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 |
Page | |||
Financial Information | |||
Item 1. | Financial Statements (unaudited) | ||
3 | |||
4 | |||
5 | |||
6 | |||
8 | |||
Item 2. | 24 | ||
Item 3. | 46 | ||
Item 4. | 47 | ||
Other Information | |||
Item 1. | 47 | ||
Item 1A. | 47 | ||
Item 2. | 47 | ||
Item 6. | 48 | ||
49 | |||
50 |
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||
(in millions, except per share data) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating Revenues | ||||||||||||||||
Investment management fees | $ | 1,095.2 | $ | 1,347.6 | $ | 2,281.9 | $ | 2,730.0 | ||||||||
Sales and distribution fees | 437.0 | 580.0 | 915.4 | 1,175.0 | ||||||||||||
Shareholder servicing fees | 61.8 | 66.1 | 123.7 | 131.9 | ||||||||||||
Other | 19.9 | 16.1 | 50.9 | 37.2 | ||||||||||||
Total operating revenues | 1,613.9 | 2,009.8 | 3,371.9 | 4,074.1 | ||||||||||||
Operating Expenses | ||||||||||||||||
Sales, distribution and marketing | 531.7 | 710.5 | 1,120.3 | 1,442.0 | ||||||||||||
Compensation and benefits | 374.3 | 377.5 | 716.8 | 753.0 | ||||||||||||
Information systems and technology | 49.6 | 49.9 | 100.8 | 101.1 | ||||||||||||
Occupancy | 33.0 | 32.1 | 63.7 | 66.4 | ||||||||||||
General, administrative and other | 88.0 | 82.1 | 179.4 | 171.9 | ||||||||||||
Total operating expenses | 1,076.6 | 1,252.1 | 2,181.0 | 2,534.4 | ||||||||||||
Operating Income | 537.3 | 757.7 | 1,190.9 | 1,539.7 | ||||||||||||
Other Income (Expenses) | ||||||||||||||||
Investment and other income, net | 17.4 | 102.9 | 47.9 | 154.6 | ||||||||||||
Interest expense | (12.2 | ) | (1.7 | ) | (24.2 | ) | (13.0 | ) | ||||||||
Other income, net | 5.2 | 101.2 | 23.7 | 141.6 | ||||||||||||
Income before taxes | 542.5 | 858.9 | 1,214.6 | 1,681.3 | ||||||||||||
Taxes on income | 181.7 | 236.0 | 391.4 | 492.1 | ||||||||||||
Net income | 360.8 | 622.9 | 823.2 | 1,189.2 | ||||||||||||
Less: net income (loss) attributable to | ||||||||||||||||
Nonredeemable noncontrolling interests | 1.9 | 14.1 | 15.5 | 20.8 | ||||||||||||
Redeemable noncontrolling interests | (1.5 | ) | 2.3 | (0.5 | ) | (4.5 | ) | |||||||||
Net Income Attributable to Franklin Resources, Inc. | $ | 360.4 | $ | 606.5 | $ | 808.2 | $ | 1,172.9 | ||||||||
Earnings per Share | ||||||||||||||||
Basic | $ | 0.61 | $ | 0.98 | $ | 1.36 | $ | 1.88 | ||||||||
Diluted | 0.61 | 0.98 | 1.36 | 1.88 | ||||||||||||
Dividends Declared per Share | $ | 0.18 | $ | 0.15 | $ | 0.36 | $ | 0.80 |
(in millions) | Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net Income | $ | 360.8 | $ | 622.9 | $ | 823.2 | $ | 1,189.2 | ||||||||
Other Comprehensive Income (Loss) | ||||||||||||||||
Net unrealized gains (losses) on investments, net of tax | (6.4 | ) | 8.9 | (12.3 | ) | 8.7 | ||||||||||
Currency translation adjustments, net of tax | 31.7 | (119.5 | ) | 8.1 | (181.0 | ) | ||||||||||
Net unrealized gains on defined benefit plans, net of tax | — | — | 0.6 | 1.0 | ||||||||||||
Total other comprehensive income (loss) | 25.3 | (110.6 | ) | (3.6 | ) | (171.3 | ) | |||||||||
Total comprehensive income | 386.1 | 512.3 | 819.6 | 1,017.9 | ||||||||||||
Less: comprehensive income (loss) attributable to | ||||||||||||||||
Nonredeemable noncontrolling interests | 1.9 | 14.1 | 15.5 | 20.8 | ||||||||||||
Redeemable noncontrolling interests | (1.5 | ) | 2.3 | (0.5 | ) | (4.5 | ) | |||||||||
Comprehensive Income Attributable to Franklin Resources, Inc. | $ | 385.7 | $ | 495.9 | $ | 804.6 | $ | 1,001.6 |
(in millions, except share and per share data) | March 31, 2016 | September 30, 2015 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 7,931.8 | $ | 8,184.9 | ||||
Receivables | 798.0 | 838.0 | ||||||
Investments (including $1,767.6 and $1,712.3 at fair value at March 31, 2016 and September 30, 2015) | 2,639.5 | 2,459.2 | ||||||
Assets of consolidated sponsored investment products | ||||||||
Cash and cash equivalents | 74.8 | 108.5 | ||||||
Investments, at fair value | 897.8 | 977.4 | ||||||
Assets of consolidated variable interest entities | ||||||||
Cash and cash equivalents | 34.4 | 74.7 | ||||||
Investments, at fair value | 633.3 | 672.5 | ||||||
Property and equipment, net | 504.4 | 510.1 | ||||||
Goodwill and other intangible assets, net | 2,221.6 | 2,257.0 | ||||||
Other | 155.3 | 253.4 | ||||||
Total Assets | $ | 15,890.9 | $ | 16,335.7 | ||||
Liabilities | ||||||||
Compensation and benefits | $ | 306.4 | $ | 433.2 | ||||
Accounts payable and accrued expenses | 173.8 | 232.1 | ||||||
Dividends | 107.0 | 92.6 | ||||||
Commissions | 308.8 | 359.9 | ||||||
Debt | 1,442.6 | 1,348.0 | ||||||
Debt of consolidated sponsored investment products | 70.1 | 81.2 | ||||||
Debt of consolidated variable interest entities | 653.7 | 726.1 | ||||||
Deferred taxes | 128.1 | 241.4 | ||||||
Other | 259.9 | 265.8 | ||||||
Total liabilities | 3,450.4 | 3,780.3 | ||||||
Commitments and Contingencies (Note 10) | ||||||||
Redeemable Noncontrolling Interests | 36.8 | 59.6 | ||||||
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; 586,134,232 and 603,517,181 shares issued and outstanding at March 31, 2016 and September 30, 2015 | 58.6 | 60.4 | ||||||
Retained earnings | 12,029.6 | 12,094.8 | ||||||
Accumulated other comprehensive loss | (317.8 | ) | (314.2 | ) | ||||
Total Franklin Resources, Inc. stockholders’ equity | 11,770.4 | 11,841.0 | ||||||
Nonredeemable noncontrolling interests | 633.3 | 654.8 | ||||||
Total stockholders’ equity | 12,403.7 | 12,495.8 | ||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 15,890.9 | $ | 16,335.7 |
Six Months Ended March 31, | ||||||||
(in millions) | 2016 | 2015 | ||||||
Net Income | $ | 823.2 | $ | 1,189.2 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Amortization of deferred sales commissions | 36.9 | 59.4 | ||||||
Depreciation and other amortization | 46.4 | 49.4 | ||||||
Impairment of intangible assets | 28.2 | — | ||||||
Stock-based compensation | 70.3 | 72.8 | ||||||
Excess tax benefit from stock-based compensation | (0.3 | ) | (5.2 | ) | ||||
Gains on sale of assets | (26.2 | ) | (12.5 | ) | ||||
Income from investments in equity method investees | (8.2 | ) | (7.9 | ) | ||||
Net losses (gains) on other investments of consolidated sponsored investment products | 9.9 | (20.7 | ) | |||||
Net gains of consolidated variable interest entities | (3.4 | ) | (3.2 | ) | ||||
Deferred income taxes | (20.2 | ) | 5.6 | |||||
Other | 1.4 | 9.6 | ||||||
Changes in operating assets and liabilities: | ||||||||
Increase in receivables, prepaid expenses and other | (3.4 | ) | (1.4 | ) | ||||
Increase in trading securities, net | (208.0 | ) | (5.5 | ) | ||||
Decrease (increase) in trading securities of consolidated sponsored investment products, net | (90.1 | ) | 16.6 | |||||
Decrease in accrued compensation and benefits | (127.9 | ) | (135.2 | ) | ||||
Decrease in commissions payable | (51.1 | ) | (31.5 | ) | ||||
Decrease in income taxes payable | (28.7 | ) | (18.8 | ) | ||||
Decrease in other liabilities | (19.1 | ) | (39.3 | ) | ||||
Net cash provided by operating activities | 429.7 | 1,121.4 | ||||||
Purchase of investments | (192.0 | ) | (115.2 | ) | ||||
Liquidation of investments | 285.1 | 158.8 | ||||||
Purchase of investments by consolidated sponsored investment products | (50.7 | ) | (105.6 | ) | ||||
Liquidation of investments by consolidated sponsored investment products | 81.7 | 149.7 | ||||||
Purchase of investments by consolidated variable interest entities | (101.2 | ) | (134.9 | ) | ||||
Liquidation of investments by consolidated variable interest entities | 122.3 | 185.8 | ||||||
Additions of property and equipment, net | (35.1 | ) | (29.7 | ) | ||||
Net deconsolidation of sponsored investment products | (11.1 | ) | (1.8 | ) | ||||
Net cash provided by investing activities | 99.0 | 107.1 | ||||||
Decrease in deposits | — | (0.3 | ) | |||||
Issuance of common stock | 13.5 | 13.6 | ||||||
Dividends paid on common stock | (198.9 | ) | (481.0 | ) | ||||
Repurchase of common stock | (734.3 | ) | (341.2 | ) | ||||
Excess tax benefit from stock-based compensation | 0.3 | 5.2 | ||||||
Proceeds from loan | 93.4 | — | ||||||
Proceeds from issuance of debt | — | 395.8 | ||||||
Proceeds from debt of consolidated sponsored investment products | 19.3 | 316.5 | ||||||
Payments on debt by consolidated sponsored investment products | (30.6 | ) | (328.6 | ) | ||||
Payments on debt by consolidated variable interest entities | (58.0 | ) | (74.9 | ) |
Six Months Ended March 31, | ||||||||
(in millions) | 2016 | 2015 | ||||||
Payments on contingent consideration liabilities | $ | (2.8 | ) | $ | (7.2 | ) | ||
Noncontrolling interests | 31.6 | (42.9 | ) | |||||
Net cash used in financing activities | (866.5 | ) | (545.0 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 10.7 | (157.2 | ) | |||||
Increase (decrease) in cash and cash equivalents | (327.1 | ) | 526.3 | |||||
Cash and cash equivalents, beginning of period | 8,368.1 | 7,596.0 | ||||||
Cash and Cash Equivalents, End of Period | $ | 8,041.0 | $ | 8,122.3 | ||||
Supplemental Disclosure of Cash Flow Information | ||||||||
Cash paid for income taxes | $ | 433.7 | $ | 518.4 | ||||
Cash paid for interest | 21.7 | 19.1 | ||||||
Cash paid for interest by consolidated variable interest entities and consolidated sponsored investment products | 14.1 | 17.0 |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | |||||||||
for the six months ended March 31, 2016 | ||||||||||||
Balance at October 1, 2015 | $ | 11,841.0 | $ | 654.8 | $ | 12,495.8 | ||||||
Net income | 808.2 | 15.5 | 823.7 | |||||||||
Other comprehensive loss | (3.6 | ) | (3.6 | ) | ||||||||
Cash dividends on common stock | (213.3 | ) | (213.3 | ) | ||||||||
Repurchase of common stock | (741.4 | ) | (741.4 | ) | ||||||||
Net distributions | (37.0 | ) | (37.0 | ) | ||||||||
Other1 | 79.5 | 79.5 | ||||||||||
Balance at March 31, 2016 | $ | 11,770.4 | $ | 633.3 | $ | 12,403.7 |
1 | Primarily relates to stock-based compensation plans. |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | |||||||||
for the six months ended March 31, 2015 | ||||||||||||
Balance at October 1, 2014 | $ | 11,584.1 | $ | 628.3 | $ | 12,212.4 | ||||||
Adjustment for adoption of new accounting guidance | (14.2 | ) | (14.2 | ) | ||||||||
Net income | 1,172.9 | 20.8 | 1,193.7 | |||||||||
Other comprehensive loss | (171.3 | ) | (171.3 | ) | ||||||||
Cash dividends on common stock | (498.7 | ) | (498.7 | ) | ||||||||
Repurchase of common stock | (341.2 | ) | (341.2 | ) | ||||||||
Net distributions | (41.1 | ) | (41.1 | ) | ||||||||
Other1 | 89.9 | 89.9 | ||||||||||
Balance at March 31, 2015 | $ | 11,821.5 | $ | 608.0 | $ | 12,429.5 |
1 | Primarily relates to stock-based compensation plans. |
(in millions, except per share data) | Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income attributable to Franklin Resources, Inc. | $ | 360.4 | $ | 606.5 | $ | 808.2 | $ | 1,172.9 | ||||||||
Less: allocation of earnings to participating nonvested stock and stock unit awards | 2.7 | 4.0 | 5.4 | 7.3 | ||||||||||||
Net Income Available to Common Stockholders | $ | 357.7 | $ | 602.5 | $ | 802.8 | $ | 1,165.6 | ||||||||
Weighted-average shares outstanding – basic | 587.0 | 617.6 | 592.4 | 618.9 | ||||||||||||
Dilutive effect of nonparticipating nonvested stock unit awards | 0.1 | 0.1 | — | 0.1 | ||||||||||||
Weighted-Average Shares Outstanding – Diluted | 587.1 | 617.7 | 592.4 | 619.0 | ||||||||||||
Earnings per Share | ||||||||||||||||
Basic | $ | 0.61 | $ | 0.98 | $ | 1.36 | $ | 1.88 | ||||||||
Diluted | 0.61 | 0.98 | 1.36 | 1.88 |
(in millions) | March 31, 2016 | September 30, 2015 | ||||||
Investment securities, trading | ||||||||
SIPs | $ | 1,174.7 | $ | 1,166.0 | ||||
Debt and other equity securities | 276.7 | 85.2 | ||||||
Total investment securities, trading | 1,451.4 | 1,251.2 | ||||||
Investment securities, available-for-sale | ||||||||
SIPs | 296.2 | 408.3 | ||||||
Debt securities | 2.3 | 23.0 | ||||||
Other equity securities | 3.4 | 15.1 | ||||||
Total investment securities, available-for-sale | 301.9 | 446.4 | ||||||
Investments in equity method investees | 688.2 | 655.3 | ||||||
Other investments | 198.0 | 106.3 | ||||||
Total | $ | 2,639.5 | $ | 2,459.2 |
(in millions) | Gross Unrealized | |||||||||||||||
as of March 31, 2016 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 290.5 | $ | 12.6 | $ | (6.9 | ) | $ | 296.2 | |||||||
Debt securities | 2.2 | 0.1 | — | 2.3 | ||||||||||||
Other equity securities | 3.6 | — | (0.2 | ) | 3.4 | |||||||||||
Total | $ | 296.3 | $ | 12.7 | $ | (7.1 | ) | $ | 301.9 |
(in millions) | Gross Unrealized | |||||||||||||||
as of September 30, 2015 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 382.6 | $ | 32.4 | $ | (6.7 | ) | $ | 408.3 | |||||||
Debt securities | 22.8 | 0.2 | — | 23.0 | ||||||||||||
Other equity securities | 15.1 | 0.2 | (0.2 | ) | 15.1 | |||||||||||
Total | $ | 420.5 | $ | 32.8 | $ | (6.9 | ) | $ | 446.4 |
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of March 31, 2016 | ||||||||||||||||||||||||
SIPs | $ | 78.1 | $ | (6.3 | ) | $ | 3.9 | $ | (0.6 | ) | $ | 82.0 | $ | (6.9 | ) | |||||||||
Other equity securities | 2.9 | (0.2 | ) | — | — | 2.9 | (0.2 | ) | ||||||||||||||||
Total | $ | 81.0 | $ | (6.5 | ) | $ | 3.9 | $ | (0.6 | ) | $ | 84.9 | $ | (7.1 | ) |
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of September 30, 2015 | ||||||||||||||||||||||||
SIPs | $ | 99.8 | $ | (5.6 | ) | $ | 21.0 | $ | (1.1 | ) | $ | 120.8 | $ | (6.7 | ) | |||||||||
Other equity securities | 10.9 | (0.2 | ) | — | — | 10.9 | (0.2 | ) | ||||||||||||||||
Total | $ | 110.7 | $ | (5.8 | ) | $ | 21.0 | $ | (1.1 | ) | $ | 131.7 | $ | (6.9 | ) |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of March 31, 2016 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | ||||||||||||||||
SIPs | $ | 1,174.7 | $ | — | $ | — | $ | 1,174.7 | ||||||||
Debt and other equity securities | 2.3 | 77.6 | 196.8 | 276.7 | ||||||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 296.2 | — | — | 296.2 | ||||||||||||
Debt securities | — | 2.3 | — | 2.3 | ||||||||||||
Other equity securities | 0.6 | 2.8 | — | 3.4 | ||||||||||||
Life settlement contracts | — | — | 14.3 | 14.3 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,473.8 | $ | 82.7 | $ | 211.1 | $ | 1,767.6 | ||||||||
Liabilities | ||||||||||||||||
Contingent consideration liability | $ | — | $ | — | $ | 96.2 | $ | 96.2 |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2015 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | ||||||||||||||||
SIPs | $ | 1,166.0 | $ | — | $ | — | $ | 1,166.0 | ||||||||
Debt and other equity securities | 2.2 | 77.0 | 6.0 | 85.2 | ||||||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 408.3 | — | — | 408.3 | ||||||||||||
Debt securities | — | 23.0 | — | 23.0 | ||||||||||||
Other equity securities | 12.2 | 2.9 | — | 15.1 | ||||||||||||
Life settlement contracts | — | — | 14.7 | 14.7 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,588.7 | $ | 102.9 | $ | 20.7 | $ | 1,712.3 | ||||||||
Liabilities | ||||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 102.9 | $ | 102.9 |
2016 | 2015 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liability | Investments | Contingent Consideration Liabilities | ||||||||||||
for the three months ended March 31, | ||||||||||||||||
Balance at beginning of period | $ | 23.8 | $ | (115.8 | ) | $ | 14.2 | $ | (100.7 | ) | ||||||
Total realized and unrealized gains | ||||||||||||||||
Included in investment and other income, net | 0.9 | — | 0.5 | — | ||||||||||||
Included in general, administrative and other expense | — | 19.6 | — | 1.9 | ||||||||||||
Purchases | 183.2 | — | 4.2 | — | ||||||||||||
Settlements | (0.9 | ) | — | (0.3 | ) | 0.1 | ||||||||||
Foreign exchange revaluation | 4.1 | — | — | — | ||||||||||||
Balance at End of Period | $ | 211.1 | $ | (96.2 | ) | $ | 18.6 | $ | (98.7 | ) | ||||||
Change in unrealized gains included in net income relating to assets and liabilities held at end of period | $ | 0.3 | $ | 19.6 | $ | 0.3 | $ | 1.9 |
2016 | 2015 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liabilities | Investments | Contingent Consideration Liabilities | ||||||||||||
for the six months ended March 31, | ||||||||||||||||
Balance at beginning of period | $ | 20.7 | $ | (102.9 | ) | $ | 14.0 | $ | (98.5 | ) | ||||||
Total realized and unrealized gains (losses) | ||||||||||||||||
Included in investment and other income, net | 1.5 | — | 1.1 | — | ||||||||||||
Included in general, administrative and other expense | — | 3.4 | — | (7.5 | ) | |||||||||||
Other | — | — | — | (0.1 | ) | |||||||||||
Purchases | 186.5 | — | 4.3 | — | ||||||||||||
Settlements | (1.7 | ) | 3.3 | (0.8 | ) | 7.2 | ||||||||||
Foreign exchange revaluation | 4.1 | — | — | 0.2 | ||||||||||||
Balance at End of Period | $ | 211.1 | $ | (96.2 | ) | $ | 18.6 | $ | (98.7 | ) | ||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at end of period | $ | 0.5 | $ | 3.4 | $ | 0.6 | $ | (7.6 | ) |
(in millions) | ||||||||||
as of March 31, 2016 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading – debt and other equity securities | $ | 196.8 | Discounted cash flow | Discount rate | 4.8%–8.5% (7.3%) | |||||
Risk premium | 2.8%–18.8% (17.3%) | |||||||||
Liquidity discount | 0.0%–10.0% (9.5%) | |||||||||
Life settlement contracts | 14.3 | Discounted cash flow | Life expectancy | 20–136 months (68) | ||||||
Discount rate | 3.3%–18.0% (11.5%) | |||||||||
Contingent consideration liability | 96.2 | Discounted cash flow | AUM growth rate | 2.5%–9.5% (4.9%) | ||||||
EBITDA margin | 14.1% | |||||||||
Discount rate | 14.0% |
(in millions) | ||||||||||
as of September 30, 2015 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading – debt and other equity securities | $ | 6.0 | Discounted cash flow | Discount rate | 5.2%–6.1% (5.7%) | |||||
Risk premium | 2.7%–2.8% (2.8%) | |||||||||
Life settlement contracts | 14.7 | Discounted cash flow | Life expectancy | 21–141 months (68) | ||||||
Discount rate | 3.3%–19.0% (11.7%) | |||||||||
Contingent consideration liabilities | 102.9 | Discounted cash flow | AUM growth rate | 0.5%–5.8% (4.4%) | ||||||
EBITDA margin | 19.3%–22.9% (22.0%) | |||||||||
Discount rate | 14.0% |
(in millions) | March 31, 2016 | September 30, 2015 | ||||||||||||||||
Fair Value Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents | 1 | $ | 7,931.8 | $ | 7,931.8 | $ | 8,184.9 | $ | 8,184.9 | |||||||||
Other investments | ||||||||||||||||||
Time deposits | 2 | 128.5 | 128.5 | 37.0 | 37.0 | |||||||||||||
Cost method investments | 3 | 55.2 | 62.6 | 54.6 | 60.1 | |||||||||||||
Financial Liabilities | ||||||||||||||||||
Debt | ||||||||||||||||||
Senior notes | 2 | 1,348.3 | 1,384.4 | 1,348.0 | 1,374.9 | |||||||||||||
Loan | 2 | 94.3 | 94.3 | — | — |
(in millions) | March 31, 2016 | September 30, 2015 | ||||||
Goodwill | $ | 1,664.9 | $ | 1,661.2 | ||||
Indefinite-lived intangible assets | 535.9 | 538.3 | ||||||
Definite-lived intangible assets, net | 20.8 | 57.5 | ||||||
Total | $ | 2,221.6 | $ | 2,257.0 |
March 31, 2016 | September 30, 2015 | |||||||||||||||||||||||
(in millions) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||||||||||||||||
Management contracts | $ | 60.1 | $ | (39.3 | ) | $ | 20.8 | $ | 89.5 | $ | (36.2 | ) | $ | 53.3 | ||||||||||
Customer base | — | — | — | 164.5 | (160.3 | ) | 4.2 | |||||||||||||||||
Total | $ | 60.1 | $ | (39.3 | ) | $ | 20.8 | $ | 254.0 | $ | (196.5 | ) | $ | 57.5 |
(in millions) | ||||
for the fiscal years ending September 30, | Amount | |||
2016 | $ | 2.2 | ||
2017 | 4.4 | |||
2018 | 4.4 | |||
2019 | 1.6 | |||
2020 | 1.1 | |||
Thereafter | 7.1 | |||
Total | $ | 20.8 |
(in millions) | March 31, 2016 | Effective Interest Rate | September 30, 2015 | Effective Interest Rate | ||||||||||
Senior notes | ||||||||||||||
$300 million 1.375% notes due September 2017 | $ | 299.5 | 1.66 | % | $ | 299.4 | 1.66 | % | ||||||
$350 million 4.625% notes due May 2020 | 349.9 | 4.74 | % | 349.8 | 4.74 | % | ||||||||
$300 million 2.800% notes due September 2022 | 299.5 | 2.93 | % | 299.5 | 2.93 | % | ||||||||
$400 million 2.850% notes due March 2025 | 399.4 | 2.97 | % | 399.3 | 2.97 | % | ||||||||
1,348.3 | 1,348.0 | |||||||||||||
Other | ||||||||||||||
Loan due March 2017 | 94.3 | 9.89 | % | — | N/A | |||||||||
Total | $ | 1,442.6 | $ | 1,348.0 |
(in millions) | Carrying Amount | |||
for the fiscal years ending September 30, | ||||
2016 | $ | — | ||
2017 | 393.8 | |||
2018 | — | |||
2019 | — | |||
2020 | 349.9 | |||
Thereafter | 698.9 | |||
Total | $ | 1,442.6 |
March 31, 2016 | September 30, 2015 | |||||||||||||||||||||||
Consolidated | Consolidated | |||||||||||||||||||||||
(in millions) | SIPs | VIEs | Total | SIPs | VIEs | Total | ||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 74.8 | $ | 34.4 | $ | 109.2 | $ | 108.5 | $ | 74.7 | $ | 183.2 | ||||||||||||
Receivables | 21.1 | 2.9 | 24.0 | 10.0 | 11.5 | 21.5 | ||||||||||||||||||
Investments, at fair value | 897.8 | 633.3 | 1,531.1 | 977.4 | 672.5 | 1,649.9 | ||||||||||||||||||
Other assets | 0.6 | — | 0.6 | 0.7 | — | 0.7 | ||||||||||||||||||
Total Assets | $ | 994.3 | $ | 670.6 | $ | 1,664.9 | $ | 1,096.6 | $ | 758.7 | $ | 1,855.3 | ||||||||||||
Liabilities | ||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 25.0 | $ | 12.7 | $ | 37.7 | $ | 10.8 | $ | 25.3 | $ | 36.1 | ||||||||||||
Debt | 70.1 | 653.7 | 723.8 | 81.2 | 726.1 | 807.3 | ||||||||||||||||||
Other liabilities | 7.7 | — | 7.7 | 6.3 | — | 6.3 | ||||||||||||||||||
Total liabilities | 102.8 | 666.4 | 769.2 | 98.3 | 751.4 | 849.7 | ||||||||||||||||||
Redeemable Noncontrolling Interests | 36.8 | — | 36.8 | 59.6 | — | 59.6 | ||||||||||||||||||
Stockholders’ Equity | ||||||||||||||||||||||||
Franklin Resources, Inc.’s interests | 245.5 | 4.2 | 249.7 | 308.8 | 7.3 | 316.1 | ||||||||||||||||||
Nonredeemable noncontrolling interests | 609.2 | — | 609.2 | 629.9 | — | 629.9 | ||||||||||||||||||
Total stockholders’ equity | 854.7 | 4.2 | 858.9 | 938.7 | 7.3 | 946.0 | ||||||||||||||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 994.3 | $ | 670.6 | $ | 1,664.9 | $ | 1,096.6 | $ | 758.7 | $ | 1,855.3 |
(in millions) | March 31, 2016 | September 30, 2015 | ||||||
Unpaid principal balance | $ | 674.4 | $ | 694.5 | ||||
Difference between unpaid principal balance and fair value | (41.1 | ) | (22.0 | ) | ||||
Fair Value | $ | 633.3 | $ | 672.5 |
March 31, 2016 | September 30, 2015 | |||||||||||||||||||||||
Consolidated | Consolidated | |||||||||||||||||||||||
(in millions) | SIPs | VIEs | Total | SIPs | VIEs | Total | ||||||||||||||||||
Investment securities, trading | $ | 135.0 | $ | — | $ | 135.0 | $ | 180.5 | $ | — | $ | 180.5 | ||||||||||||
Other debt securities | 124.6 | 633.3 | 757.9 | 129.2 | 672.5 | 801.7 | ||||||||||||||||||
Other equity securities | 638.2 | — | 638.2 | 667.7 | — | 667.7 | ||||||||||||||||||
Total | $ | 897.8 | $ | 633.3 | $ | 1,531.1 | $ | 977.4 | $ | 672.5 | $ | 1,649.9 |
March 31, 2016 | Effective Interest Rate | September 30, 2015 | Effective Interest Rate | |||||||||||
(in millions) | ||||||||||||||
Debt of consolidated SIPs due fiscal years 2016-2019 | $ | 70.1 | 5.02 | % | $ | 81.2 | 4.71 | % | ||||||
Debt of consolidated VIEs due fiscal years 2018-2024 | 653.7 | 1.95 | % | 726.1 | 1.62 | % | ||||||||
Total | $ | 723.8 | $ | 807.3 |
(in millions) | Carrying Amount | |||
for the fiscal years ending September 30, | ||||
2016 | $ | 12.4 | ||
2017 | 19.3 | |||
2018 | 122.1 | |||
2019 | 298.6 | |||
2020 | — | |||
Thereafter | 271.4 | |||
Total | $ | 723.8 |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of March 31, 2016 | ||||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents of consolidated VIEs | $ | 34.4 | $ | — | $ | — | $ | 34.4 | ||||||||
Receivables of consolidated VIEs | — | 2.9 | — | 2.9 | ||||||||||||
Investments of consolidated SIPs | ||||||||||||||||
Equity securities | 15.4 | 2.5 | 634.5 | 652.4 | ||||||||||||
Debt securities | — | 120.3 |