Item 2. Management’s Discussion and Analysis
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Unless we state otherwise or the context otherwise requires, references in this Quarterly Report on Form 10-Q to “BrightSphere” or “BSIG” refer to BrightSphere Investment Group Inc., references to the “Company” refer to BSIG, and references to “we,” “our” and “us” refer to BSIG and its consolidated subsidiaries and equity-accounted Affiliate, excluding discontinued operations. References to the holding company or “Center” excluding the Affiliates refer to BrightSphere Inc., or “BSUS,” a Delaware corporation and wholly owned subsidiary of BSIG. Unless we state otherwise or the context otherwise requires, references in this Quarterly Report on Form 10-Q to “Affiliates” or an “Affiliate” refer to the asset management firms in which we have or had an ownership interest. References in this Quarterly Report on Form 10-Q to “OM plc” refer to Old Mutual plc, our former parent. None of the information in this Quarterly Report on Form 10-Q constitutes either an offer or a solicitation to buy or sell any of our Affiliates’ products or services, nor is any such information a recommendation for any of our Affiliates’ products or services.
The following discussion of our financial condition and results of operations should be read in conjunction with our Condensed Consolidated Financial Statements and related notes which appear elsewhere in this Quarterly Report on Form 10-Q.
This discussion contains forward-looking statements that involve risks and uncertainties. See “Forward-Looking Statements” at the end of this Item 2 for more information. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those discussed below.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations, or MD&A, is designed to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect our future results.
Our MD&A is presented in five sections:
• Overview provides a brief description of our business. It includes information on our reporting segment and underlying Affiliate, a summary of The Economics of Our Business and an explanation of How We Measure Performance using a non-GAAP measure which we refer to as economic net income, or ENI. This section also provides a Summary Results of Operations and information regarding our Assets Under Management by Affiliate, strategy, client type and location, and net flows by segment, client type and client location.
• U.S. GAAP Results of Operations for the Three and Nine Months Ended September 30, 2021 and 2020 includes an explanation of changes in our U.S. GAAP revenue, expense and other items for the three and nine months ended September 30, 2021 and 2020, as well as key U.S. GAAP operating metrics.
• Non-GAAP Supplemental Performance Measure — Economic Net Income and Segment Analysis includes an explanation of the key differences between U.S. GAAP net income and ENI, the key measure management uses to evaluate our performance. This section also provides a reconciliation between U.S. GAAP net income attributable to controlling interests and ENI for the three and nine months ended September 30, 2021 and 2020 as well as a reconciliation of key ENI operating items including ENI revenue and ENI operating expenses. This section also provides key non-GAAP operating metrics. In addition, this section provides segment analysis for our business segments.
• Capital Resources and Liquidity discusses our key balance sheet data. This section discusses Cash Flows from the business; Adjusted EBITDA; Future Capital Needs; Borrowings and Long-Term Debt. The discussion of Adjusted EBITDA includes an explanation of how we calculate Adjusted EBITDA and a reconciliation of U.S. GAAP net income attributable to controlling interests to Adjusted EBITDA.
• Critical Accounting Policies and Estimates provides a discussion of the key accounting policies and estimates that we believe are the most critical to an understanding of our results of operations and financial condition. These accounting policies and estimates require complex management judgment regarding matters that are highly uncertain at the time the policies were applied and estimates were made.
39
Table of Contents
Overview
We are a global asset management company headquartered in Boston, Massachusetts. We historically held interests in a group of investment management firms (the “Affiliates”) individually headquartered in the United States. We have completed the disposition of certain Affiliates and currently operate our business through the following segment:
• Quant & Solutions —comprised of versatile, often highly-tailored strategies that leverage data and technology in a computational, factor-based investment process across a range of asset classes in developed and emerging markets, including global, non-U.S. and small-cap equities, as well as managed volatility, ESG, multi-asset, equity alternatives, and long/short strategies. This segment is comprised of our interest in our sole Affiliate, Acadian Asset Management LLC (“Acadian”).
Through Acadian, we offer a diverse range of actively-managed investment strategies and products to institutional investors around the globe.
The corporate head office is included within the Other category. The corporate head office expenses are not allocated to the Company’s business segment but the Chief Operating Decision Maker (“CODM”) does consider the cost structure of the corporate head office when evaluating the financial performance of our segment.
As of December 31, 2020, we had three reportable segments that were comprised of five Affiliates. We entered into agreements to divest our equity interests in four Affiliates during the nine months ended September 30, 2021. Prior to March 31, 2021, we had an Alternatives reportable segment which was comprised of Landmark Partners, LLC (“Landmark”) and Campbell Global, LLC (“Campbell Global”) operating segments. On March 30, 2021, we entered into an agreement to sell all of our interests in Landmark and completed the sale on June 2, 2021. As a result of this transaction, Landmark was reclassified to discontinued operations, and the Alternatives segment no longer constitutes a reportable segment. The Campbell Global operating segment was reclassified to the Other category within our segment reporting. On August 31, 2021, we completed the sale of all of our interests in Campbell Global. Operational information for Campbell Global is included within the Other category until August 31, 2021, the consummation of the sale. See “Recent Developments” herein.
Prior to June 30, 2021, we had a Liquid Alpha reportable segment which was comprised of Thompson, Siegel & Walmsley LLC (“TSW”) and Investment Counselors of Maryland (“ICM”). On May 9, 2021, we entered into an agreement to sell all of our interests in TSW and completed the sale on July 22, 2021. As a result of this transaction, TSW has been reclassified to discontinued operations and the Liquid Alpha segment no longer constitutes a reportable segment of the Company. The ICM operating segment was included in the Other category within our segment reporting for the three and nine months ended September 30, 2021. On July 19, 2021 we completed the sale of all of our interests in ICM. Operational information for ICM is included within the Other category until July 19, 2021, the consummation of the sale. See “Recent Developments” herein.
Under U.S. GAAP, Acadian is consolidated into our financial statements. We may also be required to consolidate certain of our sponsored investment entities, or Funds, due to the nature of our decision-making rights, our economic interests in these Funds or the rights of third party clients in those Funds.
40
Table of Contents
Recent Developments
Divestiture of Campbell Global, TSW, ICM and Landmark
On August 31, 2021, we completed the sale of all of our interests in Campbell Global to J.P. Morgan Asset Management.
On July 22, 2021, we completed the sale of all of our interests in TSW to Pendal Group Limited.
On July 19, 2021, we completed the sale of all our interests in ICM, an equity-accounted Affiliate, to William Blair Investment Management.
On June 2, 2021, we completed the sale of all of our equity interests in Landmark to Ares Management Corporation.
COVID-19 Impact
Beginning in the first quarter of 2020, the outbreak of COVID-19 had a significant impact on the global economy and the financial and securities markets, which may continue for months to come. The overall extent and duration of COVID-19 on businesses and economic activity generally remains unclear. We continue to monitor the economic uncertainty and market volatility related to COVID-19, which has impacted the investment management industry in which we operate. The extent of the impact on our business operations and financial results will depend on a number of factors and future developments, including the spread of variants of COVID-19, which are uncertain and cannot be predicted. See Item 1A to our Annual Report on Form 10-K for the year ended December 31, 2020 filed with the Securities Exchange Commission on March 1, 2021.
The Economics of Our Business
Our profitability is affected by a variety of factors including the level and composition of our average assets under management, or AUM, fee rates charged on AUM and our expense structure. We earn management fees based on assets under management. Approximately 80% of our management fees for the three months ended September 30, 2021 were calculated based on average AUM (calculated on either a daily or monthly basis) with the remainder of our management fees calculated based on period-end AUM or other measuring methods. Changes in the levels of our AUM are driven by our investment performance and net client cash flows. We may also earn performance fees, or adjust management fees, when certain accounts differ in relation to relevant benchmarks or exceed or fail to exceed required returns. Approximately $14.0 billion, or 12%, of our AUM, are in accounts in which we participate in the performance fee. The majority of these performance fees are calculated based on value added over the relevant benchmarks on a rolling one-year and three-year basis.
Our largest expense item is compensation and benefits paid to our employees, which consists of both fixed and variable components. Fixed compensation and benefits represents base salaries and wages, payroll taxes and the costs of our employee benefit programs. Variable compensation, calculated as described below, may be awarded in cash, equity, or profit interests.
The arrangements in place with Acadian result in the sharing of economics between BSUS and Acadian’s key management personnel using a profit-sharing model. Profit sharing affects two elements within our earnings: (i) the calculation of variable compensation and (ii) the level of equity or profit interests distribution to our employees.
Variable compensation is the portion of earnings that is contractually allocated to Acadian employees as a bonus pool, typically representing a fixed percentage of earnings before variable compensation, which is measured as revenues less fixed compensation and benefits and other operating and administrative expenses. Profits after variable compensation are shared between us and Acadian key employee equity holders according to our respective equity or profit interests ownership. The sharing of profits in this manner ensures that the economic interests of Acadian key employees and those of BSUS are aligned, both in terms of generating strong annual earnings as well as investing those earnings back into the business in order to generate growth over the long term. We view profit sharing as an
41
Table of Contents
attractive operating model, as it allows us to share in the benefits of operating leverage as the business grows, and ensures all equity and profit interests holders are incentivized to achieve that growth.
Equity or profit interests owned by Acadian key employees are awarded as part of their variable compensation arrangements. Over time, key employee-owned equity or profit interests are recycled from one generation of employee-owners to the next, either by the next generation purchasing equity or profit interests directly from retiring principals, or by key employees forgoing cash bonuses in exchange for the equivalent value in Acadian equity or profit interests. The recycling of equity or profit interests is often facilitated by BSUS; see “—U.S. GAAP Results of Operations—U.S. GAAP Expenses—Compensation and Benefits Expense” for a further discussion.
How We Measure Performance
We manage our business based on one business segment, reflecting how our management assesses the performance of our business.
In measuring and monitoring the key components of our earnings, our management uses a non-GAAP financial measure, ENI, to evaluate the financial performance of, and to make operational decisions for, our business. We also use ENI to make resource allocation decisions, determine appropriate levels of investment or dividend payout, manage balance sheet leverage, determine variable compensation and equity distributions, and incentivize management. It is an important measure in evaluating our financial performance because we believe it most accurately represents our operating performance and cash generation capability.
ENI differs from net income determined in accordance with U.S. GAAP as a result of both the reclassification of certain income statement items and the exclusion of certain non-cash or non-recurring income statement items. In particular, ENI excludes non-cash charges representing the changes in the value of Affiliate equity and profit interests held by Affiliate key employees, the results of discontinued operations which are no longer part of our business, restructuring costs, capital transaction costs, seed capital and co-investment gains, losses and related financing costs and that portion of consolidated Funds which are not attributable to our stockholders.
ENI revenue is primarily comprised of the fee revenues paid to us by our clients for our advisory services and earnings from our equity-accounted Affiliate. Revenue included within ENI differs from U.S. GAAP revenue in that it excludes amounts from consolidated Funds which are not attributable to our stockholders, it excludes reimbursement of certain costs we paid on behalf of our customers and includes our share of earnings from our former equity-accounted Affiliate.
ENI expenses are calculated to reflect all usual expenses from ongoing continuing operations attributable to our stockholders. Expenses included within ENI differ from U.S. GAAP expenses in that they exclude amounts from consolidated Funds which are not attributable to our stockholders, revaluations of Affiliate key employee owned equity and profit interests, amortization and impairment of acquired intangibles and other acquisition-related items, costs we paid on behalf of our customers which were subsequently reimbursed and certain other non-cash expenses.
“Non-controlling interests” is a concept under U.S. GAAP that identifies net components of revenues and expenses that are not attributable to our stockholders. For example, the portion of the net income (loss) of any consolidated Fund that is attributable to the outside investors or clients of the consolidated Fund is included in “Non-controlling interests” in our Condensed Consolidated Financial Statements. Conversely, “controlling interests” is the portion of revenue or expense that is attributable to our stockholders.
For a more detailed discussion of the differences between U.S. GAAP net income and economic net income, see “—Non-GAAP Supplemental Performance Measure — Economic Net Income and Segment Analysis.”
42
Table of Contents
Summary Results of Operations
The following table summarizes our unaudited results of operations for the three and nine months ended September 30, 2021 and 2020:
($ in millions, unless otherwise noted) Three Months Ended September 30, Nine Months Ended September 30,
2021 2020 2021 vs. 2020 2021 2020 2021 vs. 2020
U.S. GAAP Basis
Revenue $ 117.9 $ 127.5 $ (9.6) $ 360.9 $ 378.7 $ (17.8)
Pre-tax income from continuing operations attributable to controlling interests
57.4 38.3 19.1 119.6 81.1 38.5
Net income from continuing operations attributable to controlling interests
42.9 29.0 13.9 86.1 59.5 26.6
Net income attributable to controlling interests 229.5 37.2 192.3 789.2 88.7 700.5
U.S. GAAP operating margin (1)
24.3 % 26.8 % (248) bps 27.0 % 27.7 % (71) bps
Earnings per share, basic ($) $ 2.88 $ 0.46 $ 2.42 $ 9.93 $ 1.08 $ 8.85
Earnings per share, diluted ($) $ 2.76 $ 0.46 $ 2.30 $ 9.53 $ 1.08 $ 8.45
Basic shares outstanding (in millions) 79.6 80.0 (0.4) 79.4 81.8 (2.4)
Diluted shares outstanding (in millions) 83.2 80.9 2.3 82.8 82.1 0.7
Economic Net Income Basis (2)(3)
(Non-GAAP measure used by management)
ENI revenue (4)
$ 117.4 $ 125.9 $ (8.5) $ 360.6 $ 372.9 $ (12.3)
Pre-tax economic net income (5)
32.6 32.9 (0.3) 108.0 89.3 18.7
Adjusted EBITDA 44.2 43.7 0.5 142.6 122.8 19.8
ENI operating margin (6)
37.0 % 31.8 % 520 bps 37.2 % 30.1 % 707 bps
Economic net income (7)
23.6 23.9 (0.3) 79.0 65.2 13.8
ENI diluted EPS ($)
$ 0.28 $ 0.30 $ (0.02) $ 0.95 $ 0.79 $ 0.16
Other Operational Information
Assets under management (AUM) at period end (in billions)
$ 113.7 $ 147.7 $ (34.0) $ 113.7 $ 147.7 $ (34.0)
Net client cash flows (in billions) (0.7) (2.9) 2.2 (5.1) (3.3) (1.8)
Annualized revenue impact of net flows (8)
(1.6) (9.8) 8.2 (10.4) (23.8) 13.4
(1) U.S. GAAP operating margin equals operating income from continuing operations divided by total revenue.
(2) Economic net income is a non-GAAP measure we use to evaluate the performance of our business. For a reconciliation to U.S. GAAP financial information and a further discussion of economic net income refer to “—Non-GAAP Supplemental Performance Measure—Economic Net Income and Segment Analysis.”
(3) Excludes income from discontinued operations attributable to controlling interests, as well as restructuring costs at the Center and Affiliates of $0.5 million, costs associated with the transfer of an insurance policy from our former parent of $0.3 million and the gain on sale of Affiliates of $34.6 million for the three months ended September 30, 2021. Excludes income from discontinued operations attributable to controlling interests, as well as restructuring costs at the Center and Affiliates of $4.0 million, costs associated with the transfer of an insurance policy from our former parent of $0.9 million and the gain on sale of Affiliates of $33.3 million for the nine months ended September 30, 2021. Excludes income from discontinued operations attributable to controlling interests, as well as restructuring costs at the Center of $1.4 million, costs associated with the transfer of an insurance policy from our former parent of $0.4 million, and the gain on sale of Affiliates of $7.2 million for the three months ended September 30, 2020. Excludes income from discontinued operations attributable to controlling interests, as well as restructuring costs at the Center of $4.8 million, costs associated with the transfer of an insurance policy from our former parent of $1.0 million and the gain on sale of Affiliates of $7.2 million for the nine months ended September 30, 2020.
43
Table of Contents
(4) ENI revenue is the ENI measure which corresponds to U.S. GAAP revenue.
(5) Pre-tax economic net income is the ENI measure which corresponds to U.S. GAAP pre-tax income from continuing operations attributable to controlling interests.
(6) ENI operating margin is a non-GAAP efficiency measure, calculated based on ENI operating earnings divided by ENI revenue. ENI operating earnings is calculated as ENI revenue, less ENI operating expense, less ENI variable compensation. The ENI operating margin corresponds to our U.S. GAAP operating margin, excluding the effect of consolidated Funds.
(7) Economic net income is the ENI measure which is most directly comparable to U.S. GAAP net income from continuing operations attributable to controlling interests.
(8) Annualized revenue impact of net flows represents annualized management fees expected to be earned on new accounts and net assets contributed to existing accounts (inflows), less the annualized management fees lost on terminated accounts or net assets withdrawn from existing accounts (outflows), plus revenue impact from reinvested income and distribution. Annualized management fee for client flow is calculated by multiplying the annual gross fee rate for the relevant account with the inflow or the outflow, including our equity-accounted Affiliate. In addition, reinvested income and distribution for each segment is multiplied by average fee rate for the respective segment to compute the revenue impact. For a further discussion of the uses and limitations of the annualized revenue impact of net flows, see “Assets Under Management” herein.
44
Table of Contents
Assets Under Management
In June 2021, we completed the sale of all our equity interests in Landmark. As a result, Landmark is reported within discontinued operations and the Alternatives segment no longer constitutes a reportable segment. In July 2021, we completed the sale of all our equity interests in TSW. As a result, TSW is reported within discontinued operations and the Liquid Alpha segment no longer constitutes a reportable segment. AUM and flow information from Landmark and TSW is excluded from all periods presented.
The following table presents our assets under management by Affiliate as of each of the dates indicated:
($ in billions) September 30, 2021 December 31, 2020
Acadian Asset Management $ 113.7 $ 108.1
Campbell Global (1)
— 4.7
Investment Counselors of Maryland (2)
— 3.2
Total assets under management excluding discontinued operations 113.7 * 116.0
Landmark Partners (3)
— 18.4
Thompson, Siegel & Walmsley (4)
— 22.3
Total assets under management including discontinued operations $ 113.7 $ 156.7 *
*Reported AUM.
(1) On August 31, 2021, we completed the sale of all our interests in Campbell Global, see “Recent Developments” herein.
(2) On July 19, 2021, we completed the sale of all our interests in ICM, see “Recent Developments” herein.
(3) On June 2, 2021, we completed the sale of all our interests in Landmark, see “Recent Developments” herein.
(4) On July 22, 2021, we completed the sale of all our equity interests in TSW, see “Recent Developments” herein.
Our strategies include:
i. Developed Markets equity, which includes Quant & Solutions U.S., global and international equities;
ii. Emerging Markets equity, which includes Quant & Solutions equity investments in the emerging and frontier markets; and
iii. Other, which was mainly comprised of forestry and U.S. small cap equities.
The following table presents our assets under management by strategy as of each of the dates indicated:
($ in billions) September 30, 2021 December 31, 2020
Developed Markets 86.4 81.1
Emerging Markets 27.3 27.0
Other — 7.9
Total assets under management $ 113.7 $ 116.0
45
Table of Contents
The following table shows assets under management by client type as of each of the dates indicated:
($ in billions) September 30, 2021 December 31, 2020
AUM % of total AUM % of total
Sub-advisory $ 13.1 11.5 % $ 11.5 9.9 %
Corporate/Union 15.6 13.7 % 16.9 14.6 %
Public/Government 51.3 45.1 % 54.3 46.8 %
Endowment/Foundation 2.8 2.5 % 2.5 2.2 %
Commingled Trust/UCITS 25.4 22.3 % 24.1 20.8 %
Mutual Fund 1.0 0.9 % 2.8 2.4 %
Other 4.5 4.0 % 3.9 3.3 %
Total assets under management $ 113.7 $ 116.0
The following table shows assets under management by client location as of each of the dates indicated:
($ in billions) September 30, 2021 December 31, 2020
AUM % of total AUM % of total
U.S. $ 74.1 65.2 % $ 77.4 66.7 %
Europe 18.8 16.5 % 18.3 15.8 %
Asia 5.2 4.6 % 4.5 3.9 %
Australia 7.4 6.5 % 8.1 7.0 %
Other 8.2 7.2 % 7.7 6.6 %
Total assets under management $ 113.7 $ 116.0
AUM flows and the annualized revenue impact of net flows
Net client cash flows and revenue impact of net client cash flows for all periods include reinvested income and distributions, and exclude realizations. Reinvested income and distributions represent investment yield that is reinvested back into the portfolios as opposed to distributed as cash.
In the following table, we present our asset flows and market appreciation (depreciation) by segment. We also present a key metric used to better understand our asset flows, the annualized revenue impact of net client cash flows. Annualized revenue impact of net flows represents annualized management fees expected to be earned on new accounts and net assets contributed to existing accounts (inflows), less the annualized management fees lost on terminated accounts or net assets withdrawn from existing accounts (outflows), plus revenue impact from reinvested income and distributions. Annualized management fee for client flow is calculated by multiplying the annual gross fee rate for the relevant account with the inflow or the outflow, including our equity-accounted Affiliate. In addition, reinvested income and distributions for each segment is multiplied by average fee rate for the respective segment to compute the revenue impact.
The annualized revenue impact of net flows metric is designed to provide investors with a better indication of the potential financial impact of net client cash flows, however it has certain limitations. For instance, it does not include assumptions for the next twelve months' market appreciation or depreciation and investment performance associated with the assets gained or lost. Nor does it account for factors such as future client terminations or additional contributions or withdrawals over the next twelve months. Additionally, the basis points reported are fee rates based on the asset levels at the time of the transactions and do not consider the fact that client fee rates may change over the next twelve months.
46
Table of Contents
The following table summarizes our asset flows and market appreciation (depreciation) by segment for each of the periods indicated:
Three Months Ended September 30, Nine Months Ended September 30,
($ in billions, unless otherwise noted) 2021 2020 2021 2020
Quant & Solutions
Beginning balance $ 117.8 $ 91.7 $ 107.0 $ 101.6
Gross inflows 2.8 2.7 7.7 9.8
Gross outflows (4.2) (5.7) (15.3) (12.5)
Reinvested income and distributions 0.7 0.6 2.0 2.2
Net flows (0.7) (2.4) (5.6) (0.5)
Market appreciation (depreciation) (3.4) 5.8 11.2 (6.0)
Other (1)
— — 1.1 —
Ending balance $ 113.7 $ 95.1 $ 113.7 $ 95.1
Average AUM (2)
$ 116.8 $ 95.4 $ 113.9 $ 92.8
Liquid Alpha
Beginning balance $ — $ 47.8 $ — $ 57.9
Sale of Affiliate — (1.7) — (1.7)
Gross inflows — 1.6 — 5.5
Gross outflows — (2.5) — (9.6)
Reinvested income and distributions — 0.3 — 0.9
Net flows — (0.6) — (3.2)
Market appreciation (depreciation) — 1.4 — (6.1)
Ending balance $ — $ 46.9 $ — $ 46.9
Average AUM $ — $ 47.2 $ — $ 49.5
Average AUM of consolidated Affiliates $ — $ 45.0 $ — $ 47.4
Other (3)
Beginning balance $ 9.1 $ 5.6 $ 9.0 $ 5.4
Sale of Affiliates (8.9) — (8.9) —
Gross inflows — 0.2 0.7 0.7
Gross outflows — (0.1) (0.2) (0.3)
Net flows — 0.1 0.5 0.4
Market appreciation (depreciation) (0.2) — 0.6 (0.1)
Other — — (1.2) —
Ending balance $ — $ 5.7 $ — $ 5.7
Average AUM $ 5.1 $ 5.6 $ 7.4 $ 5.6
Average AUM of consolidated Affiliates $ 3.1 $ 5.6 $ 4.2 $ 5.6
Total
Beginning balance $ 126.9 $ 145.1 $ 116.0 $ 164.9
Sale of Affiliate (8.9) (1.7) (8.9) (1.7)
Gross inflows 2.8 4.5 8.4 16.0
Gross outflows (4.2) (8.3) (15.5) (22.4)
Reinvested income and distributions 0.7 0.9 2.0 3.1
Net flows (0.7) (2.9) (5.1) (3.3)
Market appreciation (depreciation) (3.6) 7.2 11.8 (12.2)
Other — — (0.1) —
Ending balance continuing operations $ 113.7 $ 147.7 $ 113.7 $ 147.7
Discontinued operations (3)
$ — $ 37.1 $ — $ 37.1
Ending balance including discontinued operations $ 113.7 $ 184.8 $ 113.7 $ 184.8
Average AUM $ 121.9 $ 148.2 $ 121.3 $ 147.9
Average AUM of consolidated Affiliates $ 119.9 $ 146.0 $ 118.1 $ 145.8
Annualized basis points: inflows 47.1 34.3 48.1 33.5
Annualized basis points: outflows 41.2 34.3 37.5 39.4
Annualized revenue impact of net flows ($ in millions) $ (1.6) $ (9.8) $ (10.4) $ (23.8)
47
Table of Contents
(1) AUM representing liquid alternative strategies previously excluded from the Quant & Solutions segment has been reclassified as of January 1, 2021 and are included in the current period metrics above.
(2) Average AUM equals average AUM of consolidated Affiliates.
(3) Our reportable segments reflect the sales of Landmark and TSW. As a result of the sale, Landmark, previously included in the Alternatives segment, is reported within discontinued operations and Alternatives no longer constitutes a reportable segment. The remaining portion of the Alternatives segment, including Campbell Global, has been reclassified to “Other” for all periods presented. TSW, previously included in the Liquid Alpha segment, is now reported within discontinued operations and Liquid Alpha no longer constitutes a reportable segment as of the beginning of the second quarter of 2021. The remaining portion of the Liquid Alpha segment, including ICM, has been reclassified to the Other category as of the beginning of the first quarter of 2021.
We also analyze our asset flows by client type and client location. Our client types include:
i. Sub-advisory, which includes assets managed for underlying mutual fund and variable insurance products which are sponsored by insurance companies and mutual fund platforms, where the end client is typically retail;
ii. Institutional, which includes assets managed for public/government pension funds, including U.S. state and local government funds and non-U.S. sovereign wealth, local government and national pension funds; also includes corporate and union-sponsored pension plans; and
iii. Retail/other, which includes assets managed for mutual funds sponsored by our Affiliates, defined contribution plans and accounts managed for high net worth clients.
48
Table of Contents
The following table summarizes our asset flows by client type for each of the periods indicated:
($ in billions) Three Months Ended September 30, Nine Months Ended September 30,
2021 2020 2021 2020
Sub-advisory
Beginning balance $ 13.6 $ 24.0 $ 11.5 $ 28.5
Sale of Affiliate (0.4) (0.2) (0.4) (0.2)
Gross inflows 0.2 1.2 2.1 3.9
Gross outflows (0.2) (1.0) (1.5) (4.5)
Reinvested income and distributions 0.1 0.1 0.2 0.6
Net flows 0.1 0.3 0.8 —
Market appreciation (depreciation) (0.2) 1.1 1.2 (3.1)
Ending balance $ 13.1 $ 25.2 $ 13.1 $ 25.2
Institutional
Beginning balance $ 105.5 $ 114.0 $ 97.8 $ 128.2
Sale of Affiliate (6.0) (1.4) (6.0) (1.4)
Gross inflows 1.9 2.7 4.9 10.2
Gross outflows (3.6) (7.2) (12.8) (16.6)
Reinvested income and distributions 0.6 0.7 1.7 2.4
Net flows (1.1) (3.8) (6.2) (4.0)
Market appreciation (depreciation) (3.3) 5.8 9.6 (8.2)
Other (1)
— — (0.1) —
Ending balance $ 95.1 $ 114.6 $ 95.1 $ 114.6
Retail/Other
Beginning balance $ 7.8 $ 7.1 $ 6.7 $ 8.2
Sale of Affiliate (2.5) (0.1) (2.5) (0.1)
Gross inflows 0.7 0.6 1.4 1.9
Gross outflows (0.4) (0.1) (1.2) (1.3)
Reinvested income and distributions — 0.1 0.1 0.1
Net flows 0.3 0.6 0.3 0.7
Market appreciation (depreciation) (0.1) 0.3 1.0 (0.9)
Ending balance $ 5.5 $ 7.9 $ 5.5 $ 7.9
Total
Beginning balance $ 126.9 $ 145.1 $ 116.0 $ 164.9
Sale of Affiliate (8.9) (1.7) (8.9) (1.7)
Gross inflows 2.8 4.5 8.4 16.0
Gross outflows (4.2) (8.3) (15.5) (22.4)
Reinvested income and distributions 0.7 0.9 2.0 3.1
Net flows (0.7) (2.9) (5.1) (3.3)
Market appreciation (depreciation) (3.6) 7.2 11.8 (12.2)
Other (1)
— — (0.1) —
Ending balance continuing operations 113.7 147.7 113.7 147.7
Discontinued operations (2)
— 37.1 — 37.1
Ending balance including discontinued operations $ 113.7 $ 184.8 $ 113.7 $ 184.8
(1) Other movements related to billable assets adjustment.
(2) Reflects the sales of Landmark and TSW. As a result of the transactions, Landmark and TSW are reported within discontinued operations.
49
Table of Contents
It is a strategic objective to increase our percentage of assets under management sourced from non-U.S. clients. Our categorization by client location includes:
i. U.S.-based clients, where the client is based in the United States, and
ii. Non-U.S.-based clients, where the client is based outside the United States.
The following table summarizes asset flows by client location for each of the periods indicated:
($ in billions) Three Months Ended September 30, Nine Months Ended September 30,
2021 2020 2021 2020
U.S.
Beginning balance $ 85.9 $ 100.4 $ 77.4 $ 113.4
Sale of Affiliate (7.9) (0.5) (7.9) (0.5)
Gross inflows 1.4 2.7 4.7 10.7
Gross outflows (3.4) (4.6) (10.1) (14.1)
Reinvested income and distributions 0.5 0.6 1.4 2.1
Net flows (1.5) (1.3) (4.0) (1.3)
Market appreciation (depreciation) (2.4) 5.1 8.6 (7.9)
Ending balance $ 74.1 $ 103.7 $ 74.1 $ 103.7
Non-U.S.
Beginning balance $ 41.0 $ 44.7 $ 38.6 $ 51.5
Sale of Affiliate (1.0) (1.2) (1.0) (1.2)
Gross inflows 1.4 1.8 3.7 5.3
Gross outflows (0.8) (3.7) (5.4) (8.3)
Reinvested income and distributions 0.2 0.3 0.6 1.0
Net flows 0.8 (1.6) (1.1) (2.0)
Market appreciation (depreciation) (1.2) 2.1 3.2 (4.3)
Other (1)
— — (0.1) —
Ending balance $ 39.6 $ 44.0 $ 39.6 $ 44.0
Total
Beginning balance $ 126.9 $ 145.1 $ 116.0 $ 164.9
Sale of Affiliate (8.9) (1.7) (8.9) (1.7)
Gross inflows 2.8 4.5 8.4 16.0
Gross outflows (4.2) (8.3) (15.5) (22.4)
Reinvested income and distributions 0.7 0.9 2.0 3.1
Net flows (0.7) (2.9) (5.1) (3.3)
Market appreciation (depreciation) (3.6) 7.2 11.8 (12.2)
Other (1)
— — (0.1) —
Ending balance continuing operations 113.7 147.7 113.7 147.7
Discontinued operations (2)
— 37.1 — 37.1
Adjusted ending balance including discontinued operations $ 113.7 $ 184.8 $ 113.7 $ 184.8
(1) Other movements related to billable assets adjustment.
(2) Reflects the sales of Landmark and TSW. As a result of the transactions, Landmark and TSW are reported within discontinued operations.
50
Table of Contents
At September 30, 2021, our total assets under management were $113.7 billion, a decrease of $(13.2) billion, or (10.4)%, compared to $126.9 billion at June 30, 2021 and a decrease of $(34.0) billion, or (23.0)%, compared to $147.7 billion at September 30, 2020. The decrease in assets under management compared to September 30, 2020 is a result of the dispositions of previous Affiliates, Barrow, Hanley, Mewhinney & Strauss, LLC ("Barrow Hanley"), and Copper Rock Capital Partners ("Copper Rock") that occurred in the second half of 2020 and the dispositions of ICM and Campbell Global that occurred in the three months ended September 30, 2021. The change in assets under management during the three months ended September 30, 2021 reflects $(8.9) billion disposition of previous Affiliates, ICM and Campbell Global, net market depreciation of $(3.6) billion from market decline, and net outflows of $(0.7) billion. The change in assets under management during the nine months ended September 30, 2021 reflects $(8.9) billion disposition of previous Affiliates, ICM and Campbell Global, net market appreciation of $11.8 billion, realizations and other of $(0.1) billion, and net flows of $(5.1) billion.
For the three months ended September 30, 2021, our net flows were $(0.7) billion compared to $(0.9) billion for the three months ended June 30, 2021 and $(2.9) billion for the three months ended September 30, 2020. The change in net flows during the three months ended September 30, 2021 compared to the three months ended September 30, 2020 was primarily due to reduced outflows in non-U.S. and Global strategies and the impact of dispositions. Reinvested income and distributions of $0.7 billion, $0.7 billion, and $0.9 billion are reflected in the net flows for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020, respectively. For the three months ended September 30, 2021, the annualized revenue impact of the net flows was $(1.6) million. This is compared to the annualized revenue impact of net flows of $(0.9) million for the three months ended June 30, 2021 and $(9.8) million for the three months ended September 30, 2020. Gross inflows of $2.8 billion during the three-month period yielded approximately 47 bps compared to $4.5 billion yielding approximately 34 bps in the year-ago period, and gross outflows in the same period of $(4.2) billion yielded approximately 41 bps compared to $(8.3) billion yielding approximately 34 bps in the year-ago period.
For the nine months ended September 30, 2021, our net flows were $(5.1) billion compared to $(3.3) billion for the nine months ended September 30, 2020. The change in net flows during the nine months ended September 30, 2021 compared to the nine months ended September 30, 2020 was primarily due to re-balancing and asset reallocation in select Quant & Solutions strategies. Reinvested income and distributions of $2.0 billion and $3.1 billion are reflected in the net flows for the nine months ended September 30, 2021 and September 30, 2020, respectively. For the nine months ended September 30, 2021, the annualized revenue impact of the net flows was $(10.4) million compared to $(23.8) million for the nine months ended September 30, 2020. Gross inflows of $8.4 billion in the nine months ended September 30, 2021 yielded approximately 48 bps compared to $16.0 billion yielding approximately 34 bps in the year-ago period. Gross outflows of $(15.5) billion yielded approximately 38 bps in the nine months ended September 30, 2021 compared to $(22.4) billion yielding approximately 39 bps in the year-ago period.
51
Table of Contents
U.S. GAAP Results of Operations for the Three and Nine Months Ended September 30, 2021 and 2020
Our U.S. GAAP results of operations were as follows for the three and nine months ended September 30, 2021 and 2020:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions, unless otherwise noted) 2021 2020 Increase
(Decrease) 2021 2020 Increase
(Decrease)
U.S. GAAP Statement of Operations
Management fees $ 111.4 $ 123.3 $ (11.9) $ 326.8 $ 366.4 $ (39.6)
Performance fees 3.4 1.2 2.2 28.4 2.5 25.9
Other revenue 3.1 1.6 1.5 5.7 5.2 0.5
Consolidated Funds’ revenue — 1.4 (1.4) — 4.6 (4.6)
Total revenue 117.9 127.5 (9.6) 360.9 378.7 (17.8)
Compensation and benefits 67.2 66.9 0.3 193.2 178.1 15.1
General and administrative expense 16.5 21.4 (4.9) 53.6 64.2 (10.6)
Impairment of goodwill
— — — — 16.4 (16.4)
Amortization of acquired intangibles
0.1 — 0.1 0.1 0.3 (0.2)
Depreciation and amortization 5.4 5.0 0.4 16.7 14.8 1.9
Consolidated Funds’ expense — — — — 0.1 (0.1)
Total operating expenses 89.2 93.3 (4.1) 263.6 273.9 (10.3)
Operating income 28.7 34.2 (5.5) 97.3 104.8 (7.5)
Investment income (loss) 0.3 3.9 (3.6) 7.6 (3.2) 10.8
Interest income — — — 0.1 0.5 (0.4)
Interest expense (6.2) (6.9) 0.7 (18.7) (22.1) 3.4
Gain on sale of Affiliates 34.6 7.2 27.4 33.3 7.2 26.1
Net consolidated Funds’ investment gains (losses) — 2.8 (2.8) — (7.7) 7.7
Income from continuing operations before taxes
57.4 41.2 16.2 119.6 79.5 40.1
Income tax expense 14.5 9.3 5.2 33.5 21.6 11.9
Income from continuing operations 42.9 31.9 11.0 86.1 57.9 28.2
Income from discontinued operations, net of tax 1.2 2.1 (0.9) 76.5 52.1 24.4
Gain (loss) on disposal of discontinued operations, net of tax
185.4 — 185.4 694.6 — 694.6
Net income
229.5 34.0 195.5 857.2 110.0 747.2
Net income (loss) attributable to non-controlling interests in consolidated Funds — (3.2) 3.2 68.0 21.3 46.7
Net income attributable to controlling interests
$ 229.5 $ 37.2 $ 192.3 $ 789.2 $ 88.7 $ 700.5
Basic earnings per share ($) $ 2.88 $ 0.46 $ 2.42 $ 9.93 $ 1.08 $ 8.85
Diluted earnings per share ($) 2.76 0.46 2.30 9.53 1.08 8.45
Weighted average shares of common stock outstanding—basic
79.6 80.0 (0.4) 79.4 81.8 (2.4)
Weighted average shares of common stock outstanding—diluted
83.2 80.9 2.3 82.8 82.1 0.7
U.S. GAAP operating margin (1)
24.3 % 26.8 % 27.0 % 27.7 %
(1) The U.S. GAAP operating margin equals operating income from continuing operations divided by total revenue.
52
Table of Contents
The following table reconciles our net income attributable to controlling interests to our pre-tax income from continuing operations attributable to controlling interests:
($ in millions) Three Months Ended
September 30, Nine Months Ended
September 30,
U.S. GAAP Statement of Operations 2021 2020 2021 2020
Net income attributable to controlling interests $ 229.5 $ 37.2 $ 789.2 $ 88.7
Exclude: (Income) on discontinued operations attributable to controlling interests, net of tax (186.6) (8.2) (703.1) (29.2)
Net income from continuing operations attributable to controlling interests
42.9 29.0 86.1 59.5
Add: Income tax expense 14.5 9.3 33.5 21.6
Pre-tax income from continuing operations attributable to controlling interests
$ 57.4 $ 38.3 $ 119.6 $ 81.1
U.S. GAAP Revenues
Our U.S. GAAP revenues principally consist of:
i. management fees earned based on our overall weighted average fee rate charged to our clients and the level of assets under management;
ii. performance fees earned when our Affiliates’ investment performance over agreed time periods for certain clients has differed from pre-determined hurdles;
iii. other revenue, consisting primarily of consulting services as well as reimbursement of certain Fund expenses our Affiliates paid on behalf of our Funds; and
iv. revenue from consolidated Funds, a portion of which is attributable to the holders of non-controlling interests in consolidated Funds.
Management Fees
Our management fees are a function of the fee rates our Affiliates charge to their clients, which are typically expressed in basis points, and the levels of our assets under management.
Excluding assets managed by our equity-accounted Affiliate, average basis points earned on average assets under management were 36.8 bps and 37.0 bps for the three and nine months ended September 30, 2021, and 33.6 bps and 33.7 bps for the three and nine months ended September 30, 2020. The overall weighted average fee rate increase for the three and nine months ended September 30, 2021 is the result of changes in the mix of assets under management caused by the disposition of Barrow Hanley that occurred in the second half of 2020.
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Management fees decreased $(11.9) million, or (9.7)%, from $123.3 million for the three months ended September 30, 2020 to $111.4 million for the three months ended September 30, 2021. The decrease was primarily due to a decrease in average assets under management driven by the disposition of Barrow Hanley partially offset by positive market returns at Acadian. Average assets under management excluding our equity-accounted Affiliate decreased (17.9)%, from $146.0 billion for the three months ended September 30, 2020 to $119.9 billion for the three months ended September 30, 2021, mainly due to the dispositions of Barrow Hanley and Copper Rock in the second half of 2020.
53
Table of Contents
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Management fees decreased $(39.6) million, or (10.8)%, from $366.4 million for the nine months ended September 30, 2020 to $326.8 million for the nine months ended September 30, 2021. The decrease was primarily attributable to a decrease in average assets under management driven by the disposition of Barrow Hanley, partially offset by positive market returns at Acadian. Average assets under management excluding equity-accounted Affiliate decreased (19.0)%, from $145.8 billion for the nine months ended September 30, 2020 to $118.1 billion for the nine months ended September 30, 2021, mainly due to the dispositions of Barrow Hanley and Copper Rock in the second half of 2020.
Performance Fees
Approximately $14.0 billion, or 12% of our AUM in consolidated Affiliates, were in accounts with performance fee features in which we participate. Performance fees are typically shared with our Affiliate key employees through various contractual compensation and profit-sharing arrangements.
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Performance fees improved $2.2 million, from $1.2 million for the three months ended September 30, 2020 to $3.4 million for the three months ended September 30, 2021 due to out-performance in certain non-U.S. strategies. Performance fees can be variable and are contractually triggered based on investment performance results over agreed upon time periods.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Performance fees improved $25.9 million, from $2.5 million for the nine months ended September 30, 2020 to $28.4 million for the nine months ended September 30, 2021 due to out-performance in certain timber and non-U.S. strategies. Performance fees are variable and are contractually triggered based on investment performance results over agreed upon time periods.
Other Revenue
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Other revenue increased $1.5 million, from $1.6 million for the three months ended September 30, 2020 to $3.1 million for the three months ended September 30, 2021. The increase was primarily attributable to a decrease in consulting fees earned by an Affiliate for the three months ended September 30, 2021.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Other revenue increased $0.5 million, from $5.2 million for the nine months ended September 30, 2020 to $5.7 million for the nine months ended September 30, 2021. The increase was primarily attributable to a decrease in consulting fees earned by an Affiliate for the nine months ended September 30, 2021.
54
Table of Contents
U.S. GAAP Expenses
Our U.S. GAAP expenses principally consist of:
i. compensation paid to our investment professionals and other employees, including base salary, benefits, sales-based compensation, variable compensation, Affiliate distributions, and revaluation of key employee owned Affiliate equity and profit interests;
ii. general and administrative expenses;
iii. impairment of goodwill; and
iv. depreciation and amortization charges.
Compensation and Benefits Expense
Our most significant category of expense is compensation and benefits awarded to our and our Affiliates’ employees. The following table presents the components of U.S. GAAP compensation expense for the three and nine months ended September 30, 2021 and 2020:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Fixed compensation and benefits (1)
$ 24.5 $ 32.8 $ 75.1 $ 100.2
Sales-based compensation (2)
1.9 1.7 5.4 5.5
Variable compensation (3)
27.1 27.9 83.8 85.3
Affiliate key employee distributions (4)
5.0 1.8 9.5 6.5
Non-cash Affiliate key employee equity revaluations (5)
8.7 2.7 19.4 (19.4)
Total U.S. GAAP compensation and benefits expense
$ 67.2 $ 66.9 $ 193.2 $ 178.1
(1) Fixed compensation and benefits include base salaries, payroll taxes and the cost of benefit programs provided. For the three and nine months ended September 30, 2021, $23.6 million and $72.1 million, respectively, of fixed compensation and benefits (of the $24.5 million and $75.1 million above) are included within economic net income, which excludes Fund expenses initially paid by our Affiliates on the Fund’s behalf and subsequently reimbursed. For the three and nine months ended September 30, 2020, $31.6 million and $96.9 million, respectively, of fixed compensation and benefits (of the $32.8 million and $100.2 million above) are included within economic net income, which excludes Fund expenses initially paid by our Affiliates on the Fund’s behalf and subsequently reimbursed.
(2) Sales-based compensation is paid to our Affiliates’ sales and distribution teams and represents compensation earned by our sales professionals, paid over a multi-year period, related to revenue earned on new sales. Its variability is based upon the structure of sales-based compensation due on inflows of assets under management and market-based movement in both current and prior periods.
(3) Variable compensation is contractually set and calculated individually at each Affiliate, plus Center bonuses and compensation paid by our Affiliates on behalf of their Funds that are subsequently reimbursed. Variable compensation is usually awarded based on a contractual percentage of each Affiliate’s ENI profits before variable compensation and may be paid in the form of cash or non-cash Affiliate equity or profit interests. In Affiliates with an agreed split of performance fees between Affiliate employees and BSUS, the Affiliates’ share of performance fees is allocated entirely to variable compensation. Center variable compensation includes cash and our equity. Non-cash variable compensation awards typically vest over several years and are recognized as compensation expense over that service period.
55
Table of Contents
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Cash variable compensation $ 25.2 $ 24.8 $ 79.5 $ 75.2
Non-cash equity-based award amortization
1.9 3.1 4.3 10.1
Total variable compensation (a)
$ 27.1 $ 27.9 $ 83.8 $ 85.3
(a) For the three and nine months ended September 30, 2021, $27.0 million and $82.9 million, respectively, of variable compensation expense (of the $27.1 million and $83.8 million above) are included within economic net income, which excludes $0.1 million and $0.9 million of variable compensation associated with restructuring at an Affiliate. For the three and nine months ended September 30, 2020, $27.8 million and $81.8 million, respectively, of variable compensation expense (of the $27.9 million and $85.3 million above) are included within economic net income, which excludes $0.1 million and $3.5 million, respectively, of variable compensation associated with restructuring at an Affiliate and the Center.
(4) Affiliate key employee distributions represent the share of Affiliate profits after variable compensation that is attributable to Affiliate key employee equity and profit interests holders, according to their ownership interests. The Affiliate key employee distribution ratio at each Affiliate is calculated as Affiliate key employee distributions divided by ENI operating earnings at that Affiliate. At certain Affiliates with tiered equity structures, BSUS and other classes of employee equity holders are entitled to an initial proportionate preference over profits after variable compensation, structured such that before a preference threshold is reached, there would be no required key employee distributions to the tiered equity holders, whereas for profits above the threshold, the key employee distribution amount to the tiered equity holders would be calculated based on the tiered key employee ownership percentages.
(5) Non-cash Affiliate key employee equity revaluations represent changes in the value of Affiliate equity and profit interests held by Affiliate key employees. These ownership interests may in certain circumstances be repurchased by BSUS at a value based on a pre-determined fixed multiple of twelve-month earnings and as such a liability is carried on our balance sheet based on the expected cash to be paid. However, any equity or profit interests repurchased by BSUS can be used to fund a portion of future variable compensation awards, resulting in savings in cash variable compensation that offset the negative cash effect of repurchasing the equity. Our Affiliate equity and profit interest plans have been designed to ensure BSUS is not required to repurchase more equity than we can reasonably recycle through variable compensation awards in any given twelve-month period.
56
Table of Contents
Fluctuations in compensation and benefits expense for the periods presented are discussed below.
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Compensation and benefits expense increased $0.3 million, or 0.4%, from $66.9 million for the three months ended September 30, 2020 to $67.2 million for the three months ended September 30, 2021. Fixed compensation and benefits decreased $(8.3) million, or (25.3)%, from $32.8 million for the three months ended September 30, 2020 to $24.5 million for the three months ended September 30, 2021, primarily reflecting dispositions of Affiliates and cost savings from the restructuring at the Center and the Affiliates. Variable compensation decreased $(0.8) million, or (2.9)%, from $27.9 million for the three months ended September 30, 2020 to $27.1 million for the three months ended September 30, 2021. The decrease was attributable to the disposition of Affiliates, partially offset by higher pre-variable compensation earnings in the current period. Sales-based compensation increased $0.2 million, or 11.8%, from $1.7 million for the three months ended September 30, 2020 to $1.9 million for the three months ended September 30, 2021, as a result of the structure of sales-based compensation programs, driven by the timing of asset inflows which trigger sales-based compensation in both current and prior periods. Affiliate key employee distributions increased $3.2 million, or 177.8%, from $1.8 million for the three months ended September 30, 2020 to $5.0 million for the three months ended September 30, 2021 as a result of higher underlying operating earnings at the consolidated Affiliates. Revaluations of Affiliate equity increased by $6.0 million reflecting revaluations of key employee ownership interests at our consolidated Affiliates as the value of Affiliate equity increased $2.7 million for the three months ended September 30, 2020 and increased $8.7 million for the three months ended September 30, 2021.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Compensation and benefits expense increased $15.1 million, or 8.5%, from $178.1 million for the nine months ended September 30, 2020 to $193.2 million for the nine months ended September 30, 2021. Fixed compensation and benefits decreased $(25.1) million, or (25.0)%, from $100.2 million for the nine months ended September 30, 2020 to $75.1 million for the nine months ended September 30, 2021, primarily reflecting the disposition of Affiliates and cost savings from the restructuring at the Center and Affiliates. Variable compensation decreased $(1.5) million, or (1.8)%, from $85.3 million for the nine months ended September 30, 2020 to $83.8 million for the nine months ended September 30, 2021. The decrease was attributable to disposition of Affiliates and lower restructuring costs in the current year, offset partially by higher pre-variable compensation earnings. Sales-based compensation decreased $(0.1) million, or (1.8)%, from $5.5 million for the nine months ended September 30, 2020 to $5.4 million for the nine months ended September 30, 2021, as a result of the structure of sales-based compensation programs, driven by the timing of asset inflows which trigger sales-based compensation in both current and prior periods. Affiliate key employee distributions increased $3.0 million, or 46.2%, from $6.5 million for the nine months ended September 30, 2020 to $9.5 million for the nine months ended September 30, 2021, primarily as a result of the mix of earnings at the consolidated Affiliates. Revaluations of Affiliate equity increased by $38.8 million reflecting the increase in value of key employee ownership interests at our consolidated Affiliates, as the value of Affiliate equity decreased $(19.4) million for the nine months ended September 30, 2020 and increased $19.4 million for the nine months ended September 30, 2021.
57
Table of Contents
General and Administrative Expense
Three months ended September 30, 2021 compared to three months ended September 30, 2020: General and administrative expense decreased $(4.9) million, or (22.9)%, from $21.4 million for the three months ended September 30, 2020 to $16.5 million for the three months ended September 30, 2021. The decrease was primarily due to cost saving initiatives at the Center and Affiliates and the disposition of Affiliates.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: General and administrative expense decreased $(10.6) million, or (16.5)%, from $64.2 million for the nine months ended September 30, 2020 to $53.6 million for the nine months ended September 30, 2021. The decrease was primarily due to cost saving initiatives at the Center and Affiliates and the disposition of Affiliates.
Impairment of Goodwill
Three months ended September 30, 2021 compared to three months ended September 30, 2020: No goodwill impairment charge was recorded in either the three months ended September 30, 2020 or 2021.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Impairment of goodwill was $16.4 million for the nine months ended September 30, 2020 and no impairment for the nine months ended September 30, 2021. The change was the result of the impairment charge recorded for the Copper Rock reporting unit in the nine months ended September 30, 2020, which was included within the Liquid Alpha segment prior to its disposition in the third quarter of 2020.
Depreciation and Amortization Expense
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Depreciation and amortization expense increased $0.4 million, or 8.0%, from $5.0 million for the three months ended September 30, 2020 to $5.4 million for the three months ended September 30, 2021. The increase was primarily due to additional software and technology investments in the business.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Depreciation and amortization expense increased $1.9 million, or 12.8%, from $14.8 million for the nine months ended September 30, 2020 to $16.7 million for the nine months ended September 30, 2021. The increase was primarily due to additional software and technology investments in the business.
U.S. GAAP Other Non-Operating Items of Income and Expense
Other non-operating items of income and expense consist of:
i. investment income;
ii. interest income;
iii. interest expense; and
iv. gain (loss) on sale of Affiliates.
Investment Income
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Investment income decreased $(3.6) million, from $3.9 million for the three months ended September 30, 2020 to $0.3 million for the three months ended September 30, 2021, reflecting a decrease in the average balance of seed capital investments as a result of the redemptions of seed capital in 2020 and 2021.
58
Table of Contents
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Investment income increased $10.8 million, from $(3.2) million for the nine months ended September 30, 2020 to $7.6 million for the nine months ended September 30, 2021. The increase was primarily due to an increase in returns generated by seed capital investments driven by continued market recovery in 2021 compared to the nine months ended September 30, 2020, which included the negative impact of the market decline in the first quarter of 2020.
Interest Income
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Interest income remained flat at $0.0 million for the three months ended September 30, 2020 compared to $0.0 million for the three months ended September 30, 2021.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Interest income decreased $(0.4) million, from $0.5 million for the nine months ended September 30, 2020 to $0.1 million for the nine months ended September 30, 2021. The decrease was due to decreases in short-term investment returns in 2021.
Interest Expense
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Interest expense decreased $(0.7) million, or (10.1)%, from $6.9 million for the three months ended September 30, 2020 to $6.2 million for the three months ended September 30, 2021, primarily reflecting a lower balance drawn on the revolving credit facility in 2021 and the pay down of our non-recourse seed capital facility during the third quarter of 2020.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Interest expense decreased $(3.4) million, or (15.4)%, from $22.1 million for the nine months ended September 30, 2020 to $18.7 million for the nine months ended September 30, 2021, primarily reflecting a lower balance drawn on the revolving credit facility in 2021 and the pay down of our non-recourse seed capital facility during the third quarter of 2020.
Gain on Sale of Affiliates
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Gain on sale of Affiliates increased $27.4 million, or 380.6% from $7.2 million for the three months ended September 30, 2020 to $34.6 million for the three months ended September 30, 2021. Included in the balance for the three months ended September 30, 2021 is our gain on the sale of our equity interests in ICM and Campbell Global. Included in the balance for the three months ended September 30, 2020 is our gain on the sale of our equity interests in Copper Rock, a former Affiliate.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Gain on sale of Affiliates increased $26.1 million, or 362.5% from $7.2 million for the nine months ended September 30, 2020 to $33.3 million for the nine months ended September 30, 2021. Included in the balance for the nine months ended September 30, 2021 is our gain on the sale of our equity interests in ICM and Campbell Global, slightly offset by the loss on disposition of a business unit during the nine months ended September 30, 2021. Included in the balance for the nine months ended September 30, 2020 is our gain on the sale of our equity interests in Copper Rock, a former Affiliate.
U.S. GAAP Income Tax Expense (Benefit)
Our effective tax rate has been impacted by changes in liabilities for uncertain tax positions, tax effects of stock-based compensation, limitations on executive compensation, the mix of income earned in the United States versus lower-taxed foreign jurisdictions. Our effective tax rate could be impacted in the future by these items as well as further changes in tax laws and regulations in jurisdictions in which we operate.
59
Table of Contents
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Income tax expense increased $5.2 million, from $9.3 million for the three months ended September 30, 2020 to $14.5 million for the three months ended September 30, 2021. The increase in income tax expense relates to an increase in income from continuing operations due to the sale of Campbell and ICM in the three months ended September 30, 2021 and an increase in the state tax rates.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020 : Income tax expense increased $11.9 million, from $21.6 million for the nine months ended September 30, 2020 to $33.5 million for the nine months ended September 30, 2021. The increase in income tax expense relates to an increase in income from continuing operations due to the sale of Campbell and ICM during the nine months ended September 30, 2021 and an increase in the state tax rates.
U.S. GAAP Consolidated Funds
As discussed further in Note 3 of our accompanying Consolidated Financial Statements, we sold our equity interests in Landmark on June 2, 2021, which resulted in the de-consolidation of all Landmark Funds as of June 2, 2021, the consummation of the sale.
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Consolidated Funds’ revenue was $1.4 million for the three months ended September 30, 2020. There was no consolidated Funds’ revenue for the three months ended September 30, 2021. Net consolidated Funds’ investment gain (loss) was $2.8 million for the three months ended September 30, 2020. There was no net consolidated Funds’ investment loss for the three months ended September 30, 2021. The net income or loss of all consolidated Funds, excluding any income or loss attributable to seed capital or co-investments we make in the Funds, is included in non-controlling interests in our Condensed Consolidated Financial Statements and is not included in net income attributable to controlling interests or in management fees. As noted above, there were no gains or losses recorded in the three months ended September 30, 2021. Consolidated Funds of Landmark are included in discontinued operations for the three months ended September 30, 2020.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Consolidated Funds’ revenue was $4.6 million for the nine months ended September 30, 2020. There was no consolidated Funds’ revenue for the nine months ended September 30, 2021. Net consolidated Funds’ investment loss was $(7.7) million for the nine months ended September 30, 2020. There was no net consolidated Funds’ investment loss for the nine months ended September 30, 2021. The net income or loss of all consolidated Funds, excluding any income or loss attributable to seed capital or co-investments we make in the Funds, is included in non-controlling interests in our Condensed Consolidated Financial Statements and is not included in net income attributable to controlling interests or in management fees. As noted above, consolidated Funds of Landmark are included in discontinued operations for the nine months ended September 30, 2021 and 2020.
Discontinued Operations
As discussed further in Note 3 of our accompanying Consolidated Financial Statements, we completed the sale of all our equity interests in TSW on July 19, 2021, and we completed the sale of all our equity interests in Landmark on June 2, 2021. As a result, Landmark and TSW are reported within discontinued operations.
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Income from discontinued operations decreased $(0.9) million from $2.1 million for the three months ended September 30, 2020 to $1.2 million for the three months ended September 30, 2021. Income from discontinued operations represents the income from TSW and Landmark, including consolidated Landmark Funds. The decrease is driven by the sale of Landmark and de-consolidation of Landmark Funds during the second quarter of 2021. The gain on disposal of discontinued operations, net of tax was $185.4 million for the three months ended September 30, 2021 representing our gain on sale of our equity interests in TSW. There was no gain on disposal of discontinued operations for the three months ended September 30, 2020.
60
Table of Contents
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Income from discontinued operations increased $24.4 million from $52.1 million for the nine months ended September 30, 2020 to $76.5 million for the nine months ended September 30, 2021. Income from discontinued operations represents the income from TSW and Landmark, including consolidated Landmark Funds. The increase is driven by the increase in investment gains from the consolidated Landmark Funds attributable to non-controlling interests in the current year. The gain on disposal of discontinued operations, net of tax was $694.6 million for the nine months ended September 30, 2021 representing our gain on sale of our equity interests in Landmark and TSW. There was no gain on disposal for the nine months ended September 30, 2020.
Key U.S. GAAP Operating Metrics
The following table shows our key U.S. GAAP operating metrics for the three and nine months ended September 30, 2021 and 2020. The second, third and fourth metrics below have each been adjusted to eliminate the effect of consolidated Funds to more accurately reflect the economics of our Company.
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Numerator: Operating income $ 28.7 $ 34.2 $ 97.3 $ 104.8
Denominator: Total revenue $ 117.9 $ 127.5 $ 360.9 $ 378.7
U.S. GAAP operating margin (1)
24.3 % 26.8 % 27.0 % 27.7 %
Numerator: Total operating expenses (2)
$ 89.2 $ 93.3 $ 263.6 $ 273.8
Denominator: Management fee revenue $ 111.4 $ 123.3 $ 326.8 $ 366.4
U.S. GAAP operating expense / management fee revenue (3)
80.1 % 75.7 % 80.7 % 74.7 %
Numerator: Variable compensation $ 27.1 $ 27.9 $ 83.8 $ 85.3
Denominator: Operating income before variable compensation and Affiliate key employee distributions (2)(4)(5)
$ 60.8 $ 62.5 $ 190.6 $ 192.1
U.S. GAAP variable compensation ratio (3)
44.6 % 44.6 % 44.0 % 44.4 %
Numerator: Affiliate key employee distributions $ 5.0 $ 1.8 $ 9.5 $ 6.5
Denominator: Operating income before Affiliate key employee distributions (2)(4)(5)
$ 33.7 $ 34.6 $ 106.8 $ 106.8
U.S. GAAP Affiliate key employee distributions ratio (3)
14.8 % 5.2 % 8.9 % 6.1 %
(1) Excluding the effect of Funds consolidation in the applicable periods, the U.S. GAAP operating margin is 26.0% for the three months ended September 30, 2020 and 26.8% for the nine months ended September 30, 2020.
(2) Excludes consolidated Funds expenses of $0.0 million and $0.1 million for the three and nine months ended September 30, 2020, respectively.
(3) Excludes the effect of Funds consolidation for the three and nine months ended September 30, 2021 and 2020.
(4) Excludes consolidated Funds’ revenue of $1.4 million and $4.6 million for the three and nine months ended September 30, 2020, respectively.
61
Table of Contents
(5) The following table identifies the components of operating income before variable compensation and Affiliate key employee distributions, as well as operating income before Affiliate key employee distributions:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Operating income
$ 28.7 $ 34.2 $ 97.3 $ 104.8
Affiliate key employee distributions
5.0 1.8 9.5 6.5
Operating (income) loss of consolidated Funds — (1.4) — (4.5)
Operating income before Affiliate key employee distributions
33.7 34.6 106.8 106.8
Variable compensation 27.1 27.9 83.8 85.3
Operating income before variable compensation and Affiliate key employee distributions
$ 60.8 $ 62.5 $ 190.6 $ 192.1
Effects of Inflation
For the three and nine months ended September 30, 2021 and 2020, inflation did not have a material effect on our consolidated results of operations.
Non-GAAP Supplemental Performance Measure — Economic Net Income and Segment Analysis
As supplemental information, we provide a non-GAAP performance measure that we refer to as economic net income, or ENI, which represents our management’s view of the underlying economic earnings generated by us. We define economic net income as ENI revenue less (i) ENI operating expenses, (ii) variable compensation, (iii) key employee distributions, (iv) net interest and (v) taxes, each as further discussed in this section. ENI adjustments to U.S. GAAP include both reclassifications of U.S. GAAP revenue and expense items, as well as adjustments to U.S. GAAP results, primarily to exclude non-cash, non-economic expenses, or to reflect cash benefits not recognized under U.S. GAAP.
ENI is an important measure to investors because it is used by us to make resource allocation decisions, determine appropriate levels of investment or dividend payout, manage balance sheet leverage, determine Affiliate variable compensation and equity distributions, and incentivize management. It is also an important measure because it assists management in evaluating our operating performance and is presented in a way that most closely reflects the key elements of our profit share operating model with our Affiliates. For a further discussion of how we use ENI and why ENI is useful to investors, see “—Overview—How We Measure Performance.”
To calculate economic net income, we re-categorize certain line items on our Condensed Consolidated Statements of Operations to reflect the following:
• We exclude the effect of Funds consolidation by removing the portion of Fund revenues, expenses and investment return which were not attributable to our stockholders.
• We include within management fee revenue any fees paid to Affiliates by consolidated Funds, which are viewed as investment income under U.S. GAAP.
• We include our share of earnings from our equity-accounted Affiliate within other income in ENI revenue, rather than investment income.
• We treat sales-based compensation as a general and administrative expense, rather than part of fixed compensation and benefits.
62
Table of Contents
• We identify separately from operating expenses variable compensation and Affiliate key employee distributions, which represent Affiliate earnings shared with Affiliate key employees.
• We net the separate revenues and expenses under U.S. GAAP for certain Fund expenses initially paid by our Affiliates on the Funds’ behalf and subsequently reimbursed, to better reflect the economics of our business.
We also make the following adjustments to U.S. GAAP results to more closely reflect our economic results:
i. We exclude non-cash expenses representing changes in the value of Affiliate equity and profit interests held by Affiliate key employees. These ownership interests may in certain circumstances be repurchased by BSUS at a value based on a pre-determined fixed multiple of trailing earnings and as such this value is carried on our balance sheet as a liability. Non-cash movements in the value of this liability are treated as compensation expense under U.S. GAAP. However, any equity or profit interests repurchased by BSUS can be used to fund a portion of future variable compensation awards, resulting in savings in cash variable compensation that offset the negative cash effect of repurchasing the equity. Our Affiliate equity and profit interest plans have been designed to ensure BSUS is never required to repurchase more equity than we can reasonably recycle through variable compensation awards in any given twelve-month period.
ii. We exclude non-cash amortization or impairment expenses related to acquired goodwill and other intangibles as these are non-cash charges that do not result in an outflow of tangible economic benefits from the business.
iii. We exclude capital transaction costs, including the costs of raising debt or equity, gains or losses realized as a result of redeeming debt or equity and direct incremental costs associated with acquisitions of businesses or assets.
iv. We exclude seed capital and co-investment gains, losses, and related financing costs. The net returns on these investments are considered and presented separately from ENI because ENI is primarily a measure of our earnings from managing client assets, which therefore differs from earnings generated by our investments in Affiliate products, which can be variable from period to period.
v. We include cash tax benefits associated with deductions allowed for acquired intangibles and goodwill that may not be recognized or have timing differences compared to U.S. GAAP.
vi. We exclude the results of discontinued operations attributable to controlling interests since they are not part of our ongoing business and restructuring costs incurred in continuing operations.
vii. We exclude deferred tax resulting from changes in tax law and expiration of statutes, adjustments for uncertain tax positions, deferred tax attributable to intangible assets and other unusual items not related to current operating results to reflect ENI tax normalization.
We also adjust our income tax expense to reflect any tax impact of our ENI adjustments.
63
Table of Contents
Reconciliation of U.S. GAAP Net Income to Economic Net Income for the Three and Nine Months Ended September 30, 2021 and 2020
The following table reconciles net income attributable to controlling interests to economic net income for the three and nine months ended September 30, 2021 and 2020:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
U.S. GAAP net income attributable to controlling interests $ 229.5 $ 37.2 $ 789.2 $ 88.7
Adjustments to reflect the economic earnings of the Company:
i. Non-cash key employee-owned equity and profit interest revaluations 8.7 2.7 19.4 (19.4)
ii. Goodwill impairment and amortization of acquired intangible assets and pre-acquisition employee equity 0.1 — 0.1 16.7
iii. Capital transaction costs
0.1 0.1 0.8 0.6
iv. Seed/Co-investment (gains) losses and financings (1)
0.2 (3.0) (3.5) 11.6
v. Tax benefit of goodwill and acquired intangibles deductions 0.3 0.3 0.8 1.0
vi. Discontinued operations and restructuring (2)
(220.5) (13.4) (731.5) (30.5)
vii. ENI tax normalization
(1.6) (1.5) 0.5 (1.3)
Tax effect of above adjustments, as applicable (3)
6.8 1.5 3.2 (2.2)
Economic net income
$ 23.6 $ 23.9 $ 79.0 $ 65.2
(1) The net return on seed/co-investment (gains) losses and financings for the three and nine months ended September 30, 2021 and 2020 is shown in the following table:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Seed/Co-investment (gains) losses $ (0.1) $ (9.7) $ (5.0) $ 1.7
Financing costs:
Seed/Co-investment average balance 19.7 93.3 34.0 107.4
Blended interest rate* 6.1 % 6.0 % 5.9 % 5.8 %
Financing costs 0.3 1.5 1.5 4.7
Net seed/co-investment (gains) losses and financing $ 0.2 $ (8.2) $ (3.5) $ 6.4
* The blended rate is based first on the interest rate paid on our non-recourse seed capital facility up to the average amount drawn, and thereafter on the weighted average rate of the long-term debt.
64
Table of Contents
(2) The three months ended September 30, 2021 includes income from discontinued operations attributable to controlling interests of $(186.6) million, restructuring costs at the Center and Affiliates of $0.5 million, costs associated with the transfer of an insurance policy from our former parent of $0.3 million, and the gain on sale of Affiliates of $34.6 million. The three months ended September 30, 2020 includes income from discontinued operations attributable to controlling interests of $8.2 million, restructuring costs at the Center of $1.4 million, costs associated with the redomicile to the U.S. of $0.4 million, and the gain on sale of Affiliates of $7.2 million. The nine months ended September 30, 2021 includes income from discontinued operations attributable to controlling interests of $703.1 million, restructuring costs at the Center and Affiliates of $4.0 million, costs associated with the transfer of an insurance policy from our former parent of $0.9 million, and the gain on sale of Affiliates of $33.3 million. The nine months ended September 30, 2020 includes income from discontinued operations attributable to controlling interests of $29.2 million, restructuring costs at the Center of $4.8 million, costs associated with the transfer of an insurance policy from our former parent of $1.0 million, and the gain on sale of Affiliates of $7.2 million.
(3) Reflects the sum of lines (i), (ii), (iii), (iv) and the restructuring component of line (vi) multiplied by the 27.3% U.S. statutory tax rate (including state tax).
Limitations of Economic Net Income
Economic net income is the key measure our management uses to evaluate the financial performance of, and make operational decisions for, our business. Economic net income is not audited and is not a substitute for net income or other performance measures that are derived in accordance with U.S. GAAP. Furthermore, our calculation of economic net income may differ from similarly titled measures provided by other companies.
Because the calculation of economic net income excludes certain ongoing expenses, including amortization expense and certain compensation costs, it has certain material limitations and should not be viewed in isolation or as a substitute for U.S. GAAP measures of earnings.
ENI Revenues
The following table reconciles U.S. GAAP revenue to ENI revenue for the three and nine months ended September 30, 2021 and 2020:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
U.S. GAAP revenue $ 117.9 $ 127.5 $ 360.9 $ 378.7
Include investment return on equity-accounted Affiliate
0.2 0.9 2.6 2.1
Exclude revenue from consolidated Funds attributable to non-controlling interests
— (1.4) — (4.6)
Exclude Fund expenses reimbursed by customers
(0.7) (1.1) (2.9) (3.3)
ENI revenue $ 117.4 $ 125.9 $ 360.6 $ 372.9
65
Table of Contents
The following table identifies the components of ENI revenue:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Management fees (1)
$ 111.4 $ 123.3 $ 326.8 $ 366.4
Performance fees (2)
3.4 1.2 28.4 2.5
Other income, including equity-accounted Affiliate (3)
2.6 1.4 5.4 4.0
ENI revenue $ 117.4 $ 125.9 $ 360.6 $ 372.9
(1) ENI management fees correspond to U.S. GAAP management fees.
(2) ENI performance fees correspond to U.S. GAAP performance fees.
(3) ENI other income is comprised primarily of other revenue under U.S. GAAP, plus our earnings from our equity-accounted Affiliate of $0.2 million and $0.9 million for the three months ended September 30, 2021 and September 30, 2020, respectively. For the nine months ended September 30, 2021 and September 30, 2020, our earnings from our equity-accounted Affiliate were $2.6 million and $2.1 million, respectively. As further described in “—Non-GAAP Supplemental Performance Measure—Economic Net Income and Segment Analysis,” ENI other income also excludes certain Fund expenses initially paid by our Affiliates on the Funds’ behalf and subsequently reimbursed.
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
U.S. GAAP other revenue $ 3.1 $ 1.6 $ 5.7 $ 5.2
Earnings from equity-accounted Affiliate 0.2 0.9 2.6 2.1
Exclude Fund expenses reimbursed by customers
(0.7) (1.1) (2.9) (3.3)
ENI other income $ 2.6 $ 1.4 $ 5.4 $ 4.0
66
Table of Contents
ENI Operating Expenses
The largest difference between U.S. GAAP operating expense and ENI operating expense relates to compensation. As shown in the following reconciliation, we exclude the impact of key employee equity revaluations. Variable compensation and Affiliate key employee distributions are also segregated out of U.S. GAAP operating expense in order to align with the manner in which these items are contractually calculated at the Affiliate level.
The following table reconciles U.S. GAAP operating expense to ENI operating expense for the three and nine months ended September 30, 2021 and 2020.
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
U.S. GAAP operating expense $ 89.2 $ 93.3 $ 263.6 $ 273.9
Less: items excluded from economic net income
Amortization of pre-acquisition employee equity
— — — —
Non-cash key employee equity and profit interest revaluations
(8.7) (2.7) (19.4) 19.4
Goodwill impairment and amortization of acquired intangible assets (0.1) — (0.1) (16.6)
Capital transaction costs 0.1 — (0.3) (0.2)
Restructuring costs (1)
(0.8) (1.8) (4.9) (5.9)
Fund expenses reimbursed by customers (0.7) (1.1) (2.9) (3.3)
Funds’ operating expense — — — (0.2)
Less: items segregated out of U.S. GAAP operating expense
Variable compensation (27.0) (27.8) (82.9) (81.8)
Affiliate key employee distributions (5.0) (1.8) (9.5) (6.5)
ENI operating expense $ 47.0 $ 58.1 $ 143.6 $ 178.8
(1) The three months ended September 30, 2021 includes $0.5 million of restructuring costs at the Center and Affiliates and $0.3 million costs associated with the transfer of an insurance policy from our former parent. The three months ended September 30, 2020 includes $1.4 million of restructuring costs at the Center and $0.4 million costs associated with the transfer of an insurance policy from our former parent. The nine months ended September 30, 2021 includes $4.0 million of restructuring costs at the Center and Affiliates and $0.9 million costs associated with the transfer of an insurance policy from our former parent. The nine months ended September 30, 2020 includes $4.8 million of restructuring costs and costs associated with the transfer of an insurance policy from our former parent of $1.0 million.
67
Table of Contents
The following table identifies the components of ENI operating expense:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Fixed compensation & benefits (1)
$ 23.6 $ 31.6 $ 72.1 $ 96.9
General and administrative expenses (2)
18.0 21.5 54.8 67.1
Depreciation and amortization 5.4 5.0 16.7 14.8
ENI operating expense $ 47.0 $ 58.1 $ 143.6 $ 178.8
(1) Fixed compensation and benefits include base salaries, payroll taxes and the cost of benefit programs provided. The following table reconciles U.S. GAAP compensation and benefits expense for the three and nine months ended September 30, 2021 and 2020 to ENI fixed compensation and benefits expense:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Total U.S. GAAP compensation and benefits expense
$ 67.2 $ 66.9 $ 193.2 $ 178.1
Non-cash key employee equity and profit interest revaluations excluded from ENI
(8.7) (2.7) (19.4) 19.4
Sales-based compensation reclassified to ENI general & administrative expenses
(1.9) (1.7) (5.4) (5.5)
Affiliate key employee distributions
(5.0) (1.8) (9.5) (6.5)
Restructuring expenses (0.2) (0.2) (0.9) (3.5)
Variable compensation
(27.0) (27.8) (82.9) (81.8)
Fund expenses reimbursed by customers
(0.8) (1.1) (3.0) (3.3)
ENI fixed compensation and benefits $ 23.6 $ 31.6 $ 72.1 $ 96.9
68
Table of Contents
(2) The following table reconciles U.S. GAAP general and administrative expense to ENI general and administrative expense:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
U.S. GAAP general and administrative expense
$ 16.5 $ 21.4 $ 53.6 $ 64.2
Sales-based compensation 1.9 1.7 5.4 5.5
Capital transaction costs 0.1 — (0.3) (0.2)
Restructuring costs (0.5) (1.6) (3.9) (2.4)
ENI general and administrative expense $ 18.0 $ 21.5 $ 54.8 $ 67.1
Key Non-GAAP Operating Metrics
The following table shows our key non-GAAP operating metrics for the three and nine months ended September 30, 2021 and 2020. We present these metrics because they are the measures our management uses to evaluate the profitability of our business and are useful to investors because they represent the key drivers and measures of economic performance within our business model. Please see the footnotes below for an explanation of each ratio, its usefulness in measuring the economics and operating performance of our business, and a reference to the most closely related U.S. GAAP measure:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Numerator: ENI operating earnings (1)
$ 43.4 $ 40.0 $ 134.1 $ 112.3
Denominator: ENI revenue
$ 117.4 $ 125.9 $ 360.6 $ 372.9
ENI operating margin (2)
37.0 % 31.8 % 37.2 % 30.1 %
Numerator: ENI operating expense
$ 47.0 $ 58.1 $ 143.6 $ 178.8
Denominator: ENI management fee revenue (3)
$ 111.4 $ 123.3 $ 326.8 $ 366.4
ENI operating expense ratio (4)
42.2 % 47.1 % 43.9 % 48.8 %
Numerator: ENI variable compensation
$ 27.0 $ 27.8 $ 82.9 $ 81.8
Denominator: ENI earnings before variable compensation (1)(5)
$ 70.4 $ 67.8 $ 217.0 $ 194.1
ENI variable compensation ratio (6)
38.4 % 41.0 % 38.2 % 42.1 %
Numerator: Affiliate key employee distributions
$ 5.0 $ 1.8 $ 9.5 $ 6.5
Denominator: ENI operating earnings (1)
$ 43.4 $ 40.0 $ 134.1 $ 112.3
ENI Affiliate key employee distributions ratio (7)
11.5 % 4.5 % 7.1 % 5.8 %
(1) ENI operating earnings represents ENI earnings before Affiliate key employee distributions and is calculated as ENI revenue, less ENI operating expense, less ENI variable compensation. It differs from economic net income because it does not include the effects of Affiliate key employee distributions, net interest expense or income tax expense.
69
Table of Contents
The following table reconciles U.S. GAAP operating income to ENI operating earnings:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
U.S. GAAP operating income $ 28.7 $ 34.2 $ 97.3 $ 104.8
Include earnings from equity-accounted Affiliate 0.2 0.9 2.6 2.1
Exclude the impact of:
Affiliate key employee-owned equity and profit interest revaluations 8.7 2.7 19.4 (19.4)
Goodwill impairment and amortization of acquired intangible assets and pre-acquisition employee equity 0.1 — 0.1 16.7
Capital transaction costs (0.1) — 0.3 0.2
Restructuring costs (a)
0.8 1.8 4.9 5.9
Affiliate key employee distributions 5.0 1.8 9.5 6.5
Variable compensation 27.0 27.8 82.9 81.8
Funds’ operating (income) loss — (1.4) — (4.5)
ENI earnings before variable compensation 70.4 67.8 217.0 194.1
Less: ENI variable compensation (27.0) (27.8) (82.9) (81.8)
ENI operating earnings 43.4 40.0 134.1 112.3
Less: ENI Affiliate key employee distributions (5.0) (1.8) (9.5) (6.5)
ENI earnings after Affiliate key employee distributions $ 38.4 $ 38.2 $ 124.6 $ 105.8
(a) The three months ended September 30, 2021 includes $0.5 million of restructuring costs at the Center and Affiliates and $0.3 million costs associated with the transfer of an insurance policy from our former parent. The three months ended September 30, 2020 includes $1.4 million of restructuring costs at the Center and $0.4 million costs associated with the transfer of an insurance policy from our former parent. The nine months ended September 30, 2021 includes $4.0 million of restructuring costs at the Center and Affiliates and $0.9 million of costs associated with the transfer of an insurance policy from our former parent. The nine months ended September 30, 2020 includes $4.8 million of restructuring costs and costs associated with the transfer of an insurance policy from our former parent of $1.0 million.
70
Table of Contents
(2) The ENI operating margin, which is calculated before Affiliate key employee distributions, is used by management and is useful to investors to evaluate the overall operating margin of the business without regard to our various ownership levels at each of the Affiliates. The ENI operating margin is most comparable to our U.S. GAAP operating margin. Our U.S. GAAP operating margin, excluding the effect of consolidated Funds, is 24.3% for the three months ended September 30, 2021, 26.0% for the three months ended September 30, 2020, 27.0% for the nine months ended September 30, 2021, and 26.8% for the nine months ended September 30, 2020.
The ENI operating margin is important because it gives investors an understanding of the profitability of the total business relative to revenue, irrespective of the ownership position which we have in each of our Affiliates. Management and investors use this ratio when comparing our profitability relative to our peer group and evaluating our ability to manage the cost structure and profitability of our business under different operating environments.
(3) ENI management fee revenue corresponds to U.S. GAAP management fee revenue.
(4) The ENI operating expense ratio is used by management and is useful to investors to evaluate the level of operating expense as measured against our recurring management fee revenue. We have provided this ratio since many operating expenses, including fixed compensation and benefits and general and administrative expense, are generally linked to the overall size of the business. We track this ratio as a key measure of scale economies because in our profit-sharing economic model, scale benefits both the Affiliate employees and our stockholders. The ENI operating expense ratio is most comparable to the U.S. GAAP operating expense / management fee revenue ratio.
(5) ENI earnings before variable compensation is calculated as ENI revenue, less ENI operating expense.
(6) The ENI variable compensation ratio is used by management and is useful to investors to evaluate consolidated variable compensation as measured against our ENI earnings before variable compensation. Variable compensation is contractually set and calculated individually at each Affiliate, plus Center bonuses. Variable compensation is usually awarded based on a contractual percentage of each Affiliate’s ENI earnings before variable compensation and may be paid in the form of cash or non-cash Affiliate equity or profit interests. Center variable compensation includes cash and our equity. Non-cash variable compensation awards typically vest over several years and are recognized as compensation expense over that service period. The variable compensation ratio at each Affiliate is calculated as variable compensation divided by ENI earnings before variable compensation. The ENI variable compensation ratio is most comparable to the U.S. GAAP variable compensation ratio.
(7) The ENI Affiliate key employee distribution ratio is used by management and is useful to investors to evaluate Affiliate key employee distributions as measured against our ENI operating earnings. Affiliate key employee distributions represent the share of Affiliate profits after variable compensation that is attributable to Affiliate key employee equity and profit interests holders, according to their ownership interests. The Affiliate key employee distribution ratio at each Affiliate is calculated as Affiliate key employee distributions divided by ENI operating earnings at that Affiliate. At certain Affiliates, with tiered equity structures, BSUS and other classes of employee equity holders are entitled to an initial proportionate preference over profits after variable compensation, structured such that before a preference threshold is reached, there would be no required key employee distributions to the tiered equity holders, whereas for profits above the threshold the key employee distribution amount to the tiered equity holders would be calculated based on the tiered key employee ownership percentages. The ENI Affiliate key employee distributions ratio is most comparable to the U.S. GAAP Affiliate key employee distributions ratio.
71
Table of Contents
Tax on Economic Net Income
The following table reconciles the United States statutory tax to tax on economic net income:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Pre-tax economic net income (1)
$ 32.6 $ 32.9 $ 108.0 $ 89.3
Taxes at the U.S. federal and state statutory rates (2)
(8.9) (10.7) (29.5) (29.9)
Other reconciling tax adjustments (0.1) 1.7 0.5 5.8
Tax on economic net income (9.0) (9.0) (29.0) (24.1)
Economic net income $ 23.6 $ 23.9 $ 79.0 $ 65.2
Economic net income effective tax rate (3)
27.6 % 27.4 % 26.9 % 27.0 %
(1) Includes interest income and third-party ENI interest expense, as shown in the following table:
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
U.S. GAAP interest income $ — $ — $ 0.1 $ 0.5
U.S. GAAP interest expense (6.2) (6.9) (18.7) (22.1)
U.S. GAAP net interest expense (6.2) (6.9) (18.6) (21.6)
Other ENI interest expense exclusions (a)
0.4 1.6 2.0 5.1
ENI net interest expense (5.8) (5.3) (16.6) (16.5)
ENI earnings after Affiliate key employee distributions (b)
38.4 38.2 124.6 105.8
Pre-tax economic net income $ 32.6 $ 32.9 $ 108.0 $ 89.3
(a) Other ENI interest expense exclusions represent cost of financing on seed capital and co-investments and amortization of debt issuance costs.
(b) ENI earnings after Affiliate key employee distributions is calculated as ENI operating income (ENI revenue, less ENI operating expense, less ENI variable compensation), less Affiliate key employee distributions. Refer to “—Key Non-GAAP Operating Metrics” for a reconciliation from U.S. GAAP operating income (loss) to ENI earnings after Affiliate key employee distributions.
(2) Taxed at U.S. Federal and State statutory rate of 27.3%.
(3) The economic net income effective tax rate is calculated by dividing the tax on economic net income by pre-tax economic net income.
72
Table of Contents
Segment Analysis
We operate our business through the following reportable segment (1)(2) :
• Quant & Solutions —comprised of versatile, often highly-tailored strategies that leverage data and technology in a computational, factor-based investment process across a range of asset classes in developed and emerging markets, including global, non-U.S. and small-cap equities, as well as managed volatility, ESG, multi-asset, equity alternatives, and long/short strategies. This segment is comprised of our interest in Acadian.
The corporate head office is included within Other (1)(2) category. The corporate head office expenses are not allocated to the Company’s business segment but the CODM does consider the cost structure of the corporate head office when evaluating the financial performance of our segment.
(1) Prior to March 31, 2021, we had an Alternatives reportable segment which was comprised of Landmark and Campbell Global operating segments. On June 2, 2021, we sold all of our interests in Landmark. As a result of this transaction, Landmark has been reclassified to discontinued operations, and the Alternatives segment no longer constitutes a reportable segment. The reportable segments for all periods presented have been recast to reflect the reporting of Landmark within discontinued operations and the reclassification of Campbell Global to “Other” category. On August 31, 2021,we completed the sale of all our interests in Campbell Global. The financial results of Campbell Global are included in the “Other” category until August 30, 2021, the consummation of the sale.
(2) Prior to June 30, 2021, we had a Liquid Alpha reportable segment which was comprised of TSW and ICM. On February 6, 2021, we entered into an agreement to sell all of our interests in ICM, an equity-accounted Affiliate. On July 19, 2021, we completed the sale of all our interests in TSW. As a result of this transaction, TSW has been reclassified to discontinued operations and Liquid Alpha no longer constitutes a reportable segment. The ICM operating segment was reclassified to “Other” within our segment reporting for the three and nine months ended September 30, 2021. On July 19, 2021 the Company completed the sale of all its interests in ICM, an equity-accounted Affiliate. The financial results of ICM are included in the “Other” category until July 19, 2021, the consummation of the sale.
The primary measure used by the CODM in measuring performance and allocating resources to the segments is ENI. We define economic net income for the segments as ENI revenue less (i) ENI operating expenses, (ii) variable compensation and (iii) key employee distributions. The ENI adjustments to U.S. GAAP include both reclassifications of U.S. GAAP revenue and expense items, as well as adjustments to U.S. GAAP results, primarily to exclude non-cash, non-economic expenses, or to reflect cash benefits not recognized under U.S. GAAP.
ENI revenue includes management fees, performance fees and other revenue under U.S. GAAP, adjusted to include management fees paid to Affiliates by consolidated Funds and our share of earnings from our equity-accounted Affiliate. ENI revenue is also adjusted to exclude the separate revenues recorded under U.S. GAAP for certain Fund expenses reimbursed to our Affiliates.
ENI operating expenses include compensation and benefits, general and administrative expense, and depreciation and amortization under U.S. GAAP, adjusted to exclude non-cash expenses representing changes in the value of Affiliate equity and profit interests held by Affiliate key employees, impairment of goodwill, and the separate expenses recorded under U.S. GAAP for certain Fund expenses reimbursed to our Affiliates. Additionally, variable compensation and Affiliate key employee distributions are segregated from ENI operating expenses.
ENI segment results are also adjusted to exclude the portion of consolidated Funds’ revenues, expenses and investment return recorded under U.S. GAAP.
Refer to the reconciliations of U.S. GAAP revenue to ENI revenue, U.S. GAAP Operating expense to ENI Operating expense, variable compensation and Affiliate key employee distributions disclosed previously within this section.
73
Table of Contents
Segment ENI Revenue
The following table identifies the components of segment ENI revenue for the three months ended September 30, 2021 and 2020:
Three Months Ended September 30,
($ in millions) 2021 2020
Quant & Solutions Other Total Quant & Solutions Liquid Alpha Other Total
Management fees $ 108.0 $ 3.4 $ 111.4 $ 87.9 $ 29.5 $ 5.9 $ 123.3
Performance fees
2.6 0.8 3.4 1.2 — — 1.2
Other income, including equity-accounted affiliate — 2.6 2.6 (0.1) 0.8 0.7 1.4
ENI revenue $ 110.6 $ 6.8 $ 117.4 $ 89.0 $ 30.3 $ 6.6 $ 125.9
The following table identifies the components of segment ENI revenue for the nine months ended September 30, 2021 and 2020:
Nine Months Ended September 30,
($ in millions) 2021 2020
Quant & Solutions Other Total Quant & Solutions Liquid Alpha Other Total
Management fees $ 312.9 $ 13.9 $ 326.8 $ 255.3 $ 93.7 $ 17.4 $ 366.4
Performance fees
12.3 16.1 28.4 2.7 (0.2) — 2.5
Other income, including equity-accounted affiliate — 5.4 5.4 (0.1) 2.0 2.1 4.0
ENI revenue $ 325.2 $ 35.4 $ 360.6 $ 257.9 $ 95.5 $ 19.5 $ 372.9
Quant & Solutions Segment ENI Revenue
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Quant & Solutions ENI revenue increased $21.6 million, or 24.3%, from $89.0 million for three months ended September 30, 2020 to $110.6 million for the three months ended September 30, 2021. The increase was attributable to 22.9% higher management fees driven by higher average AUM primarily resulting from the equity market increase in the last twelve months, as well as an increase in performance fees.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Quant & Solutions ENI revenue increased $67.3 million, or 26.1%, from $257.9 million for the nine months ended September 30, 2020 to $325.2 million for the nine months ended September 30, 2021. The increase was attributable to 22.6% higher management fees, driven by higher average AUM primarily resulting from the equity market increase over the last twelve months, as well as increase in performance fees.
Liquid Alpha Segment ENI Revenue
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Liquid Alpha ENI revenue was $30.3 million for three months ended September 30, 2020 and was comprised of the ENI revenue from Barrow Hanley, Copper Rock and ICM. There was no Liquid Alpha ENI revenue for the three months ended September 30, 2021 as the Liquid Alpha segment no longer constitutes a reportable segment of the Company in the current period.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Liquid Alpha ENI revenue was $95.5 million for the nine months ended September 30, 2020 and was comprised of the ENI revenue from Barrow Hanley, Copper Rock and ICM. There was no Liquid Alpha ENI revenue nine months ended
74
Table of Contents
September 30, 2021 as the Liquid Alpha segment no longer constitutes a reportable segment of the Company in the current period.
Other ENI Revenue
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Other ENI revenue increased $0.2 million, or 3.0%, from $6.6 million for the three months ended September 30, 2020 to $6.8 million for the for the three months ended September 30, 2021. The increase was primarily driven by other income reported in the third quarter of 2021.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Other ENI revenue increased $15.9 million, or 81.5%, from $19.5 million for the nine months ended September 30, 2020 to $35.4 million for the nine months ended September 30, 2021. The increase was primarily driven by a large incentive fee reported in the second quarter of 2021.
Segment ENI Expense
The following table identifies the components of segment ENI expense for the three months ended September 30, 2021 and 2020:
Three Months Ended September 30,
($ in millions) 2021 2020
Quant & Solutions Other Total Quant & Solutions Liquid Alpha Other Total
Fixed compensation & benefits
$ 19.3 $ 4.3 $ 23.6 $ 18.5 $ 7.1 $ 6.0 $ 31.6
General and administrative expense 14.9 3.1 18.0 14.3 2.8 4.4 21.5
Depreciation and amortization
5.2 0.2 5.4 4.4 0.1 0.5 5.0
Total ENI Operating Expenses
$ 39.4 $ 7.6 $ 47.0 $ 37.2 $ 10.0 $ 10.9 $ 58.1
Variable compensation
23.5 3.5 27.0 18.0 8.4 1.4 27.8
Affiliate key employee distributions
3.8 1.2 5.0 0.8 0.8 0.2 1.8
Total Expenses $ 66.7 $ 12.3 $ 79.0 $ 56.0 $ 19.2 $ 12.5 $ 87.7
The following table identifies the components of segment ENI expense for the nine months ended September 30, 2021 and 2020:
Nine Months Ended September 30,
($ in millions) 2021 2020
Quant & Solutions Other Total Quant & Solutions Liquid Alpha Other Total
Fixed compensation & benefits
$ 57.0 $ 15.1 $ 72.1 $ 54.1 $ 23.5 $ 19.3 $ 96.9
General and administrative expense 44.0 10.8 54.8 41.5 11.1 14.5 67.1
Depreciation and amortization
15.8 0.9 16.7 13.7 0.1 1.0 14.8
Total ENI Operating Expenses
$ 116.8 $ 26.8 $ 143.6 $ 109.3 $ 34.7 $ 34.8 $ 178.8
Variable compensation
68.1 14.8 82.9 52.7 24.8 4.3 81.8
Affiliate key employee distributions
8.4 1.1 9.5 2.9 3.2 0.4 6.5
Total Expenses $ 193.3 $ 42.7 $ 236.0 $ 164.9 $ 62.7 $ 39.5 $ 267.1
75
Table of Contents
Quant & Solutions Segment ENI Expense
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Quant & Solutions ENI operating expense increased $2.2 million, or 5.9%, from $37.2 million for the three months ended September 30, 2020 to $39.4 million for the three months ended September 30, 2021. The increase was driven by 4.3% higher ENI fixed compensation and benefits expense resulting from higher headcount and payroll taxes and 4.2% higher ENI general and administrative expense resulting from higher portfolio administrative and systems costs. Quant & Solutions ENI variable compensation expense, which is based on contractual arrangements, increased 30.6%, as a result of higher profit before variable compensation. Affiliate key employee distributions attributable to Quant & Solutions increased 375.0%, primarily due to higher ENI earnings after variable compensation and the leveraged nature of the profit-sharing agreement.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Quant & Solutions ENI operating expense increased $7.5 million, or 6.9%, from $109.3 million for the nine months ended September 30, 2020 to $116.8 million for the nine months ended September 30, 2021. The increase was driven by 5.4% higher ENI fixed compensation and benefits expense resulting from higher headcount and 6.0% higher ENI general and administrative expense primarily due to increased portfolio administrative and systems costs. Quant & Solutions ENI variable compensation expense, which is based on contractual arrangements, increased 29.2%, as a result of higher earnings before variable compensation. Affiliate key employee distributions attributable to Quant & Solutions increased 189.7%, primarily due to higher ENI earnings after variable compensation.
Liquid Alpha Segment ENI Expense
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Liquid Alpha ENI expense was $19.2 million for the three months ended September 30, 2020 and was comprised of the ENI expense from Barrow Hanley and Copper Rock. There was no Liquid Alpha ENI expense for the three months ended September 30, 2021 as the Liquid Alpha no longer constitutes a reportable segment of the Company in the current period.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Liquid Alpha ENI expense was $62.7 million for the nine months ended September 30, 2020, and was comprised of the ENI expense from Barrow Hanley and Copper Rock. There was no Liquid Alpha ENI expense for the nine months ended September 30, 2021 as the Liquid Alpha no longer constitutes a reportable segment of the Company in the current period.
Other ENI Expense
Three months ended September 30, 2021 compared to three months ended September 30, 2020: Other ENI operating expense decreased $(3.3) million, or (30.3)%, from $10.9 million for the three months ended September 30, 2020 to $7.6 million for the three months ended September 30, 2021. The decrease was driven by (28.3)% lower fixed compensation and benefit expense resulting from dispositions, cost-saving initiatives at the Center, and (29.5)% lower general and administrative expense resulting from cost-saving initiatives at the Center. Other ENI variable compensation expense increased 150.0% which was driven by an increase in variable compensation at Campbell Global as a result of higher earnings during the period, as well as an adjustment to Center variable compensation during the three months ended September 30, 2021.
Nine months ended September 30, 2021 compared to nine months ended September 30, 2020: Other ENI operating expense decreased $(8.0) million, or (23.0)%, from $34.8 million for the nine months ended September 30, 2020 to $26.8 million for the nine months ended September 30, 2021. The decrease was driven by (21.8)% lower fixed compensation and benefit expense and (25.5)% lower general and administrative expense resulting from restructuring at the Center in the first half of 2020. Other ENI variable compensation expense increased 244.2% due to the variable compensation earned on the Campbell Global performance fee during the nine months ended September 30, 2021.
76
Table of Contents
Capital Resources and Liquidity
Cash Flows
The following table summarizes certain key financial data relating to cash flows. All amounts presented exclude consolidated Funds:
Nine Months Ended September 30,
($ in millions) 2021 2020
Cash provided by (used in) (1)(2)
Operating activities $ 22.3 $ 135.0
Investing activities 1,009.0 29.1
Financing activities 20.0 (140.6)
(1) Excludes consolidated Funds.
(2) Cash flow data shown only includes cash flows from continuing operations.
Comparison for the nine months ended September 30, 2021 and 2020
Net cash from operating activities from continuing operations decreased $(112.7) million, from net cash provided of $135.0 million for the nine months ended September 30, 2020 to net cash provided of $22.3 million for the nine months ended September 30, 2021, driven by changes in net income offset by changes in operating assets and liabilities period over period. In the nine months ended September 30, 2021, net cash provided by investing activities of continuing operations increased $979.9 million, from $29.1 million provided in the nine months ended September 30, 2020 to $1,009.0 million provided in the nine months ended September 30, 2021, driven by proceeds from the sale of Landmark, TSW, Campbell Global and ICM in the nine months ended September 30, 2021. Net cash provided by financing activities from continuing operations increased $160.6 million, from $140.6 million used in the nine months ended September 30, 2020 to $20.0 million provided in the nine months ended September 30, 2021, primarily due to higher drawdowns on the revolving credit facility in the nine months ended September 30, 2021 compared to a net repayment on the revolving credit facility and share repurchases in the nine months ended September 30, 2020.
Supplemental Liquidity Measure — Adjusted EBITDA
As supplemental information, we provide information regarding Adjusted EBITDA, which we define as economic net income before net interest, income taxes, depreciation, and amortization. Adjusted EBITDA is a non-GAAP liquidity measure that we provide in addition to, but not as a substitute for, cash flows from operating activities. It should be noted that our calculation of Adjusted EBITDA may not be consistent with Adjusted EBITDA as calculated by other companies. We believe Adjusted EBITDA is a useful liquidity metric because it indicates our ability to make further investments in our business, service debt and meet working capital requirements.
77
Table of Contents
The following table reconciles our U.S. GAAP net income attributable to controlling interests to EBITDA to Adjusted EBITDA to economic net income for the three and nine months ended September 30, 2021 and 2020.
Three Months Ended September 30, Nine Months Ended September 30,
($ in millions) 2021 2020 2021 2020
Net income attributable to controlling interests $ 229.5 $ 37.2 $ 789.2 $ 88.7
Net interest expense to third parties 6.2 6.9 18.6 21.6
Income tax expense (including tax expenses related to discontinued operations)
89.0 12.8 288.4 33.7
Depreciation and amortization (including intangible assets and discontinued operations) and goodwill impairment 5.4 6.8 19.9 37.1
EBITDA $ 330.1 $ 63.7 $ 1,116.1 $ 181.1
Non-cash compensation costs, including revaluation of Affiliate key employee-owned equity and profit interests
9.1 3.2 20.7 (17.2)
Amortization of pre-acquisition employee equity — — — —
EBITDA of discontinued operations attributable to controlling interests (261.1) (8.1) (961.1) (41.7)
(Gain) loss on seed and co-investments (0.1) (9.7) (5.0) 1.7
Restructuring expenses (1)
(33.7) (5.4) (28.4) (1.3)
Capital transaction costs (0.1) — 0.3 0.2
Adjusted EBITDA
$ 44.2 $ 43.7 $ 142.6 $ 122.8
ENI net interest expense to third parties (5.8) (5.3) (16.6) (16.5)
Depreciation and amortization (2)
(5.8) (5.5) (18.0) (17.0)
Tax on economic net income (9.0) (9.0) (29.0) (24.1)
Economic net income
$ 23.6 $ 23.9 $ 79.0 $ 65.2
(1) The three months ended September 30, 2021 includes $0.5 million of restructuring costs at the Center and Affiliates, $0.3 million costs associated with the transfer of an insurance policy from our former parent, and the gain on sale of Affiliates of $34.6 million. The nine months ended September 30, 2021 includes $4.0 million of restructuring costs at the Center and Affiliates, $0.9 million costs associated with the transfer of an insurance policy from our former parent, and the gain on sale of Affiliates of $33.3 million. The three months ended September 30, 2020 includes $1.4 million of restructuring costs, costs associated with the transfer of an insurance policy from our former parent of $0.4 million, and the gain on sale of Affiliates of $7.2 million. The nine months ended September 30, 2020 includes $4.8 million of restructuring costs and costs associated with the transfer of an insurance policy from our former parent of $1.0 million, and the gain on sale of Affiliates of $7.2 million.
(2) Includes non-cash equity-based award amortization expense.
Limitations of Adjusted EBITDA
As a non-GAAP, unaudited liquidity measure and derivation of EBITDA, Adjusted EBITDA has certain material limitations. It does not include cash costs associated with capital transactions and excludes certain U.S. GAAP expenses that fall outside the definition of EBITDA. Each of these categories of expense represents costs to us of doing business, and therefore any measure that excludes any or all of these categories of expense has material limitations.
78
Table of Contents
Future Capital Needs
We believe that our available cash and cash equivalents to be generated from operations, supplemented by short-term and long-term financing, as necessary, will be sufficient to fund current operations and capital requirements for at least the next twelve months, as well as our day-to-day operations and future investment requirements. Following the end of the third quarter of 2021, we received proceeds from the sale of our equity interest in Barrow Hanley upon settlement of contingency, and we commenced a tender offer to purchase up to 33.3 million shares of our common stock at a price of $31.50 per share. We expect to make tax payments on the associated gain on sales of Affiliates in the fourth quarter of 2021. We also expect to pay down our 5.125% Senior Notes in the near term. Our ability to secure short-term and long-term financing in the future will depend on several factors, including our future profitability, our relative levels of debt and equity and the overall condition of the credit markets.
Borrowings and Long-Term Debt
The following table summarizes our financing arrangements as of the dates indicated:
($ in millions) September 30,
2021 December 31,
2020 Interest rate Maturity
Revolving credit facility:
Revolving credit facility (1)
$ 33.0 $ — LIBOR + 1.0% plus 0.25% commitment fee August 22, 2022
Total revolving credit facility $ 33.0 $ —
Third party borrowings:
4.80% Senior Notes Due 2026 $ 273.0 $ 272.8 4.80% July 27, 2026
5.125% Senior Notes Due 2031 121.8 121.5 5.125% August 1, 2031
Total third party borrowings $ 394.8 $ 394.3
(1) On February 23, 2021, the Company’s $150 million revolving credit facility was assigned to Acadian and amended to reduce the facility to $125 million.
Revolving Credit Facility
On September 3, 2020, the Company, Royal Bank of Canada, BMO Harris Bank, N.A., Bank of China, New York Branch, Wells Fargo Bank, National Association, Barclays Bank PLC, Morgan Stanley Bank, N.A., Bank of America N.A., the Bank of New York Mellon and Citibank, N.A., as an issuing bank and administrative agent (collectively, the “Lenders”), entered into an amendment (the “Amendment”) to the Revolving Credit Agreement dated as of August 20, 2019 (the “Original Credit Agreement”, and as amended by the Amendment, the “Amended Credit Agreement”).
On February 23, 2021, we along with the Lenders, entered into an assignment and assumption and amendment agreement (the “Assignment”) to the Amended Credit Agreement. Pursuant to the Assignment, the Amended Credit Agreement was assigned to and assumed by Acadian and the Amended Credit Agreement was amended (the Amended Credit Agreement, as amended by the Assignment, the “Acadian Credit Agreement”) to, among other things, reduce the Lenders’ commitments thereunder to $125 million. The Acadian Credit Agreement has a maturity date of August 22, 2022.
Borrowings under the Acadian Credit Agreement bear interest, at Acadian’s option, at either the per annum rate equal to (a) the greatest of (i) the prime rate, (ii) the federal funds effective rate plus 0.5% and (iii) the one month Adjusted LIBO Rate plus 1.0%, plus, in each case, an additional amount based on its credit rating or (b) the London interbank offered rate for a period, at our election equal to one, three or six months plus an additional amount ranging from 1.5% to 2.0%, with such additional amount based on Acadian’s Leverage Ratio (as defined below). In addition, Acadian is charged a commitment fee based on the average daily unused portion of the revolving credit facility under the Acadian Credit Agreement at a per annum rate ranging from 0.25% to 0.375%, with such amount based on Acadian’s Leverage Ratio.
79
Table of Contents
Under the Acadian Credit Agreement, the ratio of Acadian’s third-party borrowings to Acadian’s trailing twelve months Adjusted EBITDA, as defined by the Acadian Credit Agreement (the “Leverage Ratio”), cannot exceed 2.5x and the ratio of Acadian’s trailing twelve months Adjusted EBITDA to Acadian’s interest expense (the “Interest Coverage Ratio”) must be not less than 4.0x. At September 30, 2021, Acadian’s Leverage Ratio was 0.2x and Acadian’s Interest Coverage Ratio was 249.4x.
Other Compensation Liabilities
Other compensation liabilities principally consist of cash-settled Affiliate equity and profit interests liabilities held by certain Affiliate key employees, and voluntary deferred compensation plans. The following table summarizes our other long-term liabilities:
September 30,
2021 December 31,
2020
($ in millions)
Share-based payments liability $ 24.9 $ 25.0
Affiliate profit interests liability 19.2 0.8
Employee equity 44.1 25.8
Voluntary deferral plan liability 45.4 48.0
Total $ 89.5 $ 73.8
Share-based payments liability represents the value of Affiliate key employee-owned equity that may under certain circumstances be repurchased by us that is considered an equity award under U.S. GAAP based on the terms and conditions attached to these interests. Affiliate profit interests liability represents the value of Affiliate key employee-owned equity that may under certain circumstances be repurchased by us that is not considered an equity award under U.S. GAAP, but rather a form of compensation arrangement, based on the terms and conditions attached to these interests. Our obligation in any given period in respect of funding these potential repurchases of Affiliate equity is limited to only that portion that may be put to us by Affiliate key employees, which is typically capped annually under the terms of these arrangements such that we are not required to repurchase more than we can reasonably recycle by re-granting the interests in lieu of cash variable compensation owed to Affiliate key employees.
Certain of our and our Affiliates’ key employees are eligible to participate in our voluntary deferral plan, or VDP, which provides our senior personnel the opportunity to voluntarily defer a portion of their compensation. There is a voluntary deferral plan investment balance included in investments on the Consolidated Balance Sheets that corresponds to this deferral liability.
Critical Accounting Policies and Estimates
There have been no significant changes to the critical accounting policies and estimates disclosed in our most recent Form 10-K for the year ended December 31, 2020. Critical accounting policies and estimates are those that require management’s most difficult, subjective or complex judgments and would therefore be deemed the most critical to an understanding of our results of operations and financial condition.
Recent Accounting Developments
See discussion of Recent Accounting Developments in Note 2 of the accompanying Condensed Consolidated Financial Statements.
80
Table of Contents
Forward Looking Statements
This Quarterly Report on Form 10-Q includes forward-looking statements, including anticipated revenues, margins, cash flows or earnings, anticipated future performance of our business and our Affiliate, anticipated composition of the Company’s business going forward, our expected future net cash flows, expected return of capital to shareholders, expected repayment of retail notes, our anticipated expense levels, capital management, expected impact of the COVID-19 pandemic on our business, financial condition, results of operations and cash flows, and/or expectations regarding market conditions. The words or phrases “will likely result,” “are expected to,” “will continue,” “is anticipated,” “can be,” “may be,” “aim to,” “may affect,” “may depend,” “intends,” “expects,” “believes,” “estimate,” “project,” and other similar expressions are intended to identify such forward-looking statements. Such statements are subject to various known and unknown risks and uncertainties and we caution readers that any forward-looking information provided by or on behalf of us is not a guarantee of future performance.
Actual results may differ materially from those in forward-looking information as a result of various factors, some of which are beyond our control, including but not limited to those discussed above and elsewhere in this Quarterly Report on Form 10-Q, in our most recent Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 1, 2021, and subsequent SEC filings. Due to such risks and uncertainties and other factors, we caution each person receiving such forward-looking information not to place undue reliance on such statements. Further, such forward-looking statements speak only as of the date of this Quarterly Report on Form 10-Q and we undertake no obligations to update any forward looking statement to reflect events or circumstances after the date of this Quarterly Report on Form 10-Q or to reflect the occurrence of unanticipated events.
81
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.