ | 920.3 | $ | (175.7 | ) | $ | 744.6 | $ | 773.0 | $ | (171.9 | ) | $ | 601.1 |
(in millions) | ||||
for the fiscal years ending September 30, | Amount | |||
2013 | $ | 13.3 | ||
2014 | 17.8 | |||
2015 | 17.6 | |||
2016 | 12.9 | |||
2017 | 8.7 | |||
Thereafter | 13.6 | |||
Total | $ | 83.9 |
(dollars in millions) | December 31, 2012 | Effective Interest Rate | September 30, 2012 | Effective Interest Rate | ||||||||||
FHLB advances | $ | 66.0 | 3.23 | % | $ | 69.0 | 3.30 | % | ||||||
Senior notes | ||||||||||||||
$300 million 2.000% notes due May 2013 | — | N/A | 299.9 | 2.28 | % | |||||||||
$250 million 3.125% notes due May 2015 | 249.9 | 3.32 | % | 249.9 | 3.32 | % | ||||||||
$300 million 1.375% notes due September 2017 | 298.5 | 1.66 | % | 298.4 | 1.66 | % | ||||||||
$350 million 4.625% notes due May 2020 | 349.7 | 4.74 | % | 349.7 | 4.74 | % | ||||||||
$300 million 2.800% notes due September 2022 | 299.2 | 2.93 | % | 299.2 | 2.93 | % | ||||||||
1,197.3 | 1,497.1 | |||||||||||||
Total Debt | $ | 1,263.3 | $ | 1,566.1 |
(in millions) | ||||
for the fiscal years ending September 30, | ||||
2013 | $ | 18.5 | ||
2014 | — | |||
2015 | 260.4 | |||
2016 | 8.0 | |||
2017 | 298.5 | |||
Thereafter | 677.9 | |||
Total | $ | 1,263.3 |
December 31, 2012 | September 30, 2012 | |||||||||||||||||||||||
Consolidated | Consolidated | |||||||||||||||||||||||
(in millions) | VIEs | SIPs | Total | VIEs | SIPs | Total | ||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 80.8 | $ | 75.1 | $ | 155.9 | $ | 224.3 | $ | 42.8 | $ | 267.1 | ||||||||||||
Receivables | 36.8 | 21.7 | 58.5 | 2.7 | 23.7 | 26.4 | ||||||||||||||||||
Investments | 1,062.0 | 1,104.9 | 2,166.9 | 984.1 | 1,046.6 | 2,030.7 | ||||||||||||||||||
Other assets | — | 0.7 | 0.7 | — | 0.7 | 0.7 | ||||||||||||||||||
Total Assets | $ | 1,179.6 | $ | 1,202.4 | $ | 2,382.0 | $ | 1,211.1 | $ | 1,113.8 | $ | 2,324.9 | ||||||||||||
Liabilities | ||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | — | $ | 27.3 | $ | 27.3 | $ | — | $ | 21.8 | $ | 21.8 | ||||||||||||
Debt, at fair value | 1,101.4 | — | 1,101.4 | 1,100.9 | — | 1,100.9 | ||||||||||||||||||
Debt | — | 97.8 | 97.8 | — | 110.2 | 110.2 | ||||||||||||||||||
Other liabilities | 49.7 | 8.5 | 58.2 | 61.9 | 8.5 | 70.4 | ||||||||||||||||||
Total liabilities | 1,151.1 | 133.6 | 1,284.7 | 1,162.8 | 140.5 | 1,303.3 | ||||||||||||||||||
Redeemable Noncontrolling Interests | — | 66.2 | 66.2 | — | 26.7 | 26.7 | ||||||||||||||||||
Stockholders' Equity | ||||||||||||||||||||||||
Nonredeemable noncontrolling interests | — | 572.2 | 572.2 | — | 556.8 | 556.8 | ||||||||||||||||||
Other equity | 28.5 | 430.4 | 458.9 | 48.3 | 389.8 | 438.1 | ||||||||||||||||||
Total stockholders' equity | 28.5 | 1,002.6 | 1,031.1 | 48.3 | 946.6 | 994.9 | ||||||||||||||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders' Equity | $ | 1,179.6 | $ | 1,202.4 | $ | 2,382.0 | $ | 1,211.1 | $ | 1,113.8 | $ | 2,324.9 |
Three Months Ended December 31, | ||||||||
(in millions) | 2012 | 2011 | ||||||
Net gains from changes in fair value of assets | $ | 22.2 | $ | 27.7 | ||||
Net losses from changes in fair value of liabilities | (41.3 | ) | (5.0 | ) | ||||
Total net gains (losses) | $ | (19.1 | ) | $ | 22.7 |
(in millions) | Total Investments | Investments 90 Days or More Past Due | Debt | |||||||||
as of December 31, 2012 | ||||||||||||
Unpaid principal balance | $ | 1,069.9 | $ | 7.4 | $ | 1,156.8 | ||||||
Excess unpaid principal over fair value | (7.9 | ) | (6.8 | ) | (55.4 | ) | ||||||
Fair value | $ | 1,062.0 | $ | 0.6 | $ | 1,101.4 |
(in millions) | Total Investments | Investments 90 Days or More Past Due | Debt | |||||||||
as of September 30, 2012 | ||||||||||||
Unpaid principal balance | $ | 996.1 | $ | 7.2 | $ | 1,186.5 | ||||||
Excess unpaid principal over fair value | (12.0 | ) | (6.7 | ) | (85.6 | ) | ||||||
Fair value | $ | 984.1 | $ | 0.5 | $ | 1,100.9 |
December 31, 2012 | September 30, 2012 | |||||||||||||||||||||||
Consolidated | Consolidated | |||||||||||||||||||||||
(in millions) | VIEs | SIPs | Total | VIEs | SIPs | Total | ||||||||||||||||||
Investment securities, trading | $ | — | $ | 203.8 | $ | 203.8 | $ | — | $ | 194.4 | $ | 194.4 | ||||||||||||
Other debt securities | 1,062.0 | 326.2 | 1,388.2 | 984.1 | 317.5 | 1,301.6 | ||||||||||||||||||
Other equity securities | — | 574.9 | 574.9 | — | 534.7 | 534.7 | ||||||||||||||||||
Total Investments | $ | 1,062.0 | $ | 1,104.9 | $ | 2,166.9 | $ | 984.1 | $ | 1,046.6 | $ | 2,030.7 |
December 31, 2012 | Effective Interest Rate | September 30, 2012 | Effective Interest Rate | |||||||||||
(dollars in millions) | ||||||||||||||
Debt of CLOs, at fair value, due fiscal years 2016-2024 | $ | 1,101.4 | 1.42 | % | $ | 1,100.9 | 1.48 | % | ||||||
Debt of consolidated SIPs due fiscal years 2013-2018 | 97.8 | 3.95 | % | 110.2 | 4.20 | % | ||||||||
Total Debt | $ | 1,199.2 | $ | 1,211.1 |
(in millions) | ||||
for the fiscal years ending September 30, | ||||
2013 | $ | 45.3 | ||
2014 | — | |||
2015 | — | |||
2016 | 18.0 | |||
2017 | 14.9 | |||
Thereafter | 1,121.0 | |||
Total | $ | 1,199.2 |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of December 31, 2012 | ||||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents of consolidated VIEs | $ | — | $ | 80.8 | $ | — | $ | 80.8 | ||||||||
Receivables of consolidated VIEs | — | 36.8 | — | 36.8 | ||||||||||||
Investments of consolidated VIEs | — | 1,062.0 | — | 1,062.0 | ||||||||||||
Investments of consolidated SIPs | ||||||||||||||||
Debt securities | 7.6 | 53.1 | 326.2 | 386.9 | ||||||||||||
Equity securities | 101.0 | 79.4 | 537.6 | 718.0 | ||||||||||||
Total Assets Measured at Fair Value | $ | 108.6 | $ | 1,312.1 | $ | 863.8 | $ | 2,284.5 | ||||||||
Liabilities | ||||||||||||||||
Debt of consolidated VIEs | $ | — | $ | 1,023.1 | $ | 78.3 | $ | 1,101.4 | ||||||||
Other liabilities of consolidated VIEs | — | 49.7 | — | 49.7 | ||||||||||||
Total Liabilities Measured at Fair Value | $ | — | $ | 1,072.8 | $ | 78.3 | $ | 1,151.1 |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2012 | ||||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents of consolidated VIEs | $ | — | $ | 224.3 | $ | — | $ | 224.3 | ||||||||
Receivables of consolidated VIEs | — | 2.7 | — | 2.7 | ||||||||||||
Investments of consolidated VIEs | — | 984.1 | — | 984.1 | ||||||||||||
Investments of consolidated SIPs | ||||||||||||||||
Debt securities | 6.3 | 49.3 | 317.5 | 373.1 | ||||||||||||
Equity securities | 145.9 | 0.6 | 527.0 | 673.5 | ||||||||||||
Total Assets Measured at Fair Value | $ | 152.2 | $ | 1,261.0 | $ | 844.5 |