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 |
Emerging growth company o |
Page | |||
Financial Information | |||
Item 1. | Financial Statements (unaudited) | ||
3 | |||
4 | |||
5 | |||
6 | |||
8 | |||
Item 2. | 22 | ||
Item 3. | 46 | ||
Item 4. | 46 | ||
Other Information | |||
Item 1. | 47 | ||
Item 1A. | 47 | ||
Item 2. | 47 | ||
Item 6. | 47 | ||
48 | |||
49 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF INCOME Unaudited | ||||||||||||||||
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||
(in millions, except per share data) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Operating Revenues | ||||||||||||||||
Investment management fees | $ | 1,117.1 | $ | 1,089.2 | $ | 2,230.7 | $ | 2,152.4 | ||||||||
Sales and distribution fees | 409.8 | 431.2 | 827.6 | 850.5 | ||||||||||||
Shareholder servicing fees | 61.3 | 56.4 | 116.2 | 113.0 | ||||||||||||
Other | 29.6 | 23.8 | 58.8 | 45.5 | ||||||||||||
Total operating revenues | 1,617.8 | 1,600.6 | 3,233.3 | 3,161.4 | ||||||||||||
Operating Expenses | ||||||||||||||||
Sales, distribution and marketing | 521.5 | 534.8 | 1,050.2 | 1,054.8 | ||||||||||||
Compensation and benefits | 355.5 | 343.4 | 688.0 | 654.9 | ||||||||||||
Information systems and technology | 58.1 | 54.0 | 113.1 | 105.7 | ||||||||||||
Occupancy | 34.1 | 29.0 | 63.5 | 58.1 | ||||||||||||
General, administrative and other | 92.9 | 83.9 | 181.7 | 145.5 | ||||||||||||
Total operating expenses | 1,062.1 | 1,045.1 | 2,096.5 | 2,019.0 | ||||||||||||
Operating Income | 555.7 | 555.5 | 1,136.8 | 1,142.4 | ||||||||||||
Other Income (Expenses) | ||||||||||||||||
Investment and other income, net | 87.4 | 84.6 | 168.7 | 130.7 | ||||||||||||
Interest expense | (10.0 | ) | (12.6 | ) | (20.8 | ) | (25.9 | ) | ||||||||
Other income, net | 77.4 | 72.0 | 147.9 | 104.8 | ||||||||||||
Income before taxes | 633.1 | 627.5 | 1,284.7 | 1,247.2 | ||||||||||||
Taxes on income | 150.2 | 192.5 | 1,373.7 | 393.4 | ||||||||||||
Net income (loss) | 482.9 | 435.0 | (89.0 | ) | 853.8 | |||||||||||
Less: net income (loss) attributable to | ||||||||||||||||
Nonredeemable noncontrolling interests | 24.5 | (6.0 | ) | 24.4 | (3.9 | ) | ||||||||||
Redeemable noncontrolling interests | 15.2 | 20.3 | 26.7 | (3.2 | ) | |||||||||||
Net Income (Loss) Attributable to Franklin Resources, Inc. | $ | 443.2 | $ | 420.7 | $ | (140.1 | ) | $ | 860.9 | |||||||
Earnings (Loss) per Share | ||||||||||||||||
Basic | $ | 0.79 | $ | 0.74 | $ | (0.29 | ) | $ | 1.52 | |||||||
Diluted | 0.78 | 0.74 | (0.29 | ) | 1.52 | |||||||||||
Dividends Declared per Share | $ | 3.23 | $ | 0.20 | $ | 3.46 | $ | 0.40 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME Unaudited | ||||||||||||||||
(in millions) | Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net Income (Loss) | $ | 482.9 | $ | 435.0 | $ | (89.0 | ) | $ | 853.8 | |||||||
Other Comprehensive Income (Loss) | ||||||||||||||||
Net unrealized gains (losses) on investments, net of tax | (0.2 | ) | 5.4 | 3.3 | 3.0 | |||||||||||
Currency translation adjustments, net of tax | 6.8 | 39.2 | 22.6 | (21.7 | ) | |||||||||||
Net unrealized gains (losses) on defined benefit plans, net of tax | 0.4 | — | (0.7 | ) | — | |||||||||||
Total other comprehensive income (loss) | 7.0 | 44.6 | 25.2 | (18.7 | ) | |||||||||||
Total comprehensive income (loss) | 489.9 | 479.6 | (63.8 | ) | 835.1 | |||||||||||
Less: comprehensive income (loss) attributable to | ||||||||||||||||
Nonredeemable noncontrolling interests | 24.5 | (6.0 | ) | 24.4 | (3.9 | ) | ||||||||||
Redeemable noncontrolling interests | 15.2 | 20.3 | 26.7 | (3.2 | ) | |||||||||||
Comprehensive Income (Loss) Attributable to Franklin Resources, Inc. | $ | 450.2 | $ | 465.3 | $ | (114.9 | ) | $ | 842.2 |
FRANKLIN RESOURCES, INC. CONSOLIDATED BALANCE SHEETS Unaudited | ||||||||
(in millions, except share and per share data) | March 31, 2018 | September 30, 2017 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 8,545.4 | $ | 8,523.3 | ||||
Receivables | 765.4 | 767.8 | ||||||
Investments (including $449.5 and $440.0 at fair value at March 31, 2018 and September 30, 2017) | 1,579.0 | 1,393.6 | ||||||
Assets of consolidated investment products | ||||||||
Cash and cash equivalents | 181.1 | 226.4 | ||||||
Receivables | 133.6 | 234.1 | ||||||
Investments, at fair value | 3,529.3 | 3,467.4 | ||||||
Property and equipment, net | 517.7 | 517.2 | ||||||
Goodwill and other intangible assets, net | 2,242.3 | 2,227.7 | ||||||
Other | 196.2 | 176.5 | ||||||
Total Assets | $ | 17,690.0 | $ | 17,534.0 | ||||
Liabilities | ||||||||
Compensation and benefits | $ | 291.7 | $ | 396.6 | ||||
Accounts payable and accrued expenses | 194.6 | 167.4 | ||||||
Dividends | 1,763.7 | 113.3 | ||||||
Commissions | 310.7 | 313.3 | ||||||
Income taxes | 1,178.3 | 74.7 | ||||||
Debt | 1,044.8 | 1,044.2 | ||||||
Liabilities of consolidated investment products | ||||||||
Accounts payable and accrued expenses | 67.9 | 124.1 | ||||||
Debt | 34.0 | 53.4 | ||||||
Deferred taxes | 129.9 | 170.6 | ||||||
Other | 187.8 | 198.7 | ||||||
Total liabilities | 5,203.4 | 2,656.3 | ||||||
Commitments and Contingencies (Note 10) | ||||||||
Redeemable Noncontrolling Interests | 2,084.4 | 1,941.9 | ||||||
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; 541,695,819 and 554,865,343 shares issued and outstanding at March 31, 2018 and September 30, 2017 | 54.2 | 55.5 | ||||||
Retained earnings | 10,263.9 | 12,849.3 | ||||||
Accumulated other comprehensive loss | (259.7 | ) | (284.8 | ) | ||||
Total Franklin Resources, Inc. stockholders’ equity | 10,058.4 | 12,620.0 | ||||||
Nonredeemable noncontrolling interests | 343.8 | 315.8 | ||||||
Total stockholders’ equity | 10,402.2 | 12,935.8 | ||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 17,690.0 | $ | 17,534.0 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Unaudited | ||||||||
Six Months Ended March 31, | ||||||||
(in millions) | 2018 | 2017 | ||||||
Net Income (Loss) | $ | (89.0 | ) | $ | 853.8 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Amortization of deferred sales commissions | 40.5 | 34.4 | ||||||
Depreciation and other amortization | 38.3 | 40.5 | ||||||
Stock-based compensation | 61.2 | 63.3 | ||||||
Income from investments in equity method investees | (45.9 | ) | (70.5 | ) | ||||
Net (gains) losses on investments of consolidated investment products | (36.3 | ) | 6.8 | |||||
Deferred income taxes | (44.7 | ) | 0.6 | |||||
Other | 7.1 | (8.1 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Increase in receivables and other assets | (59.3 | ) | (16.7 | ) | ||||
Increase (decrease) in receivables of consolidated investment products | 100.3 | (58.4 | ) | |||||
Increase (decrease) in trading securities, net | (34.6 | ) | 65.8 | |||||
Increase in trading securities of consolidated investment products, net | (46.5 | ) | (285.6 | ) | ||||
Decrease in accrued compensation and benefits | (107.0 | ) | (79.1 | ) | ||||
Decrease in commissions payable | (2.6 | ) | (8.3 | ) | ||||
Increase in income taxes payable | 1,103.6 | 53.9 | ||||||
Increase (decrease) in accounts payable, accrued expenses and other liabilities | 11.3 | (26.5 | ) | |||||
Increase in accounts payable and accrued expenses of consolidated investment products | 0.6 | 48.4 | ||||||
Net cash provided by operating activities | 897.0 | 614.3 | ||||||
Purchase of investments | (182.6 | ) | (292.1 | ) | ||||
Liquidation of investments | 74.5 | 239.5 | ||||||
Purchase of investments by consolidated investment products | (40.3 | ) | (88.1 | ) | ||||
Liquidation of investments by consolidated investment products | 68.6 | 283.7 | ||||||
Additions of property and equipment, net | (43.7 | ) | (28.8 | ) | ||||
Adoption of new accounting guidance | — | (49.2 | ) | |||||
Acquisition of businesses | (9.7 | ) | (14.0 | ) | ||||
Net (deconsolidation) consolidation of investment products | (48.3 | ) | 23.1 | |||||
Net cash provided by (used in) investing activities | (181.5 | ) | 74.1 | |||||
Issuance of common stock | 13.6 | 13.0 | ||||||
Dividends paid on common stock | (239.0 | ) | (216.7 | ) | ||||
Repurchase of common stock | (619.4 | ) | (425.1 | ) | ||||
Excess tax benefit from stock-based compensation | — | 0.3 | ||||||
Payment on loan | — | (22.5 | ) | |||||
Proceeds from debt of consolidated investment products | — | 0.7 | ||||||
Payments on debt by consolidated investment products | (19.6 | ) | (44.7 | ) | ||||
Payments on contingent consideration liability | (21.6 | ) | (31.7 | ) | ||||
Noncontrolling interests | 121.5 | 364.9 | ||||||
Net cash used in financing activities | (764.5 | ) | (361.8 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 25.8 | (33.8 | ) | |||||
Increase (decrease) in cash and cash equivalents | (23.2 | ) | 292.8 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Unaudited [Table continued from previous page] | ||||||||
Six Months Ended March 31, | ||||||||
(in millions) | 2018 | 2017 | ||||||
Cash and cash equivalents, beginning of period | $ | 8,749.7 | $ | 8,483.3 | ||||
Cash and Cash Equivalents, End of Period | $ | 8,726.5 | $ | 8,776.1 | ||||
Supplemental Disclosure of Cash Flow Information | ||||||||
Cash paid for income taxes | $ | 310.9 | $ | 332.0 | ||||
Cash paid for interest | 24.1 | 23.4 | ||||||
Cash paid for interest by consolidated investment products | 1.5 | 7.4 |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | |||||||||
for the six months ended March 31, 2018 | ||||||||||||
Balance at October 1, 2017 | $ | 12,620.0 | $ | 315.8 | $ | 12,935.8 | ||||||
Adoption of new accounting guidance | 0.4 | — | 0.4 | |||||||||
Net income (loss) | (140.1 | ) | 24.4 | (115.7 | ) | |||||||
Other comprehensive income | 25.2 | 25.2 | ||||||||||
Cash dividends declared on common stock | (1,889.4 | ) | (1,889.4 | ) | ||||||||
Repurchase of common stock | (632.6 | ) | (632.6 | ) | ||||||||
Stock-based compensation | 74.9 | 74.9 | ||||||||||
Net subscriptions and other | 5.7 | 5.7 | ||||||||||
Deconsolidation of investment products | (2.1 | ) | (2.1 | ) | ||||||||
Balance at March 31, 2018 | $ | 10,058.4 | $ | 343.8 | $ | 10,402.2 |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | |||||||||
for the six months ended March 31, 2017 | ||||||||||||
Balance at October 1, 2016 | $ | 11,935.8 | $ | 592.4 | $ | 12,528.2 | ||||||
Adoption of new accounting guidance | (1.3 | ) | (324.6 | ) | (325.9 | ) | ||||||
Net income (loss) | 860.9 | (3.9 | ) | 857.0 | ||||||||
Other comprehensive loss | (18.7 | ) | (18.7 | ) | ||||||||
Cash dividends declared on common stock | (226.3 | ) | (226.3 | ) | ||||||||
Repurchase of common stock | (428.5 | ) | (428.5 | ) | ||||||||
Stock-based compensation | 71.7 | 71.7 | ||||||||||
Net subscriptions and other | 15.7 | 15.7 | ||||||||||
Balance at March 31, 2017 | $ | 12,193.6 | $ | 279.6 | $ | 12,473.2 |
(in millions, except per share data) | Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income (loss) attributable to Franklin Resources, Inc. | $ | 443.2 | $ | 420.7 | $ | (140.1 | ) | $ | 860.9 | |||||||
Less: allocation of earnings to participating nonvested stock and stock unit awards | 15.2 | 3.5 | 16.3 | 6.4 | ||||||||||||
Net Income (Loss) Available to Common Stockholders | $ | 428.0 | $ | 417.2 | $ | (156.4 | ) | $ | 854.5 | |||||||
Weighted-average shares outstanding – basic | 545.0 | 560.3 | 547.9 | 562.7 | ||||||||||||
Dilutive effect of nonparticipating nonvested stock unit awards | 0.5 | 0.3 | — | 0.2 | ||||||||||||
Weighted-Average Shares Outstanding – Diluted | 545.5 | 560.6 | 547.9 | 562.9 | ||||||||||||
Earnings (Loss) per Share | ||||||||||||||||
Basic | $ | 0.79 | $ | 0.74 | $ | (0.29 | ) | $ | 1.52 | |||||||
Diluted | 0.78 | 0.74 | (0.29 | ) | 1.52 |
(in millions) | March 31, 2018 | September 30, 2017 | ||||||
Investment securities, trading | ||||||||
Sponsored funds | $ | 78.6 | $ | 31.1 | ||||
Debt and other equity securities | 271.0 | 283.4 | ||||||
Total investment securities, trading | 349.6 | 314.5 | ||||||
Investment securities, available-for-sale | ||||||||
Sponsored funds | 86.0 | 110.8 | ||||||
Debt and other equity securities | 1.7 | 1.9 | ||||||
Total investment securities, available-for-sale | 87.7 | 112.7 | ||||||
Investments in equity method investees | 1,043.0 | 893.5 | ||||||
Other investments | 98.7 | 72.9 | ||||||
Total | $ | 1,579.0 | $ | 1,393.6 |
(in millions) | Cost Basis | Gross Unrealized | Fair Value | |||||||||||||
Gains | Losses | |||||||||||||||
as of March 31, 2018 | ||||||||||||||||
Sponsored funds | $ | 80.4 | $ | 11.1 | $ | (5.5 | ) | $ | 86.0 | |||||||
Debt and other equity securities | 1.6 | 0.1 | — | 1.7 | ||||||||||||
Total | $ | 82.0 | $ | 11.2 | $ | (5.5 | ) | $ | 87.7 | |||||||
as of September 30, 2017 | ||||||||||||||||
Sponsored funds | $ | 107.9 | $ | 9.4 | $ | (6.5 | ) | $ | 110.8 | |||||||
Debt and other equity securities | 1.9 | — | — | 1.9 | ||||||||||||
Total | $ | 109.8 | $ | 9.4 | $ | (6.5 | ) | $ | 112.7 |
(in millions) | Less Than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||||
as of March 31, 2018 | ||||||||||||||||||||||||
Sponsored funds | $ | 27.3 | $ | (5.5 | ) | $ | — | $ | — | $ | 27.3 | $ | (5.5 | ) | ||||||||||
as of September 30, 2017 | ||||||||||||||||||||||||
Sponsored funds | $ | 28.4 | $ | (6.3 | ) | $ | 2.4 | $ | (0.2 | ) | $ | 30.8 | $ | (6.5 | ) |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of March 31, 2018 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | ||||||||||||||||
Sponsored funds | $ | 78.6 | $ | — | $ | — | $ | 78.6 | ||||||||
Debt and other equity securities | 20.0 | 55.4 | 195.6 | 271.0 | ||||||||||||
Investment securities, available-for-sale | ||||||||||||||||
Sponsored funds | 86.0 | — | — | 86.0 | ||||||||||||
Debt and other equity securities | 0.9 | 0.5 | 0.3 | 1.7 | ||||||||||||
Life settlement contracts | — | — | 12.2 | 12.2 | ||||||||||||
Total Assets Measured at Fair Value | $ | 185.5 | $ | 55.9 | $ | 208.1 | $ | 449.5 | ||||||||
Liability | ||||||||||||||||
Contingent consideration liability | $ | — | $ | — | $ | 31.2 | $ | 31.2 |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2017 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | ||||||||||||||||
Sponsored funds | $ | 31.1 | $ | — | $ | — | $ | 31.1 | ||||||||
Debt and other equity securities | 18.2 | 78.4 | 186.8 | 283.4 | ||||||||||||
Investment securities, available-for-sale | ||||||||||||||||
Sponsored funds | 110.8 | — | — | 110.8 | ||||||||||||
Debt and other equity securities | 1.0 | 0.6 | 0.3 | 1.9 | ||||||||||||
Life settlement contracts | — | — | 12.8 | 12.8 | ||||||||||||
Total Assets Measured at Fair Value | $ | 161.1 | $ | 79.0 | $ | 199.9 | $ | 440.0 | ||||||||
Liability | ||||||||||||||||
Contingent consideration liability | $ | — | $ | — | $ | 51.0 | $ | 51.0 |
2018 | 2017 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liability | Investments | Contingent Consideration Liabilities | ||||||||||||
for the three months ended March 31, | ||||||||||||||||
Balance at beginning of period | $ | 210.1 | $ | (62.0 | ) | $ | 198.7 | $ | (83.7 | ) | ||||||
Acquisition | — | — | — | (5.7 | ) | |||||||||||
Total realized and unrealized gains (losses) | ||||||||||||||||
Included in investment and other income, net | 1.8 | — | 5.0 | — | ||||||||||||
Included in general, administrative and other expense | — | (1.6 | ) | — | (4.2 | ) | ||||||||||
Purchases | 1.4 | — | 0.3 | — | ||||||||||||
Settlements | (1.9 | ) | 32.4 | (0.8 | ) | 33.2 | ||||||||||
Transfers out of Level 3 | — | — | (0.4 | ) | — | |||||||||||
Foreign exchange revaluation and other | (3.3 | ) | — | 8.2 | — | |||||||||||
Balance at End of Period | $ | 208.1 | $ | (31.2 | ) | $ | 211.0 | $ | (60.4 | ) | ||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at end of period | $ | 0.8 | $ | (1.6 | ) | $ | 4.4 | $ | (4.2 | ) |
2018 | 2017 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liability | Investments | Contingent Consideration Liabilities | ||||||||||||
for the six months ended March 31, | ||||||||||||||||
Balance at beginning of period | $ | 199.9 | $ | (51.0 | ) | $ | 205.1 | $ | (98.1 | ) | ||||||
Acquisition | — | — | — | (5.7 | ) | |||||||||||
Total realized and unrealized gains (losses) | ||||||||||||||||
Included in investment and other income, net | 3.0 | — | 5.6 | — | ||||||||||||
Included in general, administrative and other expense | — | (5.6 | ) | — | 8.0 | |||||||||||
Purchases | 6.7 | — | 0.8 | — | ||||||||||||
Sales | — | — | (2.4 | ) | — | |||||||||||
Settlements | (1.9 | ) | 32.4 | (2.5 | ) | 35.4 | ||||||||||
Transfers out of Level 3 | — | — | (0.4 | ) | — | |||||||||||
Foreign exchange revaluation and other | 0.4 | (7.0 | ) | 4.8 | — | |||||||||||
Balance at End of Period | $ | 208.1 | $ | (31.2 | ) | $ | 211.0 | $ | (60.4 | ) | ||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at end of period | $ | 2.0 | $ | (5.6 | ) | $ | 4.2 | $ | 8.0 |
(in millions) | ||||||||||
as of March 31, 2018 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading – debt and other equity securities | $ | 178.7 | Market pricing | Redemption price | $73 per $100 of par | |||||
Discount rate | 18.1% | |||||||||
16.9 | Discounted cash flow | Discount rate | 3.0%–6.7% (5.3%) | |||||||
Risk premium | 2.0%–4.7% (3.2%) | |||||||||
Life settlement contracts | 12.2 | Discounted cash flow | Life expectancy | 21–119 months (62) | ||||||
Discount rate | 8.0%–20.0% (13.0%) | |||||||||
Contingent consideration liability | 31.2 | Discounted cash flow | AUM growth rate | (4.0%) | ||||||
Discount rate | 14.9% |
(in millions) | ||||||||||
as of September 30, 2017 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading – debt and other equity securities | $ | 175.7 | Market pricing | Redemption price | $73 per $100 of par | |||||
Discount rate | 18.6% | |||||||||
11.1 | Discounted cash flow | Discount rate | 4.1%–6.7% (5.7%) | |||||||
Risk premium | 2.0%–4.1% (2.9%) | |||||||||
Life settlement contracts | 12.8 | Discounted cash flow | Life expectancy | 20–123 months (62) | ||||||
Discount rate | 8.0%–20.0% (13.2%) | |||||||||
Contingent consideration liability | 51.0 | Discounted cash flow | AUM growth rate | 1.3%–9.4% (5.3%) | ||||||
Discount rate | 14.6% |
(in millions) | Fair Value Level | March 31, 2018 | September 30, 2017 | |||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents | 1 | $ | 8,545.4 | $ | 8,545.4 | $ | 8,523.3 | $ | 8,523.3 | |||||||||
Other investments | ||||||||||||||||||
Time deposits | 2 | 30.9 | 30.9 | 13.4 | 13.4 | |||||||||||||
Cost method investments | 3 | 55.6 | 78.6 | 46.7 | 67.7 | |||||||||||||
Financial Liability | ||||||||||||||||||
Debt | 2 | $ | 1,044.8 | $ | 1,044.0 | $ | 1,044.2 | $ | 1,073.5 |
(in millions) | March 31, 2018 | September 30, 2017 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 181.1 | $ | 226.4 | ||||
Receivables | 133.6 | 234.1 | ||||||
Investments, at fair value | 3,529.3 | 3,467.4 | ||||||
Other assets | 1.0 | 0.9 | ||||||
Total Assets | $ | 3,845.0 | $ | 3,928.8 | ||||
Liabilities | ||||||||
Accounts payable and accrued expenses | $ | 67.9 | $ | 124.1 | ||||
Debt | 34.0 | 53.4 | ||||||
Other liabilities | 11.9 | 8.7 | ||||||
Total liabilities | 113.8 | 186.2 | ||||||
Redeemable Noncontrolling Interests | 2,084.4 | 1,941.9 | ||||||
Stockholders’ Equity | ||||||||
Franklin Resources, Inc.’s interests | 1,330.0 | 1,511.8 | ||||||
Nonredeemable noncontrolling interests | 316.8 | 288.9 | ||||||
Total stockholders’ equity | 1,646.8 | 1,800.7 | ||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 3,845.0 | $ | 3,928.8 |
(in millions) | March 31, 2018 | September 30, 2017 | ||||||
Investment securities, trading | $ | 3,063.7 | $ | 3,017.2 | ||||
Other equity securities | 353.9 | 306.9 | ||||||
Other debt securities | 111.7 | 143.3 | ||||||
Total | $ | 3,529.3 | $ | 3,467.4 |
(in millions) | Level 1 | Level 2 | Level 3 | NAV as a Practical Expedient | Total | |||||||||||||||
as of March 31, 2018 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Investments | ||||||||||||||||||||
Equity securities | $ | 312.7 | $ | 266.6 | $ | 188.4 | $ | 167.1 | $ | 934.8 | ||||||||||
Debt securities | 1.3 | 2,481.0 | 112.2 | — | 2,594.5 | |||||||||||||||
Total Assets Measured at Fair Value | $ | 314.0 | $ | 2,747.6 | $ | 300.6 | $ | 167.1 | $ | 3,529.3 | ||||||||||
Liabilities | ||||||||||||||||||||
Other liabilities | $ | 0.6 | $ | 11.3 | $ | — | $ | — | $ | 11.9 |
(in millions) | Level 1 | Level 2 | Level 3 | NAV as a Practical Expedient | Total | |||||||||||||||
as of September 30, 2017 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Investments | ||||||||||||||||||||
Equity securities | $ | 331.4 | $ | 128.1 | $ | 160.7 | $ | 155.2 | $ | 775.4 | ||||||||||
Debt securities | 1.4 | 2,555.2 | 135.4 | — | 2,692.0 | |||||||||||||||
Total Assets Measured at Fair Value | $ | 332.8 | $ | 2,683.3 | $ | 296.1 | $ | 155.2 | $ | 3,467.4 | ||||||||||
Liabilities | ||||||||||||||||||||
Other liabilities | $ | 0.4 | $ | 8.3 | $ | — | $ | — | $ | 8.7 |
2018 | 2017 | |||||||||||||||||||||||
(in millions) | Equity Securities | Debt Securities | Total Level 3 Assets | Equity Securities | Debt Securities | Total Level 3 Assets | ||||||||||||||||||
for the three months ended March 31, | ||||||||||||||||||||||||
Balance at beginning of period | $ | 159.6 | $ | 136.2 | $ | 295.8 | $ | 131.6 | $ | 124.4 | $ | 256.0 | ||||||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 15.6 | 2.0 | 17.6 | 4.2 | (14.2 | ) | (10.0 | ) | ||||||||||||||||
Purchases | 11.5 | 10.5 | 22.0 | 4.5 | 5.6 | 10.1 | ||||||||||||||||||
Sales | — | (37.7 | ) | (37.7 | ) | — | (1.9 | ) | (1.9 | ) | ||||||||||||||
Foreign exchange revaluation | 1.7 | 1.2 | 2.9 | 0.4 | 0.5 | 0.9 | ||||||||||||||||||
Balance at End of Period | $ | 188.4 | $ | 112.2 | $ | 300.6 | $ | 140.7 | $ | 114.4 | $ | 255.1 | ||||||||||||
Change in unrealized gains (losses) included in net income relating to assets held at end of period | $ | 15.4 | $ | — | $ | 15.4 | $ | 4.2 | $ | (14.3 | ) | $ | (10.1 | ) |
2018 | 2017 | |||||||||||||||||||||||
(in millions) | Equity Securities | Debt Securities | Total Level 3 Assets | Equity Securities | Debt Securities | Total Level 3 Assets | ||||||||||||||||||
for the six months ended March 31, | ||||||||||||||||||||||||
Balance at beginning of period | $ | 160.7 | $ | 135.4 | $ | 296.1 | $ | 160.3 | $ | 132.3 | $ | 292.6 | ||||||||||||
Adoption of new accounting guidance | — | — | — | (45.4 | ) | (0.5 | ) | (45.9 | ) | |||||||||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 17.5 | 2.1 | 19.6 | 0.9 | (14.5 | ) | (13.6 | ) | ||||||||||||||||
Purchases | 22.6 | 10.5 | 33.1 | 25.5 | 7.8 | 33.3 | ||||||||||||||||||
Sales | (14.9 | ) | (37.7 | ) | (52.6 | ) | (0.1 | ) | (8.3 | ) | (8.4 | ) | ||||||||||||
Foreign exchange revaluation | 2.5 | 1.9 | 4.4 | (0.5 | ) | (2.4 | ) | (2.9 | ) | |||||||||||||||
Balance at End of Period | $ | 188.4 | $ | 112.2 | $ | 300.6 | $ | 140.7 | $ | 114.4 | $ | 255.1 | ||||||||||||
Change in unrealized gains (losses) included in net income relating to assets held at end of period | $ | 16.3 | $ | 0.1 | $ | 16.4 | $ | 0.8 | $ | (15.0 | ) | $ | (14.2 | ) |
(in millions) | ||||||||||
as of March 31, 2018 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Equity securities | $ | 160.9 | Market comparable companies | EBITDA multiple | 5.0–13.6 (9.1) | |||||
27.5 | Discounted cash flow | Discount rate | 5.7%–16.5% (13.5%) | |||||||
Debt securities | 77.8 | Discounted cash flow | Discount rate | 5.7%–14.6% (10.0%) | ||||||
31.1 | Comparable trading multiple | Price to earnings ratio | 10.0 | |||||||
Enterprise value/ EBITDA multiple | 20.9 | |||||||||
3.3 | Market pricing | Private sale pricing | $33 per $100 of par |
(in millions) | ||||||||||
as of September 30, 2017 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Equity securities | $ | 101.9 | Market comparable companies | EBITDA multiple | 5.5–12.3 (9.0) | |||||
44.4 | Discounted cash flow | Discount rate | 5.7%–17.9% (14.3%) | |||||||
14.4 | Market pricing | Price to earnings ratio | 10.0 | |||||||
Debt securities | 112.7 | Discounted cash flow | Discount rate | 5.0%–33.0% (9.5%) | ||||||
Risk premium | 0.0%–25.0% (8.4%) | |||||||||
22.7 | Market pricing | Private sale pricing | $33–$57 ($52) per $100 of par |
(in millions) | Fair Value Level | March 31, 2018 | September 30, 2017 | |||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||||
Financial Asset | ||||||||||||||||||
Cash and cash equivalents | 1 | $ | 181.1 | $ | 181.1 | $ | 226.4 | $ | 226.4 | |||||||||
Financial Liability | ||||||||||||||||||
Debt | 3 | $ | 34.0 | $ | 33.7 | $ | 53.4 | $ | 53.1 |
(in millions) | ||||||||
for the six months ended March 31, | 2018 | 2017 | ||||||
Balance at beginning of period | $ | 1,941.9 | $ | 61.1 | ||||
Adoption of new accounting guidance | — | 824.7 | ||||||
Net income (loss) | 26.7 | (3.2 | ) | |||||
Net subscriptions and other | 115.8 | 349.2 | ||||||
Net consolidations | — | 428.0 | ||||||
Balance at End of Period | $ | 2,084.4 | $ | 1,659.8 |
(in millions) | March 31, 2018 | September 30, 2017 | ||||||
Receivables | $ | 156.7 | $ | 155.6 | ||||
Investments | 72.4 | 129.3 | ||||||
Total | $ | 229.1 | $ | 284.9 |