x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 13-2670991 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
One Franklin Parkway, San Mateo, CA | 94403 |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer o |
Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Emerging growth company o |
Page | |||
Financial Information | |||
Item 1. | Financial Statements (unaudited) | ||
3 | |||
4 | |||
5 | |||
6 | |||
8 | |||
Item 2. | 23 | ||
Item 3. | 46 | ||
Item 4. | 46 | ||
Other Information | |||
Item 1. | 47 | ||
Item 1A. | 47 | ||
Item 2. | 47 | ||
Item 6. | 47 | ||
48 | |||
49 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF INCOME Unaudited | ||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
(in millions, except per share data) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Operating Revenues | ||||||||||||||||
Investment management fees | $ | 1,077.9 | $ | 1,097.0 | $ | 3,308.6 | $ | 3,249.4 | ||||||||
Sales and distribution fees | 391.4 | 433.3 | 1,219.0 | 1,283.8 | ||||||||||||
Shareholder servicing fees | 53.9 | 56.7 | 170.1 | 169.7 | ||||||||||||
Other | 35.4 | 26.9 | 94.2 | 72.4 | ||||||||||||
Total operating revenues | 1,558.6 | 1,613.9 | 4,791.9 | 4,775.3 | ||||||||||||
Operating Expenses | ||||||||||||||||
Sales, distribution and marketing | 499.8 | 541.2 | 1,550.0 | 1,596.0 | ||||||||||||
Compensation and benefits | 357.5 | 342.7 | 1,045.5 | 997.6 | ||||||||||||
Information systems and technology | 62.5 | 54.1 | 175.6 | 159.8 | ||||||||||||
Occupancy | 30.5 | 30.2 | 94.0 | 88.3 | ||||||||||||
General, administrative and other | 105.2 | 81.5 | 286.9 | 227.0 | ||||||||||||
Total operating expenses | 1,055.5 | 1,049.7 | 3,152.0 | 3,068.7 | ||||||||||||
Operating Income | 503.1 | 564.2 | 1,639.9 | 1,706.6 | ||||||||||||
Other Income (Expenses) | ||||||||||||||||
Investment and other income (losses), net | (33.8 | ) | 92.2 | 134.9 | 222.9 | |||||||||||
Interest expense | (22.1 | ) | (12.9 | ) | (42.9 | ) | (38.8 | ) | ||||||||
Other income (expenses), net | (55.9 | ) | 79.3 | 92.0 | 184.1 | |||||||||||
Income before taxes | 447.2 | 643.5 | 1,731.9 | 1,890.7 | ||||||||||||
Taxes on income | 91.8 | 184.1 | 1,465.5 | 577.5 | ||||||||||||
Net income | 355.4 | 459.4 | 266.4 | 1,313.2 | ||||||||||||
Less: net income (loss) attributable to | ||||||||||||||||
Nonredeemable noncontrolling interests | (1.6 | ) | 12.5 | 22.8 | 8.6 | |||||||||||
Redeemable noncontrolling interests | (45.0 | ) | 36.3 | (18.3 | ) | 33.1 | ||||||||||
Net Income Attributable to Franklin Resources, Inc. | $ | 402.0 | $ | 410.6 | $ | 261.9 | $ | 1,271.5 | ||||||||
Earnings per Share | ||||||||||||||||
Basic | $ | 0.75 | $ | 0.73 | $ | 0.45 | $ | 2.25 | ||||||||
Diluted | 0.75 | 0.73 | 0.45 | 2.25 | ||||||||||||
Dividends Declared per Share | $ | 0.23 | $ | 0.20 | $ | 3.69 | $ | 0.60 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME Unaudited | ||||||||||||||||
(in millions) | Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net Income | $ | 355.4 | $ | 459.4 | $ | 266.4 | $ | 1,313.2 | ||||||||
Other Comprehensive Income (Loss) | ||||||||||||||||
Net unrealized gains (losses) on investments, net of tax | 3.3 | (1.6 | ) | 6.6 | 1.4 | |||||||||||
Currency translation adjustments, net of tax | (86.7 | ) | 54.0 | (64.1 | ) | 32.3 | ||||||||||
Net unrealized gains (losses) on defined benefit plans, net of tax | 0.2 | (0.2 | ) | (0.5 | ) | (0.2 | ) | |||||||||
Total other comprehensive income (loss) | (83.2 | ) | 52.2 | (58.0 | ) | 33.5 | ||||||||||
Total comprehensive income | 272.2 | 511.6 | 208.4 | 1,346.7 | ||||||||||||
Less: comprehensive income (loss) attributable to | ||||||||||||||||
Nonredeemable noncontrolling interests | (1.6 | ) | 12.5 | 22.8 | 8.6 | |||||||||||
Redeemable noncontrolling interests | (45.0 | ) | 36.3 | (18.3 | ) | 33.1 | ||||||||||
Comprehensive Income Attributable to Franklin Resources, Inc. | $ | 318.8 | $ | 462.8 | $ | 203.9 | $ | 1,305.0 |
FRANKLIN RESOURCES, INC. CONSOLIDATED BALANCE SHEETS Unaudited | ||||||||
(in millions, except share and per share data) | June 30, 2018 | September 30, 2017 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 6,422.6 | $ | 8,523.3 | ||||
Receivables | 814.9 | 767.8 | ||||||
Investments (including $587.0 and $440.0 at fair value at June 30, 2018 and September 30, 2017) | 1,509.5 | 1,393.6 | ||||||
Assets of consolidated investment products | ||||||||
Cash and cash equivalents | 231.6 | 226.4 | ||||||
Receivables | 132.0 | 234.1 | ||||||
Investments, at fair value | 3,331.1 | 3,467.4 | ||||||
Property and equipment, net | 522.4 | 517.2 | ||||||
Goodwill and other intangible assets, net | 2,352.9 | 2,227.7 | ||||||
Other | 211.0 | 176.5 | ||||||
Total Assets | $ | 15,528.0 | $ | 17,534.0 | ||||
Liabilities | ||||||||
Compensation and benefits | $ | 405.9 | $ | 396.6 | ||||
Accounts payable and accrued expenses | 177.5 | 167.4 | ||||||
Dividends | 130.1 | 113.3 | ||||||
Commissions | 291.3 | 313.3 | ||||||
Income taxes | 1,176.2 | 74.7 | ||||||
Debt | 695.7 | 1,044.2 | ||||||
Liabilities of consolidated investment products | ||||||||
Accounts payable and accrued expenses | 76.3 | 124.1 | ||||||
Debt | 34.1 | 53.4 | ||||||
Deferred taxes | 128.0 | 170.6 | ||||||
Other | 190.9 | 198.7 | ||||||
Total liabilities | 3,306.0 | 2,656.3 | ||||||
Commitments and Contingencies (Note 11) | ||||||||
Redeemable Noncontrolling Interests | 2,031.6 | 1,941.9 | ||||||
Stockholders’ Equity | ||||||||
Preferred stock, $1.00 par value, 1,000,000 shares authorized; none issued | — | — | ||||||
Common stock, $0.10 par value, 1,000,000,000 shares authorized; 529,106,446 and 554,865,343 shares issued and outstanding at June 30, 2018 and September 30, 2017 | 52.9 | 55.5 | ||||||
Retained earnings | 10,153.5 | 12,849.3 | ||||||
Accumulated other comprehensive loss | (342.9 | ) | (284.8 | ) | ||||
Total Franklin Resources, Inc. stockholders’ equity | 9,863.5 | 12,620.0 | ||||||
Nonredeemable noncontrolling interests | 326.9 | 315.8 | ||||||
Total stockholders’ equity | 10,190.4 | 12,935.8 | ||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 15,528.0 | $ | 17,534.0 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Unaudited | ||||||||
Nine Months Ended June 30, | ||||||||
(in millions) | 2018 | 2017 | ||||||
Net Income | $ | 266.4 | $ | 1,313.2 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Amortization of deferred sales commissions | 60.5 | 52.9 | ||||||
Depreciation and other amortization | 58.7 | 62.3 | ||||||
Stock-based compensation | 89.5 | 95.0 | ||||||
Income from investments in equity method investees | (41.8 | ) | (88.4 | ) | ||||
Net gains on investments of consolidated investment products | (35.1 | ) | (15.7 | ) | ||||
Deferred income taxes | (54.5 | ) | (7.0 | ) | ||||
Other | 28.3 | (18.5 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Increase in receivables and other assets | (79.2 | ) | (39.0 | ) | ||||
Decrease (increase) in receivables of consolidated investment products | 97.1 | (45.7 | ) | |||||
Decrease (increase) in trading securities, net | (165.7 | ) | 68.6 | |||||
Decrease (increase) in trading securities of consolidated investment products, net | 235.6 | (528.9 | ) | |||||
Increase (decrease) in accrued compensation and benefits | (18.6 | ) | 2.0 | |||||
Increase (decrease) in commissions payable | (22.0 | ) | 11.0 | |||||
Increase in income taxes payable | 1,106.6 | 68.8 | ||||||
Decrease in accounts payable, accrued expenses and other liabilities | (18.4 | ) | (26.3 | ) | ||||
Increase in accounts payable and accrued expenses of consolidated investment products | 1.1 | 54.0 | ||||||
Net cash provided by operating activities | 1,508.5 | 958.3 | ||||||
Purchase of investments | (250.0 | ) | (336.2 | ) | ||||
Liquidation of investments | 127.5 | 271.3 | ||||||
Purchase of investments by consolidated investment products | (46.1 | ) | (114.3 | ) | ||||
Liquidation of investments by consolidated investment products | 72.3 | 333.9 | ||||||
Additions of property and equipment, net | (71.5 | ) | (49.0 | ) | ||||
Adoption of new accounting guidance | — | (49.2 | ) | |||||
Acquisitions, net of cash acquired | (97.0 | ) | (14.0 | ) | ||||
Net (deconsolidation) consolidation of investment products | (8.0 | ) | 22.4 | |||||
Net cash provided by (used in) investing activities | (272.8 | ) | 64.9 | |||||
Issuance of common stock | 13.6 | 13.0 | ||||||
Dividends paid on common stock | (1,994.9 | ) | (329.4 | ) | ||||
Repurchase of common stock | (1,056.0 | ) | (600.6 | ) | ||||
Excess tax benefit from stock-based compensation | — | 0.6 | ||||||
Payment on debt | (361.9 | ) | — | |||||
Payment on loan | — | (22.5 | ) | |||||
Proceeds from debt of consolidated investment products | — | 0.7 | ||||||
Payments on debt by consolidated investment products | (19.6 | ) | (288.3 | ) | ||||
Payments on contingent consideration liability | (21.6 | ) | (31.7 | ) | ||||
Noncontrolling interests | 123.7 | 527.4 | ||||||
Net cash used in financing activities | (3,316.7 | ) | (730.8 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | (14.5 | ) | 10.5 |
FRANKLIN RESOURCES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Unaudited [Table continued from previous page] | ||||||||
Nine Months Ended June 30, | ||||||||
(in millions) | 2018 | 2017 | ||||||
Increase (decrease) in cash and cash equivalents | $ | (2,095.5 | ) | $ | 302.9 | |||
Cash and cash equivalents, beginning of period | 8,749.7 | 8,483.3 | ||||||
Cash and Cash Equivalents, End of Period | $ | 6,654.2 | $ | 8,786.2 | ||||
Supplemental Disclosure of Cash Flow Information | ||||||||
Cash paid for income taxes | $ | 414.9 | $ | 520.5 | ||||
Cash paid for interest | 34.2 | 34.4 | ||||||
Cash paid for interest by consolidated investment products | 1.9 | 10.3 |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | |||||||||
for the nine months ended June 30, 2018 | ||||||||||||
Balance at October 1, 2017 | $ | 12,620.0 | $ | 315.8 | $ | 12,935.8 | ||||||
Adoption of new accounting guidance | 0.4 | — | 0.4 | |||||||||
Net income | 261.9 | 22.8 | 284.7 | |||||||||
Other comprehensive loss | (58.0 | ) | (58.0 | ) | ||||||||
Cash dividends declared on common stock | (2,011.7 | ) | (2,011.7 | ) | ||||||||
Repurchase of common stock | (1,078.8 | ) | (1,078.8 | ) | ||||||||
Stock-based compensation | 102.7 | 102.7 | ||||||||||
Acquisition | 27.0 | 27.0 | ||||||||||
Net redemptions and other | (14.1 | ) | (14.1 | ) | ||||||||
Net consolidation of investment products | 2.4 | 2.4 | ||||||||||
Balance at June 30, 2018 | $ | 9,863.5 | $ | 326.9 | $ | 10,190.4 |
(in millions) | Franklin Resources, Inc. Stockholders’ Equity | Nonredeemable Noncontrolling Interests | Total Stockholders’ Equity | |||||||||
for the nine months ended June 30, 2017 | ||||||||||||
Balance at October 1, 2016 | $ | 11,935.8 | $ | 592.4 | $ | 12,528.2 | ||||||
Adoption of new accounting guidance | (1.3 | ) | (324.6 | ) | (325.9 | ) | ||||||
Net income | 1,271.5 | 8.6 | 1,280.1 | |||||||||
Other comprehensive income | 33.5 | 33.5 | ||||||||||
Cash dividends declared on common stock | (338.5 | ) | (338.5 | ) | ||||||||
Repurchase of common stock | (603.1 | ) | (603.1 | ) | ||||||||
Stock-based compensation | 102.1 | 102.1 | ||||||||||
Net subscriptions and other | 38.0 | 38.0 | ||||||||||
Deconsolidation of investment product | (9.3 | ) | (9.3 | ) | ||||||||
Balance at June 30, 2017 | $ | 12,400.0 | $ | 305.1 | $ | 12,705.1 |
(in millions, except per share data) | Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income attributable to Franklin Resources, Inc. | $ | 402.0 | $ | 410.6 | $ | 261.9 | $ | 1,271.5 | ||||||||
Less: allocation of earnings to participating nonvested stock and stock unit awards | 3.3 | 3.5 | 17.1 | 9.9 | ||||||||||||
Net Income Available to Common Stockholders | $ | 398.7 | $ | 407.1 | $ | 244.8 | $ | 1,261.6 | ||||||||
Weighted-average shares outstanding – basic | 533.0 | 556.2 | 542.9 | 560.5 | ||||||||||||
Dilutive effect of nonparticipating nonvested stock unit awards | 0.5 | 0.5 | 0.7 | 0.3 | ||||||||||||
Weighted-Average Shares Outstanding – Diluted | 533.5 | 556.7 | 543.6 | 560.8 | ||||||||||||
Earnings per Share | ||||||||||||||||
Basic | $ | 0.75 | $ | 0.73 | $ | 0.45 | $ | 2.25 | ||||||||
Diluted | 0.75 | 0.73 | 0.45 | 2.25 |
(in millions) | June 30, 2018 | September 30, 2017 | ||||||
Investment securities, trading | ||||||||
Sponsored funds | $ | 203.7 | $ | 31.1 | ||||
Debt and other equity securities | 269.6 | 283.4 | ||||||
Total investment securities, trading | 473.3 | 314.5 | ||||||
Investment securities, available-for-sale | ||||||||
Sponsored funds | 100.9 | 110.8 | ||||||
Debt and other equity securities | 1.0 | 1.9 | ||||||
Total investment securities, available-for-sale | 101.9 | 112.7 | ||||||
Investments in equity method investees | 858.8 | 893.5 | ||||||
Other investments | 75.5 | 72.9 | ||||||
Total | $ | 1,509.5 | $ | 1,393.6 |
(in millions) | Cost Basis | Gross Unrealized | Fair Value | |||||||||||||
Gains | Losses | |||||||||||||||
as of June 30, 2018 | ||||||||||||||||
Sponsored funds | $ | 93.0 | $ | 9.7 | $ | (1.8 | ) | $ | 100.9 | |||||||
Debt and other equity securities | 1.0 | — | — | 1.0 | ||||||||||||
Total | $ | 94.0 | $ | 9.7 | $ | (1.8 | ) | $ | 101.9 | |||||||
as of September 30, 2017 | ||||||||||||||||
Sponsored funds | $ | 107.9 | $ | 9.4 | $ | (6.5 | ) | $ | 110.8 | |||||||
Debt and other equity securities | 1.9 | — | — | 1.9 | ||||||||||||
Total | $ | 109.8 | $ | 9.4 | $ | (6.5 | ) | $ | 112.7 |
(in millions) | Less Than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||||
as of June 30, 2018 | ||||||||||||||||||||||||
Sponsored funds | $ | 20.3 | $ | (1.3 | ) | $ | 21.3 | $ | (0.5 | ) | $ | 41.6 | $ | (1.8 | ) | |||||||||
as of September 30, 2017 | ||||||||||||||||||||||||
Sponsored funds | $ | 28.4 | $ | (6.3 | ) | $ | 2.4 | $ | (0.2 | ) | $ | 30.8 | $ | (6.5 | ) |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of June 30, 2018 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | ||||||||||||||||
Sponsored funds | $ | 203.7 | $ | — | $ | — | $ | 203.7 | ||||||||
Debt and other equity securities | 19.4 | 58.1 | 192.1 | 269.6 | ||||||||||||
Investment securities, available-for-sale | ||||||||||||||||
Sponsored funds | 100.9 | — | — | 100.9 | ||||||||||||
Debt and other equity securities | 0.2 | 0.5 | 0.3 | 1.0 | ||||||||||||
Life settlement contracts | — | — | 11.8 | 11.8 | ||||||||||||
Total Assets Measured at Fair Value | $ | 324.2 | $ | 58.6 | $ | 204.2 | $ | 587.0 | ||||||||
Liability | ||||||||||||||||
Contingent consideration liability | $ | — | $ | — | $ | 35.6 | $ | 35.6 |
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2017 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | ||||||||||||||||
Sponsored funds | $ | 31.1 | $ | — | $ | — | $ | 31.1 | ||||||||
Debt and other equity securities | 18.2 | 78.4 | 186.8 | 283.4 | ||||||||||||
Investment securities, available-for-sale | ||||||||||||||||
Sponsored funds | 110.8 | — | — | 110.8 | ||||||||||||
Debt and other equity securities | 1.0 | 0.6 | 0.3 | 1.9 | ||||||||||||
Life settlement contracts | — | — | 12.8 | 12.8 | ||||||||||||
Total Assets Measured at Fair Value | $ | 161.1 | $ | 79.0 | $ | 199.9 | $ | 440.0 | ||||||||
Liability | ||||||||||||||||
Contingent consideration liability | $ | — | $ | — | $ | 51.0 | $ | 51.0 |
2018 | 2017 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liability | Investments | Contingent Consideration Liabilities | ||||||||||||
for the three months ended June 30, | ||||||||||||||||
Balance at beginning of period | $ | 208.1 | $ | (31.2 | ) | $ | 211.0 | $ | (60.4 | ) | ||||||
Total realized and unrealized gains (losses) | ||||||||||||||||
Included in investment and other income, net | 1.0 | — | 1.7 | — | ||||||||||||
Included in general, administrative and other expense | — | (4.4 | ) | — | 5.6 | |||||||||||
Purchases | 5.4 | — | 1.3 | — | ||||||||||||
Sales | (0.4 | ) | — | — | — | |||||||||||
Settlements | (1.1 | ) | — | (0.1 | ) | — | ||||||||||
Foreign exchange revaluation and other | (8.8 | ) | — | 0.9 | — | |||||||||||
Balance at End of Period | $ | 204.2 | $ | (35.6 | ) | $ | 214.8 | $ | (54.8 | ) | ||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at end of period | $ | 0.4 | $ | (4.4 | ) | $ | 2.2 | $ | (0.1 | ) |
2018 | 2017 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liability | Investments | Contingent Consideration Liabilities | ||||||||||||
for the nine months ended June 30, | ||||||||||||||||
Balance at beginning of period | $ | 199.9 | $ | (51.0 | ) | $ | 205.1 | $ | (98.1 | ) | ||||||
Acquisition | — | — | — | (5.7 | ) | |||||||||||
Total realized and unrealized gains (losses) | ||||||||||||||||
Included in investment and other income, net | 4.0 | — | 7.3 | — | ||||||||||||
Included in general, administrative and other expense | — | (10.0 | ) | — | 13.6 | |||||||||||
Purchases | 12.1 | — | 2.1 | — | ||||||||||||
Sales | (0.4 | ) | — | (2.4 | ) | — | ||||||||||
Settlements | (3.0 | ) | 32.4 | (2.6 | ) | 35.4 | ||||||||||
Transfers out of Level 3 | — | — | (0.4 | ) | — | |||||||||||
Foreign exchange revaluation and other | (8.4 | ) | (7.0 | ) | 5.7 | — | ||||||||||
Balance at End of Period | $ | 204.2 | $ | (35.6 | ) | $ | 214.8 | $ | (54.8 | ) | ||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at end of period | $ | 2.4 | $ | (10.0 | ) | $ | 6.2 | $ | 7.9 |
(in millions) | ||||||||||
as of June 30, 2018 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading – debt and other equity securities | $ | 171.3 | Market pricing | Redemption price | $73 per $100 of par | |||||
Discount rate | 18.7% | |||||||||
20.8 | Discounted cash flow | Discount rate | 3.4%–6.6% (5.4%) | |||||||
Risk premium | 2.0%–4.7% (3.1%) | |||||||||
Life settlement contracts | 11.8 | Discounted cash flow | Life expectancy | 20–117 months (62) | ||||||
Discount rate | 8.0%–20.0% (13.1%) | |||||||||
Contingent consideration liability | 35.6 | Discounted cash flow | AUM growth rate | (3.4%) | ||||||
Discount rate | 13.8% |
(in millions) | ||||||||||
as of September 30, 2017 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading – debt and other equity securities | $ | 175.7 | Market pricing | Redemption price | $73 per $100 of par | |||||
Discount rate | 18.6% | |||||||||
11.1 | Discounted cash flow | Discount rate | 4.1%–6.7% (5.7%) | |||||||
Risk premium | 2.0%–4.1% (2.9%) | |||||||||
Life settlement contracts | 12.8 | Discounted cash flow | Life expectancy | 20–123 months (62) | ||||||
Discount rate | 8.0%–20.0% (13.2%) | |||||||||
Contingent consideration liability | 51.0 | Discounted cash flow | AUM growth rate | 1.3%–9.4% (5.3%) | ||||||
Discount rate | 14.6% |
(in millions) | Fair Value Level | June 30, 2018 | September 30, 2017 | |||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents | 1 | $ | 6,422.6 | $ | 6,422.6 | $ | 8,523.3 | $ | 8,523.3 | |||||||||
Other investments | ||||||||||||||||||
Time deposits | 2 | 12.2 | 12.2 | 13.4 | 13.4 | |||||||||||||
Cost method investments | 3 | 51.5 | 73.7 | 46.7 | 67.7 | |||||||||||||
Financial Liability | ||||||||||||||||||
Debt | 2 | $ | 695.7 | $ | 685.0 | $ | 1,044.2 | $ | 1,073.5 |
June 30, 2018 | Effective Interest Rate | September 30, 2017 | Effective Interest Rate | |||||||||||
(in millions) | ||||||||||||||
Senior Notes | ||||||||||||||
$350 million 4.625% notes due May 2020 | $ | — | N/A | $ | 349.9 | 4.74 | % | |||||||
$300 million 2.800% notes due September 2022 | 299.7 | 2.93 | % | 299.6 | 2.93 | % | ||||||||
$400 million 2.850% notes due March 2025 | 399.5 | 2.97 | % | 399.5 | 2.97 | % | ||||||||
Total senior notes | 699.2 | 1,049.0 | ||||||||||||
Debt issuance costs | (3.5 | ) | (4.8 | ) | ||||||||||
Total | $ | 695.7 | $ | 1,044.2 |
(in millions) | June 30, 2018 | September 30, 2017 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 231.6 | $ | 226.4 | ||||
Receivables | 132.0 | 234.1 | ||||||
Investments, at fair value | 3,331.1 | 3,467.4 | ||||||
Other assets | 1.0 | 0.9 | ||||||
Total Assets | $ | 3,695.7 | $ | 3,928.8 | ||||
Liabilities | ||||||||
Accounts payable and accrued expenses | $ | 76.3 | $ | 124.1 | ||||
Debt | 34.1 | 53.4 | ||||||
Other liabilities | 8.9 | 8.7 | ||||||
Total liabilities | 119.3 | 186.2 | ||||||
Redeemable Noncontrolling Interests | 2,031.6 | 1,941.9 | ||||||
Stockholders’ Equity | ||||||||
Franklin Resources, Inc.’s interests | 1,244.2 | 1,511.8 | ||||||
Nonredeemable noncontrolling interests | 300.6 | 288.9 | ||||||
Total stockholders’ equity | 1,544.8 | 1,800.7 | ||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 3,695.7 | $ | 3,928.8 |
(in millions) | June 30, 2018 | September 30, 2017 | ||||||
Investment securities, trading | $ | 2,861.3 | $ | 3,017.2 | ||||
Other equity securities | 346.9 | 306.9 | ||||||
Other debt securities | 122.9 | 143.3 | ||||||
Total | $ | 3,331.1 | $ | 3,467.4 |
(in millions) | Level 1 | Level 2 | Level 3 | NAV as a Practical Expedient | Total | |||||||||||||||
as of June 30, 2018 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Investments | ||||||||||||||||||||
Equity securities | $ | 307.1 | $ | 307.1 | $ | 187.5 | $ | 160.8 | $ | 962.5 | ||||||||||
Debt securities | 3.4 | 2,242.3 | 122.9 | — | 2,368.6 | |||||||||||||||
Total Assets Measured at Fair Value | $ | 310.5 | $ | 2,549.4 | $ | 310.4 | $ | 160.8 | $ | 3,331.1 | ||||||||||
Liabilities | ||||||||||||||||||||
Other liabilities | $ | 0.6 | $ | 8.3 | $ | — | $ | — | $ | 8.9 |
(in millions) | Level 1 | Level 2 | Level 3 | NAV as a Practical Expedient | Total | |||||||||||||||
as of September 30, 2017 | ||||||||||||||||||||
Assets | ||||||||||||||||||||
Investments | ||||||||||||||||||||
Equity securities | $ | 331.4 | $ | 128.1 | $ | 160.7 | $ | 155.2 | $ | 775.4 | ||||||||||
Debt securities | 1.4 | 2,555.2 | 135.4 | — | 2,692.0 | |||||||||||||||
Total Assets Measured at Fair Value | $ | 332.8 | $ | 2,683.3 | $ | 296.1 | $ | 155.2 | $ | 3,467.4 | ||||||||||
Liabilities | ||||||||||||||||||||
Other liabilities | $ | 0.4 | $ | 8.3 | $ | — | $ | — | $ | 8.7 |
2018 | 2017 | |||||||||||||||||||||||
(in millions) | Equity Securities | Debt Securities | Total Level 3 Assets | Equity Securities | Debt Securities | Total Level 3 Assets | ||||||||||||||||||
for the three months ended June 30, | ||||||||||||||||||||||||
Balance at beginning of period | $ | 188.4 | $ | 112.2 | $ | 300.6 | $ | 140.7 | $ | 114.4 | $ | 255.1 | ||||||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 5.4 | 0.3 | 5.7 | (10.3 | ) | 18.3 | 8.0 | |||||||||||||||||
Purchases | 0.1 | 5.0 | 5.1 | 4.7 | 15.5 | 20.2 | ||||||||||||||||||
Sales | (2.6 | ) | (0.1 | ) | (2.7 | ) | (0.5 | ) | (4.7 | ) | (5.2 | ) | ||||||||||||
Settlements | — | (0.5 | ) | (0.5 | ) | — | (0.6 | ) | (0.6 | ) | ||||||||||||||
Consolidation | — | 7.0 | 7.0 | — | — | — | ||||||||||||||||||
Foreign exchange revaluation | (3.8 | ) | (1.0 | ) | (4.8 | ) | 2.4 | 2.4 | 4.8 | |||||||||||||||
Balance at End of Period | $ | 187.5 | $ | 122.9 | $ | 310.4 | $ | 137.0 | $ | 145.3 | $ | 282.3 | ||||||||||||
Change in unrealized gains (losses) included in net income relating to assets held at end of period | $ | 0.9 | $ | 0.2 | $ | 1.1 | $ | (10.3 | ) | $ | 18.2 | $ | 7.9 |
2018 | 2017 | |||||||||||||||||||||||
(in millions) | Equity Securities | Debt Securities | Total Level 3 Assets | Equity Securities | Debt Securities | Total Level 3 Assets | ||||||||||||||||||
for the nine months ended June 30, | ||||||||||||||||||||||||
Balance at beginning of period | $ | 160.7 | $ | 135.4 | $ | 296.1 | $ | 160.3 | $ | 132.3 | $ | 292.6 | ||||||||||||
Adoption of new accounting guidance | — | — | — | (45.4 | ) | (0.5 | ) | (45.9 | ) | |||||||||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 22.9 | 2.4 | 25.3 | (9.4 | ) | 3.8 | (5.6 | ) | ||||||||||||||||
Purchases | 22.7 | 15.5 | 38.2 | 30.2 | 23.3 | 53.5 | ||||||||||||||||||
Sales | (17.5 | ) | (37.8 | ) | (55.3 | ) | (0.6 | ) | (13.0 | ) | (13.6 | ) | ||||||||||||
Settlements | — | (0.5 | ) | (0.5 | ) | — | (0.6 | ) | (0.6 | ) | ||||||||||||||
Consolidation | — | 7.0 | 7.0 | — | — | — | ||||||||||||||||||
Foreign exchange revaluation | (1.3 | ) | 0.9 | (0.4 | ) | 1.9 | — | 1.9 | ||||||||||||||||
Balance at End of Period | $ | 187.5 | $ | 122.9 | $ | 310.4 | $ | 137.0 | $ | 145.3 | $ | 282.3 | ||||||||||||
Change in unrealized gains (losses) included in net income relating to assets held at end of period | $ | 17.5 | $ | (2.1 | ) | $ | 15.4 | $ | 0.7 | $ | 3.2 | $ | 3.9 |
(in millions) | ||||||||||
as of June 30, 2018 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Equity securities | $ | 159.8 | Market comparable companies | EBITDA multiple | 5.9–13.6 (9.4) | |||||
27.7 | Discounted cash flow | Discount rate | 8.1%–16.5% (14.1%) | |||||||
Debt securities | 76.9 | Discounted cash flow | Discount rate | 7.0%–14.8% (10.7%) | ||||||
30.9 | Comparable trading multiple | Price to earnings ratio | 10.0 | |||||||
Enterprise value/ EBITDA multiple | 20.9 | |||||||||
12.0 | Discounted cash flow | Loss-adjusted discount rate | 3.0%–62.3% (10.7%) | |||||||
3.1 | Market pricing | Private sale pricing | $33 per $100 of par |
(in millions) | ||||||||||
as of September 30, 2017 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Equity securities | $ | 101.9 | Market comparable companies | EBITDA multiple | 5.5–12.3 (9.0) | |||||
44.4 | Discounted cash flow | Discount rate | 5.7%–17.9% (14.3%) | |||||||
14.4 | Market pricing | Price to earnings ratio | 10.0 | |||||||
Debt securities | 112.7 | Discounted cash flow | Discount rate | 5.0%–33.0% (9.5%) | ||||||
Risk premium | 0.0%–25.0% (8.4%) | |||||||||
22.7 | Market pricing | Private sale pricing | $33–$57 ($52) per $100 of par |
(in millions) | Fair Value Level |