Attached files
| file | filename |
|---|---|
| 8-K - 8-K - AFFILIATED MANAGERS GROUP, INC. | a13-22121_18k.htm |
Exhibit 99.1
|
Investor Relations: |
Alexandra Lynn |
|
|
(617) 747-3300 |
|
|
ir@amg.com |
|
|
|
|
Media Relations: |
Laura O’Brien |
|
|
(617) 747-3300 |
|
|
pr@amg.com |
AMG Reports Financial and Operating Results
for the Third Quarter and Nine Months Ended September 30, 2013
Company Reports Economic EPS of $2.19; EPS of $1.37
BOSTON, November 5, 2013 — Affiliated Managers Group, Inc. (NYSE: AMG) today reported its financial and operating results for the third quarter and nine months ended September 30, 2013.
For the third quarter of 2013, Economic earnings per share (“Economic EPS”) were $2.19, compared to $1.91 for the same period of 2012, while diluted earnings per share for the third quarter of 2013 were $1.37, compared to $1.04 for the same period of 2012. For the third quarter of 2013, Economic net income was $121.8 million, compared to $101.2 million for the same period of 2012, and Net income was $75.2 million, compared to $54.9 million for the same period of 2012. For the third quarter of 2013, EBITDA was $170.4 million, compared to $133.5 million for the same period of 2012. (Economic EPS, Economic net income, and EBITDA are defined in the attached tables, along with comparisons to the appropriate GAAP measure.)
For the nine months ended September 30, 2013, Economic net income was $367.2 million, while EBITDA was $518.4 million, and Net income was $202.3 million. For the nine months ended September 30, 2012, Economic net income was $272.3 million, while EBITDA was $361.2 million, and Net income was $98.9 million.
Net client cash flows for the third quarter of 2013 were $10.1 billion. The aggregate assets under management of AMG’s affiliated investment management firms were approximately $508 billion at September 30, 2013.
(more)
“AMG continues to generate outstanding organic growth, with over $10 billion in net client cash flows in the third quarter, and over $40 billion in the last twelve months – bringing total assets under management to a record $508 billion,” stated Sean M. Healey, Chairman and Chief Executive Officer of AMG. “Our Affiliates continue to produce outstanding investment performance across a broad range of return-oriented products, and through the excellent execution of our growth strategies, our Economic earnings per share of $2.19 increased 15% over the third quarter of 2012.”
“Our global distribution strategy has generated fourteen consecutive quarters of strong positive flows, and we see ongoing demand for our Affiliates’ return-oriented strategies from institutional and retail clients around the world,” Mr. Healey continued. “With industry-leading capabilities in many of the most attractive areas of active equities and alternatives, our performance-oriented Affiliates continue to be positioned to benefit from growing demand for differentiated, value-added products for the alpha portions of global client portfolios. As evidenced by new mandates funded in every coverage region during the third quarter, our global distribution strategy continues to generate substantial organic growth, and we see ongoing opportunities for our Affiliates to win incremental new business across an increasingly broad range of geographies and channels.”
“Finally, we are making significant progress with a growing pipeline of traditional and alternative boutique firms globally,” Mr. Healey concluded. “We are seeing increasing opportunities to invest in a diverse array of outstanding prospective Affiliates, and with our unique competitive position in a favorable transaction environment, we are confident in our prospects to execute accretive investments in new Affiliates going forward.”
About Affiliated Managers Group
AMG is a global asset management company with equity investments in leading boutique investment management firms. AMG’s innovative partnership approach allows each Affiliate’s management team to own significant equity in their firm while maintaining operational autonomy. AMG’s strategy is to generate growth through the internal growth of existing Affiliates, as well as through investments in new Affiliates. In addition, AMG provides centralized assistance to its Affiliates in strategic matters, marketing, distribution, product development and operations. As of September 30, 2013, the aggregate assets under management of AMG’s Affiliates were approximately $508 billion in more than 400 investment products across a broad range of investment styles, asset classes and distribution channels. For more information, please visit the Company’s website at www.amg.com.
Certain matters discussed in this press release may constitute forward-looking statements within the meaning of the federal securities laws. Actual results and the timing of certain events could differ materially from those projected in or contemplated by the forward-looking statements due to a number of factors, including changes in the securities or financial markets or in general economic conditions, the availability of equity and debt financing, competition for acquisitions of interests in investment management firms, the ability to close pending investments, the investment performance of our Affiliates and their ability to effectively market their investment strategies, and other risks detailed from time to time in AMG’s filings with the Securities and Exchange Commission. Reference is hereby made to the “Risk Factors” set forth in the Company’s Form 10-K for the year ended December 31, 2012.
AMG routinely posts information that may be significant for investors in the Investor Relations section of its website, and encourages investors to consult that section regularly. For additional information, please visit www.amg.com.
Financial Tables Follow
A teleconference will be held with AMG’s management at 11:00 a.m. Eastern time today. Parties interested in listening to the teleconference should dial 1-877-407-9210 (domestic calls) or 1-201-689-8049 (international calls) starting at 10:45 a.m. Eastern time. Those wishing to listen to the teleconference should dial the appropriate number at least ten minutes before the call begins.
The teleconference will also be available for replay beginning approximately one hour after the conclusion of the call. To hear a replay of the call, please dial 1-877-660-6853 (domestic calls) or 1-201-612-7415 (international calls) and provide conference ID 100512. The live call and replay of the session, and additional financial information referenced during the teleconference, can also be accessed via the Web at http://www.amg.com/InvestorRelations/.
###
Affiliated Managers Group, Inc.
Financial Highlights
(in millions, except per share data)
|
|
|
Three Months |
|
Three Months |
| ||
|
|
|
Ended |
|
Ended |
| ||
|
|
|
9/30/12 |
|
9/30/13 |
| ||
|
|
|
|
|
|
| ||
|
Revenue |
|
$ |
467.3 |
|
$ |
551.6 |
|
|
|
|
|
|
|
| ||
|
Net income (controlling interest) |
|
$ |
54.9 |
|
$ |
75.2 |
|
|
|
|
|
|
|
| ||
|
Economic net income (A) |
|
$ |
101.2 |
|
$ |
121.8 |
|
|
|
|
|
|
|
| ||
|
EBITDA (B) |
|
$ |
133.5 |
|
$ |
170.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Average shares outstanding - diluted |
|
53.0 |
|
56.9 |
| ||
|
|
|
|
|
|
| ||
|
Earnings per share - diluted |
|
$ |
1.04 |
|
$ |
1.37 |
|
|
|
|
|
|
|
| ||
|
Average shares outstanding - adjusted diluted (C) |
|
53.0 |
|
55.6 |
| ||
|
|
|
|
|
|
| ||
|
Economic earnings per share (C) |
|
$ |
1.91 |
|
$ |
2.19 |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
|
|
December 31, |
|
September 30, |
| ||
|
|
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
430.4 |
|
$ |
522.4 |
|
|
|
|
|
|
|
| ||
|
Senior bank debt |
|
$ |
325.0 |
|
$ |
575.0 |
|
|
|
|
|
|
|
| ||
|
Senior notes |
|
$ |
340.0 |
|
$ |
340.0 |
|
|
|
|
|
|
|
| ||
|
Senior convertible securities (D) |
|
$ |
450.1 |
|
$ |
— |
|
|
|
|
|
|
|
| ||
|
Junior convertible trust preferred securities |
|
$ |
515.5 |
|
$ |
517.9 |
|
|
|
|
|
|
|
| ||
|
Stockholders’ equity |
|
$ |
2,084.2 |
|
$ |
2,032.3 |
|
(more)
Affiliated Managers Group, Inc.
Financial Highlights
(in millions, except per share data)
|
|
|
Nine Months |
|
Nine Months |
| ||
|
|
|
Ended |
|
Ended |
| ||
|
|
|
9/30/12 |
|
9/30/13 |
| ||
|
|
|
|
|
|
| ||
|
Revenue |
|
$ |
1,314.5 |
|
$ |
1,594.8 |
|
|
|
|
|
|
|
| ||
|
Net income (controlling interest) |
|
$ |
98.9 |
|
$ |
202.3 |
|
|
|
|
|
|
|
| ||
|
Economic net income (A) |
|
$ |
272.3 |
|
$ |
367.2 |
|
|
|
|
|
|
|
| ||
|
EBITDA (B) |
|
$ |
361.2 |
|
$ |
518.4 |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
Average shares outstanding - diluted |
|
52.9 |
|
54.7 |
| ||
|
|
|
|
|
|
| ||
|
Earnings per share - diluted |
|
$ |
1.87 |
|
$ |
3.70 |
|
|
|
|
|
|
|
| ||
|
Average shares outstanding - adjusted diluted (C) |
|
52.9 |
|
55.4 |
| ||
|
|
|
|
|
|
| ||
|
Economic earnings per share (C) |
|
$ |
5.15 |
|
$ |
6.63 |
|
(more)
Affiliated Managers Group, Inc.
Reconciliations of Earnings Per Share Calculation
(in millions, except per share data)
|
|
|
Three Months |
|
Three Months |
| ||
|
|
|
Ended |
|
Ended |
| ||
|
|
|
9/30/12 |
|
9/30/13 |
| ||
|
|
|
|
|
|
| ||
|
Net income (controlling interest) |
|
$ |
54.9 |
|
$ |
75.2 |
|
|
Convertible securities interest expense, net |
|
— |
|
2.6 |
| ||
|
Net income (controlling interest), as adjusted |
|
$ |
54.9 |
|
$ |
77.8 |
|
|
|
|
|
|
|
| ||
|
Average shares outstanding - diluted |
|
53.0 |
|
56.9 |
| ||
|
|
|
|
|
|
| ||
|
Earnings per share - diluted |
|
$ |
1.04 |
|
$ |
1.37 |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
|
|
Nine Months |
|
Nine Months |
| ||
|
|
|
Ended |
|
Ended |
| ||
|
|
|
9/30/12 |
|
9/30/13 |
| ||
|
|
|
|
|
|
| ||
|
Net income (controlling interest) |
|
$ |
98.9 |
|
$ |
202.3 |
|
|
Convertible securities interest expense, net |
|
— |
|
— |
| ||
|
Net income (controlling interest), as adjusted |
|
$ |
98.9 |
|
$ |
202.3 |
|
|
|
|
|
|
|
| ||
|
Average shares outstanding - diluted |
|
52.9 |
|
54.7 |
| ||
|
|
|
|
|
|
| ||
|
Earnings per share - diluted |
|
$ |
1.87 |
|
$ |
3.70 |
|
(more)
Affiliated Managers Group, Inc.
Reconciliations of Average Shares Outstanding
(in millions)
|
|
|
Three Months |
|
Three Months |
|
|
|
|
Ended |
|
Ended |
|
|
|
|
9/30/12 |
|
9/30/13 |
|
|
|
|
|
|
|
|
|
Average shares outstanding - diluted |
|
53.0 |
|
56.9 |
|
|
Assumed issuance of Trust Preferred shares |
|
— |
|
(2.0) |
|
|
Dilutive impact of 2008 Senior Convertible Notes shares |
|
— |
|
0.4 |
|
|
Dilutive impact of Trust Preferred shares |
|
— |
|
0.3 |
|
|
Average shares outstanding - adjusted diluted (C) |
|
53.0 |
|
55.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months |
|
Nine Months |
|
|
|
|
Ended |
|
Ended |
|
|
|
|
9/30/12 |
|
9/30/13 |
|
|
|
|
|
|
|
|
|
Average shares outstanding - diluted |
|
52.9 |
|
54.7 |
|
|
Dilutive impact of 2008 Senior Convertible Notes shares |
|
— |
|
0.5 |
|
|
Dilutive impact of Trust Preferred shares |
|
— |
|
0.2 |
|
|
Average shares outstanding - adjusted diluted (C) |
|
52.9 |
|
55.4 |
|
(more)
Affiliated Managers Group, Inc.
Operating Results
(in millions)
Assets Under Management
Statement of Changes - Quarter to Date
|
|
|
Institutional |
|
Mutual Fund |
|
High Net |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets under management, June 30, 2013 |
|
$ |
267,498 |
|
$ |
142,764 |
|
$ |
59,218 |
|
$ |
469,480 |
|
|
Client cash inflows |
|
11,166 |
|
12,048 |
|
2,590 |
|
25,804 |
| ||||
|
Client cash outflows |
|
(6,280 |
) |
(7,094 |
) |
(2,349 |
) |
(15,723 |
) | ||||
|
Net client cash flows |
|
4,886 |
|
4,954 |
|
241 |
|
10,081 |
| ||||
|
New investments |
|
— |
|
— |
|
3,001 |
|
3,001 |
| ||||
|
Investment performance |
|
14,740 |
|
8,356 |
|
2,694 |
|
25,790 |
| ||||
|
Assets under management, September 30, 2013 |
|
$ |
287,124 |
|
$ |
156,074 |
|
$ |
65,154 |
|
$ |
508,352 |
|
Statement of Changes - Year to Date
|
|
|
Institutional |
|
Mutual Fund |
|
High Net |
|
Total |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets under management, December 31, 2012 |
|
$ |
254,337 |
|
$ |
121,874 |
|
$ |
55,556 |
|
$ |
431,767 |
|
|
Client cash inflows |
|
33,490 |
|
40,673 |
|
8,356 |
|
82,519 |
| ||||
|
Client cash outflows |
|
(18,085 |
) |
(22,674 |
) |
(6,567 |
) |
(47,326 |
) | ||||
|
Net client cash flows |
|
15,405 |
|
17,999 |
|
1,789 |
|
35,193 |
| ||||
|
New investments |
|
— |
|
— |
|
3,001 |
|
3,001 |
| ||||
|
Investment performance |
|
18,601 |
|
16,226 |
|
4,818 |
|
39,645 |
| ||||
|
Other (E) |
|
(1,219 |
) |
(25 |
) |
(10 |
) |
(1,254 |
) | ||||
|
Assets under management, September 30, 2013 |
|
$ |
287,124 |
|
$ |
156,074 |
|
$ |
65,154 |
|
$ |
508,352 |
|
(more)
Affiliated Managers Group, Inc.
Operating Results
(in millions)
Financial Results
|
|
|
Three |
|
|
|
Three |
|
| ||
|
|
|
Months |
|
|
|
Months |
|
| ||
|
|
|
Ended |
|
Percent |
|
Ended |
|
Percent | ||
|
|
|
9/30/12 |
|
of Total |
|
9/30/13 |
|
of Total | ||
|
Revenue |
|
|
|
|
|
|
|
| ||
|
Institutional |
|
$ |
210.7 |
|
45% |
|
$ |
229.1 |
|
41% |
|
Mutual Fund |
|
208.3 |
|
45% |
|
268.0 |
|
49% | ||
|
High Net Worth |
|
48.3 |
|
10% |
|
54.5 |
|
10% | ||
|
|
|
$ |
467.3 |
|
100% |
|
$ |
551.6 |
|
100% |
|
|
|
|
|
|
|
|
|
| ||
|
EBITDA (B) |
|
|
|
|
|
|
|
| ||
|
Institutional |
|
$ |
73.3 |
|
55% |
|
$ |
90.9 |
|
53% |
|
Mutual Fund |
|
46.4 |
|
35% |
|
62.4 |
|
37% | ||
|
High Net Worth |
|
13.8 |
|
10% |
|
17.1 |
|
10% | ||
|
|
|
$ |
133.5 |
|
100% |
|
$ |
170.4 |
|
100% |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Nine |
|
|
|
Nine |
|
| ||
|
|
|
Months |
|
|
|
Months |
|
| ||
|
|
|
Ended |
|
Percent |
|
Ended |
|
Percent | ||
|
|
|
9/30/12 |
|
of Total |
|
9/30/13 |
|
of Total | ||
|
Revenue |
|
|
|
|
|
|
|
| ||
|
Institutional |
|
$ |
636.8 |
|
49% |
|
$ |
694.6 |
|
44% |
|
Mutual Fund |
|
557.4 |
|
42% |
|
741.5 |
|
46% | ||
|
High Net Worth |
|
120.3 |
|
9% |
|
158.7 |
|
10% | ||
|
|
|
$ |
1,314.5 |
|
100% |
|
$ |
1,594.8 |
|
100% |
|
|
|
|
|
|
|
|
|
| ||
|
EBITDA (B) |
|
|
|
|
|
|
|
| ||
|
Institutional |
|
$ |
207.0 |
|
57% |
|
$ |
291.3 |
|
56% |
|
Mutual Fund |
|
119.9 |
|
33% |
|
177.8 |
|
34% | ||
|
High Net Worth |
|
34.3 |
|
10% |
|
49.3 |
|
10% | ||
|
|
|
$ |
361.2 |
|
100% |
|
$ |
518.4 |
|
100% |
(more)
Affiliated Managers Group, Inc.
Reconciliations of Performance and Liquidity Measures
(in millions)
|
|
|
Three Months |
|
Three Months |
| ||
|
|
|
Ended |
|
Ended |
| ||
|
|
|
9/30/12 |
|
9/30/13 |
| ||
|
|
|
|
|
|
| ||
|
Net income (controlling interest) |
|
$ |
54.9 |
|
$ |
75.2 |
|
|
Intangible amortization and impairments |
|
29.9 |
|
38.2 |
| ||
|
Intangible-related deferred taxes |
|
11.7 |
|
5.2 |
| ||
|
Imputed interest and contingent payment arrangements |
|
4.0 |
|
2.5 |
| ||
|
Affiliate equity expense |
|
0.7 |
|
0.7 |
| ||
|
Economic net income (A) |
|
$ |
101.2 |
|
$ |
121.8 |
|
|
|
|
|
|
|
| ||
|
Cash flow from operations |
|
$ |
211.1 |
|
$ |
282.8 |
|
|
Interest expense, net of non-cash items |
|
19.7 |
|
17.8 |
| ||
|
Current tax provision |
|
8.8 |
|
32.7 |
| ||
|
Income from equity method investments, net of distributions |
|
8.8 |
|
3.7 |
| ||
|
Changes in assets and liabilities and other adjustments |
|
(114.9 |
) |
(166.6 |
) | ||
|
EBITDA (B) |
|
$ |
133.5 |
|
$ |
170.4 |
|
|
Holding company expenses |
|
22.0 |
|
24.9 |
| ||
|
EBITDA Contribution |
|
$ |
155.5 |
|
$ |
195.3 |
|
|
|
|
|
|
|
| ||
|
|
|
Nine Months |
|
Nine Months |
| ||
|
|
|
Ended |
|
Ended |
| ||
|
|
|
9/30/12 |
|
9/30/13 |
| ||
|
|
|
|
|
|
| ||
|
Net income (controlling interest) |
|
$ |
98.9 |
|
$ |
202.3 |
|
|
Intangible amortization and impairments |
|
184.1 |
|
114.7 |
| ||
|
Intangible-related deferred taxes |
|
0.1 |
|
29.4 |
| ||
|
Imputed interest and contingent payment arrangements |
|
(12.7 |
) |
17.0 |
| ||
|
Affiliate equity expense |
|
1.9 |
|
3.8 |
| ||
|
Economic net income (A) |
|
$ |
272.3 |
|
$ |
367.2 |
|
|
|
|
|
|
|
| ||
|
Cash flow from operations |
|
$ |
447.1 |
|
$ |
747.6 |
|
|
Interest expense, net of non-cash items |
|
53.1 |
|
60.7 |
| ||
|
Current tax provision |
|
31.1 |
|
73.6 |
| ||
|
Income from equity method investments, net of distributions |
|
(5.5 |
) |
(35.1 |
) | ||
|
Changes in assets and liabilities and other adjustments |
|
(164.6 |
) |
(328.4 |
) | ||
|
EBITDA (B) |
|
$ |
361.2 |
|
$ |
518.4 |
|
|
Holding company expenses |
|
65.9 |
|
71.8 |
| ||
|
EBITDA Contribution |
|
$ |
427.1 |
|
$ |
590.2 |
|
(more)
Affiliated Managers Group, Inc.
Consolidated Statements of Income
(in millions, except per share data)
|
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
|
2012 |
|
2013 |
|
2012 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Revenue |
|
$ |
467.3 |
|
$ |
551.6 |
|
$ |
1,314.5 |
|
$ |
1,594.8 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
|
Compensation and related expenses |
|
196.8 |
|
229.8 |
|
565.9 |
|
679.7 |
| ||||
|
Selling, general and administrative |
|
93.9 |
|
106.4 |
|
267.7 |
|
298.2 |
| ||||
|
Intangible amortization and impairments |
|
24.0 |
|
32.7 |
|
169.1 |
|
98.1 |
| ||||
|
Depreciation and other amortization |
|
3.5 |
|
3.4 |
|
10.6 |
|
10.3 |
| ||||
|
Other operating expenses |
|
9.4 |
|
10.2 |
|
27.7 |
|
27.5 |
| ||||
|
|
|
327.6 |
|
382.5 |
|
1,041.0 |
|
1,113.8 |
| ||||
|
Operating income |
|
139.7 |
|
169.1 |
|
273.5 |
|
481.0 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income from equity method investments |
|
19.4 |
|
34.1 |
|
47.3 |
|
121.0 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Other non-operating (income) and expenses: |
|
|
|
|
|
|
|
|
| ||||
|
Investment and other income |
|
(6.9 |
) |
(8.0 |
) |
(20.3 |
) |
(20.0 |
) | ||||
|
Interest expense |
|
21.8 |
|
19.9 |
|
58.8 |
|
68.5 |
| ||||
|
Imputed interest and contingent payment arrangements |
|
6.7 |
|
3.9 |
|
(35.7 |
) |
26.5 |
| ||||
|
|
|
21.6 |
|
15.8 |
|
2.8 |
|
75.0 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income before income taxes |
|
137.5 |
|
187.4 |
|
318.0 |
|
527.0 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income taxes (F) |
|
19.4 |
|
31.0 |
|
46.0 |
|
106.6 |
| ||||
|
Net income |
|
118.1 |
|
156.4 |
|
272.0 |
|
420.4 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income (non-controlling interests) |
|
(63.2 |
) |
(81.2 |
) |
(173.1 |
) |
(218.1 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Net income (controlling interest) |
|
$ |
54.9 |
|
$ |
75.2 |
|
$ |
98.9 |
|
$ |
202.3 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Average shares outstanding - basic |
|
51.7 |
|
53.2 |
|
51.6 |
|
53.0 |
| ||||
|
Average shares outstanding - diluted |
|
53.0 |
|
56.9 |
|
52.9 |
|
54.7 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Earnings per share - basic |
|
$ |
1.06 |
|
$ |
1.41 |
|
$ |
1.92 |
|
$ |
3.82 |
|
|
Earnings per share - diluted |
|
$ |
1.04 |
|
$ |
1.37 |
|
$ |
1.87 |
|
$ |
3.70 |
|
(more)
Affiliated Managers Group, Inc.
Consolidated Balance Sheets
(in millions)
|
|
|
December 31, |
|
September 30, |
| ||
|
|
|
2012 |
|
2013 |
| ||
|
Assets |
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
430.4 |
|
$ |
522.4 |
|
|
Investment advisory fees receivable |
|
255.5 |
|
269.9 |
| ||
|
Investments in marketable securities |
|
128.9 |
|
132.9 |
| ||
|
Unsettled fund shares receivable |
|
40.1 |
|
159.3 |
| ||
|
Prepaid expenses and other current assets |
|
57.4 |
|
62.9 |
| ||
|
Total current assets |
|
912.3 |
|
1,147.4 |
| ||
|
|
|
|
|
|
| ||
|
Fixed assets, net |
|
81.5 |
|
88.1 |
| ||
|
Equity method investments in Affiliates |
|
1,031.3 |
|
982.5 |
| ||
|
Acquired client relationships, net |
|
1,585.5 |
|
1,485.4 |
| ||
|
Goodwill |
|
2,355.2 |
|
2,345.9 |
| ||
|
Other assets |
|
221.3 |
|
211.8 |
| ||
|
Total assets |
|
$ |
6,187.1 |
|
$ |
6,261.1 |
|
|
|
|
|
|
|
| ||
|
Liabilities and Equity |
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
| ||
|
Accounts payable and accrued liabilities |
|
$ |
324.7 |
|
$ |
387.8 |
|
|
Unsettled fund shares payable |
|
39.8 |
|
162.1 |
| ||
|
Payables to related party |
|
11.3 |
|
32.9 |
| ||
|
Total current liabilities |
|
375.8 |
|
582.8 |
| ||
|
|
|
|
|
|
| ||
|
Senior bank debt |
|
325.0 |
|
575.0 |
| ||
|
Senior notes |
|
340.0 |
|
340.0 |
| ||
|
Senior convertible securities (D) |
|
450.1 |
|
— |
| ||
|
Junior convertible trust preferred securities |
|
515.5 |
|
517.9 |
| ||
|
Deferred income taxes |
|
497.1 |
|
461.4 |
| ||
|
Other long-term liabilities |
|
164.7 |
|
167.3 |
| ||
|
Total liabilities |
|
2,668.2 |
|
2,644.4 |
| ||
|
|
|
|
|
|
| ||
|
Redeemable non-controlling interests |
|
477.5 |
|
614.1 |
| ||
|
|
|
|
|
|
| ||
|
Equity: |
|
|
|
|
| ||
|
Common stock |
|
0.5 |
|
0.5 |
| ||
|
Additional paid-in capital |
|
868.5 |
|
548.0 |
| ||
|
Accumulated other comprehensive income |
|
79.1 |
|
63.4 |
| ||
|
Retained earnings |
|
1,350.7 |
|
1,553.0 |
| ||
|
|
|
2,298.8 |
|
2,164.9 |
| ||
|
Less treasury stock, at cost |
|
(214.6 |
) |
(132.6 |
) | ||
|
Total stockholders’ equity |
|
2,084.2 |
|
2,032.3 |
| ||
|
|
|
|
|
|
| ||
|
Non-controlling interests |
|
957.2 |
|
970.3 |
| ||
|
Total equity |
|
3,041.4 |
|
3,002.6 |
| ||
|
Total liabilities and equity |
|
$ |
6,187.1 |
|
$ |
6,261.1 |
|
(more)
Affiliated Managers Group, Inc.
Consolidated Statements of Cash Flow
(in millions)
|
|
|
Three Months Ended |
|
Nine Months Ended |
| |||||||||||
|
|
|
September 30, |
|
September 30, |
| |||||||||||
|
|
|
2012 |
|
2013 |
|
2012 |
|
2013 |
| |||||||
|
Cash flow from operating activities: |
|
|
|
|
|
|
|
|
| |||||||
|
Net income |
|
$ |
118.1 |
|
|
$ |
156.4 |
|
|
$ |
272.0 |
|
|
$ |
420.4 |
|
|
Adjustments to reconcile Net income to net cash flow from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Intangible amortization and impairments |
|
24.0 |
|
|
32.7 |
|
|
169.1 |
|
|
98.1 |
| ||||
|
Amortization of issuance costs |
|
2.0 |
|
|
2.1 |
|
|
5.7 |
|
|
7.8 |
| ||||
|
Depreciation and other amortization |
|
3.5 |
|
|
3.4 |
|
|
10.6 |
|
|
10.3 |
| ||||
|
Deferred income tax provision |
|
7.8 |
|
|
(4.8 |
) |
|
5.8 |
|
|
24.0 |
| ||||
|
Imputed interest and contingent payment arrangements |
|
6.7 |
|
|
3.9 |
|
|
(35.7 |
) |
|
26.5 |
| ||||
|
Income from equity method investments, net of amortization |
|
(19.4 |
) |
|
(34.1 |
) |
|
(47.3 |
) |
|
(121.0 |
) | ||||
|
Distributions received from equity method investments |
|
20.8 |
|
|
40.9 |
|
|
79.4 |
|
|
187.2 |
| ||||
|
Share-based compensation |
|
8.0 |
|
|
9.0 |
|
|
24.1 |
|
|
26.7 |
| ||||
|
Affiliate equity expense |
|
2.3 |
|
|
2.5 |
|
|
9.4 |
|
|
10.9 |
| ||||
|
Other adjustments |
|
2.6 |
|
|
(1.6 |
) |
|
2.7 |
|
|
7.6 |
| ||||
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
(Increase) decrease in investment advisory fees receivable |
|
2.4 |
|
|
— |
|
|
(21.3 |
) |
|
(14.2 |
) | ||||
|
Increase in prepaids and other current assets |
|
(3.8 |
) |
|
(3.4 |
) |
|
(12.9 |
) |
|
(10.0 |
) | ||||
|
Increase in other assets |
|
(1.6 |
) |
|
(0.4 |
) |
|
(2.5 |
) |
|
(0.3 |
) | ||||
|
Increase in unsettled fund shares receivable |
|
(5.6 |
) |
|
(48.3 |
) |
|
(15.3 |
) |
|
(114.8 |
) | ||||
|
Increase in unsettled fund shares payable |
|
4.4 |
|
|
48.2 |
|
|
10.7 |
|
|
117.8 |
| ||||
|
Increase (decrease) in accounts payable, accrued liabilities and other long-term liabilities |
|
38.9 |
|
|
76.3 |
|
|
(7.4 |
) |
|
70.6 |
| ||||
|
Cash flow from operating activities |
|
211.1 |
|
|
282.8 |
|
|
447.1 |
|
|
747.6 |
| ||||
|
Cash flow used in investing activities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Investments in Affiliates |
|
(350.0 |
) |
|
(26.3 |
) |
|
(755.3 |
) |
|
(26.3 |
) | ||||
|
Purchase of fixed assets |
|
(4.9 |
) |
|
(7.1 |
) |
|
(9.9 |
) |
|
(15.9 |
) | ||||
|
Purchase of investment securities |
|
(2.7 |
) |
|
(1.7 |
) |
|
(13.8 |
) |
|
(6.3 |
) | ||||
|
Sale of investment securities |
|
3.6 |
|
|
1.0 |
|
|
31.1 |
|
|
4.7 |
| ||||
|
Cash flow used in investing activities |
|
(354.0 |
) |
|
(34.1 |
) |
|
(747.9 |
) |
|
(43.8 |
) | ||||
|
Cash flow from (used in) financing activities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Borrowings of senior bank debt |
|
360.0 |
|
|
475.0 |
|
|
555.0 |
|
|
595.0 |
| ||||
|
Repayments of senior bank debt |
|
(360.0 |
) |
|
— |
|
|
(360.0 |
) |
|
(345.0 |
) | ||||
|
Issuance of senior notes |
|
200.0 |
|
|
— |
|
|
200.0 |
|
|
— |
| ||||
|
Repurchase of senior convertible securities |
|
— |
|
|
(572.3 |
) |
|
— |
|
|
(641.3 |
) | ||||
|
Issuance of common stock |
|
23.3 |
|
|
11.7 |
|
|
45.7 |
|
|
47.7 |
| ||||
|
Repurchase of common stock |
|
— |
|
|
(15.7 |
) |
|
(60.9 |
) |
|
(15.7 |
) | ||||
|
Issuance costs |
|
(6.0 |
) |
|
(0.2 |
) |
|
(6.0 |
) |
|
(7.4 |
) | ||||
|
Excess tax benefit from exercise of stock options |
|
6.9 |
|
|
7.0 |
|
|
11.6 |
|
|
17.1 |
| ||||
|
Note and contingent payments |
|
(1.8 |
) |
|
(0.1 |
) |
|
(2.1 |
) |
|
(36.7 |
) | ||||
|
Distributions to non-controlling interests |
|
(18.0 |
) |
|
(39.2 |
) |
|
(137.7 |
) |
|
(218.6 |
) | ||||
|
Affiliate equity issuances and repurchases |
|
(2.2 |
) |
|
(11.7 |
) |
|
(25.1 |
) |
|
(6.7 |
) | ||||
|
Cash flow from (used in) financing activities |
|
202.2 |
|
|
(145.5 |
) |
|
220.5 |
|
|
(611.6 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Effect of foreign exchange rate changes on cash and cash equivalents |
|
2.3 |
|
|
5.4 |
|
|
3.4 |
|
|
(0.2 |
) | ||||
|
Net increase (decrease) in cash and cash equivalents |
|
61.6 |
|
|
108.6 |
|
|
(76.9 |
) |
|
92.0 |
| ||||
|
Cash and cash equivalents at beginning of period |
|
311.0 |
|
|
413.8 |
|
|
449.5 |
|
|
430.4 |
| ||||
|
Cash and cash equivalents at end of period |
|
$ |
372.6 |
|
|
$ |
522.4 |
|
|
$ |
372.6 |
|
|
$ |
522.4 |
|
(more)
Affiliated Managers Group, Inc.
Notes
(in millions, except per share data)
(A) Under our Economic net income definition, we add to Net income (controlling interest) amortization (including equity method amortization) and impairments, deferred taxes related to intangible assets, non-cash imputed interest (principally related to the accounting for convertible securities and contingent payment arrangements) and certain Affiliate equity expenses. We consider Economic net income an important measure of our financial performance, as we believe it best represents operating performance before non-cash expenses relating to the acquisition of interests in our affiliated investment management firms, and it is therefore employed as our principal performance benchmark. This non-GAAP performance measure is provided in addition to, but not as a substitute for, Net income; Economic net income is not a liquidity measure, and should not be used in place of liquidity measures calculated under GAAP.
We add back amortization and impairments attributable to acquired client relationships because these expenses do not correspond to the changes in the value of these assets, which do not diminish predictably over time. The portion of deferred taxes generally attributable to intangible assets (including goodwill) is added back because we believe it is unlikely these accruals will be used to settle material tax obligations. We add back non-cash imputed interest and reductions or increases in contingent payment arrangements to better reflect our contractual interest obligations. We add back non-cash expenses relating to certain transfers of equity between Affiliate management partners when these transfers have no dilutive effect to shareholders.
(B) EBITDA is defined as earnings before interest expense, income taxes, depreciation and amortization. This supplemental non-GAAP liquidity measure is provided in addition to, but not as a substitute for, cash flow from operations. As a measure of liquidity, we believe EBITDA is useful as an indicator of our ability to service debt, make new investments and meet working capital requirements. EBITDA, as calculated by us, may not be consistent with computations of EBITDA by other companies. In reporting EBITDA by segment, Affiliate expenses are allocated to a particular segment on a pro rata basis with respect to the revenue generated by that Affiliate in such segment.
(C) Economic earnings per share represents Economic net income divided by the adjusted diluted average shares outstanding. In this calculation, the potential share issuance in connection with our convertible securities is measured using a “treasury stock” method. Under this method, only the net number of shares of common stock equal to the value of the contingently convertible securities and the junior convertible trust preferred securities in excess of par, if any, are deemed to be outstanding. We believe the inclusion of net shares under a treasury stock method best reflects the benefit of the increase in available capital resources (which could be used to repurchase shares of common stock) that occurs when these securities are converted and we are relieved of our debt obligation. This method does not take into account any increase or decrease in our cost of capital in an assumed conversion. Economic earnings per share is not a liquidity measure, and should not be used in place of liquidity measures calculated under GAAP.
(D) In the second and third quarters of 2013, we repurchased an aggregate of $79.5 principal amount outstanding of the senior convertible securities. The remaining $380.5 principal amount outstanding were called for redemption on August 15, 2013. In lieu of redemption, holders elected to convert their securities, which we settled in cash. All of the senior convertible securities have been canceled and retired.
(more)
(E) Other includes assets under management attributable to Affiliate product transitions, new investment client transitions and transfers of our interests in certain Affiliated investment management firms, the financial effects of which are not material to our ongoing results.
(F) Our consolidated income tax provision includes taxes attributable to controlling interests, and to a lesser extent, taxes attributable to non-controlling interests, as follows:
|
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
|
2012 |
|
2013 |
|
2012 |
|
2013 |
| ||||
|
Current income taxes |
|
$ |
8.8 |
|
$ |
32.7 |
|
$ |
31.1 |
|
$ |
73.6 |
|
|
Intangible-related deferred taxes |
|
11.7 |
|
5.2 |
|
0.1 |
|
29.4 |
| ||||
|
Other deferred taxes |
|
(1.2 |
) |
(6.3 |
) |
4.9 |
|
(1.4 |
) | ||||
|
Taxes attributable to controlling interest |
|
19.3 |
|
31.6 |
|
36.1 |
|
101.6 |
| ||||
|
Taxes attributable to non-controlling interests |
|
0.1 |
|
(0.6 |
) |
9.9 |
|
5.0 |
| ||||
|
Total income taxes |
|
$ |
19.4 |
|
$ |
31.0 |
|
$ |
46.0 |
|
$ |
106.6 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income before taxes (controlling interest) |
|
$ |
74.2 |
|
$ |
106.8 |
|
$ |
135.0 |
|
$ |
303.9 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Effective tax rate* |
|
26.0 |
% |
29.6 |
% |
26.7 |
% |
33.4 |
% | ||||
* Taxes attributable to controlling interests divided by controlling interest share of the consolidated income before taxes.