Upload
others
View
2
Download
0
Embed Size (px)
Citation preview
Invesco third quarter 2012 results
Martin L. Flanagan
President and Chief Executive Officer
Loren M. Starr
Chief Financial Officer
November 1, 2012
1
This presentation, and comments made in the associated conference call today, may include “forward-looking statements.” Forward-looking statements include information concerning future results of our operations, expenses, earnings, liquidity, cash flow and capital expenditures, industry or market conditions, AUM, acquisitions, debt and our ability to obtain additional financing or make payments, regulatory developments, demand for and pricing of our products and other aspects of our business or general economic conditions. In addition, words such as “believes,” “expects,” “anticipates,” “intends,” “plans,” “estimates,” “projects,” “forecasts,” and future or conditional verbs such as “will,” “may,” “could,” “should,” and “would” as well as any other statement that necessarily depends on future events, are intended to identify forward-looking statements.
Forward-looking statements are not guarantees, and they involve risks, uncertainties and assumptions. There can be no assurance that actual results will not differ materially from our expectations. We caution investors not to rely unduly on any forward-looking statements and urge you to carefully consider the risks described in our most recent Form 10-K and subsequent Forms 10-Q, filed with the Securities and Exchange Commission.
You may obtain these reports from the SEC’s website at www.sec.gov. We expressly disclaim any obligation to update the information in any public disclosure if any forward-looking statement later turns out to be inaccurate.
Forward-looking statements
Discussion topics
Third quarter overview
Investment performance
Financial results
Questions
Appendix
2
3
– Maintained strong, long-term investment performance
– Continued focus on delivering value to clients contributed to net flows of $11.7 billion – the most robust since Q2 2010
– Dividend is 17.25 cents per share – 41% above last year’s level – reflecting confidence in the continued strength of our business
– Total return of capital to shareholders totaled $118 million
Continued strong investment performance and strong net flows contributed to solid operating results
Third quarter overview
4
– Entered into an agreement to acquire 49 percent of Religare Asset Management Company Limited
– Further extended the firm’s strong, global suite of multi-asset capabilities
– Addition of a dedicated multi-asset team in the UK
– Continued expansion of the product range
– Invested in additional branding spend to continue building Invesco’s profile in the marketplace
Taking advantage of opportunities in the marketplace to build our long-term business
Investing in the future of our business
5
Summary of third quarter 2012 results
Assets under management
September 30, 2012, AUM of $683.0 billion versus $646.6 billion at June 30, 2012
Average AUM was $667.9 billion versus $651.2 billion for the second quarter
Flows
Overall operating results*
Capital management
Total net flows of $11.7 billion Net long-term flows of $9.4 billion Money market flows of $2.3 billion
Adjusted operating income was $250 million versus $249 million in the second quarter
Adjusted operating margin was 34.1% in the quarter versus 35.0% in the second quarter
Adjusted diluted EPS for the quarter was $0.42 versus $0.41 in the prior quarter
Third quarter dividend of 17.25 cents per share, a 41% increase over last year’s level
Repurchased $40 million in common stock (1.8 million shares)
* Non-GAAP financial measures - See Appendix to this presentation for a reconciliation of net revenues, adjusted operating income (and
by calculation adjusted operating margin), and adjusted net income (and by calculation adjusted diluted EPS) to the most directly comparable U.S. GAAP financial measure.
Discussion topics
Third quarter overview
Investment performance
Financial results
Questions
Appendix
6
1-Year 3-Year
Assets top half of peer group
Assets bottom half of peer group
5-Year
Percent of actively managed assets in top half of peer group*
Investment performance – overview Aggregate performance analysis – asset weighted
*Excludes passive products, closed-end funds, private equity limited partnerships, non-discretionary funds, unit investment trusts, fund of funds with component funds
managed by Invesco, stable value building block funds and CDOs. Certain funds and products were excluded from the analysis because of limited benchmark or peer group
data. Had these been available, results may have been different. These results are preliminary and subject to revision.
Data as of 9/30/2012. Includes AUM of $399.7 billion (59% of total IVZ) for 1 year, $397.5 billion (58% of total IVZ) for three year, and $378.9 billion (55% of total IVZ) for
5 year. Peer group rankings are sourced from a widely-used third party ranking agency in each fund’s market (Lipper, Morningstar, Russell, Mercer, eVestment Alliance,
SITCA) and asset-weighted in USD. Rankings are as of prior quarter-end for most institutional products and prior month-end for Australian retail funds due to their late
release by third parties. Rankings for the most representative fund in each GIPS composite are applied to all products within each GIPS composite. Performance assumes
the reinvestment of dividends. Past performance is not indicative of future results and may not reflect an investor’s experience.
8
Quarterly flows – total flows Strong investment performance, continued focus on client needs and favorable markets contributed to the most robust net flows since Q2 2010
4Q10* 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q10* 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12
Total AUM Active AUM Passive AUM
* 4Q10 excluded the impact of the previously announced passive outflow. 2Q10: $15.8 billion excluded from gross sales 4Q10: $18.6 billion excluded from gross redemptions
Quarterly long-term flows ($ billions)
Gross sales
Gross redemptions
Net long-term sales
9
(a) Retail quarterly flows include retail products in the U.S., Canada, U.K., Europe, Asia and our offshore product line. (b) Institutional quarterly flows include our institutional business in the U.S., Continental Europe and Asia and exclude institutional money market. (c) PWM quarterly flows include our high-net-worth business in the U.S.
0.8 0.8 0.9 0.81.0 1.0 0.9 1.0
-0.7 -0.7 -0.7
-0.4-0.5
-0.4
-0.7 -0.8
0.1 0.1 0.20.4 0.5 0.6
0.2 0.2
Retail(a) Institutional(b) Private Wealth Management(c)
4Q10* 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12
* 4Q10 excluded the impact of the previously announced passive outflow. 2Q10: $15.8 billion excluded from gross sales 4Q10: $18.6 billion excluded from gross redemptions
Quarterly long-term flows ($ billions)
Gross sales
Gross redemptions
Net long-term sales
Quarterly flows – total flows Robust net flows across all channels in our global business
Strong net inflows in US Retail of $5.9 billion
Source: Data underlying the industry redemption rates are sourced from the ICI and calculated by Invesco.
Invesco US Retail excludes PowerShares QQQ. Industry redemption rates includes proprietary, non-proprietary, direct, institutional, VA and ETFs and reflects Q3 2012 through August 31, 2012 10
+29%
+36%
(27%) +9%
(15%)
IVZ
Industry
Percentage above the bars is change in gross sales from prior quarter
($ billions)
Net sales
+32%
Annualized redemption rate (rolling 3-month average)
Gross and net sales
(11%)
+17%
Continued strong demand for asset allocation strategies, with over $4 billion of net inflows in the third quarter
Invesco Balanced-Risk Allocation strategies (global aggregate)
Asset allocation extension strategies (global aggregate)
Source: Invesco. Asset allocation extension strategies include balanced-risk commodity, balanced-risk income and active balanced strategies This is not to be construed as an offer to buy or sell any financial instruments nor does it constitute a recommendation of the suitability of any investment
strategy for a particular investor. Additionally , this strategy may not be available to all investors or in all jurisdictions. To determine if this strategy is available in your jurisdiction, contact your local Invesco office and carefully read all legal documents before investing. The strategy is managed and distributed by wholly-owned affiliates of Invesco Ltd. See appendix for additional disclosure.
11
Discussion topics
Third quarter overview
Investment performance
Financial results
Questions
Appendix
12
($ billions) 3Q-12 2Q-12 % Change
Beginning Assets $646.6 $672.8 (3.9)%
Long-Term Inflows 42.3 37.1 14.0%
Long-Term Outflows (32.9) (42.0) (21.7)%
Long-Term Net flows 9.4 (4.9) N/A
Net flows in Inst. Money Market Funds 2.3 (3.4) N/A
Market Gains and Losses/Reinvestment 22.1 (15.5) N/A
Acquisitions/(dispositions),net (1.7) - N/A
Foreign Currency Translation 4.3 (2.4) N/A
Ending Assets $683.0 $646.6 5.6%
Ending Long-Term AUM $613.7 $579.6 5.9%
Average Long-Term AUM $599.8 $583.1 2.8%
Average Institutional Money Market AUM $68.1 $68.1 -
Average AUM $667.9 $651.2 2.6%
Net Revenue Yield (annualized)* 44.0bps 43.7bps
Net Revenue Yield Before Performance Fees (annualized)* 43.8bps 42.8bps
* Non-GAAP financial measure - See the Appendix to this presentation for a reconciliation of net revenues, adjusted operating income (and by calculation adjusted operating margin), and adjusted net income (and by calculation adjusted diluted EPS) to the most directly
comparable U.S. GAAP financial measure.
13
Total assets under management – 3Q12 vs. 2Q12
($ millions) 3Q-12 2Q-12 % Change
Adjusted Revenues
Investment Management Fees 840 802 4.7%
Service and Distribution Fees 196 187 4.8%
Performance Fees 3 16 (78.1)%
Other 24 26 (6.9)%
Third-Party Distribution, Service and Advisory Expenses (329) (319) 3.3%
Adjusted Net Revenues 735 712 3.2%
Adjusted Operating Expenses
Employee Compensation 328 307 6.9%
Marketing 27 27 (1.1)%
Property, Office and Technology 69 68 2.2%
General and Administrative 61 62 (1.9)%
Total Adjusted Operating Expenses 484 463 4.6%
Adjusted Operating Income 250 249 0.6%
Adjusted Other Income/(Expense)
Equity in Earnings of Unconsolidated Affiliates 2 6 (70.9)%
Interest and Dividend Income 5 5 (3.8)%
Interest Expense (13) (13) (6.0)%
Other Gains and Losses, net 10 (2) N/A
Adjusted Income Before Income Taxes 254 245 3.8%
Effective Tax Rate 25.8% 24.5%
Adjusted Net Income attributed to common shareholders 188 185 2.0%
Adjusted diluted EPS $0.42 $0.41 2.4%
Adjusted Operating Margin 34.1% 35.0%
Average AUM ($ billions) 667.9 651.2 2.6%
Headcount 6,101 6,141 (0.7)%
Non-GAAP financial measures - See the Appendix to this presentation for a reconciliation of net revenues, adjusted operating income (and by calculation adjusted operating margin), and adjusted net income (and by calculation adjusted diluted EPS) to the most directly comparable U.S. GAAP financial measure. 14
Non-GAAP operating results – 3Q12 vs. 2Q12
15
– Maintained strong, long-term investment performance
– Continued focus on delivering value to clients contributed to net flows of $11.7 billion – the most robust since Q2 2010
– Dividend is 17.25 cents per share – 41% above last year’s level – reflecting confidence in the continued strength of our business
– Total return of capital to shareholders totaled $118 million
Continued strong investment performance and strong net flows contributed to solid operating results
Third quarter overview
Discussion topics
Third quarter overview
Investment performance
Financial results
Questions
Appendix
16
Discussion topics
Third quarter overview
Investment performance
Financial results
Questions
Appendix
17
18
Additional Disclosure for Invesco Balanced-Risk Allocation Fund
Invesco Balanced Risk Allocation Fund is a US registered ’40-Act mutual fund that is distributed by Invesco Distributors, Inc., a wholly-owned indirect subsidiary of Invesco Ltd.
Commitment to investment excellence
Source: Invesco. All data as of September 30, 2012. The listed centers do not all provide products or services that are available in all jurisdictions, nor are
their products and services available on all platforms. All entities listed are wholly owned, indirect subsidiaries of Invesco Ltd., except Invesco Great Wall in
Shenzhen, which is a joint venture between Invesco and Great Wall Securities, and the Huaneng Invesco WLR Investment Consulting Company Ltd. in
Beijing, which is a joint venture between Huaneng Capital Services and WL Ross & Co. Please consult your Invesco representative for more information. 19
% of assets top half
of peer group % of assets bottom
half of peer group
Investment performance (5-year) By investment objective (actively managed assets)* Percentages in parentheses represent %AUM of each investment objective as a ratio of all objectives (Total ranked AUM of $378.9 billion)
Equities
U.S. Core (6%) U.S. Growth (6%) U.S. Value (10%)
Asian (5%) Canadian (1%) U.K. (10%)
Sector (2%)
European (2%)
20
*Excludes passive products, closed-end funds, private equity limited partnerships, non-discretionary funds, unit investment trusts, fund of funds with component funds
managed by Invesco, stable value building block funds and CDOs. Certain funds and products were excluded from the analysis because of limited benchmark or peer group
data. Had these been available, results may have been different. These results are preliminary and subject to revision.
Data as of 9/30/2012. Includes AUM of $378.9 billion (55% of total IVZ) for 5 year. Peer group rankings are sourced from a widely-used third party ranking agency in each
fund’s market (Lipper, Morningstar, Russell, Mercer, eVestment Alliance, SITCA) and asset-weighted in USD. Rankings are as of prior quarter-end for most institutional
products and prior month-end for Australian retail funds due to their late release by third parties. Rankings for the most representative fund in each GIPS composite are
applied to all products within each GIPS composite. Performance assumes the reinvestment of dividends. Past performance is not indicative of future results and may not
reflect an investor’s experience.
Equities Other
Fixed income
% of assets top half
of peer group % of assets bottom
half of peer group
Investment performance (5-year) By investment objective (actively managed assets)* Percentages in parentheses represent %AUM of each investment objective as a ratio of all objectives (Total ranked AUM of $378.9 billion)
79
21
100
-
Global (3%) Global ex-US and
emerging markets (6%) Alternatives (5%) Balanced (8%)
Money market (18%) U.S. fixed income (6%) Global fixed income (5%) Stable value (6%)
21
*Excludes passive products, closed-end funds, private equity limited partnerships, non-discretionary funds, unit investment trusts, fund of funds with component funds
managed by Invesco, stable value building block funds and CDOs. Certain funds and products were excluded from the analysis because of limited benchmark or peer group
data. Had these been available, results may have been different. These results are preliminary and subject to revision.
Data as of 9/30/2012. Includes AUM of $378.9 billion (55% of total IVZ) for 5 year. Peer group rankings are sourced from a widely-used third party ranking agency in each
fund’s market (Lipper, Morningstar, Russell, Mercer, eVestment Alliance, SITCA) and asset-weighted in USD. Rankings are as of prior quarter-end for most institutional
products and prior month-end for Australian retail funds due to their late release by third parties. Rankings for the most representative fund in each GIPS composite are
applied to all products within each GIPS composite. Performance assumes the reinvestment of dividends. Past performance is not indicative of future results and may not
reflect an investor’s experience.
Investment performance By investment objective (actively managed assets)*
1%
45%
1%
7%
97%
50%
97%
86%
100%
1-Yr 3-Yr 5-Yr
U.S. Core U.S. Growth U.S. Value Sector
U.K.
100%
Canadian Asian European
Equities
100% 100% 100%
100% 100%
55%
99%
15%
44%
24%
49%
6%
15% 90%
1-Yr 3-Yr 5-Yr
70%
93%
48%
4%
55%
2% 2%
35%
52%
1-Yr 3-Yr 5-Yr
28%22%
8% 6%20%
1%
2%2%
40%
1-Yr 3-Yr 5-Yr
59%66%
60%
7%
30%
7%
15%
6%41%
1-Yr 3-Yr 5-Yr
2%
25%51%
46%
49%
74%
51%54%
1-Yr 3-Yr 5-Yr
44% 46%
28%
9% 14% 8%
18%
13%23%
1-Yr 3-Yr 5-Yr
AUM above benchmark 1st quartile 2nd quartile
1-Yr 3-Yr 5-Yr
29%
94%
15%28%
38%
23%
9% 17%
42%
100%
100%
*Excludes passive products, closed-end funds, private equity limited partnerships, non-discretionary funds, unit investment trusts, fund of funds with component funds managed by Invesco, stable value building block funds and CDOs. Certain funds
and products were excluded from the analysis because of limited benchmark or peer group data. Had these been available, results may have been different. These results are preliminary and subject to revision.
Data as of 9/30/2012. AUM measured in the one, three, and five year quartile rankings represents 59%, 58%, and 55% of total Invesco AUM, respectively, and AUM measured versus benchmark on a one, three, and five year basis represents 70%,
69, and 65% of total Invesco AUM, respectively, as of 9/30/12. Peer group rankings are sourced from a widely-used third party ranking agency in each fund’s market (Lipper, Morningstar, Russell, Mercer, eVestment Alliance, SITCA) and asset-
weighted in USD. Rankings are as of prior quarter-end for most institutional products and prior month-end for Australian retail funds due to their late release by third parties. Rankings for the most representative fund in each GIPS composite are
applied to all products within each GIPS composite. Performance assumes the reinvestment of dividends. Past performance is not indicative of future results and may not reflect an investor’s experience.
53%
95%
52%
12%20%
35%
1%
86%58%
1-Yr 3-Yr 5-Yr
83%
96%
84%
83%
5%
69%
13%
81%
1-Yr 3-Yr 5-Yr
35%
75%
63% 80%
15%16% 10%
84%81%
1-Yr 3-Yr 5-Yr
94%
81%85%
56%45%
57%
37%22%17%
1-Yr 3-Yr 5-Yr
62%
75%
84%
9% 11%
30%
13%
80%72%
1-Yr 3-Yr 5-Yr
57%
68%
50%
9%
54%
5%
11%
46%
5%
1-Yr 3-Yr 5-Yr
Global Global ex-U.S. and Emerging markets Alternatives
Money market U.S. fixed income Global fixed income
Equities Other
Fixed income
Balanced
100%
Stable value
100%
100% 100% 100%
100% 100%
Investment performance By investment objective (actively managed assets)*
AUM above benchmark 1st quartile 2nd quartile
88%
67%
37%
33% 32%24%
57%
18%
20%
1-Yr 3-Yr 5-Yr
100% 100% 100%
100% 100% 100%
1-Yr 3-Yr 5-Yr
100%
*Excludes passive products, closed-end funds, private equity limited partnerships, non-discretionary funds, unit investment trusts, fund of funds with component funds managed by Invesco, stable value building block funds and CDOs. Certain funds
and products were excluded from the analysis because of limited benchmark or peer group data. Had these been available, results may have been different. These results are preliminary and subject to revision.
Data as of 9/30/2012. AUM measured in the one, three, and five year quartile rankings represents 59%, 58%, and 55% of total Invesco AUM, respectively, and AUM measured versus benchmark on a one, three, and five year basis represents 70%,
69, and 65% of total Invesco AUM, respectively, as of 9/30/12. Peer group rankings are sourced from a widely-used third party ranking agency in each fund’s market (Lipper, Morningstar, Russell, Mercer, eVestment Alliance, SITCA) and asset-
weighted in USD. Rankings are as of prior quarter-end for most institutional products and prior month-end for Australian retail funds due to their late release by third parties. Rankings for the most representative fund in each GIPS composite are
applied to all products within each GIPS composite. Performance assumes the reinvestment of dividends. Past performance is not indicative of future results and may not reflect an investor’s experience.
69%
4%
15%
5%
7%
44%
9%
11%
24%
12%
24
We are diversified as a firm Delivering a diverse set of solutions to meet client needs
As of September 30, 2012
By client domicile By channel By asset class
$474.5 $25.0
$99.6 $35.6 $48.3
$683.0 Total
U.S. Canada U.K.
Europe Asia
15.5% 9.6%
14.9% 11.6% 5.0%
14.1%
1-Yr Change ($ billions)
$423.4 $240.0
$19.6
$683.0 Total
Retail Institutional
PWM
19.5% 5.6%
16.7%
14.1%
1-Yr Change ($ billions)
$300.6 $57.9 $73.2
$167.0
$84.3
Total
Equity Balanced Money Market Fixed Income
Alternative
18.7% 39.5%
(0.5)% 13.8% 1.1%
14.1%
1-Yr Change ($ billions)
$683.0
62% 35%
3%
25
Non-GAAP operating results – quarterly
($ millions) 3Q-12 2Q-12 % Change* 1Q-12 4Q-11 3Q-11 2Q-11 1Q-11 4Q-10
Investment Management Fees 840 802 4.7% 812 771 804 844 816 799
Service and Distribution Fees 196 187 4.8% 189 181 189 206 199 202
Performance Fees 3 16 (78.1)% 21 24 3 8 4 19
Other 24 26 (6.9)% 33 45 27 32 33 35
Third-party distribution, service and advisory expense (329) (319) 3.3% (319) (304) (317) (339) (327) (318)
Total Operating Revenues 735 712 3.2% 736 717 706 751 724 736
Employee Compensation 328 307 6.9% 313 312 306 311 300 305
Marketing 27 27 (1.1)% 27 22 24 27 26 26
Property, Office and Technology 69 68 2.2% 66 62 63 63 65 66
General and Administrative 61 62 (1.9)% 61 64 57 66 62 58
Adjusted Operating Expenses 484 463 4.6% 467 461 450 466 452 456
Adjusted Operating Income 250 249 0.6% 269 256 256 285 272 280
Equity in Earnings of Unconsolidated Affiliates 2 6 (70.9)% 5 (1) 3 5 2 7
Interest and Dividend Income 5 5 (3.8)% 6 6 5 3 3 3
Interest Expense (13) (13) (6.0)% (14) (14) (15) (16) (16) (16)
Other Gains and Losses, net 10 (2) N/A 2 - - 3 4 6
Adjusted Income Before Income Taxes 254 245 3.8% 268 247 248 280 265 280
Effective Tax Rate** 25.8% 24.5% 25.1% 22.9% 22.5% 26.0% 27.6% 26.0%
Adjusted Net Income Attributable to Common Shareholders
188 185 2.0% 201 191 192 207 192 209
Adjusted Diluted EPS $0.42 $0.41 2.4% $0.44 $0.42 $0.42 $0.44 $0.41 $0.44
* % change based on unrounded figures
** Effective tax rate = Adjusted Tax Expense / (Adjusted income before taxes + (gains)/losses attributable to non-controlling interests in consolidated entities, net) See Reconciliation of US GAAP results to non-GAAP results in this appendix
26
US GAAP operating results – quarterly
($ millions) 3Q-12 2Q-12 % Change* 1Q-12 4Q-11 3Q-11 2Q-11 1Q-11 4Q-10
Investment Management Fees 818 781 4.8% 791 748 780 819 792 774
Service and Distribution Fees 196 187 4.8% 189 181 189 211 199 202
Performance Fees 3 15 (80.5)% 21 24 3 8 4 19
Other 24 26 (6.2)% 33 45 27 32 33 34
Total Operating Revenues 1041 1,009 3.2% 1,034 997 998 1,070 1,027 1,029
Employee Compensation 331 305 8.6% 319 317 306 318 306 313
Third-Party Distribution, Service and Advisory 327 317 3.3% 317 302 314 342 325 316
Marketing 26 27 (0.8)% 27 21 13 26 26 26
Property, Office and Technology 69 69 0.9% 67 66 63 62 64 66
General and Administrative 69 89 (22.4)% 73 75 70 78 74 84
Transaction & Integration 3 1 172.7% 2 6 5 11 8 27
Total Operating Expenses 825 806 2.4% 804 786 770 837 802 830
Operating Income 216 203 6.5% 230 212 228 233 226 199
Equity in Earnings of Unconsolidated Affiliates 5 7 (24.6)% 10 5 8 11 7 13
Interest and Dividend Income 3 2 13.6% 2 3 4 2 2 4
Interest Income of Consolidated Investment Products 69 69 -% 69 74 80 80 74 65
Other Gains and (Losses) of Consolidated Investment Products, net
(25) 77 (132.6)% (122) 104 (93) (65) (86) (28)
Interest Expense (13) (13) (6.0)% (14) (14) (15) (16) (16) (16)
Interest Expense of Consolidated Investment Products
(42) (47) (10.7)% (46) (52) (49) (47) (40) (37)
Other Gains and Losses, net 18 (8) (339.0)% 19 55 (20) 6 8 12
Income Before Income Taxes 231 290 (20.3)% 148 386 143 205 175 212
Effective Tax Rate** 30.3% 28.8% N/A 27.5% 27.3% 26.2% 29.2% 29.9% 24.1%
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
14 (74) (118.6%) 119 (108) 84 54 78 19
Net Income Attributable to Common Shareholders 171 154 10.9% 194 202 167 183 178 175
EPS Diluted $0.38 $0.34 11.8% $0.43 $0.44 $0.36 $0.39 $0.38 $0.37
* % change based on unrounded figures ** Effective tax rate = Tax Expense / (Income before income taxes+ (gains)/losses attributable to noncontrolling interests in consolidated entities, net)
27
Total assets under management – quarterly
($ billions) 3Q-12 2Q-12 % Change 1Q-12 4Q-11 3Q-11
Beginning Assets $646.6 $672.8 (3.9)% $625.3 $598.4 $653.7
Long-Term Inflows 42.3 37.1 14.0% 42.9 41.1 45.9
Long-Term Outflows (32.9) (42.0) (21.7)% (35.9) (35.5) (42.6)
Long-Term Net flows 9.4 (4.9) N/A 7.0 5.6 3.3
Net flows in Inst. Money Market Funds 2.3 (3.4) N/A 1.1 0.4 (1.1)
Market Gains and Losses/Reinvestment 22.1 (15.5) N/A 37.3 20.8 (52.2)
Acquisitions/dispositions, net (1.7) - N/A - - -
Foreign Currency Translation 4.3 (2.4) N/A 2.1 0.1 (5.3)
Ending Assets $683.0 $646.6 5.6% $672.8 $625.3 $598.4
Ending Long-Term AUM $613.7 $579.6 5.9% $602.3 $555.9 $529.3
Average Long-Term AUM 599.8 583.1 2.9% 588.0 552.1 564.3
Average Institutional Money Market AUM 68.1 68.1 -% 70.2 69.6 68.4
Average AUM $667.9 $651.2 2.6% $658.2 $621.7 $632.7
Gross Revenue Yield (annualized)* 62.6bps 62.3bps 63.1bps 64.5bps 63.4bps
Gross Revenue Yield Less Performance Fees (annualized)*
62.5bps 61.3bps 61.9bps 62.9bps 63.2bps
Net Revenue Yield (annualized)** 44.0bps 43.7bps 44.7bps 46.1bps 44.6bps
Net Revenue Yield Less Performance Fees
(annualized)**
43.8bps 42.8bps 43.5bps 44.6bps 44.5bps
* Gross revenue yield on AUM is equal to total operating revenues divided by average AUM, excluding JV AUM. Average AUM for 3Q12, for our joint ventures in China were $2.9bn (2Q12:$3.1bn;1Q12:$3.0bn;4Q11:$3.1bn;3Q11:$3.3bn;2Q11:$3.5bn;1Q11:$3.5bn;4Q10:$3.6bn;3Q10:$3.4bn)
**Net Revenue Yield on AUM is equal to net revenues divided by average AUM including JV AUM. Average AUM for 3Q12, for our JV in China were $2.9bn (2Q12:$3.1bn;1Q12:$3.0bn;4Q11:$3.1bn;3Q11:$3.3bn;2Q11:$3.5bn;1Q11:$3.5bn;4Q10:$3.6bn;3Q10:$3.4bn)
28
Total assets under management – by asset class
June 30, 2012 $646.6 $283.8 $155.6 $51.5 $71.0 $84.7
Long-Term Inflows 42.3 19.9 11.7 5.7 0.7 4.3
Long-Term Outflows (32.9) (20.7) (4.5) (2.0) (0.9) (4.8)
Long-Term Net flows 9.4 (0.8) 7.2 3.7 (0.2) (0.5)
Net flows in Inst. Money Market Fund
2.3 - - - 2.3 -
Market Gains and Losses/Reinvestment
22.1 14.8 3.6 2.1 0.1 1.5
Acquisitions/dispositions, net (1.7) - - - - (1.7)
Foreign Currency Translation 4.3 2.8 0.6 0.6 - 0.3
September 30, 2012 $683.0 $300.6 $167.0 $57.9 $73.2 $84.3
($ billions) Total
Equity
Fixed
Income
Balanced
Money
Market
Alternative
March 31, 2012 $672.8 $305.2 $155.0 $50.5 $74.5 $87.6
Long-Term Inflows 37.1 19.5 8.1 4.6 1.1 3.8
Long-Term Outflows (42.0) (25.6) (8.0) (2.3) (0.9) (5.2)
Long-Term Net flows (4.9) (6.1) 0.1 2.3 0.2 (1.4)
Net flows in Inst. Money Market Fund
(3.4) - - - (3.4) -
Market Gains and Losses/Reinvestment
(15.5) (13.7) 0.8 (0.9) (0.3) (1.4)
Foreign Currency Translation (2.4) (1.6) (0.3) (0.4) - (0.1)
29
Total assets under management – by asset class
December 31, 2011 $625.3 $271.0 $149.0 $44.6 $74.0 $86.7
Long-Term Inflows 42.9 22.7 9.6 4.9 0.3 5.4
Long-Term Outflows (35.9) (19.4) (7.2) (1.8) (0.9) (6.6)
Long-Term Net flows 7.0 3.3 2.4 3.1 (0.6) (1.2)
Net flows in Inst. Money Market Fund
1.1 - - - 1.1 -
Market Gains and Losses/Reinvestment
37.3 29.3 3.3 2.3 - 2.4
Foreign Currency Translation 2.1 1.6 0.3 0.5 - (0.3)
March 31, 2012 $672.8 $305.2 $155.0 $50.5 $74.5 $87.6
($ billions) Total
Equity
Fixed
Income
Balanced
Money
Market
Alternative
September 30, 2011 $598.4 $253.2 $146.7 $41.5 $73.6 $83.4
Long-Term Inflows 41.1 22.6 6.4 3.3 0.6 8.2
Long-Term Outflows (35.5) (21.8) (5.4) (1.7) (0.6) (6.0)
Long-Term Net flows 5.6 0.8 1.0 1.6 - 2.2
Net flows in Inst. Money Market Fund
0.4 - - - 0.4 -
Market Gains and Losses/Reinvestment
20.8 17.0 1.3 1.4 - 1.1
Foreign Currency Translation 0.1 - - 0.1 - -
30
Total assets under management – by channel
($ billions) Total Retail Institutional PWM
March 31, 2012 $672.8 $414.8 $238.6 $19.4
Long-Term Inflows 37.1 30.6 5.6 0.9
Long-Term Outflows (42.0) (33.6) (7.7) (0.7)
Long-Term Net flows (4.9) (3.0) (2.1) 0.2
Net flows in Inst. Money Market Funds (3.4) - (3.4) -
Market Gains and Losses/Reinvestment (15.5) (13.0) (1.8) (0.7)
Foreign Currency Translation (2.4) (2.1) (0.3) -
June 30, 2012 $646.6 $396.7 $231.0 $18.9
Long-Term Inflows 42.3 33.2 8.1 1.0
Long-Term Outflows (32.9) (26.9) (5.2) (0.8)
Long-Term Net flows 9.4 6.3 2.9 0.2
Net flows in Inst. Money Market Funds 2.3 - 2.3 -
Market Gains and Losses/Reinvestment 22.1 16.9 4.7 0.5
Acquisitions/dispositions, net (1.7) - (1.7) -
Foreign Currency Translation 4.3 3.5 0.8 -
September 30, 2012 $683.0 $423.4 $240.0 $19.6
31
Total assets under management – by channel
($ billions) Total Retail Institutional PWM
September 30, 2011 $598.4 $354.4 $227.2 $16.8
Long-Term Inflows 41.1 30.2 9.9 1.0
Long-Term Outflows (35.5) (29.0) (6.0) (0.5)
Long-Term Net flows 5.6 1.2 3.9 0.5
Net flows in Inst. Money Market Funds 0.4 - 0.4 -
Market Gains and Losses/Reinvestment 20.8 18.1 2.1 0.6
Foreign Currency Translation 0.1 0.2 (0.1) -
December 31, 2011 $625.3 $373.9 $233.5 $17.9
Long-Term Inflows 42.9 35.1 6.8 1.0
Long-Term Outflows (35.9) (27.6) (7.9) (0.4)
Long-Term Net flows 7.0 7.5 (1.1) 0.6
Net flows in Inst. Money Market Funds 1.1 - 1.1 -
Market Gains and Losses/Reinvestment 37.3 30.8 5.6 0.9
Foreign Currency Translation 2.1 2.6 (0.5) -
March 31, 2012 $672.8 $414.8 $238.6 $19.4
32
Total assets under management – by client domicile
($ billions) Total U.S. Canada U.K. Continental
Europe Asia
March 31, 2012 $672.8 $462.9 $24.8 $98.0 $35.7 $51.4
Long-Term Inflows 37.1 25.8 0.8 3.0 4.7 2.8
Long-Term Outflows (42.0) (28.5) (1.2) (4.4) (4.1) (3.8)
Long-Term Net flows (4.9) (2.7) (0.4) (1.4) 0.6 (1.0)
Net flows in Inst. Money Market Funds (3.4) (3.2) - (0.2) 0.1 (0.1)
Market Gains and Losses/Reinvestment (15.5) (9.7) (0.4) (1.6) (1.6) (2.2)
Foreign Currency Translation (2.4) - (0.5) (2.0) (0.4) 0.5
June 30, 2012 $646.6 $447.3 $23.5 $92.8 $34.4 $48.6
Long-Term Inflows 42.3 30.9 0.8 3.4 4.6 2.6
Long-Term Outflows (32.9) (20.9) (1.1) (3.7) (3.0) (4.2)
Long-Term Net flows 9.4 10.0 (0.3) (0.3) 1.6 (1.6)
Net flows in Inst. Money Market Funds 2.3 2.4 0.1 (0.1) (0.1) -
Market Gains and Losses/Reinvestment 22.1 14.8 0.8 4.5 1.3 0.7
Acquisitions/dispositions, net (1.7) - - - (1.7) -
Foreign Currency Translation 4.3 - 0.9 2.7 0.1 0.6
September 30, 2012 $683.0 $474.5 $25.0 $99.6 $35.6 $48.3
33
Total assets under management – by client domicile
($ billions) Total U.S. Canada U.K. Continental
Europe Asia
September 30, 2011 $598.4 $411.0 $22.8 $86.7 $31.9 $46.0
Long-Term Inflows 41.1 28.2 0.6 3.0 3.2 6.1
Long-Term Outflows (35.5) (24.8) (1.3) (3.0) (3.4) (3.0)
Long-Term Net flows 5.6 3.4 (0.7) - (0.2) 3.1
Net flows in Inst. Money Market Funds 0.4 0.2 - - - 0.2
Market Gains and Losses/Reinvestment 20.8 15.4 0.8 3.4 0.7 0.5
Foreign Currency Translation 0.1 - 0.5 (0.3) (0.4) 0.3
December 31, 2011 $625.3 $430.0 $23.4 $89.8 $32.0 $50.1
Long-Term Inflows 42.9 29.1 0.9 3.7 5.5 3.7
Long-Term Outflows (35.9) (22.7) (1.4) (3.7) (3.9) (4.2)
Long-Term Net flows 7.0 6.4 (0.5) - 1.6 (0.5)
Net flows in Inst. Money Market Funds 1.1 1.0 0.1 0.3 - (0.3)
Market Gains and Losses/Reinvestment 37.3 25.5 1.3 5.6 1.7 3.2
Foreign Currency Translation 2.1 - 0.5 2.3 0.4 (1.1)
March 31, 2012 $672.8 $462.9 $24.8 $98.0 $35.7 $51.4
34
Passive assets under management – by asset class
June 30, 2012 $107.6 $54.6 $33.9 - - $19.1
Long-Term Inflows 16.0 10.6 3.9 - - 1.5
Long-Term Outflows (10.2) (9.0) (0.5) - - (0.7)
Long-Term Net flows 5.8 1.6 3.4 - - 0.8
Net flows in Inst. Money Market Funds
- - - - - -
Market Gains and Losses/Reinvestment
4.4 3.0 0.3 - - 1.1
Foreign Currency Translation 0.1 - - - - 0.1
September 30, 2012 $117.9 $59.2 $37.6 - - $21.1
($ billions) Total
Equity
Fixed
Income
Balanced
Money
Market
Alternative
March 31, 2012 $112.6 $59.0 $32.5 - - $21.1
Long-Term Inflows 12.5 9.8 2.0 - - 0.7
Long-Term Outflows (14.2) (11.6) (0.8) - - (1.8)
Long-Term Net flows (1.7) (1.8) 1.2 - - (1.1)
Net flows in Inst. Money Market Funds
- - - - - -
Market Gains and Losses/Reinvestment
(3.4) (2.6) 0.2 - - (1.0)
Foreign Currency Translation 0.1 - - - - 0.1
December 31, 2011 $96.3 $45.6 $30.0 - - $20.7
Long-Term Inflows 16.3 11.8 2.8 - - 1.7
Long-Term Outflows (8.4) (6.1) (0.4) - - (1.9)
Long-Term Net flows 7.9 5.7 2.4 - - (0.2)
Net flows in Inst. Money Market Funds
- - - - - -
Market Gains and Losses/Reinvestment
8.6 7.7 0.1 - - 0.8
Foreign Currency Translation (0.2) - - - - (0.2)
March 31, 2012 $112.6 $59.0 $32.5 - - $21.1
($ billions) Total
Equity
Fixed
Income
Balanced
Money
Market
Alternative
September 30,2011 $87.4 $39.7 $29.5 - - $18.2
Long-Term Inflows 19.5 13.1 1.7 - - 4.7
Long-Term Outflows (13.7) (10.3) (1.2) - - (2.2)
Long-Term Net flows 5.8 2.8 0.5 - - 2.5
Net flows in Inst. Money Market Funds
- - - - - -
Market Gains and Losses/Reinvestment
3.0 3.1 - - - (0.1)
Foreign Currency Translation 0.1 - - - - 0.1
35
Passive assets under management – by asset class
36
Passive assets under management – by channel
($ billions) Total Retail Institutional PWM
March 31, 2012 $112.6 $92.2 $20.4 $-
Long-Term Inflows 12.5 11.7 0.8 -
Long-Term Outflows (14.2) (13.8) (0.4) -
Long-Term Net flows (1.7) (2.1) 0.4 -
Net flows in Inst. Money Market Funds - - - -
Market Gains and Losses/Reinvestment (3.4) (3.2) (0.2) -
Foreign Currency Translation 0.1 - 0.1 -
June 30, 2012 $107.6 $86.9 $20.7 $-
Long-Term Inflows 16.0 13.5 2.5 -
Long-Term Outflows (10.2) (10.1) (0.1) -
Long-Term Net flows 5.8 3.4 2.4 -
Net flows in Inst. Money Market Funds - - - -
Market Gains and Losses/Reinvestment 4.4 4.4 - -
Foreign Currency Translation 0.1 - 0.1 -
September 30, 2012 $117.9 $94.7 $23.2 $-
37
Passive assets under management – by channel
($ billions) Total Retail Institutional PWM
September 30, 2011 $87.4 $71.0 $16.4 -
Long-Term Inflows 19.5 15.6 3.9 -
Long-Term Outflows (13.7) (12.8) (0.9) -
Long-Term Net flows 5.8 2.8 3.0 -
Net flows in Inst. Money Market Funds - - - -
Market Gains and Losses/Reinvestment 3.0 3.1 (0.1) -
Foreign Currency Translation 0.1 - 0.1 -
December 31, 2011 $96.3 $76.9 $19.4 $-
Long-Term Inflows 16.3 15.0 1.3 -
Long-Term Outflows (8.4) (8.0) (0.4) -
Long-Term Net flows 7.9 7.0 0.9 -
Net flows in Inst. Money Market Funds - - - -
Market Gains and Losses/Reinvestment 8.6 8.3 0.3 -
Foreign Currency Translation (0.2) - (0.2) -
March 31, 2012 $112.6 $92.2 $20.4 $-
38
Passive assets under management – by client domicile
($ billions) Total U.S. Canada U.K. Continental
Europe Asia
March 31, 2012 $112.6 $105.7 - - $1.5 $5.4
Long-Term Inflows 12.5 12.3 - - 0.1 0.1
Long-Term Outflows (14.2) (14.1) - - (0.1) -
Long-Term Net flows (1.7) (1.8) - - - 0.1
Net flows in Inst. Money Market Funds - - - - - -
Market Gains and Losses/Reinvestment (3.4) (3.2) - - (0.1) (0.1)
Foreign Currency Translation 0.1 - - - - 0.1
June 30, 2012 $107.6 $100.7 - - $1.4 $5.5
Long-Term Inflows 16.0 15.7 - - - 0.3
Long-Term Outflows (10.2) (9.9) - - (0.2) (0.1)
Long-Term Net flows 5.8 5.8 - - (0.2) 0.2
Net flows in Inst. Money Market Funds - - - - - -
Market Gains and Losses/Reinvestment 4.4 4.3 - - 0.1 -
Foreign Currency Translation 0.1 - - - - 0.1
September 30, 2012 $117.9 $110.8 - - $1.3 $5.8
($ billions) Total U.S. Canada U.K. Continental
Europe Asia
September 30, 2011 $87.4 $84.1 - - $1.2 $2.1
Long-Term Inflows 19.5 16.1 - - 0.1 3.3
Long-Term Outflows (13.7) (13.6) - - (0.1) -
Long-Term Net flows 5.8 2.5 - - - 3.3
Net flows in Inst. Money Market Funds - - - - - -
Market Gains and Losses/Reinvestment 3.0 3.0 - - 0.1 (0.1)
Foreign Currency Translation 0.1 - - - - 0.1
December 31, 2011 $96.3 $89.6 - - $1.3 $5.4
Long-Term Inflows 16.3 16.2 - - 0.1 -
Long-Term Outflows (8.4) (8.3) - - (0.1) -
Long-Term Net flows 7.9 7.9 - - - -
Net flows in Inst. Money Market Funds - - - - - -
Market Gains and Losses/Reinvestment 8.6 8.2 - - 0.2 0.2
Foreign Currency Translation (0.2) - - - - (0.2)
March 31, 2012 $112.6 $105.7 - - $1.5 $5.4
39
Passive assets under management – by client domicile
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
Other* Non-GAAP basis
Investment Management Fees 818 11 - - - 11 - 840
Service and Distribution Fees 196 - - - - - - 196
Performance Fees 3 - - - - - - 3
Other 24 - - - - - - 24
Third-Party Distribution, Service and Advisory - (2) (327) - - - - (329)
Total Operating Revenues reconciled to net revenues
Operating Expenses
1041 9 (327) - - 12 - 735
Employee Compensation 331 3 - - (5) - (1) 328
Third-Party Distribution, Service and Advisory 327 - (327) - - - - -
Marketing 26 1 - - - - (1) 27
Property, Office and Technology 69 1 - - - - (1) 69
General and Administrative 69 1 - (5) - (2) (1) 61
Transaction & Integration 3 - - (3) - - - -
Total Operating Expenses 825 5 (327) (8) (5) (2) (4) 484
Operating Income reconciled to adjusted operating income
216 4 - 8 5 14 4 250
Equity in Earnings of Unconsolidated Affiliates 5 (4) - - - 1 - 2
Interest and Dividend Income 3 1 - - (1) 3 - 5
Interest Income of Consolidated Investment Products 69 - - - - (69) - -
Other Gains and (Losses) of Consolidated Investment Products, net
(25) - - - - 25 - -
Interest Expense (13) - - - - - - (13)
Interest Expense of Consolidated Investment Products
(42) - - - - 42 - -
Other Gains and Losses, net 18 - - (8) (10) 9 - 10
Income Before Income Taxes 231 - - - (6) 25 4 254
Income Tax Provision (74) - - 8 2 - (1) (66)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
14 - - - - (14) - -
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
171 - - 8 (5) 11 4 188
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.38
452.8
20.7%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.42
452.8
34.1%
* Other: Please refer to pages 19-21 in the 3Q 2012 earnings press release for a description of the adjustments
Reconciliation of US GAAP results to non-GAAP results – three months ended September 30, 2012
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
Other* Non-GAAP basis
Investment Management Fees 781 11 - - - 10 - 802
Service and Distribution Fees 187 - - - - - - 187
Performance Fees 15 - - - - - - 16
Other 26 - - - - - - 26
Third-Party Distribution, Service and Advisory - (2) (317) - - - - (319)
Total Operating Revenues reconciled to net revenues
Operating Expenses
1,009 9 (317) - - 11 - 712
Employee Compensation 305 3 - - - - (1) 307
Third-Party Distribution, Service and Advisory 317 - (317) - - - - -
Marketing 27 1 - - - - (1) 27
Property, Office and Technology 69 1 - - - - (2) 68
General and Administrative 89 1 - (11) - (15) (3) 62
Transaction & Integration 1 - - (1) - - - -
Total Operating Expenses 806 6 (317) (12) - (15) (6) 463
Operating Income reconciled to adjusted operating income
203 4 - 12 - 25 6 249
Equity in Earnings of Unconsolidated Affiliates 7 (4) - 12 - 3 - 6
Interest and Dividend Income 2 1 - - (1) 4 - 5
Interest Income of Consolidated Investment Products 69 - - - - (69) - -
Other Gains and (Losses) of Consolidated Investment Products, net
77 - - - - (77) - -
Interest Expense (13) - - - - - - (13)
Interest Expense of Consolidated Investment Products
(47) - - - - 47 - -
Other Gains and Losses, net (8) - - - 5.0 - 1 (2)
Income Before Income Taxes 290 - - 12 4 (68) 7 245
Income Tax Provision (62) - - 5 (1) - (2) (60)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
(74) - - - - 74 - -
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
154 - - 17 2 6 5 185
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.34
455.3
20.1%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.41
455.3
35.0%
* Other: Please refer to pages 19-21 in the 2Q 2012 earnings press release for a description of the adjustments
Reconciliation of US GAAP results to non-GAAP results – three months ended June 30, 2012
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
Other* Non-GAAP basis
Investment Management Fees 791 11 - - - 10 - 812
Service and Distribution Fees 189 - - - - - - 189
Performance Fees 21 - - - - 1 - 21
Other 33 - - - - - - 33
Third-Party Distribution, Service and Advisory - (2) (317) - - - - (319)
Total Operating Revenues reconciled to net revenues
Operating Expenses
1,034 9 (317) - - 10 - 736
Employee Compensation 319 2 - - (7) - (1) 313
Third-Party Distribution, Service and Advisory 317 - (317) - - - - -
Marketing 27 1 - - - - - 27
Property, Office and Technology 67 1 - - - - (1) 66
General and Administrative 73 1 - (6) - (6) (1) 61
Transaction & Integration 2 - - (2) - - - -
Total Operating Expenses 804 5 (317) (8) (7) (6) (4) 467
Operating Income reconciled to adjusted operating income
230 5 - 8 7 16 4 269
Equity in Earnings of Unconsolidated Affiliates 10 (5) - 4 - (3) - 5
Interest and Dividend Income 2 1 - - (1) 3 - 6
Interest Income of Consolidated Investment Products 69 - - - - (69) - -
Other Gains and (Losses) of Consolidated Investment Products, net
(122) - - - - 122 - -
Interest Expense (14) - - - - - - (14)
Interest Expense of Consolidated Investment Products
(46) - - - - 46 - -
Other Gains and Losses, net 19 - - (4) (13) - - 2
Income Before Income Taxes 148 - - 8 (7) 115 4 268
Income Tax Provision (74) - - 5 2 - (1) (67)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
119 - - - - (119) - -
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
194 - - 13 (5) (4) 4 201
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.43
455.9
22.2%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.44
455.9
36.6%
* Other: Please refer to pages 10-12 in the 1Q 2012 earnings press release for a description of the adjustments
Reconciliation of US GAAP results to non-GAAP results – three months ended March 31, 2012
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
Other* Non-GAAP basis
Investment Management Fees 748 12 - - - 12 - 771
Service and Distribution Fees 181 - - - - - - 181
Performance Fees 24 - - - - - 24
Other 45 - - - - - 45
Third-Party Distribution, Service and Advisory - (2) (302) - - - - (304)
Total Operating Revenues reconciled to net revenues
Operating Expenses
997 10 (302) - - 12 - 717
Employee Compensation 317 3 - - (6) - (1) 312
Third-Party Distribution, Service and Advisory 302 - (302) - - - - -
Marketing 21 1 - - - - - 22
Property, Office and Technology 66 1 - - - - (5) 62
General and Administrative 75 1 - (4) - (3) (5) 64
Transaction & Integration 6 - - (6) - - - -
Total Operating Expenses 786 6 (302) (9) (6) (3) (11) 461
Operating Income reconciled to adjusted operating income
212 4 - 9 6 15 11 256
Equity in Earnings of Unconsolidated Affiliates 5 (5) - - - (1) - (1)
Interest and Dividend Income 3 1 - - - 3 - 6
Interest Income of Consolidated Investment Products 74 - - - - (74) - -
Other Gains and (Losses) of Consolidated Investment Products, net
104 - - - - (104) - -
Interest Expense (14) - - - - - - (14)
Interest Expense of Consolidated Investment Products
(52) - - - - 52 - -
Other Gains and Losses, net 55 - - - (10) - (45) -
Income Before Income Taxes 386 - - 9 (5) (110) (34) 247
Income Tax Provision (76) - - 3 1 - 15 (57)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
(108) - - - - 108 - -
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
202 - - 12 (3) (2) (19) 191
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.44
458.3
21.2%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.42
458.3
35.8%
* Other: Please refer to pages 13-15 in the 4Q 2011 earnings press release for a description of the adjustments
Reconciliation of US GAAP results to non-GAAP results – three months ended December 31, 2011
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
Other* Non-GAAP basis
Investment Management Fees 780 13 - - - 12 - 804
Service and Distribution Fees 189 - - - - - - 189
Performance Fees 3 - - - - - 3
Other 27 - - - - - 27
Third-Party Distribution, Service and Advisory - (2) (314) - - - - (317)
Total Operating Revenues reconciled to net revenues
Operating Expenses
998 10 (314) - - 12 - 706
Employee Compensation 306 3 - (5) 6 - (3) 306
Third-Party Distribution, Service and Advisory 314 - (314) - - - - -
Marketing 13 1 - - - - 10 24
Property, Office and Technology 63 1 - - - - (1) 63
General and Administrative 70 1 - (10) - (3) (1) 57
Transaction & Integration 5 - - (5) - - - -
Total Operating Expenses 770 6 (314) (20) 6 (3) 5 450
Operating Income reconciled to adjusted operating income
228 5 - 20 (6) 15 (5) 256
Equity in Earnings of Unconsolidated Affiliates 8 (5) - - - - - 3
Interest and Dividend Income 4 1 - - (2) 3 - 5
Interest Income of Consolidated Investment Products 80 - - - - (80) - -
Other Gains and (Losses) of Consolidated Investment Products, net
(93) - - - - 93 - -
Interest Expense (15) - - - - - - (15)
Interest Expense of Consolidated Investment Products
(49) - - - - 49 - -
Other Gains and Losses, net (20) - - - 20 - - -
Income Before Income Taxes 143 - - 20 11 80 (5) 248
Income Tax Provision (59) - - 3 (3) - 4 (56)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
84 - - - - (84) - -
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
167 - - 23 8 (4) (2) 192
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.36
461.0
22.8%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.42
461.0
36.2%
* Other: Please refer to pages 9-10 in the 3Q 2011 earnings press release for a description of the adjustments
Reconciliation of US GAAP results to non-GAAP results – three months ended September 30, 2011
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
European Infrastructure
Non-GAAP basis
Investment Management Fees 819 13 - - - 12 - 844
Service and Distribution Fees 211 - - (5) - - - 206
Performance Fees 8 - - - - - - 8
Other 32 - - - - - - 32
Third-Party Distribution, Service and Advisory - (3) (342) 5 - - - (339)
Total Operating Revenues reconciled to net revenues
Operating Expenses
1,070 11 (342) - - 12 - 751
Employee Compensation 318 3 - (5) (3) - (3) 311
Third-Party Distribution, Service and Advisory 342 - (342) - - - - -
Marketing 26 1 - - - - - 27
Property, Office and Technology 62 1 - - - - - 63
General and Administrative 78 1 - (7) - (4) (3) 66
Transaction & Integration 11 - - (11) - - - -
Total Operating Expenses 837 6 (342) (23) (3) (4) (6) 466
Operating Income reconciled to adjusted operating income
233 5 - 23 3 16 6 285
Equity in Earnings of Unconsolidated Affiliates 11 (6) - - - - - 5
Interest and Dividend Income 2 1 - - (1) 2 - 3
Interest Income of Consolidated Investment Products 80 - - - - (80) - -
Other Gains and (Losses) of Consolidated Investment Products, net
(65) - - - - 65 - -
Interest Expense (16) - - - - - - (16)
Interest Expense of Consolidated Investment Products
(47) - - - - 47 - -
Other Gains and Losses, net 6 - - - (3) - - 3
Income Before Income Taxes 205 - - 23 (2) 48 6 280
Income Tax Provision (75) - - 3 1 - (1) (73)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
54 - - - - (54) - -
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
183 - - 26 (2) (5) 5 207
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.39
467.4
21.8%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.44
467.4
37.9%
Reconciliation of US GAAP results to non-GAAP results – three months ended June 30, 2011
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
Other Reconciling
Items
Non-GAAP basis
Investment Management Fees 792 13 - - - 11 - 816
Service and Distribution Fees 199 - - - - - - 199
Performance Fees 4 - - - - - - 4
Other 33 - - - - - - 33
Third-Party Distribution, Service and Advisory - (3) (325) - - - - (327)
Total Operating Revenues reconciled to net revenues
Operating Expenses
1,027 10 (325) - - 11 - 724
Employee Compensation 306 3 - (5) (4) - - 300
Third-Party Distribution, Service and Advisory 325 - (325) - - - - -
Marketing 26 1 - - - - - 26
Property, Office and Technology 64 1 - - - - - 65
General and Administrative 74 1 - (9) - (4) - 62
Transaction & Integration 8 - - (8) - - - -
Total Operating Expenses 802 5 (325) (22) (4) (4) - 452
Operating Income reconciled to adjusted operating income
226 5 - 22 4 15 - 272
Equity in Earnings of Unconsolidated Affiliates 7 (6) - - - 1 - 2
Interest and Dividend Income 2 - - - (1) 1 - 3
Interest Income of Consolidated Investment Products 74 - - - - (74) - -
Other Gains and (Losses) of Consolidated Investment Products, net
(86) - - - - 86 - -
Interest Expense (16) - - - - - - (16)
Interest Expense of Consolidated Investment Products
(40) - - - - 40 - -
Other Gains and Losses, net 8 - - - (4) - - 4
Income Before Income Taxes 175 - - 22 (1) 69 - 265
Income Tax Provision (76) - - 2 - - - (73)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
78 - - - - (78) - -
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
178 - - 24 (1) (10) - 192
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.38
472.1
22.0%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.41
472.1
37.6%
Reconciliation of US GAAP results to non-GAAP results – three months ended March 31, 2011
($ millions)
Operating Revenues
US GAAP
Basis
Proportional Consolidation
of Joint Ventures
3rd party distribution, service and
advisory expenses
Acquisition related
Market appreciation / depreciation of
deferred compensation
awards
Consolidated Investment
Products
Other Reconciling
Items
Non-GAAP basis
Investment Management Fees 774 14 - - - 12 - 799
Service and Distribution Fees 202 - - - - - - 202
Performance Fees 19 - - - - - - 19
Other 34 1 - - - - - 35
Third-Party Distribution, Service and Advisory - (3) (316) - - - - (318)
Total Operating Revenues reconciled to net revenues
Operating Expenses
1,029 11 (316) - - 12 - 736
Employee Compensation 313 3 - (5) (6) - - 305
Third-Party Distribution, Service and Advisory 316 - (316) - - - - -
Marketing 26 1 - - - - - 26
Property, Office and Technology 66 1 - - - - - 66
General and Administrative 84 1 - (9) - (2) (15) 58
Transaction & Integration 27 - - (27) - - - -
Total Operating Expenses 830 5 (316) (41) (6) (2) (15) 456
Operating Income reconciled to adjusted operating income
199 6 - 41 6 14 15 280
Equity in Earnings of Unconsolidated Affiliates 13 (6) - - - - - 7
Interest and Dividend Income 4 - - - (1) - - 3
Interest Income of Consolidated Investment Products 65 - - - - (65) - -
Other Gains and (Losses) of Consolidated Investment Products, net
(28) - - - - 28 - -
Interest Expense (16) - - - - - - (16)
Interest Expense of Consolidated Investment Products
(37) - - - - 37 - -
Other Gains and Losses, net 12 - - - (7) - - 6
Income Before Income Taxes 212 - - 41 (3) 14 15 280
Income Tax Provision (56) - - (14) 1 - (4) (74)
Net (Income)/Loss Attributable to Noncontrolling Interests in Consolidated Entities
19 - - - - (15) - 3
Net Income Attributable to Common Shareholders reconciled to adjusted net income attributable to common shareholders
175 - - 26 (2) (1) 11 209
Diluted EPS
Diluted Shares Outstanding
Operating margin
$0.37
473.1
19.3%
Adjusted diluted EPS
Diluted Shares Outstanding
Adjusted Operating Margin
$0.44
473.1
38.1%
Reconciliation of US GAAP results to non-GAAP results – three months ended December 31, 2010