Legg Mason Reports Second Fiscal Quarter Results

Legg Mason Reports Second Fiscal Quarter Results

-- Second Quarter Net Income of $66.4 Million, or $0.63 per Diluted Share --

-- Acquisition and Transition-Related Costs of $13.2 million, or $0.09 per Diluted Share --

-- Contingent Consideration Credit of $7.0 million, or $0.05 per Diluted Share --

-- Assets Under Management of $733 billion --

PR Newswire

BALTIMORE, Oct. 28, 2016 /PRNewswire/ -- Legg Mason, Inc. (NYSE: LM) today reported its operating results for the second fiscal quarter ended September 30, 2016.  The Company reported net income1 of $66.4 million, or $0.63 per diluted share, as compared to net income of $33.5 million, or $0.31 per diluted share, in the previous quarter, and net income of $64.3 million, or $0.58 per diluted share, in the second quarter of fiscal 2016.  The current quarter's results included acquisition and transition-related costs of $13.2 million, or $0.09 per diluted share, as compared to acquisition and transition-related costs of $56.8 million, or $0.37 per diluted share, last quarter.  The current quarter also included a credit of $7.0 million, or $0.05 per diluted share, related to a contingent consideration fair value adjustment, compared to a similar credit of $18.0 million, or $0.11 per diluted share, in the prior quarter.  In addition, the current quarter included a tax benefit of $6.3 million, or $0.06 per diluted share, largely due to a reduction in the United Kingdom corporate tax rate.  For the current quarter, operating revenues were $748.4 million, up 7% from $700.2 million in the prior quarter, and up 11% compared to $673.1 million in the second quarter of fiscal 2016.  Operating expenses were $620.7 million, down 1% from $626.6 million in the prior quarter, and up 15% from $540.1 million in the second quarter of fiscal 2016.

Legg Mason also announced today that its Board of Directors has declared a quarterly cash dividend on its common stock in the amount of $0.22 per share.

 






Quarters Ended


Six Months Ended

Financial Results

Sep


Jun


Sep


Sep


Sep

(Amounts in millions, except per share amounts)

2016


2016


2015


2016


2015

Operating Revenues

$

748.4



$

700.2



$

673.1



$

1,448.5



$

1,381.7


Operating Expenses

620.7



626.6



540.1



1,247.3



1,124.2


Operating Income

127.6



73.6



133.0



201.2



257.5


Net Income 1

66.4



33.5



64.3



99.9



158.9


Net Income Per Share - Diluted1

0.63



0.31



0.58



0.94



1.42












Assets Under Management










(Amounts in billions)










End of Period Assets Under Management

$

732.9



$

741.9



$

672.1



$

732.9



$

672.1


Average Assets Under Management

742.1



709.1



687.2



723.3



695.0






 

Comments on the Second Quarter of Fiscal Year 2017 Results

Joseph A. Sullivan, Chairman and CEO of Legg Mason said, "Legg Mason delivered solid operating results despite a challenging quarter for active managers.  Gross and net sales in our global retail distribution platform were strong, as our teams worked to deliver our expanded investment capabilities to investors around the world.

"Our long term strategy is straightforward.  We are offering global investors expanded choice across investment strategies, vehicles and access.  We believe this, in turn, will reaccelerate organic growth by leveraging these capabilities in high growth areas, increasingly in multi-asset vehicles, as clients look to execute on their investment objectives in a more holistic fashion.  To complement this strategy, we are pleased to be an industry leader in the rate at which capital is returned to shareholders while also continuing to invest in our business.

"Scale, diversification and global reach are going to be critically important in an increasingly regulated, low growth and low rate environment.  The current Legg Mason platform helps address those concerns, by offering investors relevant and differentiated product sets, a wide variety of competitively priced investment options, and global distribution access.  We intend to be among the leaders in delivering on these needs for investors and we're pleased to see progress as we execute on our strategic plan."

Assets Under Management of $732.9 Billion

Assets Under Management ("AUM") were $732.9 billion at September 30, 2016 compared with $741.9 billion at June 30, 2016, driven by liquidity outflows of $25.4 billion and long-term outflows of $0.3 billion.  This was partially offset by positive market performance of $15.7 billion and $1.0 billion in positive foreign exchange.  AUM was up 9% from $672.1 billion at September 30, 2015.

  • Long-term net outflows of $0.3 billion included alternatives outflows of $1.6 billion and equity outflows of $1.5 billion, which were partially offset by fixed income inflows of $2.8 billion.
  • At September 30, 2016, fixed income represented 54% of AUM, while equity represented 23%, liquidity represented 13% and alternatives represented 10%. 
  • By geography, 66% of AUM was from clients domiciled in the United States and 34% from non-US domiciled clients.
  • Average AUM during the quarter was $742.1 billion compared to $709.1 billion in the prior quarter and $687.2 billion in the second quarter of fiscal year 2016.  Average long-term AUM was $631.9 billion compared to $597.7 billion in the prior quarter and $560.4 billion in the second quarter of fiscal year 2016.

Comparison to the First Quarter of Fiscal Year 2017

Net income was $66.4 million, or $0.63 per diluted share, as compared with net income of $33.5 million, or $0.31 per diluted share, in the first quarter of fiscal year 2017. This quarter's results included acquisition and transition-related costs totaling $13.2 million, or $0.09 per diluted share.   The current quarter also included a tax benefit of $6.3 million, or $0.06 per diluted share, largely due to a reduction in the United Kingdom corporate tax rate.  The prior quarter included acquisition and transition-related costs of $56.8 million, or $0.37 per diluted share.

  • Operating revenues of $748.4 million were up 7% compared with $700.2 million in the prior quarter, principally due to $35.8 million in performance fees at Clarion that, per the terms of the acquisition, were passed through as compensation, as compared to $14.6 million of such fees in the prior quarter, as well as higher average long-term AUM, one additional day and incremental revenues resulting from a full quarter of results at Clarion and EnTrust.
  • Operating expenses of $620.7 million were down 1% compared with $626.6 million in the prior quarter principally due to lower acquisition and transition-related costs of $13.2 million compared with the prior quarter costs of $56.8 million.  The current quarter also included a credit of $7.0 million for a contingent consideration fair value adjustment compared to a similar credit of $18.0 million in the prior quarter.  Further, the current quarter included $35.8 million in compensation related to the pass through of performance fees at Clarion compared to a similar charge of $14.6 million in the prior quarter.  In addition, current quarter expenses included a $5.4 million gain in the market value of deferred compensation and seed investments, which is recorded as an increase in compensation and benefits with an offset in other non-operating income, compared to a gain of $2.2 million in the prior quarter.
  • Other non-operating expense was $11.2 million, as compared to $12.9 million in the prior quarter.  Interest expense increased by $3.4 million primarily due to the $500 million junior subordinated debt issued in August.  Gains on corporate investments, not offset in compensation, were $7.3 million compared with gains of $4.2 million last quarter.   Both quarters included gains and losses on funded deferred compensation and seed investments, as described above.  The current quarter included a $3.7 million loss on the termination of an interest rate swap contract.  In addition, the current quarter included $6.2 million in gains associated with the consolidation of sponsored investment vehicles compared to $3.5 million in gains in the prior quarter.  The consolidation of sponsored investment vehicles has no impact on net income as the effects of consolidation are fully attributable to noncontrolling interests.
  • Operating margin was 17.1% compared to 10.5% in the prior quarter.  Operating margin, as adjusted2, was 22.7%, as compared to 11.3% in the prior quarter with the increase primarily due to lower acquisition and transition-related costs.
  • Net income attributable to non-controlling interests, excluding sponsored investment vehicles, was $14.4 million compared to $9.4 million in the prior quarter, principally related to Clarion, EnTrustPermal, RARE Infrastructure and Royce. 

Comparison to the Second Quarter of Fiscal Year 2016

Net income was $66.4 million, or $0.63 per diluted share, as compared with net income of $64.3 million, or $0.58 per diluted share, in the second quarter of fiscal year 2016. This quarter's results included acquisition and transition-related costs totaling $13.2 million, or $0.9 per diluted share.  The current quarter also included a tax benefit of $6.3 million, or $0.06 per diluted share, largely due to a reduction in the United Kingdom corporate tax rate.  The prior year's second quarter included an $11.1 million, or $0.06 per diluted share loss on an Australian dollar hedge, as well as a tax benefit of $5.0 million, or $0.05 per diluted share, primarily due to the successful conclusion of certain tax examinations. 

  • Operating revenues of $748.4 million were up 11% compared with $673.1 million in the second quarter of fiscal year 2016, principally due to  incremental revenues related to the addition of revenues of Clarion and EnTrust as well as $35.8 million in performance fees at Clarion that, per the terms of the acquisition, were passed through as compensation.
  • Operating expenses of $620.7 million were up 15% compared with $540.1 million in the second quarter of fiscal year 2016 primarily due to incremental expenses related to the addition of expenses of Clarion and Entrust as well as acquisition and transition-related costs of $13.2 million.  The current quarter also included a credit of $7.0 million for a contingent consideration fair value adjustment and $35.8 million in additional expense at Clarion due to the pass through performance fees.  Further, the current quarter expenses included a $5.4 million gain in the market value of deferred compensation and seed investments, which is recorded as an increase in compensation and benefits with an offset in other non-operating income, compared to a loss of $5.5 million in the prior year quarter.
  • Other non-operating expense was $11.2 million, compared to $42.5 million in the second quarter of fiscal year 2016.   Interest expense increased $14.6 million primarily due to the issuance of additional debt to fund the Clarion and EnTrust acquisitions.  Gains on corporate investments, not offset in compensation, were $7.3 million compared with losses of $11.5 million in the prior year quarter.  The current quarter included a $3.7 million loss on the termination of an interest rate swap contract.  The prior year quarter also included an $11.1 million loss on an Australian dollar hedge related to the RARE Infrastructure acquisition.  Both quarters included gains on funded deferred compensation and seed investments, as described above.  In addition, the current quarter also included $6.2 million in gains associated with the consolidation of sponsored investment vehicles, as compared to $2.3 million in losses in the prior year quarter.  The consolidation of sponsored investment vehicles has no impact on net income as the effects of consolidation are fully attributable to noncontrolling interests.
  • Operating margin was 17.1% as compared to 19.8% in the second quarter of fiscal year 2016.  Operating margin, as adjusted, was 22.7%, as compared to 24.0% in the second quarter of fiscal year 2016.  The decrease was principally the result of acquisition and transition-related costs in the current quarter.
  • Net income attributable to non-controlling interests, excluding sponsored investment vehicles, was $14.4 million compared to $0.2 million in the prior year quarter, principally related to Clarion, EnTrustPermal, RARE and Royce.   

Quarterly Business Developments and Recent Announcements

  • Legg Mason acquired Financial Guard, an online Registered Investment Advisor and innovative technology-enabled wealth management and investment advice platform based in Salt Lake City, Utah on August 17, 2016.
  • The Legg Mason International Low Volatility High Dividend ETF (BATS: LVHI) was launched on August 1, 2016.  The product is an all-cap ETF composed of international stocks.
  • RARE Infrastructure launched its first UK fund on July 1, 2016, the Legg Mason IF RARE Global Infrastructure Income Fund.
  • On August 8, 2016, Legg Mason, completed the issuance and sale of $500 million aggregate principal amount of the Company's 5.45% Junior Subordinated Notes due 2056.

Quarterly Performance

At September 30, 2016:



1-Year

3-Year

5-Year

10-Year

% of Strategy AUM beating Benchmark3

73%

68%

82%

83%







% of Long-Term US Fund Assets Beating Lipper Category Average3






Alternatives

91%

100%

100%

n/a


Equity

71%

46%

69%

59%


Fixed Income

63%

74%

75%

85%


Total US Fund Assets

67%

59%

72%

70%

 

Of Legg Mason's long-term U.S. mutual fund assets, 41.4% were in funds rated 4 or 5 stars by Morningstar.

Balance Sheet

At September 30, 2016, Legg Mason's cash position was $571 million.  Total debt was $2.2 billion and stockholders' equity was $4.1 billion.  The ratio of total debt to total capital was 36%, in line with the prior quarter. In the second fiscal quarter, the Company completed additional open market purchases of 2.7 million shares which reduced the weighted average shares by 1.3 million.

The Board of Directors has declared a quarterly cash dividend on the Company's common stock in the amount of $0.22 per share.  The dividend is payable January 9, 2017 to shareholders of record at the close of business on December 14, 2016.

Conference Call to Discuss Results

A conference call to discuss the Company's results, hosted by Joseph A. Sullivan, will be held at 8:00 a.m. EDT today. The call will be open to the general public.  Interested participants should access the call by dialing 1-800-447-0521 (or for international calls 1-847-413-3238), confirmation number 43491054, at least 10 minutes prior to the scheduled start to ensure connection.  A live, listen-only webcast will also be available via the investor relations section of www.leggmason.com.

The presentation slides that will be reviewed during the discussion of the conference call will be available on the Investor Relations section of the Legg Mason website shortly after the release of the financial results.

A replay of the live broadcast will be available on the Legg Mason website, www.leggmason.com, in the investor relations section, or by dialing 1-888-843-7419 (or for international calls 1-630-652-3042), enter pass code 43491054# when prompted.  Please note that the replay will be available beginning at 11:30 a.m. EDT on Friday, October 28, 2016, and ending at 11:59 p.m. EST on Friday, November 11, 2016.

About Legg Mason

Legg Mason is a global asset management firm, with $732.9 billion in AUM as of September 30, 2016.  The Company provides active asset management in many major investment centers throughout the world. Legg Mason is headquartered in Baltimore, Maryland, and its common stock is listed on the New York Stock Exchange (symbol: LM).

This release contains forward-looking statements subject to risks, uncertainties and other factors that may cause actual results to differ materially. For a discussion of these risks and uncertainties, see "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Legg Mason's Annual Report on Form 10-K for the fiscal year ended March 31, 2016 and in the Company's quarterly reports on Form 10-Q.

Supplemental Data Regarding Quarterly Performance

Strategy Performance
For purposes of investment performance comparisons, strategies are an aggregation of discretionary portfolios (separate accounts, investment funds, and other products) into a single group that represents a particular investment objective.  In the case of separate accounts, the investment performance of the account is based upon the performance of the strategy to which the account has been assigned.  Each of our asset managers has its own specific guidelines for including portfolios in their strategies. For those managers which manage both separate accounts and investment funds in the same strategy, the performance comparison for all of the assets is based upon the performance of the separate account.

Approximately eighty-eight percent of total AUM is included in strategy AUM as of September 30, 2016, although not all strategies have three-, five-, and ten-year histories.  Total strategy AUM includes liquidity assets.  Certain assets are not included in reported performance comparisons. These include: accounts that are not managed in accordance with the guidelines outlined above; accounts in strategies not marketed to potential clients; accounts that have not yet been assigned to a strategy; and certain smaller products at some of our affiliates. 

Past performance is not indicative of future results.  For AUM included in institutional and retail separate accounts and investment funds managed in the same strategy as separate accounts, performance comparisons are based on gross-of-fee performance. For investment funds which are not managed in a separate account format, performance comparisons are based on net-of-fee performance. Funds-of-hedge funds generally do not have specified benchmarks. For purposes of this comparison, performance of those products is net of fees, and is compared to the relevant HFRX index.  These performance comparisons do not reflect the actual performance of any specific separate account or investment fund; individual separate account and investment fund performance may differ.  The information in this presentation is provided solely for use in connection with this presentation, and is not directed toward existing or potential clients of Legg Mason.

Long-term US Fund Assets Beating Lipper Category Average
Long-term US fund assets include open-end, closed-end, and variable annuity funds. These performance comparisons do not reflect the actual performance of any specific fund; individual fund performance may differ.  Past performance is not a guarantee of future results.  Source: Lipper Inc.

(1)  Net Income Attributable to Legg Mason, Inc.

(2)  See "Use of Supplemental Non-GAAP Financial Information."

(3)  See "Supplemental Data Regarding Quarterly Performance."

 

 

LEGG MASON, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Amounts in thousands)

(Unaudited)


















Quarters Ended


Six Months Ended





September


June


September


September


September





2016


2016


2015


2016


2015

Operating Revenues:











Investment advisory fees:












Separate accounts

$ 233,328


$ 226,853


$ 205,155


$  460,181


$  413,259



Funds

377,079


363,463


359,871


740,542


744,216



Performance fees

41,970


17,459


7,902


59,429


26,555


Distribution and service fees

94,545


91,382


99,602


185,927


196,462


Other

1,448


1,008


556


2,456


1,244




Total operating revenues

748,370


700,165


673,086


1,448,535


1,381,736














Operating Expenses: (1)











Compensation and benefits

368,330


358,625


282,433


726,955


597,485


Distribution and servicing

128,868


124,663


138,930


253,531


288,218


Communications and technology

51,281


52,732


49,845


104,013


98,522


Occupancy

30,558


33,142


25,716


63,700


51,703


Amortization of intangible assets

6,271


5,703


670


11,974


1,327


Other

35,429


51,745


42,462


87,174


86,908




Total operating expenses

620,737


626,610


540,056


1,247,347


1,124,163














Operating Income

127,633


73,555


133,030


201,188


257,573














Other Non-Operating Income (Expense):











Interest income

1,545


1,848


1,229


3,393


2,546


Interest expense

(27,925)


(24,565)


(13,280)


(52,490)


(25,229)


Other income (expense), net

9,975


6,585


(28,110)


16,560


(22,399)


Other non-operating income (expense) of












consolidated investment vehicles, net

5,206


3,228


(2,303)


8,434


(1,896)




Total other non-operating income (expense)

(11,199)


(12,904)


(42,464)


(24,103)


(46,978)














Income Before Income Tax Provision

116,434


60,651


90,566


177,085


210,595















Income tax provision

29,902


15,311


27,647


45,213


52,737














Net Income

86,532


45,340


62,919


131,872


157,858


Less: Net income (loss) attributable












 to noncontrolling interests

20,091


11,888


(1,400)


31,979


(1,009)














Net Income Attributable to Legg Mason, Inc.

$    66,441


$   33,452


$    64,319


$    99,893


$  158,867






















(Continued)














(1)Operating expenses include acquisition and transition-related costs related to business combinations.















Acquisition and transition-related costs:












Compensation

$      6,821


$   30,186


$            —


$    37,007


$             —



Occupancy

5,086


9,093



14,179




Other

1,269


17,506



18,775





Total acquisition and transition-related costs

$    13,176


$   56,785


$            —


$    69,961


$             —

 

 

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





2016


2016


2015


2016


2015














Net Income Attributable to Legg Mason, Inc.

$    66,441


$ 33,452


$    64,319


$    99,893


$ 158,867













Less: Earnings (distributed and undistributed)












allocated to participating securities (1)

2,183


1,051


1,615


3,173


3,951














Net Income (Distributed and Undistributed)











Allocated to Shareholders (Excluding











Participating Securities)

$    64,258


$ 32,401


$    62,704


$    96,720


$ 154,916














Net Income per Share Attributable to











Legg Mason, Inc. Shareholders:













Basic

$        0.63


$      0.31


$        0.58


$        0.94


$        1.43

















Diluted

$        0.63


$      0.31


$        0.58


$        0.94


$        1.42














Weighted-Average Number of Shares











Outstanding:













Basic

101,817


104,465


107,851


103,075


108,399




Diluted

102,057


104,677


108,784


103,301


109,503














(1)Participating securities excluded from weighted-average number of shares outstanding were 3,447, 3,134, and 2,772 for the quarters ended September 2016, June 2016, and September 2015, respectively, and 3,291 and 2,754 for the six months ended September 2016 and September 2015, respectively.

 

 

LEGG MASON, INC. AND SUBSIDIARIES

CONSOLIDATING STATEMENTS OF INCOME

(Amounts in thousands)

(Unaudited)





Quarters Ended





September 2016


June 2016


September 2015


























Balance Before Consolidation of Consolidated Investment Vehicles and other (1)


Consolidated Investment Vehicles and other (1)


Consolidated Totals

Balance Before Consolidation of Consolidated Investment Vehicles and other (1)


Consolidated Investment Vehicles and other (1)


Consolidated Totals

Balance Before Consolidation of Consolidated Investment Vehicles


Consolidated Investment Vehicles


Consolidated Totals




















Total operating revenues

$           748,384


$             (14)


$    748,370

$           700,177


$             (12)


$    700,165

$           673,168


$             (82)


$   673,086

Total operating expenses

620,613


124


620,737

626,511


99


626,610

540,023


33


540,056

Operating Income (Loss)

127,771


(138)


127,633

73,666


(111)


73,555

133,145


(115)


133,030

Other non-operating income (expense)

(17,023)


5,824


(11,199)

(15,495)


2,591


(12,904)

(40,988)


(1,476)


(42,464)

Income (Loss) Before Income Tax Provision

110,748


5,686


116,434

58,171


2,480


60,651

92,157


(1,591)


90,566

Income tax provision

29,902



29,902

15,311



15,311

27,647



27,647

Net Income (Loss)

80,846


5,686


86,532

42,860


2,480


45,340

64,510


(1,591)


62,919

Less: Net income (loss) attributable
















to noncontrolling interests

14,405


5,686


20,091

9,408


2,480


11,888

191


(1,591)


(1,400)

Net Income Attributable to Legg Mason, Inc.

$              66,441


$                —


$       66,441

$              33,452


$                —


$       33,452

$              64,319


$               —


$      64,319















































Six Months Ended











September 2016


September 2015
































Balance Before Consolidation of Consolidated Investment Vehicles and other (1)


Consolidated Investment Vehicles and other (1)


Consolidated Totals

Balance Before Consolidation of Consolidated Investment Vehicles


Consolidated Investment Vehicles


Consolidated Totals

























Total operating revenues

$        1,448,561


$             (26)


$ 1,448,535

$        1,381,903


$           (167)


$ 1,381,736






Total operating expenses

1,247,124


223


1,247,347

1,124,110


53


1,124,163






Operating Income (Loss)

201,437


(249)


201,188

257,793


(220)


257,573






Other non-operating income (expense)

(32,518)


8,415


(24,103)

(45,867)


(1,111)


(46,978)






Income (Loss) Before Income Tax Provision

168,919


8,166


177,085

211,926


(1,331)


210,595






Income tax provision

45,213



45,213

52,737



52,737






Net Income (Loss)

123,706


8,166


131,872

159,189


(1,331)


157,858






Less: Net income (loss) attributable
















to noncontrolling interests

23,813


8,166


31,979

322


(1,331)


(1,009)






Net Income Attributable to Legg Mason, Inc.

$              99,893


$                —


$       99,893

$           158,867


$                —


$    158,867



























(1)Other represents consolidated sponsored investment vehicles 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






2016


2016


2015



2016


2015

















Operating Revenues, GAAP basis

$    748,370


$    700,165


$    673,086



$ 1,448,535


$ 1,381,736


















Plus (less):














Pass-through performance fees

(35,831)


(14,600)




(50,431)





Operating revenues eliminated upon















consolidation of investment vehicles

14


12


82



26


167




Distribution and servicing expense excluding















consolidated investment vehicles

(128,806)


(124,590)


(138,920)



(253,396)


(288,200)

















Operating Revenues, as Adjusted

$    583,747


$    560,987


$    534,248



$ 1,144,734


$ 1,093,703
































Operating Income, GAAP basis

$    127,633


$       73,555


$    133,030



$    201,188


$    257,573


















Plus (less):














Gains (losses) on deferred compensation















and seed investments, net

5,432


2,166


(5,499)



7,598


(4,289)




Amortization of intangible assets

6,271


5,703


670



11,974


1,327




Contingent consideration fair value adjustments

(7,000)


(18,000)




(25,000)





Operating income of consolidated investment















vehicles, net

138


111


115



249


220

















Operating Income, as Adjusted

$    132,474


$       63,535


$    128,316



$    196,009


$    254,831

















Operating Margin, GAAP basis

17.1

%

10.5

%

19.8

%


13.9

%

18.6

%

Operating Margin, as Adjusted

22.7


11.3


24.0



17.1


23.3

















(1)See explanations for "Use of Supplemental Non-GAAP Financial Information."


 

 

LEGG MASON, INC. AND SUBSIDIARIES

SUPPLEMENTAL DATA

RECONCILIATION OF CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

TO ADJUSTED EBITDA (1)

(Amounts in thousands)

(Unaudited)


















Quarters Ended


Six Months Ended


















September


June


September


September


September





2016


2016


2015


2016


2015














Cash provided by (used in) operating activities, GAAP basis

$ 303,829


$ (165,970)


$ 149,038


$ 137,859


$ 151,708















Plus (less):












Interest expense, net of accretion and amortization













of debt discounts and premiums

26,487


23,906


13,032


50,393


24,805



Current tax expense (benefit)

15,689


(783)


4,262


14,906


5,988



Net change in assets and liabilities

(190,181)


260,996


(10,162)


70,815


136,298



Net (income) loss attributable to noncontrolling interests

(20,091)


(11,888)


1,400


(31,979)


1,009



Net gains (losses) and earnings on investments

1,103


(4,494)


12,019


(3,391)


22,336



Net gains (losses) on consolidated investment vehicles

5,206


3,228


(2,303)


8,434


(1,896)



Other

948


(1,447)


367


(499)


175














Adjusted EBITDA

$ 142,990


$  103,548


$ 167,653


$ 246,538


$ 340,423



























(1)See explanations for "Use of Supplemental Non-GAAP Financial Information."  We have previously disclosed Adjusted EBITDA (also referred to as "EBITDA, bank defined" in the past) that conformed to calculations required by our debt covenants, which adjusted for certain items that required cash settlement that are not part of the current definition.

 

 

LEGG MASON, INC. AND SUBSIDIARIES

(Amounts in billions)

(Unaudited)

















Assets Under Management
















Quarters Ended





By asset class:

September 2016


June 2016


March 2016


December 2015


September 2015






Equity

$                 168.4


$     161.1


$       162.3


$                167.3


$                 164.8






Fixed Income

396.9


387.2


372.3


364.8


363.1






Alternative

72.0


72.6


22.7


24.1


18.1







Long-Term Assets

637.3


620.9


557.3


556.2


546.0






Liquidity

95.6


121.0


112.3


115.3


126.1







Total

$                 732.9


$     741.9


$       669.6


$                671.5


$                 672.1
























Quarters Ended


Six Months Ended

By asset class (average):

September 2016


June 2016


March 2016


December 2015


September 2015


September 2016


September 2015


Equity

$                 166.1


$     162.3


$       159.0


$                170.7


$                 176.5


$                 164.6


$                 181.1


Fixed Income

393.7


377.6


365.3


366.3


365.2


385.5


367.7


Alternative

72.1


57.8


23.3


22.8


18.7


63.8


19.0



Long-Term Assets

631.9


597.7


547.6


559.8


560.4


613.9


567.8


Liquidity

110.2


111.4


114.7


123.2


126.8


109.4


127.2



Total

$                 742.1


$     709.1


$       662.3


$                683.0


$                 687.2


$                 723.3


$                 695.0

































Component Changes in Assets Under Management














Quarters Ended


Six Months Ended




September 2016


June 2016


March 2016


December 2015


September 2015


September 2016


September 2015

Beginning of period

$                 741.9


$     669.6


$       671.5


$                672.1


$                 699.2


$                 669.6


$                 702.7

Net client cash flows:














      Equity

(1.5)


(3.0)


(4.4)


(4.3)


0.3


(4.5)


(1.0)

      Fixed Income

2.8


3.9


(7.8)


2.3


3.1


6.7


5.9

      Alternative

(1.6)


(2.0)


(1.0)


(0.4)


(0.3)


(3.6)


(0.5)

             Long-Term flows

(0.3)


(1.1)


(13.2)


(2.4)


3.1


(1.4)


4.4

      Liquidity

(25.4)


8.0


(3.3)


(10.9)


(3.0)


(17.4)


(0.7)

             Total net client cash flows

(25.7)


6.9


(16.5)


(13.3)


0.1


(18.8)


3.7

Market performance and other

15.7


12.3


9.7


6.4


(22.6)


27.9


(31.4)

Impact of foreign exchange

1.0


2.0


4.7


(0.5)


(4.6)


3.1


(2.9)

Acquisitions


51.1


0.2


6.8



51.1


End of period

$                 732.9


$     741.9


$       669.6


$                671.5


$                 672.1


$                 732.9


$                 672.1

















NOTE 1: Alternative assets include all AUM managed by Clarion Partners, EnTrustPermal, RARE Infrastructure, and Permal Capital Management.

NOTE 2: Due to effects of rounding, the sum of the quarterly results may differ immaterially from the year-to-date results.

 

Use of Supplemental Non-GAAP Financial Information

As supplemental information, we are providing a performance measure for "Operating Margin, as Adjusted" and a liquidity measure for "Adjusted EBITDA", each of which are based on methodologies other than generally accepted accounting principles ("non-GAAP").  Our management uses these measures as benchmarks in evaluating and comparing our period-to-period operating performance and liquidity.

Operating Margin, as Adjusted
We calculate "Operating Margin, as Adjusted," by dividing (i) Operating Income, adjusted to exclude the impact on compensation expense of gains or losses on investments made to fund deferred compensation plans, the impact on compensation expense of gains or losses on seed capital investments by our affiliates under revenue sharing agreements, amortization related to intangible assets, income (loss) of consolidated investment vehicles, the impact of fair value adjustments of contingent consideration liabilities, if any, and impairment charges by (ii) our operating revenues, adjusted to add back net investment advisory fees eliminated upon consolidation of investment vehicles, less distribution and servicing expenses which we use as an approximate measure of revenues that are passed through to third parties, and less performance fees that are passed through as compensation expenses or net income (loss) attributable to non-controlling interests, which we refer to as "Operating Revenues, as Adjusted".  The deferred compensation items are removed from Operating Income in the calculation because they are offset by an equal amount in Other non-operating income (expense), and thus have no impact on Net Income Attributable to Legg Mason, Inc.  We adjust for the impact of amortization of management contract assets and the impact of fair value adjustments of contingent consideration liabilities, if any, which arise from acquisitions to reflect the fact that these items distort comparison of our operating results with results of other asset management firms that have not engaged in significant acquisitions.  Impairment charges and income (loss) of consolidated investment vehicles are removed from Operating Income in the calculation because these items are not reflective of our core asset management operations.  We use Operating Revenues, as Adjusted in the calculation to show the operating margin without distribution and servicing expenses, which we use to approximate our distribution revenues that are passed through to third parties as a direct cost of selling our products, although distribution and servicing expenses may include commissions paid in connection with the launching of closed-end funds for which there is no corresponding revenue in the period.  We also use Operating Revenues, as Adjusted in the calculation to show the operating margin without performance fees, which are passed through as compensation expense or net income (loss) attributable to non-controlling interests per the terms of certain more recent acquisitions.  Operating Revenues as adjusted also include our advisory revenues we receive from consolidated investment vehicles that are eliminated in consolidation under GAAP.

We believe that Operating Margin, as Adjusted, is a useful measure of our performance because it provides a measure of our core business activities.  It excludes items that have no impact on Net Income Attributable to Legg Mason, Inc. and indicates what our operating margin would have been without the distribution revenues that are passed through to third parties as a direct cost of selling our products, performance fees that are passed through as compensation expense or net income (loss) attributable to non-controlling interests per the terms of certain more recent acquisitions, amortization related to intangible assets, changes in the fair value of contingent consideration liabilities, if any, impairment charges, and the impact of the consolidation of certain investment vehicles described above.  The consolidation of these investment vehicles does not have an impact on Net Income Attributable to Legg Mason, Inc.  This measure is provided in addition to our operating margin calculated under GAAP, but is not a substitute for calculations of margins under GAAP and may not be comparable to non-GAAP performance measures, including measures of adjusted margins of other companies.

Adjusted EBITDA
We define Adjusted EBITDA as cash provided (used in) by operating activities plus (minus) interest expense, net of accretion and amortization of debt discounts and premiums, current income tax expense (benefit), the net change in assets and liabilities, net (income) loss attributable to noncontrolling interests, net gains (losses) and earnings on investments, net gains (losses) on consolidated investment vehicles, and other.  The net change in assets and liabilities adjustment aligns with the Consolidated Statements of Cash Flows.  Adjusted EBITDA is not reduced by equity-based compensation expense, including management equity plan non-cash issuance-related charges.  Most management equity plan units may be put to or called by Legg Mason for cash payment, although their terms do not require this to occur.

We believe that this measure is useful to investors and us as it provides additional information with regard to our ability to meet working capital requirements, service our debt, and return capital to our shareholders.  This measure is provided in addition to Cash provided by operating activities and may not be comparable to non-GAAP performance measures or liquidity measures of other companies, including their measures of EBITDA or Adjusted EBITDA.  Further, this measure is not to be confused with Net Income, Cash provided by operating activities, or other measures of earnings or cash flows under GAAP, and are provided as a supplement to, and not in replacement of, GAAP measures.

We have previously disclosed Adjusted EBITDA that conformed to calculations required by our debt covenants, which adjusted for certain items that required cash settlement that are not part of the current definition.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/legg-mason-reports-second-fiscal-quarter-results-300353374.html

SOURCE Legg Mason, Inc.

Copyright CNW Group 2016