| Debt
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities. |
Level 2 | Observable inputs other than Level 1 quoted prices, such as non-binding quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs other than quoted prices that are observable or corroborated by observable market data. Level 2 quoted prices are generally obtained from two independent third-party brokers or dealers, including prices derived from model-based valuation techniques for which the significant assumptions are observable in the market or corroborated by observable market data. Quoted prices are validated through price variance analysis, subsequent sales testing, stale price review, price comparison across pricing vendors and due diligence reviews of third-party vendors. |
Level 3 | Unobservable inputs that are supported by little or no market activity. These inputs require significant management judgment and reflect the Company's estimation of assumptions that market participants would use in pricing the asset or liability. |
|
|||
|
|||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Investment securities, trading | $ | 1,251.2 | $ | 1,277.5 | ||||
Investment securities, available-for-sale | ||||||||
SIPs | 408.3 | 517.6 | ||||||
Debt securities | 23.0 | 29.9 | ||||||
Other equity securities | 15.1 | 6.6 | ||||||
Total investment securities, available-for-sale | 446.4 | 554.1 | ||||||
Investments in equity method investees | 655.3 | 594.9 | ||||||
Other investments | 106.3 | 89.6 | ||||||
Total | $ | 2,459.2 | $ | 2,516.1 | ||||
(in millions) | Gross Unrealized | |||||||||||||||
as of September 30, 2015 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 382.6 | $ | 32.4 | $ | (6.7 | ) | $ | 408.3 | |||||||
Debt securities | 22.8 | 0.2 | — | 23.0 | ||||||||||||
Other equity securities | 15.1 | 0.2 | (0.2 | ) | 15.1 | |||||||||||
Total | $ | 420.5 | $ | 32.8 | $ | (6.9 | ) | $ | 446.4 | |||||||
(in millions) | Gross Unrealized | |||||||||||||||
as of September 30, 2014 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 477.0 | $ | 43.5 | $ | (2.9 | ) | $ | 517.6 | |||||||
Debt securities | 29.7 | 0.3 | (0.1 | ) | 29.9 | |||||||||||
Other equity securities | 6.3 | 0.3 | — | 6.6 | ||||||||||||
Total | $ | 513.0 | $ | 44.1 | $ | (3.0 | ) | $ | 554.1 | |||||||
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of September 30, 2015 | ||||||||||||||||||||||||
SIPs | $ | 99.8 | $ | (5.6 | ) | $ | 21.0 | $ | (1.1 | ) | $ | 120.8 | $ | (6.7 | ) | |||||||||
Other equity securities | 10.9 | (0.2 | ) | — | — | 10.9 | (0.2 | ) | ||||||||||||||||
Total | $ | 110.7 | $ | (5.8 | ) | $ | 21.0 | $ | (1.1 | ) | $ | 131.7 | $ | (6.9 | ) | |||||||||
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of September 30, 2014 | ||||||||||||||||||||||||
SIPs | $ | 156.4 | $ | (2.7 | ) | $ | 1.5 | $ | (0.2 | ) | $ | 157.9 | $ | (2.9 | ) | |||||||||
Debt securities | 4.0 | — | 11.6 | (0.1 | ) | 15.6 | (0.1 | ) | ||||||||||||||||
Total | $ | 160.4 | $ | (2.7 | ) | $ | 13.1 | $ | (0.3 | ) | $ | 173.5 | $ | (3.0 | ) | |||||||||
|
|||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2015 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | $ | 1,168.2 | $ | 77.0 | $ | 6.0 | $ | 1,251.2 | ||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 408.3 | — | — | 408.3 | ||||||||||||
Debt securities | — | 23.0 | — | 23.0 | ||||||||||||
Other equity securities | 12.2 | 2.9 | — | 15.1 | ||||||||||||
Life settlement contracts | — | — | 14.7 | 14.7 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,588.7 | $ | 102.9 | $ | 20.7 | $ | 1,712.3 | ||||||||
Liabilities | ||||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 102.9 | $ | 102.9 | ||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2014 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | $ | 1,196.1 | $ | 81.4 | $ | — | $ | 1,277.5 | ||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 517.6 | — | — | 517.6 | ||||||||||||
Debt securities | — | 29.9 | — | 29.9 | ||||||||||||
Other equity securities | 1.7 | 4.9 | — | 6.6 | ||||||||||||
Life settlement contracts | — | — | 14.0 | 14.0 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,715.4 | $ | 116.2 | $ | 14.0 | $ | 1,845.6 | ||||||||
Liabilities | ||||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 98.5 | $ | 98.5 | ||||||||
2015 | 2014 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liabilities | Investments | Contingent Consideration Liabilities | ||||||||||||
for the fiscal years ended September 30, | ||||||||||||||||
Balance at beginning of year | $ | 14.0 | $ | (98.5 | ) | $ | 13.8 | $ | (97.7 | ) | ||||||
Total realized and unrealized gains (losses) | ||||||||||||||||
Included in investment and other income, net | 1.6 | — | 2.9 | — | ||||||||||||
Included in general, administrative and other expense | — | (12.4 | ) | — | (6.7 | ) | ||||||||||
Other | — | (0.1 | ) | — | (0.4 | ) | ||||||||||
Purchases | 6.6 | — | 0.1 | — | ||||||||||||
Sales | — | — | (0.7 | ) | — | |||||||||||
Settlements | (1.5 | ) | 7.9 | (2.1 | ) | 6.3 | ||||||||||
Foreign exchange revaluation | — | 0.2 | — | — | ||||||||||||
Balance at End of Year | $ | 20.7 | $ | (102.9 | ) | $ | 14.0 | $ | (98.5 | ) | ||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at end of year | $ | 0.8 | $ | (12.5 | ) | $ | 1.2 | $ | (7.1 | ) | ||||||
(in millions) | ||||||||||
as of September 30, 2015 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading | $ | 6.0 | Discounted cash flow | Discount rate | 5.2%–6.1% (5.7%) | |||||
Risk premium | 2.7%–2.8% (2.8%) | |||||||||
Life settlement contracts | 14.7 | Discounted cash flow | Life expectancy | 21–141 months (68) | ||||||
Discount rate | 3.3%–19.0% (11.7%) | |||||||||
Contingent consideration liabilities | 102.9 | Discounted cash flow | AUM growth rate | 0.5%–5.8% (4.4%) | ||||||
EBITDA margin | 19.3%–22.9% (22.0%) | |||||||||
Discount rate | 14.0% | |||||||||
(in millions) | ||||||||||
as of September 30, 2014 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Life settlement contracts | $ | 14.0 | Discounted cash flow | Life expectancy | 23–150 months (71) | |||||
Discount rate | 3.3%–21.7% (11.7%) | |||||||||
Contingent consideration liabilities | 98.5 | Discounted cash flow | AUM growth rate | 3.4%–20.2% (12.8%) | ||||||
EBITDA margin | 21.9%–30.4% (28.2%) | |||||||||
Discount rate | 14.0% | |||||||||
(in millions) | 2015 | 2014 | ||||||||||||||||
as of September 30, | Fair Value Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents | 1 | $ | 8,184.9 | $ | 8,184.9 | $ | 7,476.8 | $ | 7,476.8 | |||||||||
Other investments1 | 2 or 3 | 91.6 | 97.1 | 75.6 | 87.8 | |||||||||||||
Financial Liabilities | ||||||||||||||||||
Debt | 2 | 1,348.0 | 1,374.9 | 1,198.2 | 1,235.8 | |||||||||||||
|
|||
(in millions) | Useful Lives In Years | |||||||||
as of September 30, | 2015 | 2014 | ||||||||
Furniture, software and equipment | $ | 733.6 | $ | 693.5 | 3 – 10 | |||||
Premises and leasehold improvements | 557.0 | 562.3 | 5 – 35 | |||||||
Land | 74.2 | 74.3 | N/A | |||||||
Total cost | 1,364.8 | 1,330.1 | ||||||||
Less: accumulated depreciation and amortization | (854.7 | ) | (799.4 | ) | ||||||
Property and Equipment, Net | $ | 510.1 | $ | 530.7 | ||||||
|
|||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Goodwill | $ | 1,661.2 | $ | 1,691.0 | ||||
Indefinite-lived intangible assets | 538.3 | 547.4 | ||||||
Definite-lived intangible assets, net | 57.5 | 87.5 | ||||||
Total | $ | 2,257.0 | $ | 2,325.9 | ||||
(in millions) | ||||||||
for the fiscal years ended September 30, | 2015 | 2014 | ||||||
Balance at beginning of year | $ | 1,691.0 | $ | 1,701.5 | ||||
Foreign exchange revaluation | (29.8 | ) | (10.5 | ) | ||||
Balance at End of Year | $ | 1,661.2 | $ | 1,691.0 | ||||
2015 | 2014 | |||||||||||||||||||||||
(in millions) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||||||||||||||||
as of September 30, | ||||||||||||||||||||||||
Customer base | $ | 164.5 | $ | (160.3 | ) | $ | 4.2 | $ | 165.6 | $ | (152.7 | ) | $ | 12.9 | ||||||||||
Management contracts | 89.5 | (36.2 | ) | 53.3 | 133.2 | (58.6 | ) | 74.6 | ||||||||||||||||
Total | $ | 254.0 | $ | (196.5 | ) | $ | 57.5 | $ | 298.8 | $ | (211.3 | ) | $ | 87.5 | ||||||||||
(in millions) | ||||
for the fiscal years ending September 30, | Amount | |||
2016 | $ | 13.1 | ||
2017 | 9.0 | |||
2018 | 9.0 | |||
2019 | 4.0 | |||
2020 | 3.5 | |||
Thereafter | 18.9 | |||
Total | $ | 57.5 | ||
|
|||
(in millions) | 2015 | Effective Interest Rate | 2014 | Effective Interest Rate | ||||||||||
as of September 30, | ||||||||||||||
$250 million 3.125% notes due May 2015 | $ | — | N/A | $ | 250.0 | 3.32 | % | |||||||
$300 million 1.375% notes due September 2017 | 299.4 | 1.66 | % | 299.0 | 1.66 | % | ||||||||
$350 million 4.625% notes due May 2020 | 349.8 | 4.74 | % | 349.8 | 4.74 | % | ||||||||
$300 million 2.800% notes due September 2022 | 299.5 | 2.93 | % | 299.4 | 2.93 | % | ||||||||
$400 million 2.850% notes due March 2025 | 399.3 | 2.97 | % | — | N/A | |||||||||
Total | $ | 1,348.0 | $ | 1,198.2 | ||||||||||
(in millions) | Carrying Amount | |||
for the fiscal years ending September 30, | ||||
2016 | $ | — | ||
2017 | 299.4 | |||
2018 | — | |||
2019 | — | |||
2020 | 349.8 | |||
Thereafter | 698.8 | |||
Total | $ | 1,348.0 | ||
|
|||
2015 | 2014 | |||||||||||||||||||||||
(in millions) | Consolidated | Consolidated | ||||||||||||||||||||||
as of September 30, | SIPs | VIEs | Total | SIPs | VIEs | Total | ||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 108.5 | $ | 74.7 | $ | 183.2 | $ | 44.9 | $ | 74.3 | $ | 119.2 | ||||||||||||
Receivables | 10.0 | 11.5 | 21.5 | 16.2 | 23.0 | 39.2 | ||||||||||||||||||
Investments, at fair value | 977.4 | 672.5 | 1,649.9 | 1,373.7 | 788.4 | 2,162.1 | ||||||||||||||||||
Other assets | 0.7 | — | 0.7 | 0.7 | — | 0.7 | ||||||||||||||||||
Total Assets | $ | 1,096.6 | $ | 758.7 | $ | 1,855.3 | $ | 1,435.5 | $ | 885.7 | $ | 2,321.2 | ||||||||||||
Liabilities | ||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 10.8 | $ | 25.3 | $ | 36.1 | $ | 18.5 | $ | 35.3 | $ | 53.8 | ||||||||||||
Debt, at fair value | — | — | — | — | 828.5 | 828.5 | ||||||||||||||||||
Debt | 81.2 | 726.1 | 807.3 | 122.3 | — | 122.3 | ||||||||||||||||||
Other liabilities | 6.3 | — | 6.3 | 12.4 | — | 12.4 | ||||||||||||||||||
Total liabilities | 98.3 | 751.4 | 849.7 | 153.2 | 863.8 | 1,017.0 | ||||||||||||||||||
Redeemable Noncontrolling Interests | 59.6 | — | 59.6 | 234.8 | — | 234.8 | ||||||||||||||||||
Stockholders’ Equity | ||||||||||||||||||||||||
Franklin Resources Inc.’s interests | 308.8 | 7.3 | 316.1 | 436.5 | 21.9 | 458.4 | ||||||||||||||||||
Nonredeemable noncontrolling interests | 629.9 | — | 629.9 | 611.0 | — | 611.0 | ||||||||||||||||||
Total stockholders’ equity | 938.7 | 7.3 | 946.0 | 1,047.5 | 21.9 | 1,069.4 | ||||||||||||||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 1,096.6 | $ | 758.7 | $ | 1,855.3 | $ | 1,435.5 | $ | 885.7 | $ | 2,321.2 | ||||||||||||
(in millions) | 2014 | |||
for the fiscal year ended September 30, | ||||
Net gains from changes in fair value of assets | $ | 39.5 | ||
Net losses from changes in fair value of liabilities | (32.4 | ) | ||
Total Net Gains | $ | 7.1 | ||
(in millions) | Investments | |||
as of September 30, 2015 | ||||
Unpaid principal balance | $ | 694.5 | ||
Difference between unpaid principal balance and fair value | (22.0 | ) | ||
Fair Value | $ | 672.5 | ||
(in millions) | Investments | Debt | ||||||
as of September 30, 2014 | ||||||||
Unpaid principal balance | $ | 787.1 | $ | 861.9 | ||||
Difference between unpaid principal balance and fair value | 1.3 | (33.4 | ) | |||||
Fair Value | $ | 788.4 | $ | 828.5 | ||||
2015 | 2014 | |||||||||||||||||||||||
(in millions) | Consolidated | Consolidated | ||||||||||||||||||||||
as of September 30, | SIPs | VIEs | Total | SIPs | VIEs | Total | ||||||||||||||||||
Investment securities, trading | $ | 180.5 | $ | — | $ | 180.5 | $ | 249.6 | $ | — | $ | 249.6 | ||||||||||||
Other debt securities | 129.2 | 672.5 | 801.7 | 205.6 | 788.4 | 994.0 | ||||||||||||||||||
Other equity securities | 667.7 | — | 667.7 | 918.5 | — | 918.5 | ||||||||||||||||||
Total Investments | $ | 977.4 | $ | 672.5 | $ | 1,649.9 | $ | 1,373.7 | $ | 788.4 | $ | 2,162.1 | ||||||||||||
2015 | 2014 | |||||||||||||
(in millions) | Effective Interest Rate | Effective Interest Rate | ||||||||||||
as of September 30, | Amount | Amount | ||||||||||||
Debt of consolidated SIPs due fiscal years 2016-2019 | $ | 81.2 | 4.71 | % | $ | 122.3 | 3.87 | % | ||||||
Debt of consolidated VIEs due fiscal years 2018-2024 | 726.1 | 1.62 | % | 828.5 | 1.43 | % | ||||||||
Total Debt | $ | 807.3 | $ | 950.8 | ||||||||||
(in millions) | Carrying Amount | |||
for the fiscal years ending September 30, | ||||
2016 | $ | 20.0 | ||
2017 | 19.0 | |||
2018 | 171.3 | |||
2019 | 317.0 | |||
2020 | — | |||
Thereafter | 280.0 | |||
Total | $ | 807.3 | ||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2015 | ||||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents of consolidated VIEs | $ | 74.7 | $ | — | $ | — | $ | 74.7 | ||||||||
Receivables of consolidated VIEs | — | 11.5 | — | 11.5 | ||||||||||||
Investments of consolidated SIPs | ||||||||||||||||
Equity securities | 88.9 | 8.5 | 656.4 | 753.8 | ||||||||||||
Debt securities | — | 93.8 | 129.8 | 223.6 | ||||||||||||
Investments of consolidated VIEs | — | 672.1 | 0.4 | 672.5 | ||||||||||||
Total Assets Measured at Fair Value | $ | 163.6 | $ | 785.9 | $ | 786.6 | $ | 1,736.1 | ||||||||
Liabilities | ||||||||||||||||
Other liabilities of consolidated SIPs | $ | 3.3 | $ | 3.0 | $ | — | $ | 6.3 | ||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2014 | ||||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents of consolidated VIEs | $ | 74.3 | $ | — | $ | — | $ | 74.3 | ||||||||
Receivables of consolidated VIEs | — | 23.0 | — | 23.0 | ||||||||||||
Investments of consolidated SIPs | ||||||||||||||||
Equity securities | 149.9 | 304.0 | 614.3 | 1,068.2 | ||||||||||||
Debt securities | 2.4 | 96.8 | 206.3 | 305.5 | ||||||||||||
Investments of consolidated VIEs | — | 787.9 | 0.5 | 788.4 | ||||||||||||
Total Assets Measured at Fair Value | $ | 226.6 | $ | 1,211.7 | $ | 821.1 | $ | 2,259.4 | ||||||||
Liabilities | ||||||||||||||||
Accounts payable and accrued expenses of consolidated VIEs | $ | — | $ | 35.3 | $ | — | $ | 35.3 | ||||||||
Debt of consolidated VIEs | — | 781.3 | 47.2 | 828.5 | ||||||||||||
Other liabilities of consolidated SIPs | 4.0 | 0.6 | — | 4.6 | ||||||||||||
Total Liabilities Measured at Fair Value | $ | 4.0 | $ | 817.2 | $ | 47.2 | $ | 868.4 | ||||||||
(in millions) | Fair Value Level | |||||||||||
as of September 30, | Redemption Frequency | 2015 | 2014 | |||||||||
Global fixed-income fund | Monthly | 2 | $ | — | $ | 275.1 | ||||||
Hedge funds | Monthly or quarterly | 2 | 8.0 | 27.2 | ||||||||
Real estate and private equity funds | Nonredeemable | 3 | 463.6 | 392.3 | ||||||||
Hedge funds | Triennially | 3 | 1.2 | 1.2 | ||||||||
Total | $ | 472.8 | $ | 695.8 | ||||||||
(in millions) | Investments of Consolidated SIPs | Investments of Consolidated VIEs | Total Level 3 Assets | Debt of Consolidated VIEs | ||||||||||||||||
for the fiscal year ended September 30, 2015 | Equity | Debt | ||||||||||||||||||
Balance at October 1, 2014 | $ | 614.3 | $ | 206.3 | $ | 0.5 | $ | 821.1 | $ | (47.2 | ) | |||||||||
Adjustment for adoption of new accounting guidance | — | — | — | — | 47.2 | |||||||||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 39.5 | (5.6 | ) | (0.1 | ) | 33.8 | — | |||||||||||||
Purchases | 142.8 | 25.8 | — | 168.6 | — | |||||||||||||||
Sales | (134.7 | ) | (88.9 | ) | — | (223.6 | ) | — | ||||||||||||
Settlements | — | (0.6 | ) | — | (0.6 | ) | — | |||||||||||||
Foreign exchange revaluation | (5.5 | ) | (7.2 | ) | — | (12.7 | ) | — | ||||||||||||
Balance at September 30, 2015 | $ | 656.4 | $ | 129.8 | $ | 0.4 | $ | 786.6 | $ | — | ||||||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at September 30, 2015 | $ | 28.0 | $ | (10.4 | ) | $ | (0.1 | ) | $ | 17.5 | $ | — | ||||||||
(in millions) | Investments of Consolidated SIPs | Investments of Consolidated VIEs | Total Level 3 Assets | Debt of Consolidated VIEs | ||||||||||||||||
for the fiscal year ended September 30, 2014 | Equity | Debt | ||||||||||||||||||
Balance at October 1, 2013 | $ | 470.9 | $ | 272.3 | $ | 0.5 | $ | 743.7 | $ | (59.7 | ) | |||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 44.5 | (35.7 | ) | — | 8.8 | 12.5 | ||||||||||||||
Purchases | 195.0 | 60.0 | — | 255.0 | — | |||||||||||||||
Sales | (91.6 | ) | (84.8 | ) | — | (176.4 | ) | — | ||||||||||||
Transfers into Level 3 | — | 0.6 | — | 0.6 | — | |||||||||||||||
Transfers out of Level 3 | (1.3 | ) | — | — | (1.3 | ) | — | |||||||||||||
Foreign exchange revaluation | (3.2 | ) | (6.1 | ) | — | (9.3 | ) | — | ||||||||||||
Balance at September 30, 2014 | $ | 614.3 | $ | 206.3 | $ | 0.5 | $ | 821.1 | $ | (47.2 | ) | |||||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at September 30, 2014 | $ | (24.9 | ) | $ | (36.8 | ) | $ | — | $ | (61.7 | ) | $ | 12.5 | |||||||
(in millions) | ||||||||||
as of September 30, 2015 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Debt securities | $ | 129.8 | Discounted cash flow | Discount rate | 3.5%–17.0% (9.4%) | |||||
Risk premium | 0.0%–18.0% (4.6%) | |||||||||
Equity securities | 128.8 | Market comparable companies | EBITDA multiple | 4.2–10.7 (8.8) | ||||||
Discount for lack of marketability | 25.0%–50.0% (34.9%) | |||||||||
15.1 | Discounted cash flow | Discount rate | 6.3%–19.0% (12.8%) | |||||||
47.7 | Market pricing | Price to book value ratio | 1.8–2.8 (2.3) | |||||||
(in millions) | ||||||||||
as of September 30, 2014 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Debt securities | $ | 206.3 | Discounted cash flow | Discount rate | 3.6%–18.0% (11.9%) | |||||
Risk premium | 0.0%–8.0% (1.9%) | |||||||||
Equity securities | 152.9 | Market comparable companies | EBITDA multiple | 3.1–11.0 (8.0) | ||||||
Discount for lack of marketability | 25.0%–50.0% (33.2%) | |||||||||
38.1 | Discounted cash flow | Discount rate | 6.0%–20.0% (16.9%) | |||||||
29.8 | Market pricing | Price to book value ratio | 1.8–2.8 (2.1) | |||||||
(in millions) | September 30, 2015 | September 30, 2014 | ||||||||||||||||
Fair Value Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents of consolidated SIPs | 1 | $ | 108.5 | $ | 108.5 | $ | 44.9 | $ | 44.9 | |||||||||
Financial Liabilities | ||||||||||||||||||
Debt of consolidated SIPs | 3 | 81.2 | 77.9 | 122.3 | 122.0 | |||||||||||||
Debt of consolidated VIEs1 | 2 or 3 | 726.1 | 719.3 | — | — | |||||||||||||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Balance at beginning of year | $ | 234.8 | $ | 121.8 | $ | 26.7 | ||||||
Net income (loss) | (6.1 | ) | 20.6 | 3.6 | ||||||||
Net subscriptions and other | 149.4 | 436.0 | 60.2 | |||||||||
Net deconsolidations | (318.5 | ) | (343.6 | ) | (58.5 | ) | ||||||
Acquisition | — | — | 32.8 | |||||||||
Reclassification from nonredeemable noncontrolling interests | — | — | 57.0 | |||||||||
Balance at End of Year | $ | 59.6 | $ | 234.8 | $ | 121.8 | ||||||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Receivables | $ | 35.5 | $ | 49.8 | ||||
Investments | 236.6 | 202.0 | ||||||
Total | $ | 272.1 | $ | 251.8 | ||||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Current expense | ||||||||||||
Federal | $ | 733.9 | $ | 803.6 | $ | 699.6 | ||||||
State | 83.1 | 82.4 | 76.8 | |||||||||
Non-U.S. | 121.1 | 114.1 | 85.7 | |||||||||
Deferred benefit | (14.4 | ) | (2.2 | ) | (6.2 | ) | ||||||
Total | $ | 923.7 | $ | 997.9 | $ | 855.9 | ||||||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
U.S. | $ | 2,026.4 | $ | 2,160.8 | $ | 1,904.1 | ||||||
Non-U.S. | 1,002.0 | 1,248.8 | 1,122.5 | |||||||||
Total | $ | 3,028.4 | $ | 3,409.6 | $ | 3,026.6 | ||||||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Deferred Tax Assets | ||||||||
Deferred compensation and employee benefits | $ | 60.8 | $ | 65.5 | ||||
Net operating loss carry-forwards | 40.3 | 34.0 | ||||||
Stock-based compensation | 38.7 | 35.9 | ||||||
Tax benefit for uncertain tax positions | 29.6 | 32.5 | ||||||
Other | 11.6 | 12.6 | ||||||
Total deferred tax assets | 181.0 | 180.5 | ||||||
Valuation allowance for net operating loss carry-forwards | (34.0 | ) | (26.3 | ) | ||||
Deferred tax assets, net of valuation allowance | 147.0 | 154.2 | ||||||
Deferred Tax Liabilities | ||||||||
Goodwill and other purchased intangibles | 217.3 | 231.4 | ||||||
Deferred commissions | 21.2 | 28.1 | ||||||
Depreciation on fixed assets | 13.4 | 18.2 | ||||||
Unrealized gains on investments | — | 17.9 | ||||||
Other | 35.8 | 19.8 | ||||||
Total deferred tax liabilities | 287.7 | 315.4 | ||||||
Net Deferred Tax Liability | $ | 140.7 | $ | 161.2 | ||||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Deferred tax assets, net | $ | 100.7 | $ | 98.1 | ||||
Deferred tax liabilities | 241.4 | 259.3 | ||||||
Net Deferred Tax Liability | $ | 140.7 | $ | 161.2 | ||||
(in millions) | |||||||||||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | ||||||||||||||||||
Federal taxes at statutory rate | $ | 1,059.9 | 35.0 | % | $ | 1,193.4 | 35.0 | % | $ | 1,059.3 | 35.0 | % | |||||||||
State taxes, net of federal tax effect | 51.6 | 1.7 | % | 52.4 | 1.5 | % | 47.3 | 1.6 | % | ||||||||||||
Effect of non-U.S. operations | (148.5 | ) | (4.9 | )% | (246.3 | ) | (7.2 | )% | (248.0 | ) | (8.2 | )% | |||||||||
Effect of net income attributable to noncontrolling interests | (24.3 | ) | (0.8 | )% | (9.6 | ) | (0.3 | )% | (7.1 | ) | (0.2 | )% | |||||||||
Other | (15.0 | ) | (0.5 | )% | 8.0 | 0.3 | % | 4.4 | 0.1 | % | |||||||||||
Tax Provision | $ | 923.7 | 30.5 | % | $ | 997.9 | 29.3 | % | $ | 855.9 | 28.3 | % | |||||||||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Balance at beginning of year | $ | 118.2 | $ | 109.5 | $ | 101.3 | ||||||
Additions for tax positions of prior years | 12.6 | 3.0 | 16.5 | |||||||||
Reductions for tax positions of prior years | (3.4 | ) | (2.4 | ) | (17.1 | ) | ||||||
Additions for tax positions related to the current year | 16.2 | 14.1 | 13.4 | |||||||||
Settlements with taxing authorities | (0.1 | ) | (0.3 | ) | — | |||||||
Expirations of statute of limitations | (38.3 | ) | (5.7 | ) | (4.6 | ) | ||||||
Balance at End of Year | $ | 105.2 | $ | 118.2 | $ | 109.5 | ||||||
|
|||
(in millions) | ||||
for the fiscal years ending September 30, | Amount | |||
2016 | $ | 46.2 | ||
2017 | 40.4 | |||
2018 | 37.3 | |||
2019 | 32.4 | |||
2020 | 26.2 | |||
Thereafter | 194.1 | |||
Total Minimum Lease Payments | $ | 376.6 | ||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Stock and stock unit awards | $ | 133.6 | $ | 121.1 | $ | 107.2 | ||||||
Employee stock investment plan | 6.4 | 6.6 | 6.2 | |||||||||
Total | $ | 140.0 | $ | 127.7 | $ | 113.4 | ||||||
(shares in thousands) | Time-Based Shares | Performance-Based Shares | Total Shares | Weighted-Average Grant-Date Fair Value | |||||||||
for the fiscal year ended September 30, 2015 | |||||||||||||
Nonvested balance at September 30, 2014 | 2,150 | 1,323 | 3,473 | $ | 48.55 | ||||||||
Granted | 2,153 | 506 | 2,659 | 55.65 | |||||||||
Vested | (2,075 | ) | (529 | ) | (2,604 | ) | 49.07 | ||||||
Forfeited/canceled | (143 | ) | (127 | ) | (270 | ) | 48.17 | ||||||
Nonvested Balance at September 30, 2015 | 2,085 | 1,173 | 3,258 | $ | 53.97 | ||||||||
|
|||
(in millions) | Pension Plan | Healthcare Plan | ||||||||||||||
as of and for the fiscal years ended September 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Change in Benefit Obligation | ||||||||||||||||
Benefit obligation at beginning of year | $ | 39.9 | $ | 41.4 | $ | 5.4 | $ | 5.5 | ||||||||
Interest cost | 1.5 | 1.9 | 0.2 | 0.2 | ||||||||||||
Benefits paid | (1.0 | ) | (5.3 | ) | (0.5 | ) | (0.8 | ) | ||||||||
Actuarial (gains) losses | (1.3 | ) | 1.8 | 1.5 | 0.5 | |||||||||||
Foreign exchange revaluation | (2.7 | ) | 0.1 | — | — | |||||||||||
Benefit Obligation at End of Year | $ | 36.4 | $ | 39.9 | $ | 6.6 | $ | 5.4 | ||||||||
Change in Fair Value of Plan Assets | ||||||||||||||||
Fair value of plan assets at beginning of year | $ | 40.8 | $ | 41.1 | $ | — | $ | — | ||||||||
Actual return on assets | (0.3 | ) | 3.8 | — | — | |||||||||||
Employer contributions | 1.0 | 1.1 | 0.5 | 0.8 | ||||||||||||
Benefits paid | (1.0 | ) | (5.3 | ) | (0.5 | ) | (0.8 | ) | ||||||||
Foreign exchange revaluation | (2.7 | ) | 0.1 | — | — | |||||||||||
Fair Value of Plan Assets at End of Year | $ | 37.8 | $ | 40.8 | $ | — | $ | — | ||||||||
Funded Status | $ | 1.4 | $ | 0.9 | $ | (6.6 | ) | $ | (5.4 | ) | ||||||
(in millions) | Pension Plan | Healthcare Plan | ||||||||||||||
as of and for the fiscal years ended September 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Amounts Recognized in the Consolidated Balance Sheets | ||||||||||||||||
Other assets | $ | 1.4 | $ | 0.9 | $ | — | $ | — | ||||||||
Compensation and benefits | — | — | (0.4 | ) | (0.4 | ) | ||||||||||
Other liabilities | — | — | (6.2 | ) | (5.0 | ) | ||||||||||
Net Asset (Liability) | $ | 1.4 | $ | 0.9 | $ | (6.6 | ) | $ | (5.4 | ) | ||||||
Weighted-Average Assumptions | ||||||||||||||||
Discount rate | 3.90 | % | 4.10 | % | 4.20 | % | 4.05 | % | ||||||||
Expected long-term rate of return on plan assets1 | 5.80 | % | 6.41 | % | N/A | N/A | ||||||||||
Rate of compensation increase | N/A | N/A | 2.50 | % | 2.50 | % | ||||||||||
1 | The expected long-term rate of return on plan assets is based on the weighted-average historic performance of each asset class and current market conditions. |
(in millions) | Pension Plan | Healthcare Plan | ||||||||||||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Interest cost | $ | 1.5 | $ | 1.9 | $ | 2.3 | $ | 0.2 | $ | 0.2 | $ | 0.2 | ||||||||||||
Plan settlements | — | — | 1.6 | — | — | — | ||||||||||||||||||
Expected return on plan assets | (2.2 | ) | (2.6 | ) | (3.2 | ) | — | — | — | |||||||||||||||
Amortization of net actuarial losses | — | — | — | 0.1 | — | 0.3 | ||||||||||||||||||
Net Periodic Benefit Cost (Gain) | $ | (0.7 | ) | $ | (0.7 | ) | $ | 0.7 | $ | 0.3 | $ | 0.2 | $ | 0.5 | ||||||||||
(in millions) | Pension Plan | Healthcare Plan | ||||||
for the fiscal years ending September 30, | ||||||||
2016 | $ | 1.1 | $ | 0.5 | ||||
2017 | 0.4 | 0.5 | ||||||
2018 | 0.3 | 0.4 | ||||||
2019 | 0.3 | 0.5 | ||||||
2020 | 1.5 | 0.5 | ||||||
Thereafter in the succeeding five years | 19.0 | 2.4 | ||||||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Operating Revenues | ||||||||||||
United States | $ | 4,634.2 | $ | 5,014.4 | $ | 5,389.5 | ||||||
Luxembourg | 2,278.6 | 2,034.0 | 363.4 | |||||||||
Canada | 339.0 | 357.6 | 323.3 | |||||||||
Asia-Pacific | 311.8 | 420.2 | 661.0 | |||||||||
The Bahamas | 250.2 | 492.7 | 1,049.7 | |||||||||
Europe, the Middle East and Africa, excluding Luxembourg | 126.8 | 159.8 | 184.4 | |||||||||
Latin America | 8.1 | 12.7 | 13.7 | |||||||||
Total | $ | 7,948.7 | $ | 8,491.4 | $ | 7,985.0 | ||||||
(in millions) | ||||||||||||
as of September 30, | 2015 | 2014 | 2013 | |||||||||
Property and Equipment, Net | ||||||||||||
United States | $ | 406.9 | $ | 417.0 | $ | 443.4 | ||||||
Asia-Pacific | 68.9 | 78.0 | 81.0 | |||||||||
Europe, the Middle East and Africa | 14.8 | 13.8 | 15.3 | |||||||||
The Bahamas | 14.6 | 15.1 | 15.7 | |||||||||
Canada | 4.5 | 5.9 | 8.1 | |||||||||
Latin America | 0.4 | 0.9 | 0.6 | |||||||||
Total | $ | 510.1 | $ | 530.7 | $ | 564.1 | ||||||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Investment and Other Income, Net | ||||||||||||
Dividend income | $ | 10.3 | $ | 10.1 | $ | 10.8 | ||||||
Interest income | 10.8 | 9.1 | 7.5 | |||||||||
Gains (losses) on trading investment securities, net | (22.3 | ) | 10.4 | 8.7 | ||||||||
Realized gains on sale of investment securities, available-for-sale | 28.1 | 57.8 | 50.9 | |||||||||
Realized losses on sale of investment securities, available-for-sale | (4.0 | ) | (1.0 | ) | (0.9 | ) | ||||||
Income (losses) from investments in equity method investees | (63.2 | ) | 68.1 | 74.0 | ||||||||
Other-than-temporary impairment of investments | (10.0 | ) | (0.6 | ) | (2.4 | ) | ||||||
Gains on investments of consolidated SIPs, net | 18.0 | 33.9 | 42.4 | |||||||||
Gains (losses) from consolidated VIEs, net | 8.3 | 7.1 | (16.0 | ) | ||||||||
Foreign currency exchange gains (losses), net | 57.0 | 32.1 | (30.9 | ) | ||||||||
Other, net | 7.4 | 8.8 | 8.1 | |||||||||
Total | 40.4 | 235.8 | 152.2 | |||||||||
Interest Expense | (39.6 | ) | (47.4 | ) | (46.9 | ) | ||||||
Other Income, Net | $ | 0.8 | $ | 188.4 | $ | 105.3 | ||||||
|
|||
(in millions) | Unrealized Gains (Losses) on Investments | Currency Translation Adjustments | Unrealized Losses on Defined Benefit Plans | Total | ||||||||||||
for the fiscal year ended September 30, 2015 | ||||||||||||||||
Balance at October 1, 2014 | $ | 31.0 | $ | (143.6 | ) | $ | (5.1 | ) | $ | (117.7 | ) | |||||
Other comprehensive income (loss) before reclassifications, net of tax | 1.4 | (184.2 | ) | (0.6 | ) | (183.4 | ) | |||||||||
Reclassifications to net investment and other income, net of tax | (13.1 | ) | — | — | (13.1 | ) | ||||||||||
Total other comprehensive loss | (11.7 | ) | (184.2 | ) | (0.6 | ) | (196.5 | ) | ||||||||
Balance at September 30, 2015 | $ | 19.3 | $ | (327.8 | ) | $ | (5.7 | ) | $ | (314.2 | ) | |||||
(in millions) | Unrealized Gains (Losses) on Investments | Currency Translation Adjustments | Unrealized Losses on Defined Benefit Plans | Total | ||||||||||||
for the fiscal year ended September 30, 2014 | ||||||||||||||||
Balance at October 1, 2013 | $ | 71.9 | $ | (63.2 | ) | $ | (2.6 | ) | $ | 6.1 | ||||||
Other comprehensive income (loss) before reclassifications, net of tax | 5.9 | (80.4 | ) | (2.5 | ) | (77.0 | ) | |||||||||
Reclassifications to net investment and other income, net of tax | (46.8 | ) | — | — | (46.8 | ) | ||||||||||
Total other comprehensive loss | (40.9 | ) | (80.4 | ) | (2.5 | ) | (123.8 | ) | ||||||||
Balance at September 30, 2014 | $ | 31.0 | $ | (143.6 | ) | $ | (5.1 | ) | $ | (117.7 | ) | |||||
|
|||
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities. |
Level 2 | Observable inputs other than Level 1 quoted prices, such as non-binding quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs other than quoted prices that are observable or corroborated by observable market data. Level 2 quoted prices are generally obtained from two independent third-party brokers or dealers, including prices derived from model-based valuation techniques for which the significant assumptions are observable in the market or corroborated by observable market data. Quoted prices are validated through price variance analysis, subsequent sales testing, stale price review, price comparison across pricing vendors and due diligence reviews of third-party vendors. |
Level 3 | Unobservable inputs that are supported by little or no market activity. These inputs require significant management judgment and reflect the Company's estimation of assumptions that market participants would use in pricing the asset or liability. |
|
|||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Investment securities, trading | $ | 1,251.2 | $ | 1,277.5 | ||||
Investment securities, available-for-sale | ||||||||
SIPs | 408.3 | 517.6 | ||||||
Debt securities | 23.0 | 29.9 | ||||||
Other equity securities | 15.1 | 6.6 | ||||||
Total investment securities, available-for-sale | 446.4 | 554.1 | ||||||
Investments in equity method investees | 655.3 | 594.9 | ||||||
Other investments | 106.3 | 89.6 | ||||||
Total | $ | 2,459.2 | $ | 2,516.1 | ||||
(in millions) | Gross Unrealized | |||||||||||||||
as of September 30, 2015 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 382.6 | $ | 32.4 | $ | (6.7 | ) | $ | 408.3 | |||||||
Debt securities | 22.8 | 0.2 | — | 23.0 | ||||||||||||
Other equity securities | 15.1 | 0.2 | (0.2 | ) | 15.1 | |||||||||||
Total | $ | 420.5 | $ | 32.8 | $ | (6.9 | ) | $ | 446.4 | |||||||
(in millions) | Gross Unrealized | |||||||||||||||
as of September 30, 2014 | Cost Basis | Gains | Losses | Fair Value | ||||||||||||
SIPs | $ | 477.0 | $ | 43.5 | $ | (2.9 | ) | $ | 517.6 | |||||||
Debt securities | 29.7 | 0.3 | (0.1 | ) | 29.9 | |||||||||||
Other equity securities | 6.3 | 0.3 | — | 6.6 | ||||||||||||
Total | $ | 513.0 | $ | 44.1 | $ | (3.0 | ) | $ | 554.1 | |||||||
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of September 30, 2015 | ||||||||||||||||||||||||
SIPs | $ | 99.8 | $ | (5.6 | ) | $ | 21.0 | $ | (1.1 | ) | $ | 120.8 | $ | (6.7 | ) | |||||||||
Other equity securities | 10.9 | (0.2 | ) | — | — | 10.9 | (0.2 | ) | ||||||||||||||||
Total | $ | 110.7 | $ | (5.8 | ) | $ | 21.0 | $ | (1.1 | ) | $ | 131.7 | $ | (6.9 | ) | |||||||||
Less Than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
(in millions) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
as of September 30, 2014 | ||||||||||||||||||||||||
SIPs | $ | 156.4 | $ | (2.7 | ) | $ | 1.5 | $ | (0.2 | ) | $ | 157.9 | $ | (2.9 | ) | |||||||||
Debt securities | 4.0 | — | 11.6 | (0.1 | ) | 15.6 | (0.1 | ) | ||||||||||||||||
Total | $ | 160.4 | $ | (2.7 | ) | $ | 13.1 | $ | (0.3 | ) | $ | 173.5 | $ | (3.0 | ) | |||||||||
|
|||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2015 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | $ | 1,168.2 | $ | 77.0 | $ | 6.0 | $ | 1,251.2 | ||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 408.3 | — | — | 408.3 | ||||||||||||
Debt securities | — | 23.0 | — | 23.0 | ||||||||||||
Other equity securities | 12.2 | 2.9 | — | 15.1 | ||||||||||||
Life settlement contracts | — | — | 14.7 | 14.7 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,588.7 | $ | 102.9 | $ | 20.7 | $ | 1,712.3 | ||||||||
Liabilities | ||||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 102.9 | $ | 102.9 | ||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2014 | ||||||||||||||||
Assets | ||||||||||||||||
Investment securities, trading | $ | 1,196.1 | $ | 81.4 | $ | — | $ | 1,277.5 | ||||||||
Investment securities, available-for-sale | ||||||||||||||||
SIPs | 517.6 | — | — | 517.6 | ||||||||||||
Debt securities | — | 29.9 | — | 29.9 | ||||||||||||
Other equity securities | 1.7 | 4.9 | — | 6.6 | ||||||||||||
Life settlement contracts | — | — | 14.0 | 14.0 | ||||||||||||
Total Assets Measured at Fair Value | $ | 1,715.4 | $ | 116.2 | $ | 14.0 | $ | 1,845.6 | ||||||||
Liabilities | ||||||||||||||||
Contingent consideration liabilities | $ | — | $ | — | $ | 98.5 | $ | 98.5 | ||||||||
2015 | 2014 | |||||||||||||||
(in millions) | Investments | Contingent Consideration Liabilities | Investments | Contingent Consideration Liabilities | ||||||||||||
for the fiscal years ended September 30, | ||||||||||||||||
Balance at beginning of year | $ | 14.0 | $ | (98.5 | ) | $ | 13.8 | $ | (97.7 | ) | ||||||
Total realized and unrealized gains (losses) | ||||||||||||||||
Included in investment and other income, net | 1.6 | — | 2.9 | — | ||||||||||||
Included in general, administrative and other expense | — | (12.4 | ) | — | (6.7 | ) | ||||||||||
Other | — | (0.1 | ) | — | (0.4 | ) | ||||||||||
Purchases | 6.6 | — | 0.1 | — | ||||||||||||
Sales | — | — | (0.7 | ) | — | |||||||||||
Settlements | (1.5 | ) | 7.9 | (2.1 | ) | 6.3 | ||||||||||
Foreign exchange revaluation | — | 0.2 | — | — | ||||||||||||
Balance at End of Year | $ | 20.7 | $ | (102.9 | ) | $ | 14.0 | $ | (98.5 | ) | ||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at end of year | $ | 0.8 | $ | (12.5 | ) | $ | 1.2 | $ | (7.1 | ) | ||||||
(in millions) | ||||||||||
as of September 30, 2015 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Investment securities, trading | $ | 6.0 | Discounted cash flow | Discount rate | 5.2%–6.1% (5.7%) | |||||
Risk premium | 2.7%–2.8% (2.8%) | |||||||||
Life settlement contracts | 14.7 | Discounted cash flow | Life expectancy | 21–141 months (68) | ||||||
Discount rate | 3.3%–19.0% (11.7%) | |||||||||
Contingent consideration liabilities | 102.9 | Discounted cash flow | AUM growth rate | 0.5%–5.8% (4.4%) | ||||||
EBITDA margin | 19.3%–22.9% (22.0%) | |||||||||
Discount rate | 14.0% | |||||||||
(in millions) | ||||||||||
as of September 30, 2014 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Life settlement contracts | $ | 14.0 | Discounted cash flow | Life expectancy | 23–150 months (71) | |||||
Discount rate | 3.3%–21.7% (11.7%) | |||||||||
Contingent consideration liabilities | 98.5 | Discounted cash flow | AUM growth rate | 3.4%–20.2% (12.8%) | ||||||
EBITDA margin | 21.9%–30.4% (28.2%) | |||||||||
Discount rate | 14.0% | |||||||||
(in millions) | 2015 | 2014 | ||||||||||||||||
as of September 30, | Fair Value Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents | 1 | $ | 8,184.9 | $ | 8,184.9 | $ | 7,476.8 | $ | 7,476.8 | |||||||||
Other investments1 | 2 or 3 | 91.6 | 97.1 | 75.6 | 87.8 | |||||||||||||
Financial Liabilities | ||||||||||||||||||
Debt | 2 | 1,348.0 | 1,374.9 | 1,198.2 | 1,235.8 | |||||||||||||
|
|||
(in millions) | Useful Lives In Years | |||||||||
as of September 30, | 2015 | 2014 | ||||||||
Furniture, software and equipment | $ | 733.6 | $ | 693.5 | 3 – 10 | |||||
Premises and leasehold improvements | 557.0 | 562.3 | 5 – 35 | |||||||
Land | 74.2 | 74.3 | N/A | |||||||
Total cost | 1,364.8 | 1,330.1 | ||||||||
Less: accumulated depreciation and amortization | (854.7 | ) | (799.4 | ) | ||||||
Property and Equipment, Net | $ | 510.1 | $ | 530.7 | ||||||
|
|||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Goodwill | $ | 1,661.2 | $ | 1,691.0 | ||||
Indefinite-lived intangible assets | 538.3 | 547.4 | ||||||
Definite-lived intangible assets, net | 57.5 | 87.5 | ||||||
Total | $ | 2,257.0 | $ | 2,325.9 | ||||
(in millions) | ||||||||
for the fiscal years ended September 30, | 2015 | 2014 | ||||||
Balance at beginning of year | $ | 1,691.0 | $ | 1,701.5 | ||||
Foreign exchange revaluation | (29.8 | ) | (10.5 | ) | ||||
Balance at End of Year | $ | 1,661.2 | $ | 1,691.0 | ||||
2015 | 2014 | |||||||||||||||||||||||
(in millions) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||||||||||||||||
as of September 30, | ||||||||||||||||||||||||
Customer base | $ | 164.5 | $ | (160.3 | ) | $ | 4.2 | $ | 165.6 | $ | (152.7 | ) | $ | 12.9 | ||||||||||
Management contracts | 89.5 | (36.2 | ) | 53.3 | 133.2 | (58.6 | ) | 74.6 | ||||||||||||||||
Total | $ | 254.0 | $ | (196.5 | ) | $ | 57.5 | $ | 298.8 | $ | (211.3 | ) | $ | 87.5 | ||||||||||
(in millions) | ||||
for the fiscal years ending September 30, | Amount | |||
2016 | $ | 13.1 | ||
2017 | 9.0 | |||
2018 | 9.0 | |||
2019 | 4.0 | |||
2020 | 3.5 | |||
Thereafter | 18.9 | |||
Total | $ | 57.5 | ||
|
|||
(in millions) | 2015 | Effective Interest Rate | 2014 | Effective Interest Rate | ||||||||||
as of September 30, | ||||||||||||||
$250 million 3.125% notes due May 2015 | $ | — | N/A | $ | 250.0 | 3.32 | % | |||||||
$300 million 1.375% notes due September 2017 | 299.4 | 1.66 | % | 299.0 | 1.66 | % | ||||||||
$350 million 4.625% notes due May 2020 | 349.8 | 4.74 | % | 349.8 | 4.74 | % | ||||||||
$300 million 2.800% notes due September 2022 | 299.5 | 2.93 | % | 299.4 | 2.93 | % | ||||||||
$400 million 2.850% notes due March 2025 | 399.3 | 2.97 | % | — | N/A | |||||||||
Total | $ | 1,348.0 | $ | 1,198.2 | ||||||||||
(in millions) | Carrying Amount | |||
for the fiscal years ending September 30, | ||||
2016 | $ | — | ||
2017 | 299.4 | |||
2018 | — | |||
2019 | — | |||
2020 | 349.8 | |||
Thereafter | 698.8 | |||
Total | $ | 1,348.0 | ||
|
|||
2015 | 2014 | |||||||||||||||||||||||
(in millions) | Consolidated | Consolidated | ||||||||||||||||||||||
as of September 30, | SIPs | VIEs | Total | SIPs | VIEs | Total | ||||||||||||||||||
Assets | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 108.5 | $ | 74.7 | $ | 183.2 | $ | 44.9 | $ | 74.3 | $ | 119.2 | ||||||||||||
Receivables | 10.0 | 11.5 | 21.5 | 16.2 | 23.0 | 39.2 | ||||||||||||||||||
Investments, at fair value | 977.4 | 672.5 | 1,649.9 | 1,373.7 | 788.4 | 2,162.1 | ||||||||||||||||||
Other assets | 0.7 | — | 0.7 | 0.7 | — | 0.7 | ||||||||||||||||||
Total Assets | $ | 1,096.6 | $ | 758.7 | $ | 1,855.3 | $ | 1,435.5 | $ | 885.7 | $ | 2,321.2 | ||||||||||||
Liabilities | ||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 10.8 | $ | 25.3 | $ | 36.1 | $ | 18.5 | $ | 35.3 | $ | 53.8 | ||||||||||||
Debt, at fair value | — | — | — | — | 828.5 | 828.5 | ||||||||||||||||||
Debt | 81.2 | 726.1 | 807.3 | 122.3 | — | 122.3 | ||||||||||||||||||
Other liabilities | 6.3 | — | 6.3 | 12.4 | — | 12.4 | ||||||||||||||||||
Total liabilities | 98.3 | 751.4 | 849.7 | 153.2 | 863.8 | 1,017.0 | ||||||||||||||||||
Redeemable Noncontrolling Interests | 59.6 | — | 59.6 | 234.8 | — | 234.8 | ||||||||||||||||||
Stockholders’ Equity | ||||||||||||||||||||||||
Franklin Resources Inc.’s interests | 308.8 | 7.3 | 316.1 | 436.5 | 21.9 | 458.4 | ||||||||||||||||||
Nonredeemable noncontrolling interests | 629.9 | — | 629.9 | 611.0 | — | 611.0 | ||||||||||||||||||
Total stockholders’ equity | 938.7 | 7.3 | 946.0 | 1,047.5 | 21.9 | 1,069.4 | ||||||||||||||||||
Total Liabilities, Redeemable Noncontrolling Interests and Stockholders’ Equity | $ | 1,096.6 | $ | 758.7 | $ | 1,855.3 | $ | 1,435.5 | $ | 885.7 | $ | 2,321.2 | ||||||||||||
(in millions) | 2014 | |||
for the fiscal year ended September 30, | ||||
Net gains from changes in fair value of assets | $ | 39.5 | ||
Net losses from changes in fair value of liabilities | (32.4 | ) | ||
Total Net Gains | $ | 7.1 | ||
(in millions) | Investments | |||
as of September 30, 2015 | ||||
Unpaid principal balance | $ | 694.5 | ||
Difference between unpaid principal balance and fair value | (22.0 | ) | ||
Fair Value | $ | 672.5 | ||
(in millions) | Investments | Debt | ||||||
as of September 30, 2014 | ||||||||
Unpaid principal balance | $ | 787.1 | $ | 861.9 | ||||
Difference between unpaid principal balance and fair value | 1.3 | (33.4 | ) | |||||
Fair Value | $ | 788.4 | $ | 828.5 | ||||
2015 | 2014 | |||||||||||||||||||||||
(in millions) | Consolidated | Consolidated | ||||||||||||||||||||||
as of September 30, | SIPs | VIEs | Total | SIPs | VIEs | Total | ||||||||||||||||||
Investment securities, trading | $ | 180.5 | $ | — | $ | 180.5 | $ | 249.6 | $ | — | $ | 249.6 | ||||||||||||
Other debt securities | 129.2 | 672.5 | 801.7 | 205.6 | 788.4 | 994.0 | ||||||||||||||||||
Other equity securities | 667.7 | — | 667.7 | 918.5 | — | 918.5 | ||||||||||||||||||
Total Investments | $ | 977.4 | $ | 672.5 | $ | 1,649.9 | $ | 1,373.7 | $ | 788.4 | $ | 2,162.1 | ||||||||||||
2015 | 2014 | |||||||||||||
(in millions) | Effective Interest Rate | Effective Interest Rate | ||||||||||||
as of September 30, | Amount | Amount | ||||||||||||
Debt of consolidated SIPs due fiscal years 2016-2019 | $ | 81.2 | 4.71 | % | $ | 122.3 | 3.87 | % | ||||||
Debt of consolidated VIEs due fiscal years 2018-2024 | 726.1 | 1.62 | % | 828.5 | 1.43 | % | ||||||||
Total Debt | $ | 807.3 | $ | 950.8 | ||||||||||
(in millions) | Carrying Amount | |||
for the fiscal years ending September 30, | ||||
2016 | $ | 20.0 | ||
2017 | 19.0 | |||
2018 | 171.3 | |||
2019 | 317.0 | |||
2020 | — | |||
Thereafter | 280.0 | |||
Total | $ | 807.3 | ||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2015 | ||||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents of consolidated VIEs | $ | 74.7 | $ | — | $ | — | $ | 74.7 | ||||||||
Receivables of consolidated VIEs | — | 11.5 | — | 11.5 | ||||||||||||
Investments of consolidated SIPs | ||||||||||||||||
Equity securities | 88.9 | 8.5 | 656.4 | 753.8 | ||||||||||||
Debt securities | — | 93.8 | 129.8 | 223.6 | ||||||||||||
Investments of consolidated VIEs | — | 672.1 | 0.4 | 672.5 | ||||||||||||
Total Assets Measured at Fair Value | $ | 163.6 | $ | 785.9 | $ | 786.6 | $ | 1,736.1 | ||||||||
Liabilities | ||||||||||||||||
Other liabilities of consolidated SIPs | $ | 3.3 | $ | 3.0 | $ | — | $ | 6.3 | ||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
as of September 30, 2014 | ||||||||||||||||
Assets | ||||||||||||||||
Cash and cash equivalents of consolidated VIEs | $ | 74.3 | $ | — | $ | — | $ | 74.3 | ||||||||
Receivables of consolidated VIEs | — | 23.0 | — | 23.0 | ||||||||||||
Investments of consolidated SIPs | ||||||||||||||||
Equity securities | 149.9 | 304.0 | 614.3 | 1,068.2 | ||||||||||||
Debt securities | 2.4 | 96.8 | 206.3 | 305.5 | ||||||||||||
Investments of consolidated VIEs | — | 787.9 | 0.5 | 788.4 | ||||||||||||
Total Assets Measured at Fair Value | $ | 226.6 | $ | 1,211.7 | $ | 821.1 | $ | 2,259.4 | ||||||||
Liabilities | ||||||||||||||||
Accounts payable and accrued expenses of consolidated VIEs | $ | — | $ | 35.3 | $ | — | $ | 35.3 | ||||||||
Debt of consolidated VIEs | — | 781.3 | 47.2 | 828.5 | ||||||||||||
Other liabilities of consolidated SIPs | 4.0 | 0.6 | — | 4.6 | ||||||||||||
Total Liabilities Measured at Fair Value | $ | 4.0 | $ | 817.2 | $ | 47.2 | $ | 868.4 | ||||||||
(in millions) | Fair Value Level | |||||||||||
as of September 30, | Redemption Frequency | 2015 | 2014 | |||||||||
Global fixed-income fund | Monthly | 2 | $ | — | $ | 275.1 | ||||||
Hedge funds | Monthly or quarterly | 2 | 8.0 | 27.2 | ||||||||
Real estate and private equity funds | Nonredeemable | 3 | 463.6 | 392.3 | ||||||||
Hedge funds | Triennially | 3 | 1.2 | 1.2 | ||||||||
Total | $ | 472.8 | $ | 695.8 | ||||||||
(in millions) | Investments of Consolidated SIPs | Investments of Consolidated VIEs | Total Level 3 Assets | Debt of Consolidated VIEs | ||||||||||||||||
for the fiscal year ended September 30, 2015 | Equity | Debt | ||||||||||||||||||
Balance at October 1, 2014 | $ | 614.3 | $ | 206.3 | $ | 0.5 | $ | 821.1 | $ | (47.2 | ) | |||||||||
Adjustment for adoption of new accounting guidance | — | — | — | — | 47.2 | |||||||||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 39.5 | (5.6 | ) | (0.1 | ) | 33.8 | — | |||||||||||||
Purchases | 142.8 | 25.8 | — | 168.6 | — | |||||||||||||||
Sales | (134.7 | ) | (88.9 | ) | — | (223.6 | ) | — | ||||||||||||
Settlements | — | (0.6 | ) | — | (0.6 | ) | — | |||||||||||||
Foreign exchange revaluation | (5.5 | ) | (7.2 | ) | — | (12.7 | ) | — | ||||||||||||
Balance at September 30, 2015 | $ | 656.4 | $ | 129.8 | $ | 0.4 | $ | 786.6 | $ | — | ||||||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at September 30, 2015 | $ | 28.0 | $ | (10.4 | ) | $ | (0.1 | ) | $ | 17.5 | $ | — | ||||||||
(in millions) | Investments of Consolidated SIPs | Investments of Consolidated VIEs | Total Level 3 Assets | Debt of Consolidated VIEs | ||||||||||||||||
for the fiscal year ended September 30, 2014 | Equity | Debt | ||||||||||||||||||
Balance at October 1, 2013 | $ | 470.9 | $ | 272.3 | $ | 0.5 | $ | 743.7 | $ | (59.7 | ) | |||||||||
Realized and unrealized gains (losses) included in investment and other income, net | 44.5 | (35.7 | ) | — | 8.8 | 12.5 | ||||||||||||||
Purchases | 195.0 | 60.0 | — | 255.0 | — | |||||||||||||||
Sales | (91.6 | ) | (84.8 | ) | — | (176.4 | ) | — | ||||||||||||
Transfers into Level 3 | — | 0.6 | — | 0.6 | — | |||||||||||||||
Transfers out of Level 3 | (1.3 | ) | — | — | (1.3 | ) | — | |||||||||||||
Foreign exchange revaluation | (3.2 | ) | (6.1 | ) | — | (9.3 | ) | — | ||||||||||||
Balance at September 30, 2014 | $ | 614.3 | $ | 206.3 | $ | 0.5 | $ | 821.1 | $ | (47.2 | ) | |||||||||
Change in unrealized gains (losses) included in net income relating to assets and liabilities held at September 30, 2014 | $ | (24.9 | ) | $ | (36.8 | ) | $ | — | $ | (61.7 | ) | $ | 12.5 | |||||||
(in millions) | ||||||||||
as of September 30, 2015 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Debt securities | $ | 129.8 | Discounted cash flow | Discount rate | 3.5%–17.0% (9.4%) | |||||
Risk premium | 0.0%–18.0% (4.6%) | |||||||||
Equity securities | 128.8 | Market comparable companies | EBITDA multiple | 4.2–10.7 (8.8) | ||||||
Discount for lack of marketability | 25.0%–50.0% (34.9%) | |||||||||
15.1 | Discounted cash flow | Discount rate | 6.3%–19.0% (12.8%) | |||||||
47.7 | Market pricing | Price to book value ratio | 1.8–2.8 (2.3) | |||||||
(in millions) | ||||||||||
as of September 30, 2014 | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range (Weighted Average) | ||||||
Debt securities | $ | 206.3 | Discounted cash flow | Discount rate | 3.6%–18.0% (11.9%) | |||||
Risk premium | 0.0%–8.0% (1.9%) | |||||||||
Equity securities | 152.9 | Market comparable companies | EBITDA multiple | 3.1–11.0 (8.0) | ||||||
Discount for lack of marketability | 25.0%–50.0% (33.2%) | |||||||||
38.1 | Discounted cash flow | Discount rate | 6.0%–20.0% (16.9%) | |||||||
29.8 | Market pricing | Price to book value ratio | 1.8–2.8 (2.1) | |||||||
(in millions) | September 30, 2015 | September 30, 2014 | ||||||||||||||||
Fair Value Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||||
Financial Assets | ||||||||||||||||||
Cash and cash equivalents of consolidated SIPs | 1 | $ | 108.5 | $ | 108.5 | $ | 44.9 | $ | 44.9 | |||||||||
Financial Liabilities | ||||||||||||||||||
Debt of consolidated SIPs | 3 | 81.2 | 77.9 | 122.3 | 122.0 | |||||||||||||
Debt of consolidated VIEs1 | 2 or 3 | 726.1 | 719.3 | — | — | |||||||||||||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Balance at beginning of year | $ | 234.8 | $ | 121.8 | $ | 26.7 | ||||||
Net income (loss) | (6.1 | ) | 20.6 | 3.6 | ||||||||
Net subscriptions and other | 149.4 | 436.0 | 60.2 | |||||||||
Net deconsolidations | (318.5 | ) | (343.6 | ) | (58.5 | ) | ||||||
Acquisition | — | — | 32.8 | |||||||||
Reclassification from nonredeemable noncontrolling interests | — | — | 57.0 | |||||||||
Balance at End of Year | $ | 59.6 | $ | 234.8 | $ | 121.8 | ||||||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Receivables | $ | 35.5 | $ | 49.8 | ||||
Investments | 236.6 | 202.0 | ||||||
Total | $ | 272.1 | $ | 251.8 | ||||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Current expense | ||||||||||||
Federal | $ | 733.9 | $ | 803.6 | $ | 699.6 | ||||||
State | 83.1 | 82.4 | 76.8 | |||||||||
Non-U.S. | 121.1 | 114.1 | 85.7 | |||||||||
Deferred benefit | (14.4 | ) | (2.2 | ) | (6.2 | ) | ||||||
Total | $ | 923.7 | $ | 997.9 | $ | 855.9 | ||||||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
U.S. | $ | 2,026.4 | $ | 2,160.8 | $ | 1,904.1 | ||||||
Non-U.S. | 1,002.0 | 1,248.8 | 1,122.5 | |||||||||
Total | $ | 3,028.4 | $ | 3,409.6 | $ | 3,026.6 | ||||||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Deferred Tax Assets | ||||||||
Deferred compensation and employee benefits | $ | 60.8 | $ | 65.5 | ||||
Net operating loss carry-forwards | 40.3 | 34.0 | ||||||
Stock-based compensation | 38.7 | 35.9 | ||||||
Tax benefit for uncertain tax positions | 29.6 | 32.5 | ||||||
Other | 11.6 | 12.6 | ||||||
Total deferred tax assets | 181.0 | 180.5 | ||||||
Valuation allowance for net operating loss carry-forwards | (34.0 | ) | (26.3 | ) | ||||
Deferred tax assets, net of valuation allowance | 147.0 | 154.2 | ||||||
Deferred Tax Liabilities | ||||||||
Goodwill and other purchased intangibles | 217.3 | 231.4 | ||||||
Deferred commissions | 21.2 | 28.1 | ||||||
Depreciation on fixed assets | 13.4 | 18.2 | ||||||
Unrealized gains on investments | — | 17.9 | ||||||
Other | 35.8 | 19.8 | ||||||
Total deferred tax liabilities | 287.7 | 315.4 | ||||||
Net Deferred Tax Liability | $ | 140.7 | $ | 161.2 | ||||
(in millions) | ||||||||
as of September 30, | 2015 | 2014 | ||||||
Deferred tax assets, net | $ | 100.7 | $ | 98.1 | ||||
Deferred tax liabilities | 241.4 | 259.3 | ||||||
Net Deferred Tax Liability | $ | 140.7 | $ | 161.2 | ||||
(in millions) | |||||||||||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | ||||||||||||||||||
Federal taxes at statutory rate | $ | 1,059.9 | 35.0 | % | $ | 1,193.4 | 35.0 | % | $ | 1,059.3 | 35.0 | % | |||||||||
State taxes, net of federal tax effect | 51.6 | 1.7 | % | 52.4 | 1.5 | % | 47.3 | 1.6 | % | ||||||||||||
Effect of non-U.S. operations | (148.5 | ) | (4.9 | )% | (246.3 | ) | (7.2 | )% | (248.0 | ) | (8.2 | )% | |||||||||
Effect of net income attributable to noncontrolling interests | (24.3 | ) | (0.8 | )% | (9.6 | ) | (0.3 | )% | (7.1 | ) | (0.2 | )% | |||||||||
Other | (15.0 | ) | (0.5 | )% | 8.0 | 0.3 | % | 4.4 | 0.1 | % | |||||||||||
Tax Provision | $ | 923.7 | 30.5 | % | $ | 997.9 | 29.3 | % | $ | 855.9 | 28.3 | % | |||||||||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Balance at beginning of year | $ | 118.2 | $ | 109.5 | $ | 101.3 | ||||||
Additions for tax positions of prior years | 12.6 | 3.0 | 16.5 | |||||||||
Reductions for tax positions of prior years | (3.4 | ) | (2.4 | ) | (17.1 | ) | ||||||
Additions for tax positions related to the current year | 16.2 | 14.1 | 13.4 | |||||||||
Settlements with taxing authorities | (0.1 | ) | (0.3 | ) | — | |||||||
Expirations of statute of limitations | (38.3 | ) | (5.7 | ) | (4.6 | ) | ||||||
Balance at End of Year | $ | 105.2 | $ | 118.2 | $ | 109.5 | ||||||
|
|||
(in millions) | ||||
for the fiscal years ending September 30, | Amount | |||
2016 | $ | 46.2 | ||
2017 | 40.4 | |||
2018 | 37.3 | |||
2019 | 32.4 | |||
2020 | 26.2 | |||
Thereafter | 194.1 | |||
Total Minimum Lease Payments | $ | 376.6 | ||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Stock and stock unit awards | $ | 133.6 | $ | 121.1 | $ | 107.2 | ||||||
Employee stock investment plan | 6.4 | 6.6 | 6.2 | |||||||||
Total | $ | 140.0 | $ | 127.7 | $ | 113.4 | ||||||
(shares in thousands) | Time-Based Shares | Performance-Based Shares | Total Shares | Weighted-Average Grant-Date Fair Value | |||||||||
for the fiscal year ended September 30, 2015 | |||||||||||||
Nonvested balance at September 30, 2014 | 2,150 | 1,323 | 3,473 | $ | 48.55 | ||||||||
Granted | 2,153 | 506 | 2,659 | 55.65 | |||||||||
Vested | (2,075 | ) | (529 | ) | (2,604 | ) | 49.07 | ||||||
Forfeited/canceled | (143 | ) | (127 | ) | (270 | ) | 48.17 | ||||||
Nonvested Balance at September 30, 2015 | 2,085 | 1,173 | 3,258 | $ | 53.97 | ||||||||
|
|||
(in millions) | Pension Plan | Healthcare Plan | ||||||||||||||
as of and for the fiscal years ended September 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Change in Benefit Obligation | ||||||||||||||||
Benefit obligation at beginning of year | $ | 39.9 | $ | 41.4 | $ | 5.4 | $ | 5.5 | ||||||||
Interest cost | 1.5 | 1.9 | 0.2 | 0.2 | ||||||||||||
Benefits paid | (1.0 | ) | (5.3 | ) | (0.5 | ) | (0.8 | ) | ||||||||
Actuarial (gains) losses | (1.3 | ) | 1.8 | 1.5 | 0.5 | |||||||||||
Foreign exchange revaluation | (2.7 | ) | 0.1 | — | — | |||||||||||
Benefit Obligation at End of Year | $ | 36.4 | $ | 39.9 | $ | 6.6 | $ | 5.4 | ||||||||
Change in Fair Value of Plan Assets | ||||||||||||||||
Fair value of plan assets at beginning of year | $ | 40.8 | $ | 41.1 | $ | — | $ | — | ||||||||
Actual return on assets | (0.3 | ) | 3.8 | — | — | |||||||||||
Employer contributions | 1.0 | 1.1 | 0.5 | 0.8 | ||||||||||||
Benefits paid | (1.0 | ) | (5.3 | ) | (0.5 | ) | (0.8 | ) | ||||||||
Foreign exchange revaluation | (2.7 | ) | 0.1 | — | — | |||||||||||
Fair Value of Plan Assets at End of Year | $ | 37.8 | $ | 40.8 | $ | — | $ | — | ||||||||
Funded Status | $ | 1.4 | $ | 0.9 | $ | (6.6 | ) | $ | (5.4 | ) | ||||||
(in millions) | Pension Plan | Healthcare Plan | ||||||||||||||
as of and for the fiscal years ended September 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Amounts Recognized in the Consolidated Balance Sheets | ||||||||||||||||
Other assets | $ | 1.4 | $ | 0.9 | $ | — | $ | — | ||||||||
Compensation and benefits | — | — | (0.4 | ) | (0.4 | ) | ||||||||||
Other liabilities | — | — | (6.2 | ) | (5.0 | ) | ||||||||||
Net Asset (Liability) | $ | 1.4 | $ | 0.9 | $ | (6.6 | ) | $ | (5.4 | ) | ||||||
Weighted-Average Assumptions | ||||||||||||||||
Discount rate | 3.90 | % | 4.10 | % | 4.20 | % | 4.05 | % | ||||||||
Expected long-term rate of return on plan assets1 | 5.80 | % | 6.41 | % | N/A | N/A | ||||||||||
Rate of compensation increase | N/A | N/A | 2.50 | % | 2.50 | % | ||||||||||
1 | The expected long-term rate of return on plan assets is based on the weighted-average historic performance of each asset class and current market conditions. |
(in millions) | Pension Plan | Healthcare Plan | ||||||||||||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Interest cost | $ | 1.5 | $ | 1.9 | $ | 2.3 | $ | 0.2 | $ | 0.2 | $ | 0.2 | ||||||||||||
Plan settlements | — | — | 1.6 | — | — | — | ||||||||||||||||||
Expected return on plan assets | (2.2 | ) | (2.6 | ) | (3.2 | ) | — | — | — | |||||||||||||||
Amortization of net actuarial losses | — | — | — | 0.1 | — | 0.3 | ||||||||||||||||||
Net Periodic Benefit Cost (Gain) | $ | (0.7 | ) | $ | (0.7 | ) | $ | 0.7 | $ | 0.3 | $ | 0.2 | $ | 0.5 | ||||||||||
(in millions) | Pension Plan | Healthcare Plan | ||||||
for the fiscal years ending September 30, | ||||||||
2016 | $ | 1.1 | $ | 0.5 | ||||
2017 | 0.4 | 0.5 | ||||||
2018 | 0.3 | 0.4 | ||||||
2019 | 0.3 | 0.5 | ||||||
2020 | 1.5 | 0.5 | ||||||
Thereafter in the succeeding five years | 19.0 | 2.4 | ||||||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Operating Revenues | ||||||||||||
United States | $ | 4,634.2 | $ | 5,014.4 | $ | 5,389.5 | ||||||
Luxembourg | 2,278.6 | 2,034.0 | 363.4 | |||||||||
Canada | 339.0 | 357.6 | 323.3 | |||||||||
Asia-Pacific | 311.8 | 420.2 | 661.0 | |||||||||
The Bahamas | 250.2 | 492.7 | 1,049.7 | |||||||||
Europe, the Middle East and Africa, excluding Luxembourg | 126.8 | 159.8 | 184.4 | |||||||||
Latin America | 8.1 | 12.7 | 13.7 | |||||||||
Total | $ | 7,948.7 | $ | 8,491.4 | $ | 7,985.0 | ||||||
(in millions) | ||||||||||||
as of September 30, | 2015 | 2014 | 2013 | |||||||||
Property and Equipment, Net | ||||||||||||
United States | $ | 406.9 | $ | 417.0 | $ | 443.4 | ||||||
Asia-Pacific | 68.9 | 78.0 | 81.0 | |||||||||
Europe, the Middle East and Africa | 14.8 | 13.8 | 15.3 | |||||||||
The Bahamas | 14.6 | 15.1 | 15.7 | |||||||||
Canada | 4.5 | 5.9 | 8.1 | |||||||||
Latin America | 0.4 | 0.9 | 0.6 | |||||||||
Total | $ | 510.1 | $ | 530.7 | $ | 564.1 | ||||||
|
|||
(in millions) | ||||||||||||
for the fiscal years ended September 30, | 2015 | 2014 | 2013 | |||||||||
Investment and Other Income, Net | ||||||||||||
Dividend income | $ | 10.3 | $ | 10.1 | $ | 10.8 | ||||||
Interest income | 10.8 | 9.1 | 7.5 | |||||||||
Gains (losses) on trading investment securities, net | (22.3 | ) | 10.4 | 8.7 | ||||||||
Realized gains on sale of investment securities, available-for-sale | 28.1 | 57.8 | 50.9 | |||||||||
Realized losses on sale of investment securities, available-for-sale | (4.0 | ) | (1.0 | ) | (0.9 | ) | ||||||
Income (losses) from investments in equity method investees | (63.2 | ) | 68.1 | 74.0 | ||||||||
Other-than-temporary impairment of investments | (10.0 | ) | (0.6 | ) | (2.4 | ) | ||||||
Gains on investments of consolidated SIPs, net | 18.0 | 33.9 | 42.4 | |||||||||
Gains (losses) from consolidated VIEs, net | 8.3 | 7.1 | (16.0 | ) | ||||||||
Foreign currency exchange gains (losses), net | 57.0 | 32.1 | (30.9 | ) | ||||||||
Other, net | 7.4 | 8.8 | 8.1 | |||||||||
Total | 40.4 | 235.8 | 152.2 | |||||||||
Interest Expense | (39.6 | ) | (47.4 | ) | (46.9 | ) | ||||||
Other Income, Net | $ | 0.8 | $ | 188.4 | $ | 105.3 | ||||||
|
|||
(in millions) | Unrealized Gains (Losses) on Investments | Currency Translation Adjustments | Unrealized Losses on Defined Benefit Plans | Total | ||||||||||||
for the fiscal year ended September 30, 2015 | ||||||||||||||||
Balance at October 1, 2014 | $ | 31.0 | $ | (143.6 | ) | $ | (5.1 | ) | $ | (117.7 | ) | |||||
Other comprehensive income (loss) before reclassifications, net of tax | 1.4 | (184.2 | ) | (0.6 | ) | (183.4 | ) | |||||||||
Reclassifications to net investment and other income, net of tax | (13.1 | ) | — | — | (13.1 | ) | ||||||||||
Total other comprehensive loss | (11.7 | ) | (184.2 | ) | (0.6 | ) | (196.5 | ) | ||||||||
Balance at September 30, 2015 | $ | 19.3 | $ | (327.8 | ) | $ | (5.7 | ) | $ | (314.2 | ) | |||||
(in millions) | Unrealized Gains (Losses) on Investments | Currency Translation Adjustments | Unrealized Losses on Defined Benefit Plans | Total | ||||||||||||
for the fiscal year ended September 30, 2014 | ||||||||||||||||
Balance at October 1, 2013 | $ | 71.9 | $ | (63.2 | ) | $ | (2.6 | ) | $ | 6.1 | ||||||
Other comprehensive income (loss) before reclassifications, net of tax | 5.9 | (80.4 | ) | (2.5 | ) | (77.0 | ) | |||||||||
Reclassifications to net investment and other income, net of tax | (46.8 | ) | — | — | (46.8 | ) | ||||||||||
Total other comprehensive loss | (40.9 | ) | (80.4 | ) | (2.5 | ) | (123.8 | ) | ||||||||
Balance at September 30, 2014 | $ | 31.0 | $ | (143.6 | ) | $ | (5.1 | ) | $ | (117.7 | ) | |||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||