(Mark One) |
||
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
Delaware |
04-3218510 |
|
(State or other jurisdiction
of incorporation or organization)
|
(IRS Employer Identification Number) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
||
Common Stock ($0.01 par value) |
AMG |
New York Stock Exchange |
||
5.875% Junior Subordinated Notes due 2059 |
MGR |
New York Stock Exchange |
||
4.750% Junior Subordinated Notes due 2060 |
MGRB |
New York Stock Exchange |
||
4.200% Junior Subordinated Notes due 2061 |
MGRD |
New York Stock Exchange |
||
6.750% Junior Subordinated Notes due 2064 |
MGRE |
New York Stock Exchange |
Large accelerated filer |
☒ |
Accelerated filer
|
☐ |
Non-accelerated filer |
☐ |
Smaller reporting
company
|
☐ |
Emerging growth
company
|
☐ |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Consolidated revenue |
$525.2 |
$516.4 |
$1,555.2 |
$1,516.6 |
|||
Consolidated expenses: |
|||||||
Compensation and related expenses |
211.8 |
220.8 |
663.0 |
676.5 |
|||
Selling, general and administrative |
91.1 |
97.0 |
273.4 |
278.1 |
|||
Intangible amortization and impairments |
12.5 |
7.3 |
37.5 |
21.8 |
|||
Interest expense |
31.1 |
34.7 |
92.4 |
98.1 |
|||
Depreciation and other amortization |
3.0 |
3.3 |
10.0 |
9.4 |
|||
Other expenses (net) |
7.9 |
11.6 |
36.2 |
31.5 |
|||
Total consolidated expenses |
357.4 |
374.7 |
1,112.5 |
1,115.4 |
|||
Equity method income (net) |
39.8 |
52.6 |
154.3 |
188.3 |
|||
Affiliate Transaction gain (Note 9) |
133.1 |
— |
133.1 |
— |
|||
Investment and other income |
23.0 |
22.8 |
87.2 |
60.0 |
|||
Income before income taxes |
363.7 |
217.1 |
817.3 |
649.5 |
|||
Income tax expense |
77.7 |
31.3 |
155.4 |
130.0 |
|||
Net income |
286.0 |
185.8 |
661.9 |
519.5 |
|||
Net income (non-controlling interests) |
(69.0) |
(62.2) |
(185.1) |
(170.0) |
|||
Net income (controlling interest) |
$217.0 |
$123.6 |
$476.8 |
$349.5 |
|||
Average shares outstanding (basic) |
34.9 |
30.1 |
35.6 |
31.4 |
|||
Average shares outstanding (diluted) |
43.4 |
35.0 |
42.9 |
35.2 |
|||
Earnings per share (basic) |
$6.22 |
$4.11 |
$13.41 |
$11.11 |
|||
Earnings per share (diluted) |
$5.48 |
$3.78 |
$12.28 |
$10.25 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Net income |
$286.0 |
$185.8 |
$661.9 |
$519.5 |
|||
Other comprehensive income (loss), net of tax: |
|||||||
Foreign currency translation gain (loss) |
(30.6) |
39.2 |
20.6 |
42.6 |
|||
Change in net realized and unrealized gain (loss) on derivative financial
instruments
|
(0.3) |
1.0 |
0.5 |
1.4 |
|||
Change in net unrealized gain (loss) on available-for-sale debt securities |
0.6 |
0.0 |
0.4 |
0.4 |
|||
Other comprehensive income (loss), net of tax |
(30.3) |
40.2 |
21.5 |
44.4 |
|||
Comprehensive income |
255.7 |
226.0 |
683.4 |
563.9 |
|||
Comprehensive income (non-controlling interests) |
(57.4) |
(77.9) |
(183.1) |
(186.0) |
|||
Comprehensive income (controlling interest) |
$198.3 |
$148.1 |
$500.3 |
$377.9 |
December 31,
2023
|
September 30,
2024
|
||
Assets |
|||
Cash and cash equivalents |
$813.6 |
$1,010.7 |
|
Receivables |
368.4 |
457.1 |
|
Investments in marketable securities |
461.0 |
66.1 |
|
Goodwill |
2,523.6 |
2,532.0 |
|
Acquired client relationships (net) |
1,812.4 |
1,807.1 |
|
Equity method investments in Affiliates (net) |
2,288.5 |
2,148.4 |
|
Fixed assets (net) |
67.3 |
61.0 |
|
Other investments |
480.9 |
532.8 |
|
Other assets |
243.9 |
287.8 |
|
Total assets |
$9,059.6 |
$8,903.0 |
|
Liabilities and Equity |
|||
Payables and accrued liabilities |
$628.5 |
$625.7 |
|
Debt |
2,537.5 |
2,619.7 |
|
Deferred income tax liability (net) |
463.8 |
522.0 |
|
Other liabilities |
466.3 |
464.5 |
|
Total liabilities |
4,096.1 |
4,231.9 |
|
Commitments and contingencies (Note 8) |
|||
Redeemable non-controlling interests |
393.4 |
397.1 |
|
Equity: |
|||
Common stock ($0.01 par value, 153.0 shares authorized; 58.5 shares issued as of December 31,
2023 and September 30, 2024)
|
0.6 |
0.6 |
|
Additional paid-in capital |
741.4 |
711.3 |
|
Accumulated other comprehensive loss |
(167.6) |
(139.2) |
|
Retained earnings |
6,389.6 |
6,738.1 |
|
6,964.0 |
7,310.8 |
||
Less: Treasury stock, at cost (25.3 shares and 28.4 shares as of December 31, 2023 and
September 30, 2024, respectively)
|
(3,376.1) |
(3,994.5) |
|
Total stockholders' equity |
3,587.9 |
3,316.3 |
|
Non-controlling interests |
982.2 |
957.7 |
|
Total equity |
4,570.1 |
4,274.0 |
|
Total liabilities and equity |
$9,059.6 |
$8,903.0 |
Three Months Ended September 30, 2023 |
Total Stockholders’ Equity |
|||||||||||||
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Loss
|
Retained
Earnings
|
Treasury
Stock at
Cost
|
Non-
controlling
Interests
|
Total
Equity
|
||||||||
June 30, 2023 |
$0.6 |
$651.9 |
$(161.2) |
$5,977.2 |
$(3,070.5) |
$970.4 |
$4,368.4 |
|||||||
Net income |
— |
— |
— |
217.0 |
— |
69.0 |
286.0 |
|||||||
Other comprehensive loss, net of tax |
— |
— |
(18.7) |
— |
— |
(11.6) |
(30.3) |
|||||||
Share-based compensation |
— |
14.5 |
— |
— |
— |
— |
14.5 |
|||||||
Common stock issued under share-based incentive
plans
|
— |
(7.9) |
— |
— |
1.8 |
— |
(6.1) |
|||||||
Share repurchases |
— |
— |
— |
— |
(173.1) |
— |
(173.1) |
|||||||
Dividends ($0.01 per share) |
— |
— |
— |
(0.4) |
— |
— |
(0.4) |
|||||||
Affiliate equity activity: |
||||||||||||||
Affiliate equity compensation |
— |
1.0 |
— |
— |
— |
11.5 |
12.5 |
|||||||
Issuances |
— |
(5.0) |
— |
— |
— |
6.6 |
1.6 |
|||||||
Purchases |
— |
0.7 |
— |
— |
— |
(1.3) |
(0.6) |
|||||||
Changes in redemption value of Redeemable non-
controlling interests
|
— |
50.3 |
— |
— |
— |
— |
50.3 |
|||||||
Capital contributions and other |
— |
— |
— |
— |
— |
1.8 |
1.8 |
|||||||
Distributions to non-controlling interests |
— |
— |
— |
— |
— |
(60.0) |
(60.0) |
|||||||
Effect of deconsolidation of Affiliates |
— |
16.8 |
— |
— |
— |
(17.2) |
(0.4) |
|||||||
September 30, 2023 |
$0.6 |
$722.3 |
$(179.9) |
$6,193.8 |
$(3,241.8) |
$969.2 |
$4,464.2 |
Three Months Ended September 30, 2024 |
Total Stockholders’ Equity |
|||||||||||||
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Loss
|
Retained
Earnings
|
Treasury
Stock at
Cost
|
Non-
controlling
Interests
|
Total
Equity
|
||||||||
June 30, 2024 |
$0.6 |
$712.8 |
$(163.7) |
$6,614.7 |
$(3,833.5) |
$931.8 |
$4,262.7 |
|||||||
Net income |
— |
— |
— |
123.6 |
— |
62.2 |
185.8 |
|||||||
Other comprehensive income, net of tax |
— |
— |
24.5 |
— |
— |
15.7 |
40.2 |
|||||||
Share-based compensation |
— |
10.2 |
— |
— |
— |
— |
10.2 |
|||||||
Common stock issued under share-based incentive
plans
|
— |
(0.8) |
— |
— |
(57.4) |
— |
(58.2) |
|||||||
Share repurchases |
— |
— |
— |
— |
(103.6) |
— |
(103.6) |
|||||||
Dividends ($0.01 per share) |
— |
— |
— |
(0.2) |
— |
— |
(0.2) |
|||||||
Affiliate equity activity: |
||||||||||||||
Affiliate equity compensation |
— |
1.6 |
— |
— |
— |
9.7 |
11.3 |
|||||||
Issuances |
— |
— |
— |
— |
— |
— |
— |
|||||||
Purchases |
— |
(0.5) |
— |
— |
— |
(0.7) |
(1.2) |
|||||||
Changes in redemption value of Redeemable non-
controlling interests
|
— |
(12.0) |
— |
— |
— |
— |
(12.0) |
|||||||
Capital contributions and other |
— |
— |
— |
— |
— |
(2.1) |
(2.1) |
|||||||
Distributions to non-controlling interests |
— |
— |
— |
— |
— |
(58.9) |
(58.9) |
|||||||
September 30, 2024 |
$0.6 |
$711.3 |
$(139.2) |
$6,738.1 |
$(3,994.5) |
$957.7 |
$4,274.0 |
Nine Months Ended September 30, 2023 |
Total Stockholders' Equity |
|||||||||||||
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Loss
|
Retained
Earnings
|
Treasury
Stock at
Cost
|
Non-
controlling
Interests
|
Total
Equity
|
||||||||
December 31, 2022 |
$0.6 |
$695.5 |
$(203.4) |
$5,718.2 |
$(2,980.6) |
$945.3 |
$4,175.6 |
|||||||
Net income |
— |
— |
— |
476.8 |
— |
185.1 |
661.9 |
|||||||
Other comprehensive income (loss), net of tax |
— |
— |
23.5 |
— |
— |
(2.0) |
21.5 |
|||||||
Share-based compensation |
— |
43.9 |
— |
— |
— |
— |
43.9 |
|||||||
Common stock issued under share-based incentive
plans
|
— |
(47.2) |
— |
— |
15.9 |
— |
(31.3) |
|||||||
Share repurchases |
— |
59.1 |
— |
— |
(277.1) |
— |
(218.0) |
|||||||
Dividends ($0.03 per share) |
— |
— |
— |
(1.2) |
— |
— |
(1.2) |
|||||||
Affiliate equity activity: |
||||||||||||||
Affiliate equity compensation |
— |
7.7 |
— |
— |
— |
33.4 |
41.1 |
|||||||
Issuances |
— |
(13.3) |
— |
— |
— |
29.6 |
16.3 |
|||||||
Purchases |
— |
6.7 |
— |
— |
— |
(2.9) |
3.8 |
|||||||
Changes in redemption value of Redeemable non-
controlling interests
|
— |
(46.9) |
— |
— |
— |
— |
(46.9) |
|||||||
Transfers to Redeemable non-controlling interests |
— |
— |
— |
— |
— |
(0.1) |
(0.1) |
|||||||
Capital contributions and other |
— |
— |
— |
— |
— |
14.4 |
14.4 |
|||||||
Distributions to non-controlling interests |
— |
— |
— |
— |
— |
(216.4) |
(216.4) |
|||||||
Effect of deconsolidation of Affiliates |
— |
16.8 |
— |
— |
— |
(17.2) |
(0.4) |
|||||||
September 30, 2023 |
$0.6 |
$722.3 |
$(179.9) |
$6,193.8 |
$(3,241.8) |
$969.2 |
$4,464.2 |
Nine Months Ended September 30, 2024 |
Total Stockholders' Equity |
|||||||||||||
Common
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Loss
|
Retained
Earnings
|
Treasury
Stock at
Cost
|
Non-
controlling
Interests
|
Total
Equity
|
||||||||
December 31, 2023 |
$0.6 |
$741.4 |
$(167.6) |
$6,389.6 |
$(3,376.1) |
$982.2 |
$4,570.1 |
|||||||
Net income |
— |
— |
— |
349.5 |
— |
170.0 |
519.5 |
|||||||
Other comprehensive income, net of tax |
— |
— |
28.4 |
— |
— |
16.0 |
44.4 |
|||||||
Share-based compensation |
— |
42.1 |
— |
— |
— |
— |
42.1 |
|||||||
Common stock issued under share-based incentive
plans
|
— |
(43.5) |
— |
— |
(33.5) |
— |
(77.0) |
|||||||
Share repurchases |
— |
— |
— |
— |
(584.9) |
— |
(584.9) |
|||||||
Dividends ($0.03 per share) |
— |
— |
— |
(1.0) |
— |
— |
(1.0) |
|||||||
Affiliate equity activity: |
||||||||||||||
Affiliate equity compensation |
— |
11.7 |
— |
— |
— |
30.9 |
42.6 |
|||||||
Issuances |
— |
(3.8) |
— |
— |
— |
11.3 |
7.5 |
|||||||
Purchases |
— |
6.1 |
— |
— |
— |
(20.9) |
(14.8) |
|||||||
Changes in redemption value of Redeemable non-
controlling interests
|
— |
(42.7) |
— |
— |
— |
— |
(42.7) |
|||||||
Transfers to Redeemable non-controlling interests |
— |
— |
— |
— |
— |
(1.7) |
(1.7) |
|||||||
Capital contributions and other |
— |
— |
— |
— |
— |
(23.6) |
(23.6) |
|||||||
Distributions to non-controlling interests |
— |
— |
— |
— |
— |
(206.5) |
(206.5) |
|||||||
September 30, 2024 |
$0.6 |
$711.3 |
$(139.2) |
$6,738.1 |
$(3,994.5) |
$957.7 |
$4,274.0 |
For the Nine Months
Ended September 30,
|
|||
2023 |
2024 |
||
Cash flow from (used in) operating activities: |
|||
Net income |
$661.9 |
$519.5 |
|
Adjustments to reconcile Net income to cash flow from (used in) operating activities: |
|||
Intangible amortization and impairments |
37.5 |
21.8 |
|
Depreciation and other amortization |
10.0 |
9.4 |
|
Deferred income tax expense |
13.0 |
59.5 |
|
Equity method income (net) |
(154.3) |
(188.3) |
|
Affiliate Transaction gain |
(133.1) |
— |
|
Distributions received from equity method investments |
421.7 |
357.3 |
|
Share-based compensation and Affiliate equity compensation expense |
83.4 |
88.6 |
|
Net realized and unrealized gains on investment securities |
(68.7) |
(30.7) |
|
Other non-cash items |
(3.7) |
(3.8) |
|
Changes in assets and liabilities: |
|||
Purchases of securities by consolidated Affiliate sponsored investment products |
(32.6) |
(61.8) |
|
Sales of securities by consolidated Affiliate sponsored investment products |
38.9 |
48.1 |
|
Increase in receivables |
(116.4) |
(76.5) |
|
Decrease in other assets |
23.3 |
13.8 |
|
Decrease in payables, accrued liabilities, and other liabilities |
(161.5) |
(37.3) |
|
Cash flow from operating activities |
619.4 |
719.6 |
|
Cash flow from (used in) investing activities: |
|||
Investments in Affiliates, net of cash acquired |
(93.8) |
(5.9) |
|
Proceeds from Affiliate Transaction |
294.0 |
— |
|
Purchase of fixed assets |
(6.6) |
(2.3) |
|
Purchase of investment securities |
(477.6) |
(496.4) |
|
Maturities and sales of investment securities |
761.9 |
875.2 |
|
Cash flow from investing activities |
477.9 |
370.6 |
|
Cash flow from (used in) financing activities: |
|||
Borrowings of senior bank debt, senior notes, and junior subordinated notes |
25.0 |
847.6 |
|
Repayments of senior bank debt and senior notes |
(25.0) |
(750.0) |
|
Repurchases of common stock (net) |
(213.6) |
(589.5) |
|
Dividends paid on common stock |
(1.2) |
(1.0) |
|
Distributions to non-controlling interests |
(216.4) |
(206.5) |
|
Affiliate equity purchases (net) |
(28.3) |
(54.1) |
|
Redemptions of consolidated Affiliate sponsored investment products (net) |
(9.7) |
(6.3) |
|
Other financing items |
(54.8) |
(144.3) |
|
Cash flow used in financing activities |
(524.0) |
(904.1) |
|
Effect of foreign currency exchange rate changes on cash and cash equivalents |
(0.2) |
5.7 |
|
Net increase in cash and cash equivalents |
573.1 |
191.8 |
|
Cash and cash equivalents at beginning of period |
429.2 |
813.6 |
|
Effect of (deconsolidation) consolidation of Affiliates and Affiliate sponsored investment products |
(3.1) |
5.3 |
|
Cash and cash equivalents at end of period |
$999.2 |
$1,010.7 |
December 31,
2023
|
September 30,
2024
|
||
Cost |
$35.3 |
$37.6 |
|
Unrealized gains |
2.6 |
4.7 |
|
Unrealized losses |
(0.0) |
(0.3) |
|
Fair value |
$37.9 |
$42.0 |
Available-for-Sale |
Trading |
||||||
December 31,
2023
|
September 30,
2024
|
December 31,
2023
|
September 30,
2024
|
||||
Cost |
$405.4 |
$— |
$17.9 |
$23.3 |
|||
Unrealized gains |
0.0 |
— |
— |
0.8 |
|||
Unrealized losses |
(0.1) |
— |
(0.1) |
— |
|||
Fair value |
$405.3 |
$— |
$17.8 |
$24.1 |
December 31, 2023 |
September 30, 2024 |
||||||
Fair Value |
Unfunded
Commitments
|
Fair Value |
Unfunded
Commitments
|
||||
Private equity funds(1) |
$424.4 |
$187.2 |
$477.5 |
$215.7 |
|||
Investments in other strategies(2) |
6.1 |
— |
4.9 |
— |
|||
Total(3) |
$430.5 |
$187.2 |
$482.4 |
$215.7 |
December 31,
2023
|
September 30,
2024
|
||
Cost |
$8.5 |
$8.5 |
|
Cumulative unrealized gains |
41.9 |
41.9 |
|
Carrying amount |
$50.4 |
$50.4 |
For the Three Months Ended September 30, |
||||||||||||
2023 |
2024 |
|||||||||||
Measured at
NAV as a
Practical
Expedient
|
Without
Readily
Determinable
Fair Values
|
Total |
Measured at
NAV as a
Practical
Expedient
|
Without
Readily
Determinable
Fair Values
|
Total |
|||||||
Balance, beginning of period |
$406.6 |
$50.4 |
$457.0 |
$479.9 |
$50.4 |
$530.3 |
||||||
Purchases and commitments |
16.0 |
— |
16.0 |
13.6 |
— |
13.6 |
||||||
Sales and distributions |
(20.5) |
— |
(20.5) |
(20.4) |
— |
(20.4) |
||||||
Net realized and unrealized gains |
5.4 |
— |
5.4 |
9.3 |
— |
9.3 |
||||||
Balance, end of period |
$407.5 |
$50.4 |
$457.9 |
$482.4 |
$50.4 |
$532.8 |
For the Nine Months Ended September 30, |
||||||||||||
2023 |
2024 |
|||||||||||
Measured at
NAV as a
Practical
Expedient
|
Without
Readily
Determinable
Fair Values
|
Total |
Measured at
NAV as a
Practical
Expedient
|
Without
Readily
Determinable
Fair Values
|
Total |
|||||||
Balance, beginning of period |
$371.2 |
$50.4 |
$421.6 |
$430.5 |
$50.4 |
$480.9 |
||||||
Purchases and commitments |
62.0 |
— |
62.0 |
78.1 |
— |
78.1 |
||||||
Sales and distributions |
(49.4) |
— |
(49.4) |
(47.1) |
— |
(47.1) |
||||||
Net realized and unrealized gains |
23.7 |
— |
23.7 |
20.9 |
— |
20.9 |
||||||
Balance, end of period |
$407.5 |
$50.4 |
$457.9 |
$482.4 |
$50.4 |
$532.8 |
Fair Value Measurements |
|||||||
December 31,
2023
|
|||||||
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
Financial Assets |
|||||||
Investments in equity securities(1) |
$37.9 |
$37.9 |
$— |
$— |
|||
Investments in debt securities(1) |
423.1 |
— |
423.1 |
— |
|||
Financial Liabilities(2) |
|||||||
Contingent payment obligations |
$14.7 |
$— |
$— |
$14.7 |
|||
Affiliate equity purchase obligations |
53.9 |
— |
— |
53.9 |
Fair Value Measurements |
|||||||
September 30,
2024
|
|||||||
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||
Financial Assets |
|||||||
Investments in equity securities(1) |
$42.0 |
$42.0 |
$— |
$— |
|||
Investments in debt securities(1) |
24.1 |
— |
24.1 |
— |
|||
Financial Liabilities(2) |
|||||||
Contingent payment obligations |
$6.5 |
$— |
$— |
$6.5 |
|||
Affiliate equity purchase obligations |
58.9 |
— |
— |
58.9 |
For the Three Months Ended September 30, |
||||||||
2023 |
2024 |
|||||||
Contingent
Payment
Obligations
|
Affiliate
Equity Purchase
Obligations
|
Contingent
Payment
Obligations
|
Affiliate
Equity Purchase
Obligations
|
|||||
Balance, beginning of period |
$23.4 |
$68.4 |
$7.9 |
$53.9 |
||||
Purchases and issuances(1) |
— |
4.7 |
— |
10.1 |
||||
Settlements and reductions |
— |
(25.4) |
— |
(5.0) |
||||
Net realized and unrealized gains(2) |
(5.2) |
(2.5) |
(1.4) |
(0.1) |
||||
Balance, end of period |
$18.2 |
$45.2 |
$6.5 |
$58.9 |
||||
Net change in unrealized (gains) losses relating to
instruments still held at the reporting date(1)
|
$(5.2) |
$(2.4) |
$(1.4) |
$(0.5) |
For the Nine Months Ended September 30, |
||||||||
2023 |
2024 |
|||||||
Contingent
Payment
Obligations
|
Affiliate
Equity Purchase
Obligations
|
Contingent
Payment
Obligations
|
Affiliate
Equity Purchase
Obligations
|
|||||
Balance, beginning of period |
$21.0 |
$24.5 |
$14.7 |
$53.9 |
||||
Purchases and issuances(1) |
— |
75.7 |
— |
66.3 |
||||
Settlements and reductions |
— |
(49.7) |
— |
(62.1) |
||||
Net realized and unrealized (gains) losses(2) |
(2.8) |
(5.3) |
(8.2) |
0.8 |
||||
Balance, end of period |
$18.2 |
$45.2 |
$6.5 |
$58.9 |
||||
Net change in unrealized (gains) losses relating to
instruments still held at the reporting date(1)
|
$(2.8) |
$(4.5) |
$(8.2) |
$0.4 |
Quantitative Information About Level 3 Fair Value Measurements |
|||||||||||||||
December 31, 2023 |
September 30, 2024 |
||||||||||||||
Valuation
Techniques
|
Unobservable
Input
|
Fair Value |
Range |
Weighted
Average(1)
|
Fair Value |
Range |
Weighted
Average(1)
|
||||||||
Contingent payment
obligations
|
Monte Carlo
Simulation
|
Volatility |
$14.7 |
19% - 25% |
21% |
$6.5 |
10% - 18% |
11% |
|||||||
Discount rates |
6% |
6% |
5% |
5% |
|||||||||||
Affiliate equity
purchase obligations
|
Discounted
cash flow
|
Growth rates(2) |
$53.9 |
(6)% - 7% |
1% |
$58.9 |
(5)% - 8% |
0% |
|||||||
Discount rates |
14% - 17% |
14% |
14% - 18% |
15% |
December 31, 2023 |
September 30, 2024 |
||||||||
Carrying
Value
|
Fair Value |
Carrying
Value
|
Fair Value |
Fair Value
Hierarchy
|
|||||
Senior notes |
$1,099.4 |
$1,049.8 |
$1,097.3 |
$1,075.8 |
Level 2 |
||||
Junior subordinated notes |
765.9 |
612.0 |
1,216.0 |
1,129.6 |
Level 2 |
||||
Junior convertible securities |
341.7 |
340.9 |
341.7 |
375.9 |
Level 2 |
December 31, 2023 |
September 30, 2024 |
||||||
Unconsolidated
VIE Net Assets
|
Carrying Value and
Maximum Exposure
to Loss
|
Unconsolidated
VIE Net Assets
|
Carrying Value and
Maximum Exposure
to Loss
|
||||
Affiliates accounted for under the equity
method
|
$1,492.4 |
$2,198.2 |
$1,173.6 |
$2,042.7 |
December 31, 2023 |
September 30, 2024 |
||||||
Unconsolidated
VIE Net Assets
|
Carrying Value and
Maximum Exposure
to Loss
|
Unconsolidated
VIE Net Assets
|
Carrying Value and
Maximum Exposure
to Loss
|
||||
Affiliate sponsored investment products |
$5,788.3 |
$29.8 |
$5,332.2 |
$24.4 |
December 31,
2023
|
September 30,
2024
|
||
Senior bank debt |
$349.9 |
$— |
|
Senior notes |
1,096.9 |
1,091.7 |
|
Junior subordinated notes |
751.8 |
1,189.0 |
|
Junior convertible securities |
338.9 |
339.0 |
|
Debt |
$2,537.5 |
$2,619.7 |
2025
Senior Notes
|
2030
Senior Notes
|
2034
Senior Notes
|
||||
Issue date |
February 2015 |
June 2020 |
August 2024 |
|||
Maturity date |
August 2025 |
June 2030 |
August 2034 |
|||
Par value (in millions) |
$350.0 |
$350.0 |
$400.0 |
|||
Stated coupon |
3.50% |
3.30% |
5.50% |
|||
Coupon frequency |
Semi-annually |
Semi-annually |
Semi-annually |
|||
Call price |
As defined |
As defined |
As defined |
2059
Junior Subordinated
Notes
|
2060
Junior Subordinated
Notes
|
2061
Junior Subordinated
Notes
|
2064
Junior Subordinated
Notes
|
|||||
Issue date |
March 2019 |
September 2020 |
July 2021 |
March 2024 |
||||
Maturity date |
March 2059 |
September 2060 |
September 2061 |
March 2064 |
||||
Par value (in millions) |
$300.0 |
$275.0 |
$200.0 |
$450.0 |
||||
Stated coupon |
5.875% |
4.75% |
4.20% |
6.75% |
||||
Coupon frequency |
Quarterly |
Quarterly |
Quarterly |
Quarterly |
||||
Call price |
As defined |
As defined |
As defined |
As defined |
||||
NYSE Symbol |
MGR |
MGRB |
MGRD |
MGRE |
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||
2023 |
2024 |
2023 |
2024 |
|||||
Contractual interest expense |
$4.4 |
$4.4 |
$13.2 |
$13.2 |
||||
Amortization of debt issuance costs |
0.1 |
0.1 |
0.2 |
0.2 |
||||
Total |
$4.5 |
$4.5 |
$13.4 |
$13.4 |
||||
Effective interest rate |
5.21% |
5.21% |
5.21% |
5.21% |
Earliest Payable |
||||||||||
Controlling
Interest
|
Co-Investor |
Total |
2024 |
2025 |
||||||
Deferred payment obligations |
$43.3 |
$— |
$43.3 |
$21.7 |
$21.6 |
|||||
Contingent payment obligations(1) |
6.4 |
0.1 |
6.5 |
— |
6.5 |
Goodwill |
||
Balance, as of December 31, 2023 |
$2,523.6 |
|
Foreign currency translation |
8.4 |
|
Balance, as of September 30, 2024 |
$2,532.0 |
Acquired Client Relationships (Net) |
|||||||||
Definite-lived |
Indefinite-lived |
Total |
|||||||
Gross Book
Value
|
Accumulated
Amortization
|
Net Book
Value
|
Net Book
Value
|
Net Book
Value
|
|||||
Balance, as of December 31, 2023 |
$1,260.5 |
$(1,051.2) |
$209.3 |
$1,603.1 |
$1,812.4 |
||||
Intangible amortization and impairments |
— |
(21.8) |
(21.8) |
— |
(21.8) |
||||
Foreign currency translation |
4.0 |
(4.0) |
— |
16.5 |
16.5 |
||||
Balance, as of September 30, 2024 |
$1,264.5 |
$(1,077.0) |
$187.5 |
$1,619.6 |
$1,807.1 |
December 31,
2023
|
September 30,
2024
|
|||
Goodwill |
$1,323.3 |
$1,348.1 |
||
Definite-lived acquired client relationships (net) |
652.5 |
568.1 |
||
Indefinite-lived acquired client relationships (net) |
122.6 |
122.4 |
||
Undistributed earnings and tangible capital |
190.1 |
109.8 |
||
Equity method investments in Affiliates (net) |
$2,288.5 |
$2,148.4 |
Equity Method
Investments in
Affiliates (Net)
|
|
Balance, as of December 31, 2023 |
$2,288.5 |
Investments in Affiliates |
12.3 |
Earnings |
292.6 |
Intangible amortization and impairments |
(104.3) |
Distributions of earnings |
(357.3) |
Foreign currency translation |
16.6 |
Balance, as of September 30, 2024 |
$2,148.4 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Share-based compensation expense |
$14.5 |
$10.2 |
$43.9 |
$42.1 |
|||
Tax benefit |
1.9 |
1.2 |
5.5 |
5.2 |
Restricted
Stock Units
|
Weighted Average
Grant Date Value
|
||
Unvested units—December 31, 2023 |
0.9 |
$138.51 |
|
Units granted |
0.2 |
159.32 |
|
Units vested |
(0.3) |
129.72 |
|
Units forfeited |
(0.0) |
149.00 |
|
Performance condition changes |
0.0 |
154.72 |
|
Unvested units—September 30, 2024 |
0.8 |
147.40 |
Stock
Options
|
Weighted Average
Exercise Price
|
Weighted Average
Remaining
Contractual Life
(Years)
|
|||
Unexercised options outstanding—December 31, 2023 |
3.2 |
$76.74 |
|||
Options granted |
— |
— |
|||
Options exercised |
(1.3) |
74.82 |
|||
Options forfeited |
(0.0) |
185.98 |
|||
Options expired |
(0.0) |
152.36 |
|||
Performance condition changes |
0.0 |
129.17 |
|||
Unexercised options outstanding—September 30, 2024 |
1.9 |
78.02 |
2.1 |
||
Exercisable at September 30, 2024 |
1.5 |
75.89 |
1.9 |
Redeemable
Non-controlling
Interests
|
||
Balance, as of December 31, 2023(1) |
$393.4 |
|
Increase attributable to consolidated Affiliate sponsored investment products |
1.5 |
|
Transfers to Other liabilities |
(42.2) |
|
Transfers from Non-controlling interests |
1.7 |
|
Changes in redemption value |
42.7 |
|
Balance, as of September 30, 2024(1) |
$397.1 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Controlling interest |
$0.0 |
$2.4 |
$6.1 |
$15.6 |
|||
Non-controlling interests |
11.5 |
9.7 |
33.4 |
30.9 |
|||
Total |
$11.5 |
$12.1 |
$39.5 |
$46.5 |
Controlling
Interest
|
Remaining Life |
Non-controlling
Interests
|
Remaining Life |
||||
December 31, 2023 |
$30.6 |
5 years |
$235.7 |
6 years |
|||
September 30, 2024 |
39.0 |
4 years |
217.6 |
6 years |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Net income (controlling interest) |
$217.0 |
$123.6 |
$476.8 |
$349.5 |
|||
Decrease in controlling interest paid-in capital from Affiliate equity
issuances
|
(4.5) |
— |
(13.1) |
(2.6) |
|||
Increase (decrease) in controlling interest paid-in capital from Affiliate
equity purchases
|
1.9 |
(0.5) |
(36.1) |
(22.9) |
|||
Net income (controlling interest) including the net impact of Affiliate equity
transactions
|
$214.4 |
$123.1 |
$427.6 |
$324.0 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Controlling interest(1) |
$75.9 |
$29.5 |
$149.9 |
$123.7 |
|||
Non-controlling interests |
1.8 |
1.8 |
5.5 |
6.3 |
|||
Income tax expense |
$77.7 |
$31.3 |
$155.4 |
$130.0 |
|||
Income before income taxes (controlling interest) |
$292.9 |
$153.1 |
$626.7 |
$473.2 |
|||
Effective tax rate (controlling interest)(2) |
25.9% |
19.3% |
23.9% |
26.1% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Numerator |
|||||||
Net income (controlling interest) |
$217.0 |
$123.6 |
$476.8 |
$349.5 |
|||
Income from hypothetical settlement of Redeemable non-controlling interests,
net of taxes
|
17.1 |
5.2 |
39.4 |
1.0 |
|||
Interest expense on junior convertible securities, net of taxes |
3.4 |
3.4 |
10.1 |
10.1 |
|||
Net income (controlling interest), as adjusted |
$237.5 |
$132.2 |
$526.3 |
$360.6 |
|||
Denominator |
|||||||
Average shares outstanding (basic) |
34.9 |
30.1 |
35.6 |
31.4 |
|||
Effect of dilutive instruments: |
|||||||
Stock options and restricted stock units |
1.7 |
1.7 |
1.7 |
1.9 |
|||
Hypothetical issuance of shares to settle Redeemable non-controlling interests |
5.1 |
1.5 |
3.9 |
0.2 |
|||
Junior convertible securities |
1.7 |
1.7 |
1.7 |
1.7 |
|||
Average shares outstanding (diluted) |
43.4 |
35.0 |
42.9 |
35.2 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
2023 |
2024 |
2023 |
2024 |
||||
Stock options and restricted stock units |
0.2 |
0.2 |
0.3 |
0.2 |
|||
Shares issuable to settle Redeemable non-controlling interests |
0.1 |
2.3 |
0.7 |
3.6 |
For the Three Months Ended September 30, |
|||||||||||
2023 |
2024 |
||||||||||
Pre-Tax |
Tax (Expense)
Benefit
|
Net of Tax |
Pre-Tax |
Tax Benefit |
Net of Tax |
||||||
Foreign currency translation gain (loss) |
$(27.6) |
$(3.0) |
$(30.6) |
$38.6 |
$0.6 |
$39.2 |
|||||
Change in net realized and unrealized gain
(loss) on derivative financial instruments
|
(0.3) |
0.0 |
(0.3) |
1.0 |
— |
1.0 |
|||||
Change in net unrealized gain (loss) on
available-for-sale debt securities
|
0.6 |
0.0 |
0.6 |
0.0 |
— |
0.0 |
|||||
Other comprehensive income (loss) |
$(27.3) |
$(3.0) |
$(30.3) |
$39.6 |
$0.6 |
$40.2 |
For the Nine Months Ended September 30, |
|||||||||||
2023 |
2024 |
||||||||||
Pre-Tax |
Tax (Expense)
Benefit
|
Net of Tax |
Pre-Tax |
Tax Expense |
Net of Tax |
||||||
Foreign currency translation gain |
$27.5 |
$(6.9) |
$20.6 |
$44.8 |
$(2.2) |
$42.6 |
|||||
Change in net realized and unrealized gain
(loss) on derivative financial instruments
|
0.5 |
0.0 |
0.5 |
1.4 |
— |
1.4 |
|||||
Change in net unrealized gain (loss) on
available-for-sale debt securities
|
0.3 |
0.1 |
0.4 |
0.5 |
(0.1) |
0.4 |
|||||
Other comprehensive income |
$28.3 |
$(6.8) |
$21.5 |
$46.7 |
$(2.3) |
$44.4 |
Foreign
Currency
Translation
Adjustment
|
Realized and
Unrealized
Gains (Losses)
on Derivative
Financial
Instruments
|
Unrealized
Gains (Losses)
on Investment
Available-for-
Sale Debt
Securities
|
Total |
||||
Balance, as of December 31, 2023 |
$(255.3) |
$(0.1) |
$(0.5) |
$(255.9) |
|||
Other comprehensive income before reclassifications |
42.6 |
0.8 |
0.4 |
43.8 |
|||
Amounts reclassified |
— |
0.6 |
— |
0.6 |
|||
Net other comprehensive income |
42.6 |
1.4 |
0.4 |
44.4 |
|||
Balance, as of September 30, 2024 |
$(212.7) |
$1.3 |
$(0.1) |
$(211.5) |
As of and for the
Three Months Ended
September 30,
|
As of and for the
Nine Months Ended
September 30,
|
|||||||||||
(in billions, except as noted) |
2023 |
2024 |
% Change |
2023 |
2024 |
% Change |
||||||
Assets under management |
$635.8 |
$728.4 |
15% |
$635.8 |
$728.4 |
15% |
||||||
Average assets under management |
663.8 |
711.7 |
7% |
664.4 |
694.9 |
5% |
||||||
Aggregate fees (in millions) |
997.5 |
1,157.1 |
16% |
3,505.7 |
3,726.8 |
6% |
Assets Under Management |
(in billions) |
Alternatives |
Global
Equities
|
U.S. Equities |
Multi-Asset &
Fixed Income
|
Total |
|||||
June 30, 2024 |
$256.6 |
$186.4 |
$146.6 |
$111.4 |
$701.0 |
|||||
Client cash inflows and commitments |
14.3 |
3.9 |
4.7 |
4.4 |
27.3 |
|||||
Client cash outflows |
(6.9) |
(10.2) |
(8.4) |
(4.6) |
(30.1) |
|||||
Net client cash flows |
7.4 |
(6.3) |
(3.7) |
(0.2) |
(2.8) |
|||||
New investments(1) |
— |
— |
— |
0.7 |
0.7 |
|||||
Market changes |
1.1 |
11.2 |
8.3 |
3.6 |
24.2 |
|||||
Foreign exchange(2) |
2.8 |
3.0 |
0.4 |
0.5 |
6.7 |
|||||
Realizations and distributions (net) |
(1.3) |
(0.0) |
(0.0) |
(0.1) |
(1.4) |
|||||
Other(3) |
(0.1) |
0.0 |
0.0 |
0.1 |
— |
|||||
September 30, 2024 |
$266.5 |
$194.3 |
$151.6 |
$116.0 |
$728.4 |
(in billions) |
Institutional |
Retail |
High Net
Worth
|
Total |
||||
June 30, 2024 |
$369.7 |
$201.4 |
$129.9 |
$701.0 |
||||
Client cash inflows and commitments |
11.7 |
8.5 |
7.1 |
27.3 |
||||
Client cash outflows |
(11.7) |
(13.2) |
(5.2) |
(30.1) |
||||
Net client cash flows |
(0.0) |
(4.7) |
1.9 |
(2.8) |
||||
New investments(1) |
— |
— |
0.7 |
0.7 |
||||
Market changes |
9.2 |
9.4 |
5.6 |
24.2 |
||||
Foreign exchange(2) |
3.6 |
2.9 |
0.2 |
6.7 |
||||
Realizations and distributions (net) |
(1.3) |
(0.1) |
(0.0) |
(1.4) |
||||
Other(3) |
(6.1) |
(0.4) |
6.5 |
— |
||||
September 30, 2024 |
$375.1 |
$208.5 |
$144.8 |
$728.4 |
Alternatives |
Global
Equities
|
U.S. Equities |
Multi-Asset &
Fixed Income
|
Total |
||||||
December 31, 2023 |
$238.8 |
$186.6 |
$142.8 |
$104.5 |
$672.7 |
|||||
Client cash inflows and commitments |
36.7 |
13.6 |
14.3 |
16.8 |
81.4 |
|||||
Client cash outflows |
(18.4) |
(28.4) |
(25.9) |
(14.3) |
(87.0) |
|||||
Net client cash flows |
18.3 |
(14.8) |
(11.6) |
2.5 |
(5.6) |
|||||
New investments |
0.7 |
— |
— |
0.7 |
1.4 |
|||||
Market changes |
7.7 |
23.8 |
20.1 |
8.3 |
59.9 |
|||||
Foreign exchange(2) |
2.4 |
1.8 |
(0.1) |
0.2 |
4.3 |
|||||
Realizations and distributions (net) |
(3.9) |
(0.1) |
(0.1) |
(0.2) |
(4.3) |
|||||
Other(3) |
2.5 |
(3.0) |
0.5 |
0.0 |
0.0 |
|||||
September 30, 2024 |
$266.5 |
$194.3 |
$151.6 |
$116.0 |
$728.4 |
Institutional |
Retail |
High Net
Worth
|
Total |
|||||
December 31, 2023 |
$354.9 |
$196.0 |
$121.8 |
$672.7 |
||||
Client cash inflows and commitments |
36.8 |
26.3 |
18.3 |
81.4 |
||||
Client cash outflows |
(31.7) |
(39.1) |
(16.2) |
(87.0) |
||||
Net client cash flows |
5.1 |
(12.8) |
2.1 |
(5.6) |
||||
New investments |
0.5 |
— |
0.9 |
1.4 |
||||
Market changes |
26.0 |
23.1 |
10.8 |
59.9 |
||||
Foreign exchange(2) |
2.0 |
2.4 |
(0.1) |
4.3 |
||||
Realizations and distributions (net) |
(3.9) |
(0.3) |
(0.1) |
(4.3) |
||||
Other(3) |
(9.5) |
0.1 |
9.4 |
0.0 |
||||
September 30, 2024 |
$375.1 |
$208.5 |
$144.8 |
$728.4 |
AUM Weight |
% of AUM Ahead of Benchmark(1) |
|||||||
3-year |
5-year |
10-year |
||||||
Liquid alternatives(2) |
18% |
72% |
96% |
85% |
||||
Global equity(2) |
27% |
36% |
54% |
65% |
||||
U.S. equity(2) |
21% |
40% |
51% |
79% |
||||
Multi-asset and fixed income(3) |
16% |
N/A |
N/A |
N/A |
AUM Weight |
% of AUM Ahead of Benchmark(1) |
|||||
IRR Latest Vintage |
IRR Last Three Vintages |
|||||
Private markets(4) |
18% |
82% |
80% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||
(in millions) |
2023 |
2024 |
% Change |
2023 |
2024 |
% Change |
||||||
Net income (controlling interest) |
$217.0 |
$123.6 |
(43)% |
$476.8 |
$349.5 |
(27)% |
||||||
Adjusted EBITDA (controlling interest)(1) |
208.4 |
214.1 |
3% |
639.6 |
691.4 |
8% |
||||||
Economic net income (controlling interest)(1) |
149.5 |
153.2 |
2% |
474.9 |
495.8 |
4% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||
(in millions, except as noted) |
2023 |
2024 |
% Change |
2023 |
2024 |
% Change |
|||||
Consolidated Affiliate average assets under
management (in billions)
|
$397.7 |
$404.0 |
2% |
$399.7 |
$397.4 |
(1)% |
|||||
Consolidated revenue |
$525.2 |
$516.4 |
(2)% |
$1,555.2 |
$1,516.6 |
(2)% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||
% Change |
% Change |
||||||||||
(in millions) |
2023 |
2024 |
2023 |
2024 |
|||||||
Compensation and related expenses |
$211.8 |
$220.8 |
4% |
$663.0 |
$676.5 |
2% |
|||||
Selling, general and administrative |
91.1 |
97.0 |
6% |
273.4 |
278.1 |
2% |
|||||
Intangible amortization and impairments |
12.5 |
7.3 |
(42)% |
37.5 |
21.8 |
(42)% |
|||||
Interest expense |
31.1 |
34.7 |
12% |
92.4 |
98.1 |
6% |
|||||
Depreciation and other amortization |
3.0 |
3.3 |
10% |
10.0 |
9.4 |
(6)% |
|||||
Other expenses (net) |
7.9 |
11.6 |
47% |
36.2 |
31.5 |
(13)% |
|||||
Total consolidated expenses |
$357.4 |
$374.7 |
5% |
$1,112.5 |
$1,115.4 |
0% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||
(in millions, except as noted) |
2023 |
2024 |
% Change |
2023 |
2024 |
% Change |
|||||
Operating Performance Measures |
|||||||||||
Equity method Affiliate average assets under
management (in billions)
|
$266.1 |
$307.7 |
16% |
$264.7 |
$297.5 |
12% |
|||||
Equity method revenue |
$472.3 |
$640.7 |
36% |
$1,950.5 |
$2,210.2 |
13% |
|||||
Financial Performance Measures |
|||||||||||
Equity method earnings |
$61.0 |
$75.3 |
23% |
$217.3 |
$292.6 |
35% |
|||||
Equity method intangible amortization |
(21.2) |
(22.7) |
7% |
(63.0) |
(64.4) |
2% |
|||||
Equity method intangible impairments |
— |
— |
—% |
— |
(39.9) |
N.M.(1) |
|||||
Equity method income (net) |
$39.8 |
$52.6 |
32% |
$154.3 |
$188.3 |
22% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||
(in millions) |
2023 |
2024 |
% Change |
2023 |
2024 |
% Change |
|||||
Investment and other income |
$23.0 |
$22.8 |
(1)% |
$87.2 |
$60.0 |
(31)% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||
(in millions) |
2023 |
2024 |
% Change |
2023 |
2024 |
% Change |
|||||
Income tax expense |
$77.7 |
$31.3 |
(60)% |
$155.4 |
$130.0 |
(16)% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||
(in millions) |
2023 |
2024 |
% Change |
2023 |
2024 |
% Change |
|||||
Net income |
$286.0 |
$185.8 |
(35)% |
$661.9 |
$519.5 |
(22)% |
|||||
Net income (non-controlling interests) |
69.0 |
62.2 |
(10)% |
185.1 |
170.0 |
(8)% |
|||||
Net income (controlling interest) |
217.0 |
123.6 |
(43)% |
476.8 |
349.5 |
(27)% |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
(in millions) |
2023 |
2024 |
2023 |
2024 |
|||
Net income (controlling interest) |
$217.0 |
$123.6 |
$476.8 |
$349.5 |
|||
Interest expense |
31.1 |
34.7 |
92.4 |
98.1 |
|||
Income taxes |
76.6 |
33.3 |
150.7 |
133.0 |
|||
Intangible amortization and impairments(1) |
29.8 |
27.5 |
88.6 |
118.7 |
|||
Affiliate Transactions(2) |
(139.6) |
— |
(162.7) |
— |
|||
Other items(3) |
(6.5) |
(5.0) |
(6.2) |
(7.9) |
|||
Adjusted EBITDA (controlling interest) |
$208.4 |
$214.1 |
$639.6 |
$691.4 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
(in millions) |
2023 |
2024 |
2023 |
2024 |
|||
Consolidated intangible amortization and impairments |
$12.5 |
$7.3 |
$37.5 |
$21.8 |
|||
Consolidated intangible amortization and impairments (non-controlling
interests)
|
(3.9) |
(2.5) |
(11.9) |
(7.4) |
|||
Equity method intangible amortization and impairments |
21.2 |
22.7 |
63.0 |
104.3 |
|||
Total |
$29.8 |
$27.5 |
$88.6 |
$118.7 |
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||
(in millions, except per share data) |
2023 |
2024 |
2023 |
2024 |
|||
Net income (controlling interest) |
$217.0 |
$123.6 |
$476.8 |
$349.5 |
|||
Intangible amortization and impairments(1) |
29.8 |
27.5 |
88.6 |
118.7 |
|||
Intangible-related deferred taxes(2) |
14.7 |
15.6 |
44.6 |
46.6 |
|||
Affiliate Transactions(3) |
(104.7) |
— |
(122.1) |
— |
|||
Other economic items(4) |
(7.3) |
(13.5) |
(13.0) |
(19.0) |
|||
Economic net income (controlling interest) |
$149.5 |
$153.2 |
$474.9 |
$495.8 |
|||
Average shares outstanding (diluted) |
43.4 |
35.0 |
42.9 |
35.2 |
|||
Hypothetical issuance of shares to settle Redeemable non-controlling
interests
|
(5.1) |
(1.5) |
(3.9) |
(0.2) |
|||
Assumed issuance of junior convertible securities shares |
(1.7) |
(1.7) |
(1.7) |
(1.7) |
|||
Average shares outstanding (adjusted diluted) |
36.6 |
31.8 |
37.3 |
33.3 |
|||
Economic earnings per share |
$4.08 |
$4.82 |
$12.72 |
$14.90 |
For the Nine Months
Ended September 30,
|
|||
(in millions) |
2023 |
2024 |
|
Operating cash flow |
$619.4 |
$719.6 |
|
Investing cash flow |
477.9 |
370.6 |
|
Financing cash flow |
(524.0) |
(904.1) |
(in millions) |
December 31,
2023
|
September 30,
2024
|
|
Senior bank debt |
$350.0 |
$— |
|
Senior notes |
1,099.4 |
1,097.3 |
|
Junior subordinated notes |
765.9 |
1,216.0 |
|
Junior convertible securities |
341.7 |
341.7 |
2025
Senior Notes
|
2030
Senior Notes
|
2034
Senior Notes
|
||||
Issue date |
February 2015 |
June 2020 |
August 2024 |
|||
Maturity date |
August 2025 |
June 2030 |
August 2034 |
|||
Par value (in millions) |
$350.0 |
$350.0 |
$400.0 |
|||
Stated coupon |
3.50% |
3.30% |
5.50% |
|||
Coupon frequency |
Semi-annually |
Semi-annually |
Semi-annually |
2059
Junior Subordinated
Notes
|
2060
Junior Subordinated
Notes
|
2061
Junior Subordinated
Notes
|
2064
Junior Subordinated
Notes
|
|||||
Issue date |
March 2019 |
September 2020 |
July 2021 |
March 2024 |
||||
Maturity date |
March 2059 |
September 2060 |
September 2061 |
March 2064 |
||||
Par value (in millions) |
$300.0 |
$275.0 |
$200.0 |
$450.0 |
||||
Stated coupon |
5.875% |
4.75% |
4.20% |
6.75% |
||||
Coupon frequency |
Quarterly |
Quarterly |
Quarterly |
Quarterly |
||||
NYSE Symbol |
MGR |
MGRB |
MGRD |
MGRE |
Period |
Total Number
of Shares
Purchased(1)
|
Average Price
Paid Per Share
|
Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs
|
Average Price
Paid Per Share
|
Maximum Number of
Shares that May Yet Be
Purchased Under
Outstanding Plans or
Programs(2)
|
|||||
July 1-31, 2024 |
572,663 |
$163.19 |
572,663 |
$163.19 |
5,998,041 |
|||||
August 1-31, 2024 |
60,182 |
163.56 |
60,182 |
163.56 |
5,937,859 |
|||||
September 1-30, 2024 |
— |
— |
— |
— |
5,937,859 |
|||||
Total |
632,845 |
163.23 |
632,845 |
163.23 |
Exhibit No. |
Description |
|
4.1 |
||
31.1 |
||
31.2 |
||
32.1 |
||
32.2 |
||
101 |
The following financial statements from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended
September 30, 2024 are filed herewith, formatted in XBRL (Inline eXtensible Business Reporting Language):
(i) the Consolidated Statements of Income for the three- and nine-month periods ended September 30, 2024 and
2023, (ii) the Consolidated Statements of Comprehensive Income for the three- and nine-month periods ended
September 30, 2024 and 2023, (iii) the Consolidated Balance Sheets at September 30, 2024 and December 31,
2023, (iv) the Consolidated Statements of Changes in Equity for the three- and nine-month periods ended
September 30, 2024 and 2023, (v) the Consolidated Statements of Cash Flows for the nine-month periods ended
September 30, 2024 and 2023, and (vi) the Notes to the Consolidated Financial Statements
|
|
104 |
The cover page from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2024,
formatted in XBRL (Inline eXtensible Business Reporting Language) and contained in Exhibit 101
|
AFFILIATED MANAGERS GROUP, INC.
(Registrant)
|
|
November 7, 2024 |
/s/ DAVA E. RITCHEA |
Dava E. Ritchea
on behalf of the Registrant as Chief Financial Officer
(and also as Principal Financial and Principal Accounting
Officer)
|
QuickLinks |
/s/ JAY C. HORGEN | ||||||||
Jay C. Horgen
President and Chief Executive Officer
|
/s/ DAVA E. RITCHEA | ||||||||
Dava E. Ritchea
Chief Financial Officer
|
/s/ JAY C. HORGEN | ||||||||
Jay C. Horgen
President and Chief Executive Officer
|
/s/ DAVA E. RITCHEA | ||||||||
Dava E. Ritchea
Chief Financial Officer
|