AFFILIATED MANAGERS GROUP, INC. (AMG)
SIC breadcrumb: Finance, Insurance, And Real Estate > Security And Commodity Brokers, Dealers, Exchanges, And Services > SIC 6282 Investment Advice
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1004434. Latest filing source: 0001628280-26-008665.
Informational only - descriptive public-record data, not investment advice.
Business
Read AMG's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read AMG's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 2,074,400,000 | USD | 2025 | 2026-02-17 |
| Net income | 716,600,000 | USD | 2025 | 2026-02-17 |
| Assets | 9,207,400,000 | USD | 2025 | 2026-02-17 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-17. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001004434.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,194,600,000 | 2,305,000,000 | 2,378,400,000 | 2,239,600,000 | 2,027,500,000 | 2,412,400,000 | 2,329,600,000 | 2,057,800,000 | 2,040,900,000 | 2,074,400,000 |
| Net income | 472,800,000 | 689,500,000 | 243,600,000 | 15,700,000 | 202,200,000 | 565,700,000 | 1,145,900,000 | 672,900,000 | 511,600,000 | 716,600,000 |
| Diluted EPS | 8.57 | 12.03 | 4.52 | 0.31 | 4.33 | 13.05 | 25.35 | 17.42 | 15.13 | 22.74 |
| Operating cash flow | 1,050,300,000 | 1,170,400,000 | 1,140,600,000 | 929,100,000 | 1,009,300,000 | 1,259,200,000 | 1,054,700,000 | 874,300,000 | 932,100,000 | 973,200,000 |
| Capital expenditures | 20,200,000 | 18,500,000 | 18,700,000 | 9,600,000 | 8,500,000 | 8,400,000 | 11,400,000 | 12,400,000 | 3,400,000 | 6,100,000 |
| Dividends paid | 0.00 | 44,900,000 | 64,400,000 | 65,300,000 | 16,800,000 | 1,700,000 | 1,600,000 | 1,500,000 | 1,400,000 | 1,000,000 |
| Share buybacks | 33,400,000 | 351,300,000 | 496,100,000 | 356,100,000 | 335,100,000 | 595,300,000 | 713,800,000 | 341,900,000 | 709,800,000 | 706,300,000 |
| Assets | 8,749,100,000 | 8,702,100,000 | 8,219,100,000 | 7,653,500,000 | 7,888,900,000 | 8,876,400,000 | 8,881,000,000 | 9,059,600,000 | 8,830,900,000 | 9,207,400,000 |
| Liabilities | 3,649,100,000 | 3,311,700,000 | 3,250,500,000 | 3,237,700,000 | 3,900,100,000 | 4,491,900,000 | 4,240,000,000 | 4,096,100,000 | 4,182,200,000 | 4,785,300,000 |
| Stockholders' equity | 3,619,600,000 | 3,822,200,000 | 3,457,400,000 | 2,937,500,000 | 2,779,700,000 | 2,786,400,000 | 3,230,300,000 | 3,587,900,000 | 3,345,300,000 | 3,238,400,000 |
| Cash and cash equivalents | 430,800,000 | 439,500,000 | 565,500,000 | 539,600,000 | 1,039,700,000 | 908,500,000 | 429,200,000 | 813,600,000 | 950,000,000 | 586,000,000 |
| Free cash flow | 1,030,100,000 | 1,151,900,000 | 1,121,900,000 | 919,500,000 | 1,000,800,000 | 1,250,800,000 | 1,043,300,000 | 861,900,000 | 928,700,000 | 967,100,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.54% | 29.91% | 10.24% | 0.70% | 9.97% | 23.45% | 49.19% | 32.70% | 25.07% | 34.54% |
| Return on equity | 13.06% | 18.04% | 7.05% | 0.53% | 7.27% | 20.30% | 35.47% | 18.75% | 15.29% | 22.13% |
| Return on assets | 5.40% | 7.92% | 2.96% | 0.21% | 2.56% | 6.37% | 12.90% | 7.43% | 5.79% | 7.78% |
| Liabilities / equity | 1.01 | 0.87 | 0.94 | 1.10 | 1.40 | 1.61 | 1.31 | 1.14 | 1.25 | 1.48 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001628280-26-008665; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001628280-26-008665; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001628280-26-008665; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001628280-26-008665; filed 2026-02-17. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-07. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001004434.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 2.68 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 2.80 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 3.47 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 512,500,000 | 125,300,000 | 3.25 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 525,200,000 | 217,000,000 | 5.48 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 502,600,000 | 196,100,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 499,900,000 | 149,800,000 | 4.14 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 500,300,000 | 76,000,000 | 2.26 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 516,400,000 | 123,600,000 | 3.78 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 524,300,000 | 162,100,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 496,600,000 | 72,400,000 | 2.20 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 493,200,000 | 84,300,000 | 2.80 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 528,000,000 | 212,400,000 | 6.87 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 556,600,000 | 347,600,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 544,900,000 | 110,400,000 | 3.84 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-032153; filed 2026-05-07. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-032153; filed 2026-05-07. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-032153; filed 2026-05-07. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001628280-26-032153.
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
Certain matters discussed in this Quarterly Report on Form 10-Q, in our other filings with the Securities and Exchange
Commission, in our press releases, and in oral statements made with the approval of an executive officer may constitute
“forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements
include, but are not limited to, statements related to our expectations regarding the performance of our business, our financial
results, our liquidity and capital resources, and other non-historical statements, and may be prefaced with words such as
“outlook,” “guidance,” “believes,” “expects,” “potential,” “preliminary,” “continues,” “may,” “will,” “should,” “seeks,”
“approximately,” “predicts,” “projects,” “positioned,” “prospects,” “intends,” “plans,” “estimates,” “pending
investments,” “anticipates,” or the negative version of these words or other comparable words. Such statements are subject to
certain risks and uncertainties, including, among others, the factors discussed under the caption “Item 1A. Risk Factors” in our
Annual Report on Form 10-K for the year ended December 31, 2025, and from time to time, as applicable, our Quarterly
Reports on Form 10-Q . These factors (among others) could affect our financial condition, business activities, results of
operations, cash flows, or overall financial performance and cause actual results and business activities to differ materially
from historical periods and those presently anticipated and projected. Forward-looking statements speak only as of the date
they are made, and we will not undertake and we specifically disclaim any obligation to release publicly the result of any
revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of such
statements or to reflect the occurrence of events, whether or not anticipated. In that respect, we caution readers not to place
undue reliance on any such forward-looking statements.
Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction
with our Consolidated Financial Statements and the notes thereto contained elsewhere in this Quarterly Report on Form 10-Q.
References throughout this report to “AMG,” “we,” “us,” “our,” the “Company,” and similar references refer to
Affiliated Managers Group, Inc., unless otherwise stated or the context otherwise requires.
Executive Overview
AMG is a strategic partner to leading independent investment firms globally. Our strategy is to generate long-term value
by investing in high-quality independent partner-owned firms, which we refer to as “Affiliates,” through a proven partnership
approach, and allocating resources across our unique opportunity set to the areas of highest growth and return. With their
entrepreneurial, investment-centric cultures and alignment of interests with clients through direct equity ownership by firm
principals, independent firms have fundamental competitive advantages in offering unique return streams to the marketplace.
Through AMG’s distinctive approach, we enhance these advantages to magnify the long-term success of our Affiliates and
actively support their independence. Our innovative model enables each Affiliate’s management team to retain autonomy
and significant equity ownership in their firm, while they leverage our strategic capabilities and insight, including access to
growth capital, product strategy and development, capital formation capabilities, incentive alignment and succession
planning, and strategic advisory to expand their reach, diversify their business, and enhance their long-term success. As of
March 31, 2026, our aggregate assets under management were approximately $882 billion across a diverse range of private
markets, liquid alternative, and differentiated long-only investment strategies.
In the first quarter of 2026, we completed our agreement with Brown Brothers Harriman (“BBH”) to acquire a minority
equity interest in BBH Credit Partners, BBH’s taxable fixed income and credit franchise, our additional minority investment
in Garda Capital Partners LP (“Garda”), a liquid alternatives manager specializing in fixed income relative value strategies
and an Affiliate since 2019, and our minority investment in HighBrook Investors (“HighBrook”), a private markets manager
specializing in real estate assets. Following the close of the transactions, Affiliate management continues to hold a majority
of the equity of the respective businesses and directs the day-to-day operations, and, with respect to Garda, our investment
continues to be accounted for under the equity method.
Operating Performance Measures
Under accounting principles generally accepted in the U.S. (“GAAP”), we are required to consolidate certain of our
Affiliates and use the equity method of accounting for others. Whether we consolidate an Affiliate or use the equity method of
accounting, we maintain the same innovative partnership approach and provide support and assistance in substantially the same
manner for all of our Affiliates. Furthermore, all of our Affiliates are investment managers and are impacted by similar
marketplace factors and industry trends. Therefore, certain key aggregate operating performance measures are important in
providing management with a comprehensive view of the operating performance and material trends across our entire business.
25
Table of Contents
The following table presents our key aggregate operating performance measures:
| As of and for the Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| (in billions, except as noted) | 2025 | 2026 | % Change | |||
| Assets under management | $712.2 | $882.0 | 24% | |||
| Average assets under management | 712.1 | 881.7 | 24% | |||
| Aggregate fees (in millions) | 1,270.4 | 1,909.9 | 50% |
Assets under management, and therefore average assets under management, include the assets under management of our
consolidated and equity method Affiliates. Assets under management is presented on a current basis without regard to the
timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial
Statements. Average assets under management reflects the timing of the inclusion of an Affiliate’s financial results in our
operating performance measures and Consolidated Financial Statements. Average assets under management for equities and
similar investment products generally represents an average of the daily net assets under management, while for liquid
alternatives and multi-asset and fixed income products, average assets under management generally represents an average of the
assets at the beginning or end of each month during the applicable period. Average assets under management for private
markets products generally represents total commitments or invested assets under management.
Aggregate fees consist of the total asset- and performance-based fees earned by all of our consolidated and equity method
Affiliates. In the case of our equity method Affiliates, asset- and performance-based fees are presented net of certain expense
reimbursements paid by the underlying products. For certain of our Affiliates accounted for under the equity method, we report
the Affiliate’s aggregate fees one quarter in arrears. Aggregate fees are provided in addition to, but not as a substitute for,
Consolidated revenue or other GAAP performance measures.
Assets Under Management
Our Affiliates manage capital on behalf of clients across a diverse range of investment strategies. Our Affiliates earn asset-
based fees on the capital that they manage and certain of our Affiliate’s strategies earn performance-based fees based on the
performance generated by their investment products. For the three months ended March 31, 2026, assets under management
increased $68.7 billion or 8.4% driven by net client cash inflows and the addition of assets associated with new partnerships.
We continue to see client demand for alternative strategies with broad-based demand for our Affiliates’ liquid alternative and
private markets strategies generating strong net inflows in the quarter, while our equity strategies experienced net outflows in
line with trends across the industry. As we continue to execute our growth strategy by investing in new and existing Affiliates,
as well as in AMG’s strategic capabilities, we expect our business mix to further evolve, expanding our exposure to in-demand
strategies in both private markets and liquid alternatives, better positioning AMG to continue to benefit from industry growth
trends with an increasingly diversified business profile.
26
Table of Contents
The following table presents changes in our assets under management by strategy for the three months ended March 31,
2026:
| Alternatives | Differentiated Long-Only | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in billions) | Private Markets | Liquid Alternatives | Equities | Multi-Asset & Fixed Income | Total | |||||
| December 31, 2025 | $146.0 | $227.2 | $312.1 | $128.0 | $813.3 | |||||
| Client cash inflows and commitments | 4.3 | 30.9 | 15.0 | 12.5 | 62.7 | |||||
| Client cash outflows | (0.1) | (6.3) | (24.1) | (9.7) | (40.2) | |||||
| Net client cash flows | 4.2 | 24.6 | (9.1) | 2.8 | 22.5 | |||||
| New investments(1) | 2.6 | 10.1 | — | 47.1 | 59.8 | |||||
| Market changes | (0.4) | (1.0) | (3.4) | (1.1) | (5.9) | |||||
| Foreign exchange(2) | (0.3) | (1.0) | (1.7) | (0.4) | (3.4) | |||||
| Realizations and distributions (net) | (1.8) | (0.0) | (0.0) | (0.2) | (2.0) | |||||
| Other(3) | (2.3) | 1.6 | (0.1) | (1.5) | (2.3) | |||||
| March 31, 2026 | $148.0 | $261.5 | $297.8 | $174.7 | $882.0 |
_________________________
(1)Attributable to BBH Credit Partners and HighBrook as of their respective closing dates.
(2)Foreign exchange reflects the impact of translating the assets under management of our Affiliates whose functional
currency is not the U.S. dollar into our functional currency.
(3)Other includes product transitions and reclassifications.
The following tables present performance of our investment strategies, where available, measured by the percentage of
assets under management ahead of their relevant benchmark:
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||
|---|---|---|---|---|---|---|
| IRR Latest Vintage | IRR Last Three Vintages | |||||
| Private markets(2) | 17% | 84% | 86% |
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||||
|---|---|---|---|---|---|---|---|---|
| 3-year | 5-year | 10-year | ||||||
| Liquid alternatives(3) | 29% | 92% | 92% | 92% | ||||
| Equities(3) | 34% | 41% | 43% | 59% | ||||
| Multi-asset and fixed income(4) | 20% | N/A | N/A | N/A |
___________________________
(1)Past performance is not indicative of future results. Performance and AUM information is as of March 31, 2026 and is
based on data available at the time of calculation. Product returns are sourced from Affiliates while benchmark returns are
generally sourced via third-party subscriptions.
(2)For private markets products, performance is reported as the percentage of assets that have outperformed benchmarks on a
since-inception internal rate of return basis. Benchmarks utilized include a combination of public market equivalents, peer
medians, and absolute returns where benchmarks are not available. For purposes of investment performance comparisons,
the latest vintage comparison includes the most recent vehicles
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following executive overview, which summarizes the significant trends affecting our results of operations and financial
condition, as well as the remainder of this Management’s Discussion and Analysis of Financial Condition and Results of
Operations of Affiliated Managers Group, Inc. and its subsidiaries, should be read in conjunction with the “Forward-Looking
Statements” section set forth in Part I, the “Risk Factors” section set forth in Item 1A of Part I and with our Consolidated
Financial Statements and the notes thereto contained elsewhere in this Annual Report on Form 10-K, and in any more recent
filings with the SEC.
Our discussion and analysis of the key operating performance measures and financial results for fiscal year 2025
compared to fiscal year 2024 is included herein. For discussion and analysis of fiscal year 2024 compared to fiscal year 2023,
please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of Part II
in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which was filed with the SEC on
February 14, 2025.
Executive Overview
AMG is a strategic partner to leading independent investment firms globally. Our strategy is to generate long-term value
by investing in high-quality independent partner-owned firms, which we refer to as “Affiliates,” through a proven partnership
approach, and allocating resources across our unique opportunity set to the areas of highest growth and return. With their
entrepreneurial, investment-centric cultures and alignment of interests with clients through direct equity ownership by firm
principals, independent firms have fundamental competitive advantages in offering unique return streams to the marketplace.
Through AMG’s distinctive approach, we enhance these advantages to magnify the long-term success of our Affiliates and
actively support their independence. Our innovative model enables each Affiliate’s management team to retain autonomy
and significant equity ownership in their firm, while they leverage our strategic capabilities and insight, including access to
growth capital, product strategy and development, capital formation capabilities, incentive alignment and succession
planning, and strategic advisory to expand their reach, diversify their businesses, and enhance their long-term success. As of
December 31, 2025, our aggregate assets under management were approximately $813 billion across a diverse range of
private markets, liquid alternative, and differentiated long-only investment strategies.
In 2025, we advanced our strategy of allocating capital to areas of durable client demand by entering into four new
partnerships with independent firms collectively managing approximately $23 billion in alternative strategies, announcing a
strategic partnership with Brown Brothers Harriman (“BBH”), and further expanding our U.S. wealth platform.
In the first quarter of 2025, we completed our minority investment in NorthBridge Partners, LLC (“NorthBridge”), a
private markets manager specializing in industrial logistics real estate assets, and in the second quarter of 2025, we completed
our minority investment in Verition Fund Management LLC (“Verition”), a global multi-strategy investment firm.
In the fourth quarter of 2025, we completed our minority investments in Montefiore Investment (“Montefiore”), a
European private equity firm focused on the services sector, and Qualitas Energy, a renewables-focused global infrastructure
manager specializing in energy transition. We also announced a strategic partnership with BBH, a privately held global
financial services firm, to acquire a minority equity interest in BBH Credit Partners, a newly formed subsidiary of BBH
focused on structured and alternative credit investment strategies. The transaction was completed in January 2026.
Following the close of these transactions, Affiliate management continues to hold a significant majority of the equity of the
respective businesses and directs the day-to-day operations.
On February 12, 2026, we announced the completion of our additional minority investment in Garda Capital Partners LP
(“Garda”), a liquid alternatives manager specializing in fixed income relative value strategies and an Affiliate since 2019, and
our minority investment in HighBrook Investors (“HighBrook”), a private markets manager specializing in real estate assets.
Following the close of the transactions, our investment in Garda continues to be accounted for under the equity method and
Affiliate management continues to hold a majority of the equity of the respective businesses and directs the day-to-day
operations.
While Affiliates typically partner with AMG to preserve their independence and partnership culture, evolving conditions
may lead an Affiliate to consider strategic alternatives; consistent with our partnership approach, in such instances, we
collaborate with Affiliates to evaluate these options. When strategic transactions occur, they typically enhance our flexibility
to execute our growth strategy and return capital to shareholders, as we deploy the resulting proceeds in accordance with our
disciplined capital allocation framework.
25
Table of Contents
In the third quarter of 2025, we completed the sale of our minority equity interest in Peppertree Capital Management,
Inc. (“Peppertree”), as part of the announced acquisition of Peppertree by TPG Inc. (“TPG”), a public company listed on the
Nasdaq Global Select Market (the “Peppertree Transaction”). Pursuant to the terms of the agreement with TPG, under which
we and each of the other owners agreed to sell our respective equity interests in Peppertree, we received total consideration of
$253.2 million, net of transaction costs, which included $99.8 million in cash and 2.9 million TPG Class A common shares,
all of which we have since sold. Our gain from the transaction was $127.6 million.
In November 2025, Comvest Partners (“Comvest”) completed the previously announced agreement to sell its private
credit business to Manulife Financial Corporation (the “Comvest Transaction”). Pursuant to the terms of the agreement, we
received total cash consideration of $282.0 million for our portion of Comvest’s private credit business and our gain from the
transaction was $227.6 million.
In December 2025, we completed the sale of our minority equity interest in Montrusco Bolton Investments Inc.
(“Montrusco Bolton”) to Walter Global Asset Management Inc. (the “Montrusco Bolton Transaction”). Pursuant to the terms
of the agreement, we received total cash consideration of $22.0 million and our gain from the transaction was $16.2 million.
Operating Performance Measures
Under accounting principles generally accepted in the U.S. (“GAAP”), we are required to consolidate certain of our
Affiliates and use the equity method of accounting for others. Whether we consolidate an Affiliate or use the equity method of
accounting, we maintain the same innovative partnership approach and provide support and assistance in substantially the same
manner for all of our Affiliates. Furthermore, all of our Affiliates are investment managers and are impacted by similar
marketplace factors and industry trends. Therefore, certain key aggregate operating performance measures are important in
providing management with a comprehensive view of the operating performance and material trends across our entire business.
The following table presents our key aggregate operating performance measures:
| As of and for the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in billions, except as noted) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Assets under management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $672.7 | $707.9 | 5% | $813.3 | 15% | |||||
| Average assets under management . . . . . . . . . . . . . . . . . . . . . . . . . | 660.3 | 700.5 | 6% | 764.2 | 9% | |||||
| Aggregate fees (in millions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 5,066.6 | 5,236.0 | 3% | 6,167.5 | 18% |
Assets under management, and therefore average assets under management, include the assets under management of our
consolidated and equity method Affiliates. Assets under management is presented on a current basis without regard to the
timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial
Statements. Average assets under management reflects the timing of the inclusion of an Affiliate’s financial results in our
operating performance measures and Consolidated Financial Statements. Average assets under management for equities and
similar investment products generally represents an average of the daily net assets under management, while for liquid
alternatives and multi-asset and fixed income products, average assets under management generally represents an average of the
assets at the beginning or end of each month during the applicable period. Average assets under management for private
markets products generally represents total commitments or invested assets under management.
Aggregate fees consist of the total asset- and performance-based fees earned by all of our consolidated and equity method
Affiliates. In the case of our equity method Affiliates, asset- and performance-based fees are presented net of certain expense
reimbursements paid by the underlying products. For certain of our Affiliates accounted for under the equity method, we report
the Affiliate’s aggregate fees one quarter in arrears. Aggregate fees are provided in addition to, but not as a substitute for,
Consolidated revenue or other GAAP performance measures.
Assets Under Management
Our Affiliates manage capital on behalf of clients across a diverse range of investment strategies. Our Affiliates earn asset-
based fees on the capital that they manage and certain of our Affiliate’s strategies earn performance-based fees based on the
performance generated by their investment products. For the year ended December 31, 2025, assets under management
increased $105.4 billion or 15% driven by a combination of investment performance generated across our Affiliates, net client
cash inflows, and the addition of assets associated with new partnerships with Affiliates operating in growing areas within
alternative strategies. Client demand for alternative strategies continued in 2025, with strong net inflows into liquid alternative
strategies and momentum in private markets fundraising, which more than offset net outflows in equity strategies — an area
26
Table of Contents
that continues to face headwinds in line with industry trends — and the removal of assets under management associated with
the sale of certain minority equity interests in Affiliates completed during the year. As we continue to execute our growth
strategy by investing in new and existing Affiliates, as well as in AMG’s strategic capabilities, we expect our business mix to
further evolve, expanding our exposure to in-demand strategies in both private markets and liquid alternatives, better
positioning AMG to continue to benefit from industry growth trends with an increasingly diversified business profile.
The following table presents changes in our assets under management by strategy:
| Alternatives | Differentiated Long-Only | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in billions) | Private Markets | Liquid Alternatives | Equities | Multi-Asset & Fixed Income | Total | |||||
| December 31, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $135.4 | $140.7 | $316.2 | $115.6 | $707.9 | |||||
| Client cash inflows and commitments . . . . . . . . . . . . | 24.1 | 73.6 | 42.5 | 20.7 | 160.9 | |||||
| Client cash outflows . . . . . . . . . . . . . . . . . . . . . . . . . . | (0.2) | (23.1) | (87.8) | (21.1) | (132.2) | |||||
| Net client cash flows . . . . . . . . . . . . . . . . . . . . . . . | 23.9 | 50.5 | (45.3) | (0.4) | 28.7 | |||||
| New investments(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . | 10.6 | 12.4 | — | — | 23.0 | |||||
| Affiliate transactions(2) . . . . . . . . . . . . . . . . . . . . . . . . | (20.4) | (0.0) | (11.4) | (0.7) | (32.5) | |||||
| Market changes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 2.3 | 21.4 | 48.8 | 12.8 | 85.3 | |||||
| Foreign exchange(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . | 1.0 | 3.7 | 5.8 | 1.4 | 11.9 | |||||
| Realizations and distributions (net) . . . . . . . . . . . . . . | (5.4) | (0.4) | (2.0) | (0.4) | (8.2) | |||||
| Other(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (1.4) | (1.1) | (0.0) | (0.3) | (2.8) | |||||
| December 31, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $146.0 | $227.2 | $312.1 | $128.0 | $813.3 |
___________________________
(1)Attributable to NorthBridge, Verition, Montefiore, and Qualitas Energy as of their respective closing dates.
(2)Attributable to Peppertree, Comvest’s private credit business, and Montrusco Bolton as of their respective closing dates.
(3)Foreign exchange reflects the impact of translating the assets under management of our Affiliates whose functional
currency is not the U.S. dollar into our functional currency.
(4)Other includes product transitions and reclassifications.
The following tables present performance of our investment strategies, where available, measured by the percentage of
assets under management ahead of their relevant benchmark:
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||
|---|---|---|---|---|---|---|
| IRR Latest Vintage | IRR Last Three Vintages | |||||
| Private markets(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 18% | 86% | 86% |
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||||
|---|---|---|---|---|---|---|---|---|
| 3-year | 5-year | 10-year | ||||||
| Liquid alternatives(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 28% | 93% | 97% | 90% | ||||
| Equities(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 38% | 38% | 44% | 55% | ||||
| Multi-asset and fixed income(4) . . . . . . . . . . . . . . . . . . . . . . . . | 16% | N/A | N/A | N/A |
___________________________
(1)Past performance is not indicative of future results. Performance and AUM information is as of December 31, 2025 and is
based on data available at the time of calculation. Product returns are sourced from Affiliates while benchmark returns are
generally sourced via third-party subscriptions.
(2)For private markets products, performance is reported as the percentage of assets that have outperformed benchmarks on a
since-inception internal rate of return basis. Benchmarks utilized include a combination of public market equivalents, peer
medians, and absolute returns where benchmarks are not available. For purposes of investment performance comparisons,
the latest vintage comparison includes the most recent vehicles and strategies (traditional long-duration investment funds,
27
Table of Contents
customized vehicles, and other evergreen vehicles and product structures) where meaningful performance is available and
calculable. In order to illustrate the performance of our private markets product category over a longer period of history,
the last three vintages comparison incorporates the latest vintage vehicles and the prior two vintages for traditional long-
duration investment funds, as well as additional vehicles and strategies launched during the equivalent time period as the
last three vintages of traditional long-duration investment funds. Due to the nature of these investments and vehicles,
reported performance is typically on a three- to six-month lag basis.
(3)For liquid alternative and equity products, performance is reported as the percentage of assets that have outperformed
benchmarks across the indicated periods, and excludes market-hedging products. For purposes of investment performance
comparisons, products are an aggregation of portfolios (separate accounts, investment funds, and other products) that each
represent a particular investment objective, using the most representative portfolio for the performance comparison.
Performance is presented for products with a three-, five-, and/or ten-year track record and is measured on a consistent
basis relative to the most appropriate benchmarks. Benchmark appropriateness is generally reviewed annually to reflect
any changes in how underlying portfolios/mandates are managed. Product and benchmark performance is reflected as total
return and is annualized. Reported product performance is gross-of-fees for institutional and high-net-worth separate
accounts, and generally net-of-fees across retail funds and other commingled vehicles such as hedge funds.
(4)Multi-asset and fixed income products are mainly our wealth management and solutions offerings. These investment
products are primarily customized toward wealth preservation, estate planning, and liability and tax management, and
therefore are typically not measured against a benchmark.
Aggregate Fees
Aggregate fees consist of asset- and performance-based fees of our consolidated and equity method Affiliates. In the case
of our equity method Affiliates, asset- and performance-based fees are presented net of certain expense reimbursements paid by
the underlying products. Asset-based fees include advisory and other fees earned by our Affiliates for services provided to their
clients and are typically determined as a percentage of the value of a client’s assets under management, generally inclusive of
uncalled commitments. Asset-based fees are generally impacted by the level of average assets under management and the
composition of these assets across our strategies with different asset-based fee ratios. Our asset-based fee ratio is calculated as
asset-based fees divided by average assets under management.
In some cases, if product returns exceed certain performance thresholds, we will participate in performance-based fees.
Performance-based fees are based on investment performance, typically on an absolute basis or relative to a benchmark or
hurdle rate, and are generally recognized when it is improbable that there will be a significant reversal in the amount of revenue
recognized. Performance-based fees are generally recognized less frequently than asset-based fees and will vary from period to
period because they inherently depend on investment performance. As of December 31, 2025, approximately 28% of our total
assets under management could potentially earn performance-based fees. These percentages were approximately 10% and 47%
of our assets under management for our consolidated Affiliates and Affiliates accounted for under the equity method,
respectively. We anticipate performance-based fees will be a recurring component of aggregate fees; however we do not
anticipate these fees to be a significant component of Consolidated revenue as these fees are predominately earned by our
Affiliates accounted for under the equity method.
Aggregate fees were $6,167.5 million in 2025, an increase of $931.5 million or 18% as compared to 2024. The increase in
aggregate fees was due to a $660.2 million or 13% increase from asset-based fees and a $271.3 million or 5% increase from
performance-based fees, primarily in liquid alternative strategies. The increase in asset-based fees was principally due to an
increase in our Affiliates’ average assets under management, primarily in liquid alternative and private markets strategies, and
changes in the composition of our assets under management, including net client cash flows from our Affiliates managing
alternative strategies, which typically have higher fee rates and the impact of our investments in new Affiliates primarily
managing alternative strategies.
28
Table of Contents
Financial and Supplemental Financial Performance Measures
The following table presents our key financial and supplemental financial performance measures:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $906.1 | $740.6 | (18)% | $904.0 | 22% | |||||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . | 672.9 | 511.6 | (24)% | 716.6 | 40% | |||||
| Adjusted EBITDA (controlling interest)(1) . . . . . . . . . . . . . . . . . . . | 935.7 | 973.1 | 4% | 1,076.8 | 11% | |||||
| Economic net income (controlling interest)(1) . . . . . . . . . . . . . . . . . | 717.8 | 701.6 | (2)% | 769.3 | 10% |
___________________________
(1)Adjusted EBITDA (controlling interest) and Economic net income (controlling interest) are non-GAAP performance
measures and are discussed in “Supplemental Financial Performance Measures.”
Net income (controlling interest) increased $205.0 million or 40% in 2025. This increase was primarily due to $371.3
million of Affiliate transaction gains and a $150.2 million increase in Equity method income (net). These increases were
partially offset by a $97.4 million increase in Income tax expense attributable to the controlling interest, primarily due to
Affiliate transaction gains, a $97.1 million increase in Intangible amortization and impairments attributable to the controlling
interest, and a $91.2 million increase in Affiliate equity expense attributable to the controlling interest.
Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it
provides a comprehensive view of our share of the financial performance of our business. Adjusted EBITDA (controlling
interest) increased $103.7 million or 11% in 2025, primarily due to a $931.5 million or 18% increase in aggregate fees.
Adjusted EBITDA (controlling interest) increased less than aggregate fees on a percentage basis primarily due to an increase in
earnings at certain Affiliates, many of which manage alternative strategies and are accounted for under the equity method, and
therefore we own less of an economic interest.
We believe Economic net income (controlling interest) is an important supplemental financial performance measure
because it represents our performance before non-cash expenses primarily related to our acquisition of interests in Affiliates and
improves comparability of performance between periods. Economic net income (controlling interest) increased $67.7 million
or 10% in 2025, primarily due to a $103.7 million or 11% increase in Adjusted EBITDA (controlling interest).
Results of Operations
The following discussion includes the key operating performance measures and financial results of our consolidated and
equity method Affiliates. Our consolidated Affiliates’ financial results are included in Consolidated revenue, Consolidated
expenses, and Investment and other income, and our share of our equity method Affiliates’ financial results is reported, net of
intangible amortization and impairments and tax, in Equity method income (net) in our Consolidated Statements of Income.
Consolidated Revenue
Consolidated revenue is derived primarily from asset-based fees from investment management services earned by our
consolidated Affiliates. For these Affiliates, we typically use operating structures where we contractually share in the
Affiliate’s revenue without regard to expenses. Consolidated revenue is generally determined by the level of our consolidated
Affiliates’ average assets under management and the composition of these assets across our consolidated Affiliates’ investment
strategies with different asset-based fee ratios and performance-based fees.
The following table presents our consolidated Affiliates’ average assets under management and Consolidated revenue:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Consolidated Affiliate average assets under management (in billions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $393.7 | $399.3 | 1% | $411.0 | 3% | |||||
| Consolidated revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $2,057.8 | $2,040.9 | (1)% | $2,074.4 | 2% |
Consolidated revenue increased $33.5 million or 2% in 2025, due to a $26.1 million or 1% increase from asset-based fees
and a $7.4 million or 1% increase from performance-based fees, primarily in private markets strategies. The increase in asset-
29
Table of Contents
based fees was principally due to an increase in our consolidated Affiliates’ average assets under management, primarily in
private markets strategies, partially offset by changes in the composition of our assets under management.
Consolidated Expenses
The following table presents our Consolidated expenses:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Compensation and related expenses . . . . . . . . . . . . . . . . . . . . . . . . | $907.5 | $915.3 | 1% | $1,019.8 | 11% | |||||
| Selling, general and administrative . . . . . . . . . . . . . . . . . . . . . . . . | 358.2 | 376.5 | 5% | 408.6 | 9% | |||||
| Intangible amortization and impairments . . . . . . . . . . . . . . . . . . . . | 48.3 | 29.0 | (40)% | 160.3 | N.M.(1) | |||||
| Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 123.8 | 133.3 | 8% | 136.5 | 2% | |||||
| Depreciation and other amortization . . . . . . . . . . . . . . . . . . . . . . . | 13.0 | 13.4 | 3% | 10.4 | (22)% | |||||
| Other expenses (net) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 45.8 | 40.3 | (12)% | 69.8 | 73% | |||||
| Total consolidated expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,496.6 | $1,507.8 | 1% | $1,805.4 | 20% |
___________________________
(1)Percent change is not meaningful.
Compensation and related expenses increased $104.5 million or 11% in 2025, primarily due to an $83.9 million increase in
Affiliate equity-related activities and a $7.2 million increase in share-based compensation.
Selling, general and administrative expenses increased $32.1 million or 9% in 2025, primarily due to a $23.8 million
increase in professional fees and an $8.5 million increase in investment-related expenses driven by an increase in average assets
under management on which these expenses are incurred.
Intangible amortization and impairments increased $131.3 million in 2025, primarily due to expenses of $135.0 million to
reduce the carrying value of indefinite-lived acquired client relationships for certain mutual fund assets to fair value. This
increase was partially offset by a $3.7 million decrease in amortization expense due to certain definite-lived assets being fully
amortized.
Interest expense increased $3.2 million or 2% in 2025, primarily due to a $14.4 million increase from our 5.50% senior
unsecured notes issued in August 2024 (the “2034 senior notes”), a $6.7 million increase from our 6.75% junior subordinated
notes issued in March 2024 (the “2064 junior subordinated notes”), and a $3.6 million increase from borrowings under our
senior unsecured multicurrency revolving credit facility (the “revolver”). These increases were partially offset by a $13.0
million decrease due to the repayment of our senior unsecured term loan facility in the third quarter of 2024, a $5.3 million
decrease due to the maturity of our 3.50% senior notes in August 2025, and a $2.2 million decrease due to the maturity of our
4.25% senior notes in February 2024.
There were no significant changes to Depreciation and other amortization in 2025.
Other expenses (net) increased $29.5 million or 73% in 2025, primarily due to a $9.2 million increase in expenses related
to the settlement of conversions with respect to our junior convertible securities (see Note 5) and an $8.2 million increase in
expenses related to changes in the values of contingent payment obligations.
Equity Method Income (Net)
When we do not own a controlling equity interest in an Affiliate, but have significant influence, we account for our interest
in the Affiliate under the equity method. Our share of pre-tax earnings or losses from Affiliates accounted for under the equity
method (“pre-tax equity method earnings”), net of intangible amortization and impairments and tax, is included in Equity
method income (net). For certain of our Affiliates accounted for under the equity method, we report the Affiliate’s financial
results in our Consolidated Financial Statements one quarter in arrears.
For a majority of these Affiliates, we use operating structures where we contractually share in the Affiliate’s revenue less
agreed-upon expenses. We also use operating structures where we contractually share in the Affiliate’s revenue without regard
to expenses.
30
Table of Contents
Equity method revenue, net is derived primarily from asset- and performance-based fees from investment management
services earned by our equity method Affiliates, net of certain expense reimbursements paid by the underlying products. Equity
method revenue, net is generally determined by the level of our equity method Affiliates’ average assets under management and
the composition of these assets across our equity method Affiliates’ investment strategies with different asset-based fee ratios
and performance-based fees. Our Affiliates accounted for under the equity method manage a greater proportion of assets
subject to performance-based fees than our consolidated Affiliates and, as a result, equity method revenue, net will generally
have more performance-based fees than Consolidated revenue.
The following table presents our equity method Affiliates’ average assets under management and equity method Affiliate
revenue, net, as well as pre-tax equity method earnings, equity method intangible amortization, equity method intangible
impairments, if any, and equity method income tax, which in aggregate form Equity method income (net):
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Operating Performance Measures | ||||||||||
| Equity method Affiliate average assets under management (in billions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $266.6 | $301.2 | 13% | $353.2 | 17% | |||||
| Equity method revenue, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $3,008.8 | $3,195.1 | 6% | $4,093.1 | 28% | |||||
| Financial Performance Measures | ||||||||||
| Pre-tax equity method earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . | $382.5 | $455.7 | 19% | $578.1 | 27% | |||||
| Equity method intangible amortization . . . . . . . . . . . . . . . . . . . . . | (86.0) | (90.1) | 5% | (98.1) | 9% | |||||
| Equity method intangible impairments . . . . . . . . . . . . . . . . . . . . . . | (9.6) | (39.9) | N.M.(1) | — | N.M.(1) | |||||
| Equity method income tax . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (6.9) | (13.0) | 88% | (17.1) | 32% | |||||
| Equity method income (net) . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $280.0 | $312.7 | 12% | $462.9 | 48% |
___________________________
(1)Percent change is not meaningful.
Equity method revenue, net increased $898.0 million or 28% in 2025, due to a $634.1 million or 20% increase from asset-
based fees and a $263.9 million or 8% increase from performance-based fees, primarily in liquid alternative strategies. The
increase in asset-based fees was principally due to an increase in our equity method Affiliates’ average assets under
management, primarily in liquid alternative strategies, and changes in the composition of our assets under management,
including net client cash flows from our equity method Affiliates managing alternative strategies, which typically have higher
fee rates and the impact of our investments in new Affiliates primarily managing alternative strategies.
Pre-tax equity method earnings increased $122.4 million or 27% in 2025, primarily due to an $898.0 million or 28%
increase in equity method revenue, net.
Equity method intangible amortization increased $8.0 million or 9% in 2025, primarily due to a $17.6 million increase in
amortization expense due to investments in new Affiliates. This increase was partially offset by a $4.6 million decrease in
amortization expense related to certain definite-lived assets being fully amortized and a $3.9 million decrease in amortization
expense due to a decrease in actual and expected client attrition for certain definite-lived acquired client relationships.
For the year ended December 31, 2024, we recorded a $39.9 million impairment on equity method investments. For the
year ended December 31, 2025, no equity method intangible impairments were recorded. See Note 8 of our Consolidated
Financial Statements.
Affiliate Transaction Gains
The following table presents our Affiliate transaction gains:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Affiliate transaction gains . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $133.1 | $— | N.M.(1) | $371.3 | N.M.(1) |
31
Table of Contents
___________________________
(1)Percent change is not meaningful.
For the years ended December 31, 2023 and 2025, we recorded a gain of $133.1 million on the sale of our equity interest in
Veritable, LP (“Veritable”) (the “Veritable Transaction”), and total gains of $371.3 million related to the sale of our equity
interests in Peppertree, Comvest’s private credit business, and Montrusco Bolton, respectively. See Notes 7 and 8 of our
Consolidated Financial Statements.
Investment and Other Income
The following table presents our Investment and other income:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Investment and other income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $117.1 | $77.4 | (34)% | $83.1 | 7% |
Investment and other income increased $5.7 million or 7% in 2025, primarily due to increases in net realized and
unrealized gains on other investments and marketable securities of $17.4 million and $5.8 million, respectively. These
increases were partially offset by a $16.6 million decrease in interest income.
Income Tax Expense
The following table presents our Income tax expense:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $185.3 | $182.6 | (1)% | $282.3 | 55% |
Our consolidated income tax provision includes taxes attributable to the controlling interest and, to a lesser extent, taxes
attributable to the non-controlling interests.
Income tax expense increased $99.7 million or 55% in 2025. Our effective tax rate (controlling interest) for the year ended
December 31, 2025 was 27.5% as compared to 25.5% for the year ended December 31, 2024. The increase in the effective tax
rate (controlling interest) was primarily due to unrecognized tax benefits and non-deductible compensation expense, partially
offset by higher tax windfalls attributable to share-based compensation for the year ended December 31, 2025.
Net Income
The following table presents Net income, Net income (non-controlling interests), and Net income (controlling interest):
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | % Change | 2025 | % Change | |||||
| Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $906.1 | $740.6 | (18)% | $904.0 | 22% | |||||
| Net income (non-controlling interests) . . . . . . . . . . . . . . . . . . . . . . | 233.2 | 229.0 | (2)% | 187.4 | (18)% | |||||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . | 672.9 | 511.6 | (24)% | 716.6 | 40% |
Net income (controlling interest) increased $205.0 million or 40% in 2025, primarily due to Affiliate transaction gains and
an increase in Equity method income (net). These increases to Net income (controlling interest) were partially offset by
increases in Income tax expense attributable to the controlling interest, primarily due to Affiliate transaction gains, Intangible
amortization and impairments attributable to the controlling interest, and Affiliate equity expense attributable to the controlling
interest.
Supplemental Financial Performance Measures
As supplemental information to our GAAP performance measures, including Net income (see Note 21 of our Consolidated
Financial Statements), we provide non-GAAP performance measures of Adjusted EBITDA (controlling interest), Economic net
income (controlling interest), and Economic earnings per share. We believe that many investors use our Adjusted EBITDA
(controlling interest) when comparing our financial performance to other companies in the investment management industry.
32
Table of Contents
Management utilizes these non-GAAP performance measures to assess our performance before our share of certain non-cash
GAAP expenses primarily related to the acquisition of interests in Affiliates and to improve comparability between periods.
Economic net income (controlling interest) and Economic earnings per share are used by management and our Board of
Directors as our principal performance benchmarks, including as one of the measures for determining executive compensation.
These non-GAAP performance measures are provided in addition to, but not as a substitute for, Net income, Net income
(controlling interest), Earnings per share, or other GAAP performance measures.
Adjusted EBITDA (controlling interest)
Adjusted EBITDA (controlling interest) represents our performance before our share of interest expense, income and
certain non-income based taxes, depreciation, amortization, impairments, gains and losses related to Affiliate transactions, and
non-cash items such as certain Affiliate equity-related activities, gains and losses on our contingent payment obligations, and
unrealized gains and losses on seed capital, general partner commitments, and other strategic investments. Adjusted EBITDA
(controlling interest) is also adjusted to include realized economic gains and losses related to these seed capital, general partner
commitments, and other strategic investments.
The following table presents a reconciliation of Net income (controlling interest) to Adjusted EBITDA (controlling
interest):
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | 2025 | |||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $672.9 | $511.6 | $716.6 | |||
| Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 123.8 | 133.3 | 136.3 | |||
| Income taxes(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 185.2 | 187.9 | 289.3 | |||
| Intangible amortization and impairments(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 128.5 | 149.2 | 214.4 | |||
| Affiliate transactions(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (162.7) | — | (377.5) | |||
| Other items(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (12.0) | (8.9) | 97.7 | |||
| Adjusted EBITDA (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $935.7 | $973.1 | $1,076.8 |
___________________________
(1)Includes equity method income tax.
(2)Intangible amortization and impairments in our Consolidated Statements of Income include amortization attributable to the
non-controlling interests of our consolidated Affiliates. For our Affiliates accounted for under the equity method, we do
not separately report intangible amortization and impairments in our Consolidated Statements of Income. Our share of
these Affiliates’ amortization and impairments is included in Equity method income (net). The following table presents the
Intangible amortization and impairments shown above:
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | 2025 | |||
| Consolidated intangible amortization and impairments . . . . . . . . . . . . . . . . . . . . . . . . . | $48.3 | $29.0 | $160.3 | |||
| Consolidated intangible amortization and impairments (non-controlling interests) . . . | (15.4) | (9.8) | (44.0) | |||
| Equity method intangible amortization and impairments . . . . . . . . . . . . . . . . . . . . . . . | 95.6 | 130.0 | 98.1 | |||
| Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $128.5 | $149.2 | $214.4 |
(3)The year ended December 31, 2023 includes a gain of $133.1 million related to the Veritable Transaction and realized
gains of $29.6 million on ordinary shares of EQT AB (“EQT”), a public company listed on the Nasdaq Stockholm
(EQT.ST), which we received in connection with the sale of our equity interest in Baring Private Equity Asia (“BPEA”) in
the fourth quarter of 2022 (the “BPEA Transaction”). The year ended December 31, 2025 includes total gains of
$371.3 million related to the Peppertree, Comvest, and Montrusco Bolton Transactions and realized gains of $6.2 million
on TPG Class A common shares. See Notes 7 and 8 of our Consolidated Financial Statements. Veritable, Peppertree,
Comvest, and Montrusco Bolton Transaction gains are recorded in Affiliate transaction gains, and realized gains on EQT
ordinary shares and TPG Class A common shares are recorded in Investment and other income in our Consolidated
Statements of Income.
33
Table of Contents
(4)Other items include certain non-income based taxes, depreciation, and non-cash items such as certain Affiliate equity-
related activities, gains and losses on our contingent payment obligations, unrealized gains and losses on seed capital,
general partner commitments, and other strategic investments, and realized economic gains and losses related to these seed
capital, general partner commitments, and other strategic investments. For the year ended December 31, 2025, the increase
in other items was predominantly the result of Affiliate equity-related activities.
Economic Net Income (controlling interest) and Economic Earnings Per Share
Under our Economic net income (controlling interest) definition, we adjust Net income (controlling interest) for our share
of pre-tax intangible amortization and impairments related to intangible assets (including the portion attributable to equity
method investments in Affiliates) because these expenses do not correspond to the changes in the value of these assets, which
do not diminish predictably over time. We also adjust for deferred taxes attributable to intangible assets because we believe it
is unlikely these accruals will be used to settle material tax obligations. Further, we adjust for gains and losses related to
Affiliate transactions, net of tax, and other economic items.
Economic earnings per share represents Economic net income (controlling interest) divided by the Average shares
outstanding (adjusted diluted). In this calculation, we exclude the potential shares issued upon settlement of Redeemable non-
controlling interests from Average shares outstanding (adjusted diluted) because we intend to settle those obligations without
issuing shares, consistent with all prior Affiliate equity purchase transactions. The potential share issuance in connection with
our junior convertible securities is measured using a “treasury stock” method. Under this method, only the net number of
shares of common stock equal to the value of these junior convertible securities in excess of par, if any, are deemed to be
outstanding. We believe the inclusion of net shares under a treasury stock method best reflects the benefit of the increase in
available capital resources (which could be used to repurchase shares of our common stock) that occurs when these securities
are converted and we are relieved of our debt obligation.
The following table presents a reconciliation of Net income (controlling interest) to Economic net income (controlling
interest) and Economic earnings per share:
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions, except per share data) | 2023 | 2024 | 2025 | |||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $672.9 | $511.6 | $716.6 | |||
| Intangible amortization and impairments(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 128.5 | 149.2 | 214.4 | |||
| Intangible-related deferred taxes(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 57.3 | 61.9 | 45.1 | |||
| Affiliate transactions(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (122.1) | — | (284.4) | |||
| Other economic items(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (18.8) | (21.1) | 77.6 | |||
| Economic net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $717.8 | $701.6 | $769.3 | |||
| Average shares outstanding (diluted) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 42.2 | 36.1 | 33.0 | |||
| Hypothetical issuance of shares to settle Redeemable non-controlling interests . . . . . . . . | (3.7) | (1.6) | (1.9) | |||
| Assumed issuance of junior convertible securities shares . . . . . . . . . . . . . . . . . . . . . . . . . | (1.7) | (1.7) | (1.7) | |||
| Dilutive impact of junior convertible securities shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . | — | — | 0.1 | |||
| Average shares outstanding (adjusted diluted) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 36.8 | 32.8 | 29.5 | |||
| Economic earnings per share . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $19.48 | $21.36 | $26.05 |
___________________________
(1)See note (2) to the table in “Adjusted EBITDA (controlling interest).”
(2)Includes equity method deferred taxes. For the year ended December 31, 2023, intangible-related deferred taxes have been
adjusted to eliminate benefits of $28.9 million related to the Veritable Transaction. For the year ended December 31, 2025,
intangible-related deferred taxes have been adjusted to eliminate net expenses of $4.4 million related to the Peppertree and
Comvest Transactions.
(3)The year ended December 31, 2023 includes a gain of $133.1 million related to the Veritable Transaction and realized
gains of $29.6 million on EQT ordinary shares related to the BPEA Transaction, net of $40.6 million income tax expense.
The year ended December 31, 2025 includes total gains of $371.3 million related to the Peppertree, Comvest, and
34
Table of Contents
Montrusco Bolton Transactions and realized gains of $6.2 million on TPG Class A common shares, net of $93.1 million of
income tax expense. See Notes 7 and 8 of our Consolidated Financial Statements.
(4)Other economic items include certain Affiliate equity-related activities, gains and losses related to contingent payment
obligations, tax windfalls and shortfalls from share-based compensation, unrealized gains and losses on seed capital,
general partner commitments, and other strategic investments, and realized economic gains and losses related to these seed
capital, general partner commitments, and other strategic investments. For the year ended December 31, 2025, the increase
in other economic items was predominantly the result of Affiliate equity-related activities.
Liquidity and Capital Resources
We generate long-term value by investing in new Affiliate partnerships, existing Affiliates, and strategic value-add
capabilities through which we can leverage our scale and resources to benefit our Affiliates and enhance their long-term growth
prospects. Given our annual cash generation from operations, in addition to investing for growth in our business, we are also
able to return excess capital to shareholders primarily through share repurchases. We continue to manage our capital structure
consistent with an investment grade company and are currently rated A3 by Moody’s Investors Service and BBB+ by S&P
Global Ratings.
Cash and cash equivalents were $586.0 million as of December 31, 2025 and were attributable to both our controlling and
the non-controlling interests. In 2025, we met our cash requirements primarily through cash generated by operating activities,
senior bank debt borrowings, and an issuance of senior notes. In addition, during the year ended December 31, 2025, we
received total after-tax net proceeds of approximately $490 million from the Peppertree, Comvest, and Montrusco Bolton
Transactions. Our principal uses of cash in 2025 were for investments in new Affiliates, the return of excess capital through
share repurchases, repayment of debt, and distributions to Affiliate equity holders.
We expect investments in new Affiliates, investments in existing Affiliates, primarily through purchases of Affiliate equity
interests and general partner and seed capital investments, the return of capital through share repurchases and the payment of
cash dividends on our common stock, repayment of debt, distributions to Affiliate equity holders, payment of income taxes, and
general working capital to be the primary uses of cash on a consolidated basis for the foreseeable future. In addition, in January
2026, we settled each of our conversion obligations with respect to our junior convertible securities in cash for an aggregate
amount of $514.6 million. We anticipate that our current cash balance, cash flows from operations, and borrowings under our
revolver will be sufficient to support our uses of cash for the foreseeable future. In addition, we may draw funding from the
debt and equity capital markets, and our credit ratings, among other factors, allow us to access these sources of funding on
favorable terms.
The following table presents operating, investing, and financing cash flow activities:
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions) | 2023 | 2024 | 2025 | |||
| Operating cash flow . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $874.3 | $932.1 | $973.2 | |||
| Investing cash flow . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 264.5 | 379.1 | (206.1) | |||
| Financing cash flow . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (758.3) | (1,175.9) | (1,148.7) |
Operating Cash Flow
Operating cash flows are calculated by adjusting Net income for other significant sources and uses of cash, significant non-
cash items, and timing differences in the cash settlement of assets and liabilities.
For the year ended December 31, 2025, Cash flows from operating activities were $973.2 million, primarily from Net
income of $904.0 million adjusted for non-cash items of $424.5 million and distributions of earnings received from equity
method investments of $467.8 million. In 2025, operating cash flows were primarily attributable to the controlling interest.
Investing Cash Flow
For the year ended December 31, 2025, Cash flows used in investing activities were $206.1 million, primarily due to
$776.0 million of investments in Affiliates and $103.8 million of purchases of investment securities. These items were partially
offset by $403.8 million of cash proceeds from Affiliate transactions and $266.2 million of maturities and sales of investment
securities. In 2025, investing cash flows were primarily attributable to the controlling interest.
35
Table of Contents
Financing Cash Flow
For the year ended December 31, 2025, Cash flows used in financing activities were $1,148.7 million, primarily due to
repayment of senior bank debt borrowings and matured senior notes of $826.1 million, $706.3 million of repurchases of
common stock, net, $252.3 million of distributions to non-controlling interests, $170.3 million of Affiliate equity purchases, net
of issuances, and $108.0 million of taxes paid on shares withheld for share-based awards. These items were partially offset by
senior bank debt borrowings and an issuance of senior notes of $899.3 million. In 2025, financing cash flows were primarily
attributable to the controlling interest.
Affiliate Equity
We periodically purchase Affiliate equity from and issue Affiliate equity to our consolidated Affiliate partners and other
parties under agreements that provide us with a conditional right to call and Affiliate equity holders with a conditional right to
put their Affiliate equity interests to us at certain intervals. We have the right to settle a portion of these purchases in shares of
our common stock. For Affiliates accounted for under the equity method, we do not typically have such put and call
arrangements. The purchase price of these conditional purchases is generally calculated based upon a multiple of the Affiliate’s
cash flow distributions, which is intended to represent fair value. In certain cases, Affiliate equity holders are also permitted to
sell their equity interests to Affiliate partners or other parties, subject to our approval or other restrictions.
As of December 31, 2025, the current redemption value of Affiliate equity interests was $408.0 million, of which $246.8
million was presented as Redeemable non-controlling interests (including $32.2 million of consolidated Affiliate sponsored
investment products primarily attributable to third-party investors), and $161.2 million was included in Other liabilities on the
Consolidated Balance Sheets. Although the timing and amounts of these purchases are difficult to predict, we paid $176.7
million for Affiliate equity purchases and received $6.4 million for Affiliate equity issuances in 2025, and we expect net
purchases of approximately $100 million of Affiliate equity in 2026. In the event of a purchase, we become the owner of the
cash flow associated with the purchased equity. See Notes 13 and 14 of our Consolidated Financial Statements.
Share Repurchases
Our Board of Directors authorized share repurchase programs in July 2024 and January 2026 to repurchase up to 5.4
million and 4.2 million shares of our common stock, respectively, and these authorizations have no expiry. Purchases may be
made from time to time, at management’s discretion, in the open market or in privately negotiated transactions, including
through the use of trading plans, as well as pursuant to accelerated share repurchase programs or other share repurchase
strategies that may include derivative financial instruments. For the year ended December 31, 2025, we repurchased 3.3 million
shares of our common stock at an average price per share of $212.92. As of the January 26, 2026 authorization, there were a
total of 6.0 million shares available for repurchase under our share repurchase programs.
Debt
The following table presents the carrying value of our outstanding indebtedness and a reconciliation to Debt as presented
on our Consolidated Balance Sheets:
| December 31, | ||||
|---|---|---|---|---|
| (in millions) | 2024 | 2025 | ||
| Senior bank debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $— | $— | ||
| Senior notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 1,097.4 | 1,172.0 | ||
| Junior subordinated notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 1,216.0 | 1,216.1 | ||
| Junior convertible securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 341.7 | 340.6 | ||
| Total carrying value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 2,655.1 | 2,728.7 | ||
| Debt issuance costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (34.9) | (37.4) | ||
| Debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $2,620.2 | $2,691.3 |
As of December 31, 2025, the weighted average maturity of our outstanding senior and junior subordinated notes is 22
years, all of which is maturing in 2030 and beyond. Our nearest term maturity with respect to our senior and junior
subordinated notes relates to our $350.0 million senior notes due June 2030 (“the 2030 senior notes”). See Note 5 of our
Consolidated Financial Statements.
36
Table of Contents
Senior Bank Debt
As of December 31, 2025, we had a $1.25 billion revolver which matures on November 15, 2029. Subject to certain
conditions, we may increase the commitments under the revolver by up to an additional $500.0 million.
Under the terms of the revolver we are required to meet two financial ratio covenants. The first of these covenants is a
maximum ratio of debt to EBITDA (the “bank leverage ratio”) of 3.25x. The second covenant is a minimum ratio of EBITDA
to cash interest expense (the “bank interest coverage ratio”) of 3.00x. For purposes of calculating these ratios, share-based
compensation and certain Affiliate equity expenses, among other specified expenses, charges, and costs, are added back to
Adjusted EBITDA. As of December 31, 2025, our bank leverage and bank interest coverage ratios were 0.9x and 8.5x,
respectively.
As of December 31, 2025, we had no outstanding borrowings under the revolver, and we could borrow all remaining
capacity and maintain compliance with all of the terms of the revolver. As of the date of this Annual Report on Form 10-K, we
had outstanding borrowings of $475.0 million under the revolver.
Senior Notes
In the third quarter of 2025, our $350.0 million 3.50% senior notes matured and were fully repaid.
As of December 31, 2025, we had senior notes outstanding, the respective principal terms of which are presented and
described below:
| 2030Senior Notes | 2034Senior Notes | 2036 Senior Notes | ||||
|---|---|---|---|---|---|---|
| Issue date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | June 2020 | August 2024 | December 2025 | |||
| Maturity date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | June 2030 | August 2034 | February 2036 | |||
| Par value (in millions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $350.0 | $400.0 | $425.0 | |||
| Stated coupon . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 3.30% | 5.50% | 5.50% | |||
| Coupon frequency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | Semi-annually | Semi-annually | Semi-annually |
On December 11, 2025, we issued $425.0 million of 2036 senior unsecured notes with a maturity date of February 15,
2036 (the “2036 senior notes”). Interest is payable beginning August 15, 2026.
In addition to customary event of default provisions, the indenture governing the senior notes, including the applicable
supplemental indentures with respect to the 2030, 2034, and 2036 senior notes, limits our ability to consolidate, merge, or sell
all or substantially all of our assets, and requires us to make an offer to repurchase the applicable senior notes at 101% of the
principal amount (plus any accrued and unpaid interest), upon certain change of control triggering events. The senior notes
may be redeemed, in whole or in part, at a make-whole redemption price (plus accrued and unpaid interest), at any time prior to
March 15, 2030, in the case of the 2030 senior notes, at any time prior to May 20, 2034, in the case of the 2034 senior notes,
and at any time prior to November 15, 2035, in the case of the 2036 senior notes. In addition, the 2030, 2034, and 2036 senior
notes may be redeemed at par (plus accrued and unpaid interest), in whole or in part, at any time, on or after March 15, 2030,
May 20, 2034, and November 15, 2035, respectively. We may also repurchase senior notes in the open market or in privately
negotiated transactions from time to time at management’s discretion.
We used a majority of the net proceeds from the 2036 senior notes to settle our conversion obligations with respect to our
junior convertible securities in January 2026, as further described below.
37
Table of Contents
Junior Subordinated Notes
As of December 31, 2025, we had junior subordinated notes outstanding, the respective principal terms of which are
presented and described below:
| 2059 Junior Subordinated Notes | 2060 Junior Subordinated Notes | 2061 Junior Subordinated Notes | 2064Junior Subordinated Notes | |||||
|---|---|---|---|---|---|---|---|---|
| Issue date . . . . . . . . . . . . . . . . . . . . . . . . . . . . | March 2019 | September 2020 | July 2021 | March 2024 | ||||
| Maturity date . . . . . . . . . . . . . . . . . . . . . . . . . | March 2059 | September 2060 | September 2061 | March 2064 | ||||
| Par value (in millions) . . . . . . . . . . . . . . . . . . | $300.0 | $275.0 | $200.0 | $450.0 | ||||
| Stated coupon . . . . . . . . . . . . . . . . . . . . . . . . . | 5.875% | 4.75% | 4.20% | 6.75% | ||||
| Coupon frequency . . . . . . . . . . . . . . . . . . . . . | Quarterly | Quarterly | Quarterly | Quarterly | ||||
| NYSE Symbol . . . . . . . . . . . . . . . . . . . . . . . . | MGR | MGRB | MGRD | MGRE |
As of December 31, 2025, each of the 2059 and 2060 junior subordinated notes could be redeemed at any time, in whole or
in part. The other junior subordinated notes may be redeemed at any time, in whole or in part, on or after September 30, 2026,
in the case of the 2061 junior subordinated notes, and on or after March 30, 2029, in the case of the 2064 junior subordinated
notes. In each case, the junior subordinated notes may be redeemed at 100% of the principal amount of the notes being
redeemed, plus any accrued and unpaid interest thereon. Prior to the applicable redemption date, at our option, the applicable
junior subordinated notes may also be redeemed, in whole but not in part, at 100% of the principal amount, plus any accrued
and unpaid interest, if certain changes in tax laws, regulations, or interpretations occur; or at 102% of the principal amount, plus
any accrued and unpaid interest, if a rating agency makes certain changes relating to the equity credit criteria for securities with
features similar to the applicable notes.
Junior Convertible Securities
As of December 31, 2025, we had $340.6 million of principal outstanding on our junior convertible trust preferred
securities outstanding (the “junior convertible securities”). Prior to their redemption, as described below, the junior convertible
securities bore interest at a rate of 5.15% per annum, which interest payments were payable quarterly in cash. The junior
convertible securities were considered contingent payment debt instruments under federal income tax regulations, which
required us to deduct interest in an amount greater than its reported interest expense (“excess interest expense deductions”).
In November 2025, pursuant to the terms of the junior convertible securities, we adjusted the conversion rate of the
securities to 0.2582 shares of common stock per $50.00 junior convertible security, equivalent to an adjusted conversion price
of $193.65 per share. The adjustment was the result of our cumulative declared dividends on our common stock since the prior
adjustment.
On December 8, 2025, we delivered notice that we had elected to redeem all of the outstanding junior convertible securities
on December 29, 2025 (the “Redemption Date”), and announced our intention to settle any and all conversion obligations in
cash. Substantially all holders of the junior convertible securities delivered requests to convert their securities prior to the
Redemption Date. On December 15, 2025, we made an irrevocable election to settle our conversion obligations in cash by
reference to the daily volume weighted average price of our common stock during each applicable ten trading day conversion
reference period. These conversions resulted in a settlement value in excess of the associated carrying value (the “conversion
premium”). As of December 31, 2025, the conversion premium of $155.5 million was recorded within Other liabilities, with a
corresponding reduction to Additional paid-in capital on the Consolidated Balance Sheets. In addition, the conversion resulted
in a reduction to Deferred tax liability (net) on the Consolidated Balance Sheets of $38.9 million, with a corresponding increase
to Additional paid-in capital. Our election to settle each applicable conversion premium in cash using a ten-day reference
period was accounted for as a forward sale contract, which resulted in a $9.2 million expense recorded in Other expenses (net)
in our Consolidated Statements of Income, in the fourth quarter of 2025.
On the Redemption Date, we redeemed $1.1 million of junior convertible securities which were not converted, reflecting
the principal amount of the redeemed securities, plus accrued and unpaid interest, up to, but not including, the Redemption
Date.
In January 2026, we settled each of our applicable conversion obligations in cash for an aggregate amount of
$514.6 million which resulted in an incremental expense related to the forward sale contract of $9.3 million. As a result of the
settlement of these securities, we expect to incur a current cash tax liability of approximately $56.0 million in 2026, reflective
38
Table of Contents
of the recapture of excess interest expense deductions. As of the date of this Annual Report on Form 10-K, no junior
convertible securities are outstanding.
Equity Distribution Program
In the first quarter of 2025, we entered into an equity distribution agreement and forward sale agreements with several
major securities firms under which we may, from time to time, issue and sell shares of our common stock (immediately or on a
forward basis) having an aggregate sales price of up to $500.0 million (the “equity distribution program”). This equity
distribution program superseded and replaced our prior equity distribution program. As of December 31, 2025, no sales had
occurred under the equity distribution program.
Commitments
See Note 6 of our Consolidated Financial Statements.
Other Contingent Commitments
See Notes 3 and 6 of our Consolidated Financial Statements.
Leases
As of December 31, 2025, our lease obligations were $30.8 million through 2026, $53.4 million from 2027 through 2028,
$48.0 million from 2029 through 2030, and $48.5 million thereafter. The portion of these lease obligations attributable to the
controlling interest were $5.8 million through 2026, $6.7 million from 2027 through 2028, $6.6 million from 2029 through
2030, and $11.3 million thereafter. See Note 9 of our Consolidated Financial Statements.
Recent Accounting Developments
See Note 1 of our Consolidated Financial Statements.
Critical Accounting Estimates and Judgments
The preparation of financial statements and related disclosures in conformity with GAAP requires us to make judgments,
assumptions, and estimates that affect the amounts reported in our Consolidated Financial Statements and accompanying notes.
See Note 1 of our Consolidated Financial Statements for a discussion of our significant accounting policies.
The following are our critical accounting estimates and judgments used in the preparation of our Consolidated Financial
Statements, and due to their subjectivity, actual results could differ materially from the amounts reported.
Fair Value Measurements
Accounting standards define fair value as the price that would be received to sell an asset or paid to transfer a liability in
the principal or most advantageous market in an orderly transaction between market participants at the measurement date.
These standards establish a fair value hierarchy that gives the highest priority to quoted prices in active markets for identical
assets or liabilities and the lowest priority to unobservable inputs.
We make judgments to determine the fair value of certain assets, liabilities, and equity interests when allocating the
purchase price of our new investments, when revaluing our contingent payment obligations, when we issue or purchase
Affiliate equity interests, and when we test our goodwill, indefinite- and definite-lived acquired client relationships, or equity
method investments for impairment.
In determining fair values that reflect our own assumptions concerning unobservable inputs, we typically use valuation
techniques, including probability-weighted discounted cash flow analyses and Monte Carlo simulations, where we make
assumptions about growth rates of assets under management, client attrition, asset- and performance-based fee rates, and
expenses. In these analyses, we also consider historical and current market multiples, tax benefits, credit risk, interest rates, tax
rates, discount rates, volatility, and discounts for lack of marketability. We consider the reasonableness of our assumptions by
comparing our valuation conclusions to observed market transactions and, in certain instances, by consulting with third-party
valuation firms. Changes in the assumptions used could significantly impact fair values.
39
Table of Contents
Indefinite-Lived Acquired Client Relationships
Indefinite-lived acquired client relationships include investment advisory contracts between our Affiliates and their mutual
funds and other retail-oriented investment products. Because these contracts are with the investment products themselves, and
not with the underlying investors, and the contracts between our Affiliates and the investment products are typically renewed on
an annual basis, industry practice under GAAP is to consider the contract life to be indefinite and, as a result, not amortizable.
We perform indefinite-lived acquired client relationship impairment assessments annually, or more frequently should
circumstances indicate fair value has declined below the related carrying value. For purposes of our assessments, we consider
various qualitative and quantitative factors to determine if it is more-likely-than-not that the fair value of each asset group is
greater than its carrying amount. If we determine that it is likely that the fair value has declined below our related carrying
value, we perform discounted cash flow analyses to determine the fair value of the asset group and record an expense in
Intangible amortization and impairments to reduce the carrying value to its fair value. In these analyses, the most relevant
assumptions are revenue growth rates and discount rates.
In the first quarter of 2025, we completed an impairment assessment of the indefinite-lived acquired client relationships for
certain mutual fund assets and determined that the fair value of the assets had declined below their carrying values.
Accordingly, we recorded an expense in Intangible amortization and impairments of $59.2 million attributable to the controlling
interest ($70.0 million in aggregate) to reduce the carrying value of the assets to fair value. The decline in the fair value was a
result of current and projected declines in assets under management that decreased the forecasted revenue associated with the
assets. The most relevant assumptions used in these analyses were revenue growth rates over the next five years ranging from
(21)% to 0%, long-term revenue growth rates of 0%, and discount rates of 11.0%.
In the fourth quarter of 2025, we completed our annual impairment assessment of our indefinite-lived acquired client
relationships and determined that the fair value of certain mutual fund assets had declined below their carrying values.
Accordingly, we recorded an expense in Intangible amortization and impairments of $37.0 million attributable to the controlling
interest ($58.0 million in aggregate) to reduce the carrying value of the assets to fair value. The decline in the fair value was a
result of current and projected declines in assets under management that decreased the forecasted revenue associated with the
assets. The most relevant assumptions used in these analyses were revenue growth rates over the next five years ranging from
(34)% to 0%, long-term revenue growth rates of 0%, and discount rates of 10.5%.
While we believe all assumptions used in our assessments are reasonable and appropriate, changes in these estimates could
produce different values. We performed a sensitivity analysis over the most relevant assumptions used in these assessments.
Assuming all other assumptions remain constant, a decrease in the revenue growth rates over the next five years of 200 basis
points would result in an additional impairment amount of approximately $80 million, while an increase in the discount rate of
100 basis points would result in an additional impairment amount of approximately $85 million. Further declines in assets
under management resulting from negative investment performance or net client outflows above our estimates could result in
additional future impairments.
For the year ended December 31, 2025, no other impairments were indicated for our indefinite-lived acquired client
relationships.
Equity Method Investments in Affiliates
We periodically perform assessments to determine if the fair value of an investment may have declined below its related
carrying value for our Affiliates accounted for under the equity method for a period that we consider to be other-than-
temporary. We perform these assessments if certain triggering events occur or annually during the fourth quarter. We first
consider whether certain qualitative and quantitative factors (including discount rates) indicate an increased likelihood of a
decline in the fair value of an Affiliate during the reporting period. If such a decline is identified, and it is likely that an
investment’s fair value may have declined below its carrying value, we perform a quantitative assessment to determine if an
impairment exists. Impairments are recorded as an expense in Equity method income (net) to reduce the carrying value of the
Affiliate to its fair value.
When we quantitatively test our equity method investments for impairment, we typically use valuation methods such as
discounted cash flow analyses. In these analyses, our most significant assumptions relate to growth rates of projected assets
under management, client attrition, asset- and performance-based fees, expenses, and discount rates. We consider the
reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions, comparable
company valuations, and, in certain instances, by consulting with third-party valuation firms. Changes in these assumptions
could significantly impact the respective fair value of an Affiliate.
40
Table of Contents
For the year ended December 31, 2025, the Company completed its annual assessment of its investments in Affiliates
accounted for under the equity method and no impairments were indicated.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001004434-25-000010.
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following executive overview, which summarizes the significant trends affecting our results of operations and financial
condition, as well as the remainder of this Management’s Discussion and Analysis of Financial Condition and Results of
Operations of Affiliated Managers Group, Inc. and its subsidiaries, should be read in conjunction with the “Forward-Looking
Statements” section set forth in Part I, the “Risk Factors” section set forth in Item 1A of Part I and with our Consolidated
Financial Statements and the notes thereto contained elsewhere in this Annual Report on Form 10-K, and in any more recent
filings with the SEC.
Our discussion and analysis of the key operating performance measures and financial results for fiscal year 2024
compared to fiscal year 2023 is included herein. For discussion and analysis of fiscal year 2023 compared to fiscal year 2022,
please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of Part II
in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, which was filed with the SEC on
February 16, 2024.
Executive Overview
AMG is a strategic partner to leading independent investment firms globally. Our strategy is to generate long-term value
by investing in high-quality independent partner-owned firms, which we refer to as “Affiliates,” through a proven partnership
approach, and allocating resources across our unique opportunity set to the areas of highest growth and return. With their
entrepreneurial, investment-centric cultures and alignment of interests with clients through direct equity ownership by firm
principals, independent firms have fundamental competitive advantages in offering unique return streams to the marketplace.
Through AMG’s distinctive approach, we enhance these advantages to magnify the long-term success of our Affiliates and
actively support their independence. Our innovative model enables each Affiliate’s management team to retain autonomy
and significant equity ownership in their firm, while they leverage our strategic capabilities and insight, including growth
capital, product strategy and development, capital formation, and incentive alignment and succession planning. As of
December 31, 2024, our aggregate assets under management were approximately $708 billion across a diverse range of
private markets, liquid alternatives, and differentiated long-only investment strategies.
On February 6, 2025, we announced the completion of our minority investment in NorthBridge Partners, LLC
(“NorthBridge”), a private markets manager specializing in industrial logistics real estate assets. Following the close of the
transaction, NorthBridge partners continue to hold a significant majority of the equity of the firm and direct its day-to-day
operations. The financial results will be recognized in the Consolidated Financial Statements one quarter in arrears.
Operating Performance Measures
Under accounting principles generally accepted in the U.S. (“GAAP”), we are required to consolidate certain of our
Affiliates and use the equity method of accounting for others. Whether we consolidate an Affiliate or use the equity method of
accounting, we maintain the same innovative partnership approach and provide support and assistance in substantially the same
manner for all of our Affiliates. Furthermore, all of our Affiliates are investment managers and are impacted by similar
marketplace factors and industry trends. Therefore, certain key aggregate operating performance measures are important in
providing management with a comprehensive view of the operating performance and material trends across our entire business.
The following table presents our key aggregate operating performance measures:
| As of and for the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in billions, except as noted) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Assets under management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $650.8 | $672.7 | 3% | $707.9 | 5% | |||||
| Average assets under management . . . . . . . . . . . . . . . . . . . . . . . . . | 709.4 | 660.3 | (7)% | 700.5 | 6% | |||||
| Aggregate fees (in millions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 5,560.5 | 5,066.6 | (9)% | 5,236.0 | 3% |
Assets under management, and therefore average assets under management, include the assets under management of our
consolidated and equity method Affiliates. Assets under management is presented on a current basis without regard to the
timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial
Statements. Average assets under management reflects the timing of the inclusion of an Affiliate’s financial results in our
operating performance measures and Consolidated Financial Statements. Average assets under management for mutual funds
and similar investment products generally represents an average of the daily net assets under management, while for
23
Table of Contents
institutional and high net worth clients, average assets under management generally represents an average of the assets at the
beginning or end of each month during the applicable period.
Aggregate fees consist of the total asset- and performance-based fees earned by all of our consolidated and equity method
Affiliates. For certain of our Affiliates accounted for under the equity method, we report the Affiliate’s aggregate fees one
quarter in arrears. Aggregate fees are provided in addition to, but not as a substitute for, Consolidated revenue or other GAAP
performance measures.
Assets Under Management
Our Affiliates manage capital on behalf of clients across a diverse range of investment strategies. Our Affiliates earn asset-
based fees on the capital that they manage and certain of our Affiliate’s strategies earn performance-based fees based on the
performance generated by their investment products. Assets under management increased during the year ended December 31,
2024, primarily driven by investment performance generated across our Affiliates, partially offset by net outflows. We
continue to see client demand for alternative strategies (both in private markets and liquid alternatives), as evidenced by our net
inflows in this category, but our equity strategies experienced net outflows in line with trends across the industry. As we
continue to invest in new and existing Affiliates, we expect to further evolve our business mix and better position AMG to
benefit from industry growth trends.
The following table presents changes in our assets under management by strategy:
| Alternatives | Differentiated Long-Only | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in billions) | Private Markets | Liquid Alternatives | Equities(1) | Multi-Asset & Fixed Income | Total | |||||
| December 31, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $114.8 | $124.0 | $329.4 | $104.5 | $672.7 | |||||
| Client cash inflows and commitments . . . . . . . . . . . . | 23.7 | 27.5 | 38.1 | 22.1 | 111.4 | |||||
| Client cash outflows . . . . . . . . . . . . . . . . . . . . . . . . . | (0.2) | (25.6) | (80.2) | (19.3) | (125.3) | |||||
| Net client cash flows . . . . . . . . . . . . . . . . . . . . . . | 23.5 | 1.9 | (42.1) | 2.8 | (13.9) | |||||
| New investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 0.7 | — | — | 0.7 | 1.4 | |||||
| Market changes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 0.4 | 10.6 | 41.4 | 8.7 | 61.1 | |||||
| Foreign exchange(2) . . . . . . . . . . . . . . . . . . . . . . . . . . | (0.3) | (0.8) | (4.6) | (1.2) | (6.9) | |||||
| Realizations and distributions (net) . . . . . . . . . . . . . . | (4.4) | (0.5) | (1.4) | (0.3) | (6.6) | |||||
| Other(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 0.7 | 5.5 | (6.5) | 0.4 | 0.1 | |||||
| December 31, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $135.4 | $140.7 | $316.2 | $115.6 | $707.9 |
___________________________
(1)Equities includes assets under management attributable to both global equities and U.S. equities.
(2)Foreign exchange reflects the impact of translating the assets under management of our Affiliates whose functional
currency is not the U.S. dollar into our functional currency.
(3)Other includes assets under management attributable to product transitions and reclassifications.
The following tables present performance of our investment strategies, where available, measured by the percentage of
assets under management ahead of their relevant benchmark:
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||
|---|---|---|---|---|---|---|
| IRR Latest Vintage | IRR Last Three Vintages | |||||
| Private markets(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 19% | 85% | 84% |
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||||
|---|---|---|---|---|---|---|---|---|
| 3-year | 5-year | 10-year | ||||||
| Liquid alternatives(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 20% | 87% | 95% | 87% | ||||
| Equities(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 45% | 36% | 53% | 53% | ||||
| Multi-asset and fixed income(4) . . . . . . . . . . . . . . . . . . . . . . . . | 16% | N/A | N/A | N/A |
24
Table of Contents
___________________________
(1)Past performance is not indicative of future results. Performance and AUM information is as of December 31, 2024 and is
based on data available at the time of calculation. Product returns are sourced from Affiliates while benchmark returns are
generally sourced via third-party subscriptions.
(2)For private markets products, performance is reported as the percentage of assets that have outperformed benchmarks on a
since-inception internal rate of return basis. Benchmarks utilized include a combination of public market equivalents, peer
medians, and absolute returns where benchmarks are not available. For purposes of investment performance comparisons,
the latest vintage comparison includes the most recent vehicles and strategies (traditional long-duration investment funds,
customized vehicles, and other evergreen vehicles and product structures) where meaningful performance is available and
calculable. In order to illustrate the performance of our private markets product category over a longer period of history,
the last three vintages comparison incorporates the latest vintage vehicles and the prior two vintages for traditional long-
duration investment funds, as well as additional vehicles and strategies launched during the equivalent time period as the
last three vintages of traditional long-duration investment funds. Due to the nature of these investments and vehicles,
reported performance is typically on a three- to six-month lag basis.
(3)For liquid alternative and equity products, performance is reported as the percentage of assets that have outperformed
benchmarks across the indicated periods, and excludes market-hedging products. For purposes of investment performance
comparisons, products are an aggregation of portfolios (separate accounts, investment funds, and other products) that each
represent a particular investment objective, using the most representative portfolio for the performance comparison.
Performance is presented for products with a three-, five-, and/or ten-year track record and is measured on a consistent
basis relative to the most appropriate benchmarks. Benchmark appropriateness is generally reviewed annually to reflect
any changes in how underlying portfolios/mandates are managed. Product and benchmark performance is reflected as total
return and is annualized. Reported product performance is gross-of-fees for institutional and high-net-worth separate
accounts, and generally net-of-fees across retail funds and other commingled vehicles such as hedge funds.
(4)Multi-asset and fixed income products are mainly our wealth management and solutions offerings. These investment
products are primarily customized toward wealth preservation, estate planning, and liability and tax management, and
therefore are typically not measured against a benchmark.
Aggregate Fees
Aggregate fees consist of asset- and performance-based fees of our consolidated and equity method Affiliates. Asset-based
fees include advisory and other fees earned by our Affiliates for services provided to their clients and are typically determined
as a percentage of the value of a client’s assets under management, generally inclusive of uncalled commitments. Asset-based
fees are generally impacted by the level of average assets under management and the composition of these assets across our
strategies with different asset-based fee ratios. Our asset-based fee ratio is calculated as asset-based fees divided by average
assets under management.
In some cases, if product returns exceed certain performance thresholds, we will participate in performance-based fees.
Performance-based fees are based on investment performance, typically on an absolute basis or relative to a benchmark or
hurdle rate, and are generally recognized when it is improbable that there will be a significant reversal in the amount of revenue
recognized. Performance-based fees are generally recognized less frequently than asset-based fees and will vary from period to
period because they inherently depend on investment performance. As of December 31, 2024, approximately 27% of our total
assets under management could potentially earn performance-based fees. These percentages were approximately 12% and 47%
of our assets under management for our consolidated Affiliates and Affiliates accounted for under the equity method,
respectively. We anticipate performance-based fees will be a recurring component of our aggregate fees; however we do not
anticipate these fees to be a significant component of our Consolidated revenue as these fees are predominately earned by our
Affiliates accounted for under the equity method.
Aggregate fees were $5,236.0 million in 2024, an increase of $169.4 million or 3% as compared to 2023. The increase in
our aggregate fees was due to a $323.1 million or 6% increase from asset-based fees, offset by a $153.7 million or 3% decrease
from performance-based fees, primarily in our liquid alternative strategies. The increase in asset-based fees was principally due
to an increase in our average assets under management, primarily in our liquid alternative and private markets strategies, and
changes in the composition of our assets under management primarily driven by investments in new Affiliates.
25
Table of Contents
Financial and Supplemental Financial Performance Measures
The following table presents our key financial and supplemental financial performance measures:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,388.1 | $906.1 | (35)% | $740.6 | (18)% | |||||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . | 1,145.9 | 672.9 | (41)% | 511.6 | (24)% | |||||
| Adjusted EBITDA (controlling interest)(1) . . . . . . . . . . . . . . . . . . . | 1,053.8 | 935.7 | (11)% | 973.1 | 4% | |||||
| Economic net income (controlling interest)(1) . . . . . . . . . . . . . . . . . | 797.2 | 717.8 | (10)% | 701.6 | (2)% |
___________________________
(1)Adjusted EBITDA (controlling interest) and Economic net income (controlling interest) are non-GAAP performance
measures and are discussed in “Supplemental Financial Performance Measures.”
Net income (controlling interest) decreased $161.3 million or 24% in 2024. This decrease was primarily due to the
recognition of a $133.1 million pre-tax gain associated with the sale of our equity interest in Veritable, LP, one of our
consolidated Affiliates, in the third quarter of 2023 (the “Veritable Transaction”) and a $38.3 million decrease in Investment
and other income attributable to the controlling interest.
Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it
provides a comprehensive view of our share of the financial performance of our business. Adjusted EBITDA (controlling
interest) increased $37.4 million or 4% in 2024, primarily from investments in new Affiliates and the recognition of
performance-based fees earned by Affiliates in which we hold a greater economic interest.
We believe Economic net income (controlling interest) is an important supplemental financial performance measure
because it represents our performance before non-cash expenses primarily related to our acquisition of interests in Affiliates and
improves comparability of performance between periods. Economic net income (controlling interest) decreased $16.2 million
or 2% in 2024, primarily due to a $32.8 million increase in current and other deferred taxes attributable to the controlling
interest and a $9.5 million increase in Interest expense attributable to the controlling interest. These decreases were partially
offset by a $37.4 million or 4% increase in Adjusted EBITDA (controlling interest).
Results of Operations
The following discussion includes the key operating performance measures and financial results of our consolidated and
equity method Affiliates. Our consolidated Affiliates’ financial results are included in our Consolidated revenue, Consolidated
expenses, and Investment and other income, and our share of our equity method Affiliates’ financial results is reported, net of
intangible amortization and impairments, in Equity method income (net).
Consolidated Revenue
Our Consolidated revenue is derived from our consolidated Affiliates, primarily from asset-based fees from investment
management services. For these Affiliates, we typically use operating structures where we contractually share in the Affiliate’s
revenue without regard to expenses. Consolidated revenue is generally determined by the level of our consolidated Affiliates’
average assets under management and the composition of these assets across our consolidated Affiliates’ investment strategies
with different asset-based fee ratios and performance-based fees.
The following table presents our consolidated Affiliates’ average assets under management and Consolidated revenue:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Consolidated Affiliate average assets under management (in billions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $422.2 | $393.7 | (7)% | $399.3 | 1% | |||||
| Consolidated revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $2,329.6 | $2,057.8 | (12)% | $2,040.9 | (1)% |
Our Consolidated revenue decreased $16.9 million or 1% in 2024, primarily due to a $20.3 million or 1% decrease from
asset-based fees. The decrease in asset-based fees was principally due to changes in the composition of our assets under
26
Table of Contents
management, including the impact of the Veritable Transaction, partially offset by an increase in our consolidated Affiliate
average assets under management, primarily in our private markets strategies.
Consolidated Expenses
The following table presents our Consolidated expenses:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Compensation and related expenses . . . . . . . . . . . . . . . . . . . . . . . . | $1,071.5 | $907.5 | (15)% | $915.3 | 1% | |||||
| Selling, general and administrative . . . . . . . . . . . . . . . . . . . . . . . . | 385.5 | 358.2 | (7)% | 376.5 | 5% | |||||
| Intangible amortization and impairments . . . . . . . . . . . . . . . . . . . . | 51.6 | 48.3 | (6)% | 29.0 | (40)% | |||||
| Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 114.4 | 123.8 | 8% | 133.3 | 8% | |||||
| Depreciation and other amortization . . . . . . . . . . . . . . . . . . . . . . . | 15.8 | 13.0 | (18)% | 13.4 | 3% | |||||
| Other expenses (net) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 34.7 | 45.8 | 32% | 40.3 | (12)% | |||||
| Total consolidated expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,673.5 | $1,496.6 | (11)% | $1,507.8 | 1% |
Compensation and related expenses increased $7.8 million or 1% in 2024, primarily due to a $16.3 million increase in
compensation accruals and a $6.9 million increase in Affiliate equity compensation expense. These increases were partially
offset by a $16.0 million decrease in compensation and related expenses due to the Veritable Transaction.
Selling, general and administrative expenses increased $18.3 million or 5% in 2024, primarily due to a $22.4 million
increase in distribution and investment-related expenses, principally as a result of the increase in average assets under
management on which these expenses are incurred. This increase was partially offset by a $2.4 million decrease in professional
fees and a $1.6 million decrease in non-income based taxes.
Intangible amortization and impairments decreased $19.3 million or 40% in 2024, primarily due to a $14.1 million
decrease in amortization expense related to certain definite-lived assets being fully amortized and a $5.0 million decrease due to
the Veritable Transaction.
Interest expense increased $9.5 million or 8% in 2024, primarily due to a $23.8 million increase from our 6.75% junior
subordinated notes issued in March 2024 (the “2064 junior subordinated notes”) and an $8.1 million increase from our 5.50%
senior unsecured notes issued in August 2024 (the “2034 senior notes”). These increases were partially offset by a $15.5
million decrease due to the maturity of our 4.25% senior notes in February 2024 (the “2024 senior notes”) and an $8.2 million
decrease due to the repayment of our senior unsecured term loan facility (the “term loan”).
There were no significant changes to Depreciation and other amortization in 2024.
Other expenses (net) decreased $5.5 million or 12% in 2024, primarily due to a $2.7 million decrease in expenses related to
changes in the values of contingent payment obligations and a $1.5 million decrease in rent and related office costs.
Equity Method Income (Net)
When we do not own a controlling equity interest in an Affiliate, but have significant influence, we account for our interest
in the Affiliate under the equity method. Our share of earnings or losses from Affiliates accounted for under the equity method
(“equity method earnings”), net of amortization and impairments, is included in Equity method income (net). For certain of our
Affiliates accounted for under the equity method, we report the Affiliate’s financial results in our Consolidated Financial
Statements one quarter in arrears.
For a majority of these Affiliates, we use operating structures where we contractually share in the Affiliate’s revenue less
agreed-upon expenses. We also use operating structures where we contractually share in the Affiliate’s revenue without regard
to expenses.
Our equity method revenue is derived primarily from asset- and performance-based fees from investment management
services earned by our equity method Affiliates. Equity method revenue incorporates the total asset- and performance-based
fees earned by all of our Affiliates accounted for under the equity method and is generally determined by the level of our equity
method Affiliate average assets under management and the composition of these assets across our strategies with different
asset-based fee ratios and performance-based fees. Our Affiliates accounted for under the equity method manage a greater
27
Table of Contents
proportion of assets subject to performance-based fees than our consolidated Affiliates and, as a result, equity method revenue
will generally have more performance-based fees than Consolidated revenue.
The following table presents equity method Affiliate average assets under management and equity method Affiliate
revenue (“equity method revenue”), as well as equity method earnings, equity method intangible amortization, and equity
method intangible impairments, if any, which in aggregate form Equity method income (net):
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Operating Performance Measures | ||||||||||
| Equity method Affiliate average assets under management (in billions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $287.2 | $266.6 | (7)% | $301.2 | 13% | |||||
| Equity method revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $3,230.9 | $3,008.8 | (7)% | $3,195.1 | 6% | |||||
| Financial Performance Measures | ||||||||||
| Equity method earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $497.2 | $375.6 | (24)% | $442.7 | 18% | |||||
| Equity method intangible amortization . . . . . . . . . . . . . . . . . . . . . | (109.1) | (86.0) | (21)% | (90.1) | 5% | |||||
| Equity method intangible impairments . . . . . . . . . . . . . . . . . . . . . . | (50.0) | (9.6) | (81)% | (39.9) | N.M.(1) | |||||
| Equity method income (net) . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $338.1 | $280.0 | (17)% | $312.7 | 12% |
___________________________
(1)Percent change is not meaningful.
Our equity method revenue increased $186.3 million or 6% in 2024, due to a $343.4 million or 11% increase from asset-
based fees, offset by a $157.1 million or 5% decrease from performance-based fees, primarily in our liquid alternative
strategies. The increase in asset-based fees was principally due to an increase in our equity method Affiliate average assets
under management, primarily in our liquid alternative and private markets strategies, and changes in the composition of our
assets under management primarily driven by investments in new Affiliates.
Equity method earnings increased $67.1 million or 18% in 2024, primarily due to a $186.3 million or 6% increase in equity
method revenue. Equity method earnings increased more than equity method revenue on a percentage basis primarily due to an
increase in earnings at certain Affiliates in which we share in revenue less agreed-upon expenses and the recognition of
performance-based fees earned by Affiliates in which we hold a greater economic interest.
Equity method intangible amortization increased $4.1 million or 5% in 2024, primarily due to a $19.5 million increase in
amortization expense due to investments in new Affiliates and a $17.9 million increase in amortization expense due to a
decrease in actual and expected client attrition for certain definite-lived acquired client relationships. These increases were
partially offset by a $33.3 million decrease in amortization expense related to certain definite-lived assets being fully amortized.
Equity method intangible impairments increased $30.3 million in 2024. See Note 8 of our Consolidated Financial
Statements.
Affiliate Transaction Gains
For the years ended December 31, 2022 and 2023, we recorded gains of $641.9 million on the sale of our equity interest in
Baring Private Equity Asia ("BPEA") to EQT AB ("EQT"), a public company listed on the Nasdaq Stockholm (EQT.ST) (the
"BPEA Transaction"), in connection with the strategic combination of BPEA and EQT, which was completed in the fourth
quarter of 2022, and $133.1 million on the Veritable Transaction, respectively. See Notes 7 and 8 of our Consolidated
Financial Statements.
Investment and Other Income
The following table presents our Investment and other income:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Investment and other income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $110.3 | $117.1 | 6% | $77.4 | (34)% |
28
Table of Contents
Investment and other income decreased $39.7 million or 34% in 2024, primarily due to a $35.3 million decrease in net
realized and unrealized gains on investments in marketable securities.
Income Tax Expense
The following table presents our Income tax expense:
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $358.3 | $185.3 | (48)% | $182.6 | (1)% |
Our consolidated income tax provision includes taxes attributable to the controlling interest and, to a lesser extent, taxes
attributable to the non-controlling interests.
Income tax expense decreased $2.7 million or 1% in 2024. Our effective rate (controlling interest) for the year ended
December 31, 2024 was 25.5% as compared to 20.9% for the year ended December 31, 2023. The increase in the tax rate
(controlling interest) was primarily due to discrete foreign tax benefits for the year ended December 31, 2023, and an expense
to reduce the carrying value of an Affiliate to fair value for which no tax benefit was recorded, partially offset by higher tax
windfalls attributable to share-based compensation, for the year ended December 31, 2024.
Net Income
The following table presents Net income, Net income (non-controlling interests), and Net income (controlling interest):
| For the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | % Change | 2024 | % Change | |||||
| Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,388.1 | $906.1 | (35)% | $740.6 | (18)% | |||||
| Net income (non-controlling interests) . . . . . . . . . . . . . . . . . . . . . . | 242.2 | 233.2 | (4)% | 229.0 | (2)% | |||||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . | 1,145.9 | 672.9 | (41)% | 511.6 | (24)% |
Net income (controlling interest) decreased $161.3 million or 24% in 2024, primarily due to the recognition of a pre-tax
gain associated with the Veritable Transaction in the third quarter of 2023 and a decrease in Investment and other income
attributable to the controlling interest.
Supplemental Financial Performance Measures
As supplemental information to our GAAP performance measures, including Net income (see Note 21 of our Consolidated
Financial Statements), we provide non-GAAP performance measures of Adjusted EBITDA (controlling interest), Economic net
income (controlling interest), and Economic earnings per share. We believe that many investors use our Adjusted EBITDA
(controlling interest) when comparing our financial performance to other companies in the investment management industry.
Management utilizes these non-GAAP performance measures to assess our performance before our share of certain non-cash
GAAP expenses primarily related to the acquisition of interests in Affiliates and to improve comparability between periods.
Economic net income (controlling interest) and Economic earnings per share are used by management and our Board of
Directors as our principal performance benchmarks, including as one of the measures for determining executive compensation.
These non-GAAP performance measures are provided in addition to, but not as a substitute for, Net income, Net income
(controlling interest), Earnings per share, or other GAAP performance measures.
Adjusted EBITDA (controlling interest)
Adjusted EBITDA (controlling interest) represents our performance before our share of interest expense, income and
certain non-income based taxes, depreciation, amortization, impairments, gains and losses related to Affiliate Transactions, and
non-cash items such as certain Affiliate equity activity, gains and losses on our contingent payment obligations, and unrealized
gains and losses on seed capital, general partner commitments, and other strategic investments. Adjusted EBITDA (controlling
interest) is also adjusted to include realized economic gains and losses related to these seed capital, general partner
commitments, and other strategic investments.
29
Table of Contents
The following table presents a reconciliation of Net income (controlling interest) to Adjusted EBITDA (controlling
interest):
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | 2024 | |||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,145.9 | $672.9 | $511.6 | |||
| Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 114.4 | 123.8 | 133.3 | |||
| Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 347.4 | 185.2 | 187.9 | |||
| Intangible amortization and impairments(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 195.0 | 128.5 | 149.2 | |||
| Affiliate Transactions(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (743.6) | (162.7) | — | |||
| Other items(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (5.3) | (12.0) | (8.9) | |||
| Adjusted EBITDA (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,053.8 | $935.7 | $973.1 |
___________________________
(1)Intangible amortization and impairments in our Consolidated Statements of Income include amortization attributable to the
non-controlling interests of our consolidated Affiliates. For our Affiliates accounted for under the equity method, we do
not separately report intangible amortization and impairments in our Consolidated Statements of Income. Our share of
these Affiliates’ amortization and impairments is included in Equity method income (net). The following table presents the
Intangible amortization and impairments shown above:
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | 2024 | |||
| Consolidated intangible amortization and impairments . . . . . . . . . . . . . . . . . . . . . . . . . | $51.6 | $48.3 | $29.0 | |||
| Consolidated intangible amortization and impairments (non-controlling interests) . . . | (15.7) | (15.4) | (9.8) | |||
| Equity method intangible amortization and impairments . . . . . . . . . . . . . . . . . . . . . . . | 159.1 | 95.6 | 130.0 | |||
| Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $195.0 | $128.5 | $149.2 |
(2)The year ended December 31, 2022 includes BPEA Transaction gain of $641.9 million and realized and unrealized gains
on EQT ordinary shares of $43.8 million and $57.9 million, respectively. The year ended December 31, 2023 includes
Veritable Transaction gain of $133.1 million and realized gains on ordinary shares of EQT of $29.6 million.
(3)Other items include certain non-income based taxes, depreciation, and non-cash items such as certain Affiliate equity
activity, gains and losses on our contingent payment obligations, unrealized gains and losses on seed capital, general
partner commitments, and other strategic investments, and realized economic gains and losses related to these seed capital,
general partner commitments, and other strategic investments.
Economic Net Income (controlling interest) and Economic Earnings Per Share
Under our Economic net income (controlling interest) definition, we adjust Net income (controlling interest) for our share
of pre-tax intangible amortization and impairments related to intangible assets (including the portion attributable to equity
method investments in Affiliates) because these expenses do not correspond to the changes in the value of these assets, which
do not diminish predictably over time. We also adjust for deferred taxes attributable to intangible assets because we believe it
is unlikely these accruals will be used to settle material tax obligations. Further, we adjust for gains and losses related to
Affiliate Transactions, net of tax, and other economic items.
Economic earnings per share represents Economic net income (controlling interest) divided by the Average shares
outstanding (adjusted diluted). In this calculation, we exclude the potential shares issued upon settlement of Redeemable non-
controlling interests from Average shares outstanding (adjusted diluted) because we intend to settle those obligations without
issuing shares, consistent with all prior Affiliate equity purchase transactions. The potential share issuance in connection with
our junior convertible securities is measured using a “treasury stock” method. Under this method, only the net number of
shares of common stock equal to the value of these junior convertible securities in excess of par, if any, are deemed to be
outstanding. We believe the inclusion of net shares under a treasury stock method best reflects the benefit of the increase in
available capital resources (which could be used to repurchase shares of common stock) that occurs when these securities are
converted and we are relieved of our debt obligation.
30
Table of Contents
The following table presents a reconciliation of Net income (controlling interest) to Economic net income (controlling
interest) and Economic earnings per share:
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions, except per share data) | 2022 | 2023 | 2024 | |||
| Net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,145.9 | $672.9 | $511.6 | |||
| Intangible amortization and impairments(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 195.0 | 128.5 | 149.2 | |||
| Intangible-related deferred taxes(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 45.5 | 57.3 | 61.9 | |||
| Affiliate Transactions(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (576.0) | (122.1) | — | |||
| Other economic items(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (13.2) | (18.8) | (21.1) | |||
| Economic net income (controlling interest) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $797.2 | $717.8 | $701.6 | |||
| Average shares outstanding (diluted) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 49.0 | 42.2 | 36.1 | |||
| Hypothetical issuance of shares to settle Redeemable non-controlling interests . . . . . . . . | (7.4) | (3.7) | (1.6) | |||
| Assumed issuance of junior convertible securities shares . . . . . . . . . . . . . . . . . . . . . . . . . | (1.8) | (1.7) | (1.7) | |||
| Average shares outstanding (adjusted diluted) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 39.8 | 36.8 | 32.8 | |||
| Economic earnings per share . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $20.02 | $19.48 | $21.36 |
___________________________
(1)See note (1) to the table in “Adjusted EBITDA (controlling interest).”
(2)For the years ended December 31, 2022, and 2023, intangible-related deferred taxes have been adjusted to eliminate
benefits of $13.5 million related to the BPEA Transaction and $28.9 million related to the Veritable Transaction,
respectively.
(3)The year ended December 31, 2022 includes BPEA Transaction gain of $641.9 million and realized and unrealized gains
on EQT ordinary shares of $43.8 million and $57.9 million, respectively, net of $167.6 million of income tax expense. The
year ended December 31, 2023 includes Veritable Transaction gain of $133.1 million and realized gains on EQT shares of
$29.6 million, net of $40.6 million income tax expense.
(4)Other economic items include certain Affiliate equity activity, gains and losses related to contingent payment obligations,
tax windfalls and shortfalls from share-based compensation, unrealized gains and losses on seed capital, general partner
commitments, and other strategic investments, and realized economic gains and losses related to these seed capital, general
partner commitments, and other strategic investments. For the years ended December 31, 2022, 2023, and 2024, other
economic items were net of income tax expense (benefit) of $(6.4) million, $5.2 million, and $4.1 million, respectively.
Liquidity and Capital Resources
We generate long-term value by investing in new Affiliate partnerships, existing Affiliates, and strategic value-add
capabilities through which we can leverage our scale and resources to benefit our Affiliates and enhance their long-term growth
prospects. Given our annual cash generation from operations, in addition to investing for growth in our business, we are also
able to return excess capital to shareholders primarily through share repurchases. We continue to manage our capital structure
consistent with an investment grade company and are currently rated A3 by Moody’s Investors Service and BBB+ by S&P
Global Ratings.
Cash and cash equivalents were $950.0 million as of December 31, 2024 and were attributable to both our controlling and
the non-controlling interests. In 2024, we met our cash requirements primarily through cash generated by operating activities.
Our principal uses of cash in 2024 were for the return of excess capital through share repurchases, repayment of debt, purchases
of investment securities, and distributions to Affiliate equity holders.
We expect investments in new Affiliates, investments in existing Affiliates, primarily through purchases of Affiliate equity
interests and general partner and seed capital investments, the return of capital through share repurchases and the payment of
cash dividends on our common stock, repayment of debt, distributions to Affiliate equity holders, payment of income taxes,
purchases of marketable securities, and general working capital to be the primary uses of cash on a consolidated basis for the
foreseeable future. We anticipate that our current cash balance, cash flows from operations, proceeds from sales of our
marketable securities, and borrowings under our senior unsecured multicurrency revolving credit facility (the “revolver”) will
be sufficient to support our uses of cash for the foreseeable future. In addition, we may draw funding from the debt and equity
capital markets, and our credit ratings, among other factors, allow us to access these sources of funding on favorable terms.
31
Table of Contents
The following table presents operating, investing, and financing cash flow activities:
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | 2024 | |||
| Operating cash flow . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $1,054.7 | $874.3 | $932.1 | |||
| Investing cash flow . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (109.9) | 264.5 | 379.1 | |||
| Financing cash flow . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | (1,402.9) | (758.3) | (1,175.9) |
Operating Cash Flow
Operating cash flows are calculated by adjusting Net income for other significant sources and uses of cash, significant non-
cash items, and timing differences in the cash settlement of assets and liabilities.
For the year ended December 31, 2024, Cash flows from operating activities were $932.1 million, primarily from Net
income of $740.6 million and distributions of earnings received from equity method investments of $403.9 million. These
items were partially offset by timing differences in the cash settlement of receivables, other assets, and payables, accrued
liabilities, and other liabilities of $56.8 million. In 2024, operating cash flows were primarily attributable to the controlling
interest.
Investing Cash Flow
For the year ended December 31, 2024, Cash flows from investing activities were $379.1 million, primarily due to $898.1
million of maturities and sales of investment securities, partially offset by $510.4 million of purchases of investment securities.
In 2024, investing cash flows were primarily attributable to the controlling interest.
Financing Cash Flow
For the year ended December 31, 2024, Cash flows used in financing activities were $1,175.9 million, primarily due to
$709.8 million of repurchases of common stock, net, repayment of senior notes and senior bank debt of $400.0 million and
$350.0 million, respectively, $258.0 million of distributions to non-controlling interests, $100.2 million of Affiliate equity
purchases, net of issuances, and $98.7 million of deferred payments. These items were partially offset by the issuance of junior
subordinated notes and senior notes of $450.0 million and $397.6 million, respectively. In 2024, financing cash flows were
primarily attributable to the controlling interest.
Affiliate Equity
We periodically purchase Affiliate equity from and issue Affiliate equity to our consolidated Affiliate partners and other
parties under agreements that provide us with a conditional right to call and Affiliate equity holders with a conditional right to
put their Affiliate equity interests to us at certain intervals. We have the right to settle a portion of these purchases in shares of
our common stock. For Affiliates accounted for under the equity method, we do not typically have such put and call
arrangements. The purchase price of these conditional purchases is generally calculated based upon a multiple of the Affiliate’s
cash flow distributions, which is intended to represent fair value. Affiliate equity holders are also permitted to sell their equity
interests to other individuals or entities in certain cases, subject to our approval or other restrictions.
As of December 31, 2024, the current redemption value of Affiliate equity interests was $405.3 million, of which $350.5
million was presented as Redeemable non-controlling interests (including $12.9 million of consolidated Affiliate sponsored
investment products primarily attributable to third-party investors), and $54.8 million was included in Other liabilities.
Although the timing and amounts of these purchases are difficult to predict, we paid $106.5 million for Affiliate equity
purchases and received $6.3 million for Affiliate equity issuances in 2024, and we expect net purchases of approximately $175
million of Affiliate equity in 2025. In the event of a purchase, we become the owner of the cash flow associated with the
purchased equity. See Notes 15 and 16 of our Consolidated Financial Statements.
Share Repurchases
Our Board of Directors authorized share repurchase programs in October 2022, October 2023, and July 2024 to repurchase
up to 3.0 million, 3.3 million, and 5.4 million shares of our common stock, respectively, and these authorizations have no
expiry. Purchases may be made from time to time, at management’s discretion, in the open market or in privately negotiated
transactions, including through the use of trading plans, as well as pursuant to accelerated share repurchase programs or other
share repurchase strategies that may include derivative financial instruments. For the year ended December 31, 2024, we
32
Table of Contents
repurchased 4.3 million shares of our common stock at an average price per share of $162.65. As of March 31, 2024, we had
repurchased all of the shares in the repurchase program authorized in October 2022. As of December 31, 2024, we had
repurchased all of the shares in the repurchase program authorized in October 2023, and there were a total of 5.3 million shares
available for repurchase under our July 2024 share repurchase program.
Debt
The following table presents the carrying value of our outstanding indebtedness. The weighted average maturity of our
outstanding debt is 21 years, with approximately 87% of debt maturing in 2030 and beyond. Our nearest term maturity relates
to our $350.0 million senior notes due August 2025 (“the 2025 senior notes”). See Note 5 of our Consolidated Financial
Statements.
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (in millions) | 2022 | 2023 | 2024 | |||
| Senior bank debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $350.0 | $350.0 | $— | |||
| Senior notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 1,098.7 | 1,099.4 | 1,097.4 | |||
| Junior subordinated notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 765.9 | 765.9 | 1,216.0 | |||
| Junior convertible securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 341.7 | 341.7 | 341.7 |
The carrying value of our debt differs from the amount reported in the notes to our Consolidated Financial Statements, as
the carrying value of our debt in the table above is not reduced for debt issuance costs.
Senior Bank Debt
During the year ended December 31, 2024, we repaid the $350.0 million outstanding under the term loan.
As of December 31, 2024, we had a $1.25 billion revolver. We amended and restated the revolver in November 2024,
extending the maturity from October 25, 2027 to November 15, 2029, and the term loan terminated upon payment in full in the
third quarter of 2024. Subject to certain conditions, we may increase the commitments under the revolver by up to an
additional $500.0 million.
Under the terms of the revolver we are required to meet two financial ratio covenants. The first of these covenants is a
maximum ratio of debt to EBITDA (the “bank leverage ratio”) of 3.25x. The second covenant is a minimum EBITDA to cash
interest expense ratio of 3.00x (the “bank interest coverage ratio”). For purposes of calculating these ratios, share-based
compensation and certain Affiliate equity expenses, among other specified expenses, charges, and costs, are added back to
Adjusted EBITDA. As of December 31, 2024, our bank leverage and bank interest coverage ratios were 0.9x and 8.1x,
respectively.
As of December 31, 2024, we had no outstanding borrowings under the revolver, and could borrow all capacity and remain
in compliance with all of the terms of the revolver.
Senior Notes
In the first quarter of 2024, our $400.0 million 2024 senior notes matured and were fully repaid.
As of December 31, 2024, we had senior notes outstanding, the respective principal terms of which are presented below:
| 2025Senior Notes | 2030Senior Notes | 2034Senior Notes | ||||
|---|---|---|---|---|---|---|
| Issue date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | February 2015 | June 2020 | August 2024 | |||
| Maturity date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | August 2025 | June 2030 | August 2034 | |||
| Par value (in millions) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | $350.0 | $350.0 | $400.0 | |||
| Stated coupon . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | 3.50% | 3.30% | 5.50% | |||
| Coupon frequency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | Semi-annually | Semi-annually | Semi-annually |
In the third quarter of 2024, we issued $400.0 million of 2034 senior unsecured notes with a maturity date of August 20,
2034. Interest is payable beginning February 20, 2025. In addition to customary event of default provisions, the indenture
33
Table of Contents
governing the 2034 senior notes limits our ability to consolidate, merge or sell all or substantially all of its assets and requires
us to make an offer to repurchase the 2034 senior notes upon certain change of control triggering events.
The senior notes may be redeemed, in whole or in part, at a make-whole redemption price (plus accrued and unpaid
interest), at any time, in the case of the 2025 senior notes, at any time prior to March 15, 2030, in the case of the 2030 senior
notes, and at any time prior to May 20, 2034, in the case of the 2034 senior notes. In addition, the 2030 and 2034 senior notes
may be redeemed at par, in whole or in part, at any time, on or after March 15, 2030 and May 20, 2034, respectively. We may
also repurchase senior notes in the open market or in privately negotiated transactions from time to time at management’s
discretion.
We have used a majority of the net proceeds from the 2034 senior notes for the repayment of the term loan, and in the
future intend to use the remaining net proceeds for general corporate purposes, which may include share repurchases and
investments in new and existing Affiliates, as well as further repayment or refinancing of indebtedness.
Junior Subordinated Notes
As of December 31, 2024, we had junior subordinated notes outstanding, the respective principal terms of which are
presented below:
| 2059 Junior Subordinated Notes | 2060 Junior Subordinated Notes | 2061 Junior Subordinated Notes | 2064Junior Subordinated Notes | |||||
|---|---|---|---|---|---|---|---|---|
| Issue date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | March 2019 | September 2020 | July 2021 | March 2024 | ||||
| Maturity date . . . . . . . . . . . . . . . . . . . . . . . . . . | March 2059 | September 2060 | September 2061 | March 2064 | ||||
| Par value (in millions) . . . . . . . . . . . . . . . . . . . | $300.0 | $275.0 | $200.0 | $450.0 | ||||
| Stated coupon . . . . . . . . . . . . . . . . . . . . . . . . . | 5.875% | 4.75% | 4.20% | 6.75% | ||||
| Coupon frequency . . . . . . . . . . . . . . . . . . . . . . | Quarterly | Quarterly | Quarterly | Quarterly | ||||
| NYSE Symbol . . . . . . . . . . . . . . . . . . . . . . . . . | MGR | MGRB | MGRD | MGRE |
In the first quarter of 2024, we issued $450.0 million of 2064 junior subordinated notes with a maturity date of March 30,
2064. Interest was payable commencing on June 30, 2024, and we have the right to defer interest payments in accordance with
the terms of the notes. The 2064 junior subordinated notes were issued at 100% of the principal amount and rank junior and
subordinate in right of payment and upon liquidation to all of our current and future senior indebtedness. As of December 31,
2024, the 2059 junior subordinated notes could be redeemed at any time, in whole or in part. The other junior subordinated
notes may be redeemed at any time, in whole or in part, on or after September 30, 2025, in the case of the 2060 junior
subordinated notes, on or after September 30, 2026, in the case of the 2061 junior subordinated notes, and on or after March 30,
2029, in the case of the 2064 junior subordinated notes. In each case, the junior subordinated notes may be redeemed at 100%
of the principal amount of the notes being redeemed, plus any accrued and unpaid interest thereon. Prior to the applicable
redemption date, at our option, the applicable junior subordinated notes may also be redeemed, in whole but not in part, at
100% of the principal amount, plus any accrued and unpaid interest, if certain changes in tax laws, regulations, or
interpretations occur; or at 102% of the principal amount, plus any accrued and unpaid interest, if a rating agency makes certain
changes relating to the equity credit criteria for securities with features similar to the applicable notes.
We have used, and in the future intend to use, the net proceeds from the 2064 junior subordinated notes for general
corporate purposes, which may include share repurchases, investments in new and existing Affiliates, and the repayment or
refinancing of indebtedness.
Junior Convertible Securities
As of December 31, 2024, we had $341.7 million of principal outstanding in our 5.15% junior convertible trust preferred
securities outstanding (the “junior convertible securities”) maturing in 2037. The junior convertible securities were issued by
AMG Capital Trust II, a Delaware statutory trust, in October 2007. Each of the junior convertible securities represents an
undivided beneficial interest in the assets of the trust. The trust’s only assets are junior subordinated convertible debentures
issued to it by us, and have substantially the same payment terms as the junior convertible securities. We own all of the trust’s
common securities, and have fully and unconditionally guaranteed, on a subordinated basis, the payment obligations on the
junior convertible securities. We do not consolidate the trust’s financial results into our Consolidated Financial Statements.
34
Table of Contents
Holders of the junior convertible securities have no rights to put these securities to us. Upon conversion, holders will
receive cash or shares of our common stock, or a combination thereof, at our election. We may redeem the junior convertible
securities, subject to our stock trading at or above certain specified levels over specified times periods, and may also repurchase
junior convertible securities in the open market or in privately negotiated transactions from time to time at management’s
discretion. The junior convertible securities are considered contingent payment debt instruments under federal income tax
regulations, which require us to deduct interest in an amount greater than our reported interest expense. We estimate that these
deductions will generate annual deferred tax liabilities of approximately $10 million. We did not repurchase any of our junior
convertible securities during the years ended December 31, 2023 and 2024.
Equity Distribution Program
In the second quarter of 2022, we entered into equity distribution and forward equity agreements with several major
securities firms under which we may, from time to time, issue and sell shares of our common stock (immediately or on a
forward basis) having an aggregate sales price of up to $500.0 million (the “equity distribution program”). As of December 31,
2024, no sales had occurred under the equity distribution program.
Commitments
See Note 6 of our Consolidated Financial Statements.
Other Contingent Commitments
See Notes 3 and 6 of our Consolidated Financial Statements.
Leases
As of December 31, 2024, our lease obligations were $35.1 million through 2025, $51.7 million from 2026 through 2027,
$44.1 million from 2028 through 2029, and $47.3 million thereafter. The portion of these lease obligations attributable to the
controlling interest were $9.3 million through 2025, $6.6 million from 2026 through 2027, $4.0 million from 2028 through
2029, and $6.4 million thereafter. See Note 9 of our Consolidated Financial Statements.
Recent Accounting Developments
See Note 1 of our Consolidated Financial Statements.
Critical Accounting Estimates and Judgments
The preparation of financial statements and related disclosures in conformity with GAAP requires us to make judgments,
assumptions, and estimates that affect the amounts reported in our Consolidated Financial Statements and accompanying notes.
See Note 1 of our Consolidated Financial Statements for a discussion of our significant accounting policies.
The following are our critical accounting estimates and judgments used in the preparation of our Consolidated Financial
Statements, and due to their subjectivity, actual results could differ materially from the amounts reported.
Fair Value Measurements
Accounting standards define fair value as the price that would be received to sell an asset or paid to transfer a liability in
the principal or most advantageous market in an orderly transaction between market participants at the measurement date.
These standards establish a fair value hierarchy that gives the highest priority to quoted prices in active markets for identical
assets or liabilities and the lowest priority to unobservable inputs.
We make judgments to determine the fair value of certain assets, liabilities, and equity interests when allocating the
purchase price of our new investments, when revaluing our contingent payment obligations, when we issue or purchase
Affiliate equity interests, and when we test our goodwill, indefinite- and definite-lived acquired client relationships, or equity
method investments for impairment.
In determining fair values that reflect our own assumptions concerning unobservable inputs, we typically use valuation
techniques, including probability-weighted discounted cash flow analyses and Monte Carlo simulations, where we make
assumptions about growth rates of assets under management, client attrition, asset- and performance-based fee rates, and
expenses. In these analyses, we also consider historical and current market multiples, tax benefits, credit risk, interest rates, tax
rates, discount rates, volatility, and discounts for lack of marketability. We consider the reasonableness of our assumptions by
35
Table of Contents
comparing our valuation conclusions to observed market transactions and, in certain instances, by consulting with third-party
valuation firms. Changes in the assumptions used could significantly impact fair values.
Goodwill
Goodwill represents the future economic benefits arising from assets acquired in a business combination that are not
separately recognized. We perform a qualitative impairment assessment at least annually to determine if the carrying value of
our single reporting unit is in excess of its fair value. In this qualitative assessment, we typically measure the excess of the fair
value of our reporting unit over its carrying value using various qualitative and quantitative factors (including our market
capitalization). If there is an indication that the carrying value of the reporting unit is in excess of the fair value under this test,
then we must determine if a potential impairment is more-likely-than-not. To determine if a potential impairment is more-
likely-than-not, we perform a single step quantitative test with any excess of carrying value over fair value recorded as an
expense in Intangible amortization and impairments.
We completed our annual qualitative goodwill impairment assessment as of September 30, 2024 and no impairment was
indicated. Based on our assessment, the fair value of our reporting unit was substantially greater than its respective carrying
amount, including goodwill.
Indefinite-Lived Acquired Client Relationships
Indefinite-lived acquired client relationships include investment advisory contracts between our Affiliates and their mutual
funds and other retail-oriented investment products. Because these contracts are with the investment products themselves, and
not with the underlying investors, and the contracts between our Affiliates and the investment products are typically renewed on
an annual basis, industry practice under GAAP is to consider the contract life to be indefinite and, as a result, not amortizable.
We perform indefinite-lived acquired client relationship impairment assessments annually, or more frequently should
circumstances indicate fair value has declined below the related carrying value. For purposes of our assessments, we consider
various qualitative and quantitative factors to determine if it is more-likely-than-not that the fair value of each asset group is
greater than its carrying amount. If we determine that it is likely that the fair value has declined below our related carrying
value, we perform discounted cash flow analyses to determine the fair value of the asset group and record an expense in
Intangible amortization and impairments to reduce the carrying value to its fair value. In these analyses, the most relevant
assumptions are revenue growth rates and discount rates.
For the year ended December 31, 2024, we completed our annual assessment and performed discounted cash flow analyses
for certain asset groups due to continued declines in assets under management. The most relevant assumptions used in these
analyses were revenue growth rates over the next five years ranging from (18)% to 0%, long-term revenue growth rates of
0.0%, and discount rates of 11.0%. Our analyses indicated that the value of these asset groups exceeded their carrying value by
less than 10%. While we believe all assumptions utilized in our assessment are reasonable and appropriate, changes in these
estimates could produce different values which could imply an impairment. For example, assuming all other assumptions
remain constant, a decrease in the revenue growth rate of 200 basis points or an increase in the discount rate of 100 basis points
would result in an impairment of approximately $30 million.
Equity Method Investments in Affiliates
We periodically perform assessments to determine if the fair value of an investment may have declined below its related
carrying value for our Affiliates accounted for under the equity method for a period that we consider to be other-than-
temporary. We perform these assessments if certain triggering events occur or annually during the fourth quarter. We first
consider whether certain qualitative and quantitative factors (including discount rates) indicate an increased likelihood of a
decline in the fair value of an Affiliate during the reporting period. If such a decline is identified, and it is likely that an
investment’s fair value may have declined below its carrying value, we perform a quantitative assessment to determine if an
impairment exists. Impairments are recorded as an expense in Equity method income (net) to reduce the carrying value of the
Affiliate to its fair value.
When we quantitatively test our equity method investments for impairment, we typically use valuation methods such as
discounted cash flow analyses. In these analyses, our most significant assumptions relate to growth rates of projected assets
under management, client attrition, asset- and performance-based fees, expenses, and discount rates. We consider the
reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions, comparable
company valuations, and, in certain instances, by consulting with third-party valuation firms. Changes in these assumptions
could significantly impact the respective fair value of an Affiliate.
36
Table of Contents
In the second quarter of 2024, the Company recorded a $39.9 million expense to reduce the carrying value of an Affiliate to
fair value. See Note 8 of our Consolidated Financial Statements.
For the year ended December 31, 2024, the Company completed its annual assessment of its investments in Affiliates
accounted for under the equity method and no other impairments were indicated.
FY 2023 10-K MD&A
SEC filing source: 0001004434-24-000010.
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following executive overview, which summarizes the significant trends affecting our results of operations and financial condition, as well as the remainder of this Management’s Discussion and Analysis of Financial Condition and Results of Operations of Affiliated Managers Group, Inc. and its subsidiaries, should be read in conjunction with the “Forward-Looking Statements” section set forth in Part I, the “Risk Factors” section set forth in Item 1A of Part I and with our Consolidated Financial Statements and the notes thereto contained elsewhere in this Annual Report on Form 10-K, and in any more recent filings with the SEC.
Our discussion and analysis of the key operating performance measures and financial results for fiscal year 2023 compared to fiscal year 2022 is included herein. For discussion and analysis of fiscal year 2022 compared to fiscal year 2021, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of Part II in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which was filed with the SEC on February 17, 2023.
Executive Overview
AMG is a strategic partner to leading independent investment firms globally. Our strategy is to generate long-term value by investing in a diverse array of high-quality independent partner-owned firms, referred to as “Affiliates,” through a proven partnership approach, and allocating resources across our unique opportunity set to the areas of highest growth and return. With their entrepreneurial, investment-centric cultures and alignment of interests with clients through direct equity ownership by firm principals, independent firms have fundamental competitive advantages in offering unique return streams to the marketplace. Through AMG’s distinctive approach, we enhance these advantages to magnify the long-term success of our Affiliates and actively support their independence. Our innovative model enables each Affiliate’s management team to retain autonomy and significant equity ownership in their firm, while they leverage our strategic capabilities and insight, including growth capital, product strategy and development, capital formation, and incentive alignment and succession planning. As of December 31, 2023, our aggregate assets under management were approximately $673 billion across a diverse range of private markets, liquid alternatives, and differentiated long-only investment strategies.
In the third quarter of 2023, we completed a minority investment in Forbion Group Holding B.V., a private markets firm focused on investing in high-quality life sciences companies, and in the fourth quarter of 2023, we completed a minority investment in Ara Partners Group, LLC, a private markets firm specializing in industrial decarbonization. Following the close of the transactions, Affiliate management continues to hold a significant majority of the equity of the businesses and directs the day-to-day operations.
In the third quarter of 2023, we completed the sale of our equity interest in Veritable, LP (“Veritable”) (the “Veritable Transaction”). Pursuant to the terms of the agreement, under which a third party acquired 100% of the outstanding equity interests in Veritable, we received $287.4 million in cash, net of transaction costs. Our gain on the transaction was $133.1 million.
In the fourth quarter of 2022, we completed the sale of our equity interest in Baring Private Equity Asia (“BPEA”) to EQT AB (“EQT”), a public company listed on Nasdaq Stockholm (EQT.ST), (the “BPEA Transaction”) in connection with the strategic combination of BPEA and EQT. Pursuant to the terms of the Securities Purchase and Merger Agreement with EQT, under which we and each of the other owners agreed to sell our respective equity interests in BPEA, we received $223.6 million in cash, net of transaction costs, and 28.68 million EQT ordinary shares (25% of which were subject to a six-month lock-up, which expired in April 2023), and other investments. Our gain on the transaction was $641.9 million.
Operating Performance Measures
Under accounting principles generally accepted in the U.S. (“GAAP”), we are required to consolidate certain of our Affiliates and use the equity method of accounting for others. Whether we consolidate an Affiliate or use the equity method of accounting, we maintain the same innovative partnership approach and provide support and assistance in substantially the same manner for all of our Affiliates. Furthermore, all of our Affiliates are investment managers and are impacted by similar marketplace factors and industry trends. Therefore, our key aggregate operating performance measures are important in providing management with a more comprehensive view of the operating performance and material trends across our entire business.
The following table presents our key aggregate operating performance measures:
22
Table of Contents
| As of and for the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in billions, except as noted) | 2021 | 2022 | % Change | 2023 | % Change | |||||||||||||
| Assets under management | $ | 813.8 | $ | 650.8 | (20) | % | $ | 672.7 | 3 | % | ||||||||
| Average assets under management | 761.7 | 709.4 | (7) | % | 660.3 | (7) | % | |||||||||||
| Aggregate fees (in millions) | 5,611.4 | 5,560.5 | (1) | % | 5,066.6 | (9) | % |
Assets under management, and therefore average assets under management, include the assets under management of our consolidated and equity method Affiliates. Assets under management is presented on a current basis without regard to the timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial Statements. Average assets under management reflects the timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial Statements. Average assets under management for mutual funds and similar investment products generally represents an average of the daily net assets under management, while for institutional and high net worth clients, average assets under management generally represents an average of the assets at the beginning or end of each month during the applicable period.
Aggregate fees consist of the total asset- and performance-based fees earned by all of our consolidated and equity method Affiliates. For certain of our Affiliates accounted for under the equity method, we report the Affiliate’s aggregate fees one quarter in arrears. Aggregate fees are provided in addition to, but not as a substitute for, Consolidated revenue or other GAAP performance measures.
Assets Under Management
Our Affiliates provide a diverse range of differentiated return streams through their specialized investment processes. We continue to see demand for alternative strategies, as evidenced by our net inflows in this category for the year ended December 31, 2023. At the same time, our equity strategies saw outflows, particularly in global equities, in line with client cash flow trends across the industry. We continue to invest in areas of long-term client demand — including private markets, liquid alternatives, sustainable investment strategies, wealth management, and Asia — through new and existing Affiliates, to better position AMG to benefit from industry growth trends. We also anticipate that independent investment firms will continue to seek access to an evolving range of partnership solutions, and that we have a significant opportunity to invest in additional high-quality firms across the global investment management industry.
The following charts present information regarding the composition of our assets under management by strategy as of December 31, 2022 and 2023:
Assets Under Management by Strategy
___________________________
(1)Alternatives include private markets strategies, which accounted for 15% and 17% of our assets under management as of December 31, 2022 and 2023, respectively.
The following table presents changes in our assets under management by strategy:
23
Table of Contents
| (in billions) | Alternatives | Global Equities | U.S. Equities | Multi-Asset & Fixed Income | Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | $ | 220.9 | $ | 186.1 | $ | 133.3 | $ | 110.5 | $ | 650.8 | ||||||||
| Client cash inflows and commitments | 32.4 | 19.7 | 18.0 | 19.6 | 89.7 | |||||||||||||
| Client cash outflows | (23.1) | (46.0) | (30.9) | (18.9) | (118.9) | |||||||||||||
| Net client cash flows | 9.3 | (26.3) | (12.9) | 0.7 | (29.2) | |||||||||||||
| New investments | 8.1 | — | — | — | 8.1 | |||||||||||||
| Veritable(1) | (0.2) | — | — | (17.6) | (17.8) | |||||||||||||
| Market changes | 8.7 | 25.0 | 22.5 | 10.8 | 67.0 | |||||||||||||
| Foreign exchange(2) | 2.1 | 2.4 | 0.5 | 0.3 | 5.3 | |||||||||||||
| Realizations and distributions (net) | (7.3) | (0.3) | (0.7) | (0.3) | (8.6) | |||||||||||||
| Other(3) | (2.8) | (0.3) | 0.1 | 0.1 | (2.9) | |||||||||||||
| December 31, 2023 | $ | 238.8 | $ | 186.6 | $ | 142.8 | $ | 104.5 | $ | 672.7 |
___________________________
(1)Assets under management attributable to Veritable as of the closing date.
(2)Foreign exchange reflects the impact of translating the assets under management of our Affiliates whose functional currency is not the U.S. dollar into our functional currency.
(3)Other includes assets under management attributable to product transitions and reclassifications.
The following charts present information regarding the composition of our assets under management by client type as of December 31, 2022 and 2023:
Assets Under Management by Client Type
The following table presents changes in our assets under management by client type:
24
Table of Contents
| (in billions) | Institutional | Retail | High Net Worth | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | $ | 333.5 | $ | 188.9 | $ | 128.4 | $ | 650.8 | |||||||
| Client cash inflows and commitments | 38.5 | 31.5 | 19.7 | 89.7 | |||||||||||
| Client cash outflows | (50.2) | (47.7) | (21.0) | (118.9) | |||||||||||
| Net client cash flows | (11.7) | (16.2) | (1.3) | (29.2) | |||||||||||
| New investments | 7.9 | — | 0.2 | 8.1 | |||||||||||
| Veritable(1) | (0.2) | — | (17.6) | (17.8) | |||||||||||
| Market changes | 28.0 | 25.5 | 13.5 | 67.0 | |||||||||||
| Foreign exchange(2) | 3.0 | 1.9 | 0.4 | 5.3 | |||||||||||
| Realizations and distributions (net) | (6.0) | (2.4) | (0.2) | (8.6) | |||||||||||
| Other(3) | 0.4 | (1.7) | (1.6) | (2.9) | |||||||||||
| December 31, 2023 | $ | 354.9 | $ | 196.0 | $ | 121.8 | $ | 672.7 |
___________________________
(1)Assets under management attributable to Veritable as of the closing date.
(2)Foreign exchange reflects the impact of translating the assets under management of our Affiliates whose functional currency is not the U.S. dollar into our functional currency.
(3)Other includes assets under management attributable to product transitions and reclassifications.
The following tables present performance of our investment strategies, where available, measured by the percentage of assets under management ahead of their relevant benchmark:
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3-year | 5-year | 10-year | ||||||||||
| Liquid alternatives(2) | 18 | % | 85 | % | 95 | % | 84 | % | ||||
| Global equity(2) | 28 | % | 44 | % | 43 | % | 61 | % | ||||
| U.S. equity(2) | 21 | % | 42 | % | 77 | % | 77 | % | ||||
| Multi-asset and fixed income(3) | 16 | % | N/A | N/A | N/A |
| AUM Weight | % of AUM Ahead of Benchmark(1) | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| IRR Latest Vintage | IRR Last Three Vintages | ||||||||
| Private markets(4) | 17 | % | 83 | % | 84 | % |
___________________________
(1)Past performance is not indicative of future results. Performance and AUM information is as of December 31, 2023 and is based on data available at the time of calculation. Product returns are sourced from Affiliates while benchmark returns are generally sourced via third-party subscriptions.
(2)For liquid alternative, global equity, and U.S. equity products, performance is reported as the percentage of assets that have outperformed benchmarks across the indicated periods, and excludes market-hedging products. For purposes of investment performance comparisons, products are an aggregation of portfolios (separate accounts, investment funds, and other products) that each represent a particular investment objective, using the most representative portfolio for the performance comparison. Performance is presented for products with a three-, five-, and/or ten-year track record and is measured on a consistent basis relative to the most appropriate benchmarks. Benchmark appropriateness is generally reviewed annually to reflect any changes in how underlying portfolios/mandates are managed. Product and benchmark performance is reflected as total return and is annualized. Reported product performance is gross-of-fees for institutional and high-net-worth separate accounts, and generally net-of-fees across retail funds and other commingled vehicles such as hedge funds.
(3)Multi-asset and fixed income products are mainly our wealth management and solutions offerings. These investment products are primarily customized toward wealth preservation, estate planning, and liability and tax management, and therefore are typically not measured against a benchmark.
25
Table of Contents
(4)For private markets products, performance is reported as the percentage of assets that have outperformed benchmarks on a since-inception internal rate of return basis. Benchmarks utilized include a combination of public market equivalents, peer medians, and absolute returns where benchmarks are not available. For purposes of investment performance comparisons, the latest vintage comparison includes the most recent vehicles and strategies (traditional long-duration investment funds, customized vehicles, and other evergreen vehicles and product structures) where meaningful performance is available and calculable. In order to illustrate the performance of our private markets product category over a longer period of history, the last three vintages comparison incorporates the latest vintage vehicles and the prior two vintages for traditional long-duration investment funds, as well as additional vehicles and strategies launched during the equivalent time period as the last three vintages of traditional long-duration investment funds. Due to the nature of these investments and vehicles, reported performance is typically on a three- to six-month lag basis.
Aggregate Fees
Aggregate fees consist of asset- and performance-based fees of our consolidated and equity method Affiliates. Asset-based fees include advisory and other fees earned by our Affiliates for services provided to their clients and are typically determined as a percentage of the value of a client’s assets under management, generally inclusive of uncalled commitments. Asset-based fees are generally impacted by the level of average assets under management and the composition of these assets across our strategies with different asset-based fee ratios. Our asset-based fee ratio is calculated as asset-based fees divided by average assets under management.
In some cases, if product returns exceed certain performance thresholds, we will participate in performance-based fees. Performance-based fees are based on investment performance, typically on an absolute basis or relative to a benchmark or hurdle rate, and are generally recognized when it is improbable that there will be a significant reversal in the amount of revenue recognized. Performance-based fees are generally billed less frequently than asset-based fees and will vary from period to period because they inherently depend on investment performance. As of December 31, 2023, approximately 27% of our total assets under management could potentially earn performance-based fees. These percentages were approximately 12% and 48% of our assets under management for our consolidated Affiliates and Affiliates accounted for under the equity method, respectively. We anticipate performance-based fees will be a recurring component of our aggregate fees; however we do not anticipate these fees to be a significant component of our Consolidated revenue as these fees are predominately earned by our Affiliates accounted for under the equity method.
Aggregate fees were $5,066.6 million in 2023, a decrease of $493.9 million or 9% as compared to 2022. The decrease in our aggregate fees was due to a $348.7 million or 6% decrease from asset-based fees and a $145.2 million or 3% decrease from performance-based fees, primarily in our liquid alternative strategies. The decrease in asset-based fees was principally due to a decrease in our average assets under management, primarily in our global equity strategies, and the impact of the BPEA Transaction. These decreases were partially offset by changes in the composition of our assets under management.
Financial and Supplemental Financial Performance Measures
The following table presents our key financial and supplemental financial performance measures:
| For the Years Ended December 31, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | % Change | 2023 | % Change | ||||||||||||
| Net income (controlling interest) | $ | 565.7 | $ | 1,145.9 | N.M.(1) | $ | 672.9 | (41) | % | ||||||||
| Adjusted EBITDA (controlling interest)(2) | 1,045.6 | 1,053.8 | 1 | % | 935.7 | (11) | % | ||||||||||
| Economic net income (controlling interest)(2) | 770.0 | 797.2 | 4 | % | 717.8 | (10) | % |
___________________________
(1)Percentage change is not meaningful.
(2)Adjusted EBITDA (controlling interest) and Economic net income (controlling interest) are non-GAAP performance measures and are discussed in “Supplemental Financial Performance Measures.”
Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it provides a comprehensive view of our share of the financial performance of our business. Adjusted EBITDA (controlling interest) decreased $118.1 million or 11% in 2023, primarily due to a $493.9 million or 9% decrease in aggregate fees. Adjusted EBITDA (controlling interest) decreased more than aggregate fees on a percentage basis primarily due to the recognition of performance-based fees earned by Affiliates in which we hold less of an economic interest.
26
Table of Contents
Net income (controlling interest) decreased $473.0 million or 41% in 2023. This decrease was primarily due to a $508.8 million decrease in Affiliate Transaction gains and the impact of a $58.1 million decrease in Equity method income (net). These decreases were partially offset by a $169.1 million decrease in Income tax expense attributable to the controlling interest.
We believe Economic net income (controlling interest) is an important supplemental financial performance measure because it represents our performance before non-cash expenses relating to our acquisition of interests in Affiliates and improves comparability of performance between periods. Economic net income (controlling interest) decreased $79.4 million or 10% in 2023 primarily due to a $118.1 million or 11% decrease in Adjusted EBITDA (controlling interest).
Results of Operations
The following discussion includes the key operating performance measures and financial results of our consolidated and equity method Affiliates. Our consolidated Affiliates’ financial results are included in our Consolidated revenue, Consolidated expenses, and Investment and other income, and our share of our equity method Affiliates’ financial results is reported, net of intangible amortization and impairments, in Equity method income (net).
Consolidated Revenue
Our Consolidated revenue is derived from our consolidated Affiliates, primarily from asset-based fees from investment management services. For these Affiliates, we typically use structured partnership interests in which we contractually share in the Affiliate’s revenue without regard to expenses. Consolidated revenue is generally determined by the level of our consolidated Affiliates’ average assets under management and the composition of these assets across our consolidated Affiliates’ investment strategies with different asset-based fee ratios and performance-based fees.
The following table presents our consolidated Affiliates’ average assets under management and Consolidated revenue:
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2021 | 2022 | % Change | 2023 | % Change | |||||||||||||
| Consolidated Affiliate average assets under management (in billions) | $ | 445.8 | $ | 422.2 | (5) | % | $ | 393.7 | (7) | % | ||||||||
| Consolidated revenue | $ | 2,412.4 | $ | 2,329.6 | (3) | % | $ | 2,057.8 | (12) | % |
Our Consolidated revenue decreased $271.8 million or 12% in 2023, due to a $165.5 million or 7% decrease from asset-based fees and a $106.3 million or 5% decrease from performance-based fees, primarily in our private markets strategies. The decrease in asset-based fees was principally due to a decrease in consolidated Affiliate average assets under management, primarily in our global equity strategies.
Consolidated Expenses
Our Consolidated expenses are primarily attributable to the non-controlling interests of our consolidated Affiliates.
The following table presents our Consolidated expenses:
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | % Change | 2023 | % Change | |||||||||||||
| Compensation and related expenses | $ | 1,047.1 | $ | 1,071.5 | 2 | % | $ | 907.5 | (15) | % | ||||||||
| Selling, general and administrative | 347.1 | 385.5 | 11 | % | 358.2 | (7) | % | |||||||||||
| Intangible amortization and impairments | 35.7 | 51.6 | 45 | % | 48.3 | (6) | % | |||||||||||
| Interest expense | 111.4 | 114.4 | 3 | % | 123.8 | 8 | % | |||||||||||
| Depreciation and other amortization | 16.6 | 15.8 | (5) | % | 13.0 | (18) | % | |||||||||||
| Other expenses (net) | 73.5 | 34.7 | (53) | % | 45.8 | 32 | % | |||||||||||
| Total consolidated expenses | $ | 1,631.4 | $ | 1,673.5 | 3 | % | $ | 1,496.6 | (11) | % |
Compensation and related expenses decreased $164.0 million or 15% in 2023, primarily due to a $161.9 million decrease in compensation correlated to the decrease in Consolidated revenue and a $3.0 million decrease in share-based compensation.
27
Table of Contents
Selling, general and administrative expenses decreased $27.3 million or 7% in 2023, primarily due to a $26.0 million decrease in distribution and investment-related expenses principally as a result of a decrease in average assets under management on which these expenses are incurred.
There were no significant changes in Intangible amortization and impairments in 2023.
Interest expense increased $9.4 million or 8% in 2023, primarily due to a $12.1 million increase resulting from higher interest rates on our senior unsecured term loan facility (the “term loan”). This increase was partially offset by a $2.9 million decrease resulting from repurchases of our junior convertible securities in the first half of 2022.
There were no significant changes in Depreciation and other amortization in 2023.
Other expenses (net) increased $11.1 million or 32% in 2023, primarily due to a $13.0 million increase in expenses related to changes in the values of contingent payment obligations.
Equity Method Income (Net)
When we do not own a controlling equity interest in an Affiliate, but have significant influence, we account for our interest in the Affiliate under the equity method. Our share of earnings or losses from Affiliates accounted for under the equity method, net of amortization and impairments, is included in Equity method income (net). For certain of our Affiliates accounted for under the equity method, we report the Affiliate’s financial results in our Consolidated Financial Statements one quarter in arrears.
For a majority of these Affiliates, we use structured partnership interests in which we contractually share in the Affiliate’s revenue less agreed-upon expenses. We also use structured partnership interests in which we contractually share in the Affiliate’s revenue without regard to expenses.
Our equity method revenue is derived primarily from asset- and performance-based fees from investment management services. Equity method revenue incorporates the total asset- and performance-based fees earned by all of our Affiliates accounted for under the equity method and is generally determined by the level of our equity method Affiliate average assets under management and the composition of these assets across our strategies with different asset-based fee ratios and performance-based fees. Our Affiliates accounted for under the equity method manage a greater proportion of assets subject to performance-based fees than our consolidated Affiliates and, as a result, equity method revenue will generally have more performance-based fees than Consolidated revenue.
The following table presents equity method Affiliate average assets under management and equity method revenue, as well as equity method earnings, equity method intangible amortization, and equity method intangible impairments, which in aggregate form Equity method income (net):
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2021 | 2022 | % Change | 2023 | % Change | |||||||||||||
| Operating Performance Measures | ||||||||||||||||||
| Equity method Affiliate average assets under management (in billions) | $ | 315.9 | $ | 287.2 | (9) | % | $ | 266.6 | (7) | % | ||||||||
| Equity method revenue | $ | 3,199.0 | $ | 3,230.9 | 1 | % | $ | 3,008.8 | (7) | % | ||||||||
| Financial Performance Measures | ||||||||||||||||||
| Equity method earnings | $ | 417.5 | $ | 497.2 | 19 | % | $ | 375.6 | (24) | % | ||||||||
| Equity method intangible amortization | (123.0) | (109.1) | (11) | % | (86.0) | (21) | % | |||||||||||
| Equity method intangible impairments | (52.0) | (50.0) | (4) | % | (9.6) | (81) | % | |||||||||||
| Equity method income (net) | $ | 242.5 | $ | 338.1 | 39 | % | $ | 280.0 | (17) | % |
Our equity method revenue decreased $222.1 million or 7% in 2023, due to a $183.2 million or 6% decrease from asset-based fees and a $38.9 million or 1% decrease from performance-based fees, primarily in our liquid alternative strategies. The decrease in asset-based fees was principally due to the impact of the BPEA Transaction, partially offset by changes in the composition of our assets under management.
28
Table of Contents
Equity method earnings decreased $121.6 million or 24% in 2023, while equity method revenue decreased $222.1 million or 7%. Equity method earnings decreased more than equity method revenue on a percentage basis primarily due to the recognition of performance-based fees earned by Affiliates in which we hold less of an economic interest.
Equity method intangible amortization decreased $23.1 million or 21% in 2023, primarily due to a $22.9 million decrease in amortization expense due to a decrease in actual and expected client attrition for certain definite-lived acquired client relationships and an $8.4 million decrease due to the BPEA Transaction. These decreases were partially offset by an $8.2 million increase in amortization expense due to investments in new Affiliates.
Equity method intangible impairments decreased $40.4 million or 81% in 2023. See Note 9 of our Consolidated Financial Statements.
Affiliate Transaction gains
For the years ended December 31, 2022, and 2023, we recorded gains of $641.9 million on the BPEA Transaction and $133.1 million on the Veritable Transaction, respectively. See Notes 8 and 9 of our Consolidated Financial Statements.
Investment and Other Income
The following table presents our Investment and other income:
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | % Change | 2023 | % Change | |||||||||||||
| Investment and other income | $ | 117.6 | $ | 110.3 | (6) | % | $ | 117.1 | 6 | % |
Investment and other income increased $6.8 million or 6% in 2023, primarily due to a $29.2 million net increase in realized and unrealized gains on Other investments and a $21.1 million increase in interest income. These increases were partially offset by a $38.9 million net decrease in realized and unrealized gains on Investments in marketable securities.
Income Tax Expense
The following table presents our Income tax expense:
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | % Change | 2023 | % Change | |||||||||||||
| Income tax expense | $ | 251.0 | $ | 358.3 | 43 | % | $ | 185.3 | (48) | % |
Income tax expense decreased $173.0 million or 48% in 2023, primarily due to a decrease in Income before income taxes attributable to the controlling interest and higher discrete foreign and domestic tax benefits realized on our final 2022 tax returns as a result of the change in the mix of foreign and domestic income. See Note 19 of our Consolidated Financial Statements.
Net Income
The following table presents Net income, Net income (controlling interest) and Net income (non-controlling interest):
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | % Change | 2023 | % Change | |||||||||||||
| Net income | $ | 890.1 | $ | 1,388.1 | 56 | % | $ | 906.1 | (35) | % | ||||||||
| Net income (non-controlling interests) | 324.4 | 242.2 | (25) | % | 233.2 | (4) | % | |||||||||||
| Net income (controlling interest) | 565.7 | 1,145.9 | N.M.(1) | 672.9 | (41) | % |
___________________________
(1)Percentage change is not meaningful.
Net income (controlling interest) decreased $473.0 million or 41% in 2023, primarily due decreases in Affiliate Transaction gains and Equity method income (net). These decreases were partially offset by a decrease in Income tax expense attributable to the controlling interest.
Supplemental Financial Performance Measures
29
Table of Contents
As supplemental information, we provide non-GAAP performance measures of Adjusted EBITDA (controlling interest), Economic net income (controlling interest), and Economic earnings per share. Management utilizes these non-GAAP performance measures to assess our performance before our share of certain non-cash expenses and to improve comparability between periods. In the first quarter of 2023, we updated the definitions of Adjusted EBITDA (controlling interest) and Economic net income (controlling interest) to reflect AMG's strategic evolution, including our increased allocation of capital toward private markets and liquid alternatives. To align with the economic impact of these capital allocation decisions, the updated definitions of Adjusted EBITDA (controlling interest) and Economic net income (controlling interest): (i) include only the realized economic gains and losses on seed capital, general partner commitments, and other strategic investments and (ii) exclude any unrealized gains and losses on strategic investments (consistent with the existing treatment of seed capital and general partner commitments). We have retroactively applied this definition change to prior periods.
Adjusted EBITDA (controlling interest)
Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it provides a comprehensive view of our share of the financial performance of our business before interest expense, income and certain non-income based taxes, depreciation, amortization, impairments, gains and losses related to the BPEA and Veritable Transactions, and non-cash items such as certain Affiliate equity activity, gains and losses on our contingent payment obligations, and unrealized gains and losses on seed capital, general partner commitments, and other strategic investments. Adjusted EBITDA (controlling interest) is also adjusted for realized economic gains and losses related to these seed capital, general partner commitments, and other strategic investments. We believe that many investors use this non-GAAP measure when assessing the financial performance of companies in the investment management industry. This non-GAAP performance measure is provided in addition to, but not as a substitute for, Net income (controlling interest) or other GAAP performance measures.
The following table presents a reconciliation of Net income (controlling interest) to Adjusted EBITDA (controlling interest):
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | 2023 | ||||||||
| Net income (controlling interest) | $ | 565.7 | $ | 1,145.9 | $ | 672.9 | |||||
| Interest expense | 111.4 | 114.4 | 123.8 | ||||||||
| Income taxes | 229.6 | 347.4 | 185.2 | ||||||||
| Intangible amortization and impairments(1) | 199.9 | 195.0 | 128.5 | ||||||||
| Affiliate Transactions(2) | — | (743.6) | (162.7) | ||||||||
| Other items(3) | (61.0) | (5.3) | (12.0) | ||||||||
| Adjusted EBITDA (controlling interest) | $ | 1,045.6 | $ | 1,053.8 | $ | 935.7 |
___________________________
(1)Intangible amortization and impairments in our Consolidated Statements of Income include amortization attributable to the non-controlling interests of our consolidated Affiliates. For our Affiliates accounted for under the equity method, we do not separately report intangible amortization and impairments in our Consolidated Statements of Income. Our share of these Affiliates’ amortization and impairments is included in Equity method income (net). The following table presents the Intangible amortization and impairments shown above:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | 2023 | ||||||||
| Consolidated intangible amortization and impairments | $ | 35.7 | $ | 51.6 | $ | 48.3 | |||||
| Consolidated intangible amortization and impairments (non-controlling interests) | (10.8) | (15.7) | (15.4) | ||||||||
| Equity method intangible amortization and impairments | 175.0 | 159.1 | 95.6 | ||||||||
| Total | $ | 199.9 | $ | 195.0 | $ | 128.5 |
(2)The year ended December 31, 2022 includes BPEA Transaction gain of $641.9 million and realized and unrealized gains on EQT ordinary shares of $43.8 million and $57.9 million, respectively. The year ended December 31, 2023 includes Veritable Transaction gain of $133.1 million and realized gains on ordinary shares of EQT of $29.6 million.
30
Table of Contents
(3)Other items include certain non-income based taxes, depreciation, and non-cash items such as gains and losses on our contingent payment obligations, certain Affiliate equity activity, unrealized gains and losses on seed capital, general partner commitments, and other strategic investments, and realized economic gains and losses related to these seed capital, general partner commitments, and other strategic investments.
Economic Net Income (controlling interest) and Economic Earnings Per Share
We believe Economic net income (controlling interest) and Economic earnings per share are important measures because they represent our performance before non-cash expenses relating to the acquisition of interests in Affiliates and improve comparability of performance between periods. Economic net income (controlling interest) and Economic earnings per share are used by our management and Board of Directors as our principal performance benchmarks, including as one of the measures for aligning executive compensation with stockholder value. These non-GAAP performance measures are provided in addition to, but not as substitutes for, Net income (controlling interest) and Earnings per share (diluted) or other GAAP performance measures.
We adjust Net income (controlling interest) to calculate Economic net income (controlling interest) by adding back our share of pre-tax intangible amortization and impairments attributable to intangible assets (including the portion attributable to equity method investments in Affiliates) because these expenses do not correspond to the changes in the value of these assets, which do not diminish predictably over time. We also add back the deferred taxes attributable to intangible assets because we believe it is unlikely these accruals will be used to settle material tax obligations. Further, we adjust for gains and losses related to the BPEA and Veritable Transactions, net of tax and other economic items to improve comparability of performance between periods.
Economic earnings per share represents Economic net income (controlling interest) divided by the Average shares outstanding (adjusted diluted). In this calculation, we exclude the potential shares issued upon settlement of Redeemable non-controlling interests from Average shares outstanding (adjusted diluted) because we intend to settle those obligations without issuing shares, consistent with all prior Affiliate equity purchase transactions. The potential share issuance in connection with our junior convertible securities is measured using a “treasury stock” method. Under this method, only the net number of shares of common stock equal to the value of these junior convertible securities in excess of par, if any, is deemed to be outstanding. We believe the inclusion of net shares under a treasury stock method best reflects the benefit of the increase in available capital resources (which could be used to repurchase shares of common stock) that occurs when these securities are converted and we are relieved of our debt obligation. This method does not take into account any increase or decrease in our cost of capital in an assumed conversion.
The following table presents a reconciliation of Net income (controlling interest) to Economic net income (controlling interest) and Economic earnings per share:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except per share data) | 2021 | 2022 | 2023 | ||||||||
| Net income (controlling interest) | $ | 565.7 | $ | 1,145.9 | $ | 672.9 | |||||
| Intangible amortization and impairments(1) | 199.9 | 195.0 | 128.5 | ||||||||
| Intangible-related deferred taxes(2) | 52.5 | 45.5 | 57.3 | ||||||||
| Affiliate Transactions(3) | — | (576.0) | (122.1) | ||||||||
| Other economic items(4) | (48.1) | (13.2) | (18.8) | ||||||||
| Economic net income (controlling interest) | $ | 770.0 | $ | 797.2 | $ | 717.8 | |||||
| Average shares outstanding (diluted) | 44.8 | 49.0 | 42.2 | ||||||||
| Hypothetical issuance of shares to settle Redeemable non-controlling interests | — | (7.4) | (3.7) | ||||||||
| Assumed issuance of junior convertible securities shares | (2.1) | (1.8) | (1.7) | ||||||||
| Average shares outstanding (adjusted diluted) | 42.7 | 39.8 | 36.8 | ||||||||
| Economic earnings per share | $ | 18.05 | $ | 20.02 | $ | 19.48 |
___________________________
(1)See note (1) to the table in “Adjusted EBITDA (controlling interest).”
31
Table of Contents
(2)For the years ended December 31, 2022, and 2023, intangible-related deferred taxes have been adjusted to eliminate benefits of $13.5 million related to the BPEA Transaction and $28.9 million related to the Veritable Transaction, respectively.
(3)The year ended December 31, 2022 includes BPEA Transaction gain of $641.9 million and realized and unrealized gains on EQT ordinary shares of $43.8 million and $57.9 million, respectively, net of $167.6 million of income tax expense. The year ended December 31, 2023 includes Veritable Transaction gain of $133.1 million and realized gains on EQT shares of $29.6 million, net of $40.6 million income tax expense.
(4)Other economic items include gains and losses related to contingent payment obligations, tax windfalls and shortfalls from share-based compensation, certain Affiliate equity activity, unrealized gains and losses on seed capital, general partner commitments, and other strategic investments, and realized economic gains and losses related to these seed capital, general partner commitments, and other strategic investments. For the years ended December 31, 2021, 2022, and 2023, other economic items were net of income tax expense (benefit) of $21.8 million, $(6.4) million, and $5.2 million, respectively.
Liquidity and Capital Resources
We generate long-term value by investing in new Affiliate partnerships, existing Affiliates, and strategic value-add capabilities through which we can leverage our scale and resources to benefit our Affiliates and enhance their long-term growth prospects. Given our annual cash generation from operations, in addition to investing for growth in our business, we are also able to return excess capital to shareholders primarily through share repurchases. We continue to manage our capital structure consistent with an investment grade company and are currently rated A3 by Moody’s Investors Service and BBB+ by S&P Global Ratings.
Cash and cash equivalents were $813.6 million as of December 31, 2023 and were attributable to both our controlling and the non-controlling interests. Our principal uses of cash in 2023 were for investments in new Affiliates, purchases of investment securities, distributions to Affiliate equity holders, and the return of excess capital through share repurchases. In 2023, we met our cash requirements primarily through cash generated by operating activities, proceeds from the Veritable Transaction, and proceeds from the sale of our remaining ordinary shares of EQT.
We expect investments in new Affiliates, investments in existing Affiliates, primarily through purchases of Affiliate equity interests and general partner and seed capital investments, the return of capital through share repurchases and the payment of cash dividends on our common stock, repayment of debt, distributions to Affiliate equity holders, payment of income taxes, purchases of marketable securities, and general working capital to be the primary uses of cash on a consolidated basis for the foreseeable future. We anticipate that our current cash balance, cash flows from operations, proceeds from sales of our marketable securities, and borrowings under our senior unsecured multicurrency revolving credit facility (the “revolver”) will be sufficient to support our uses of cash for the foreseeable future. In addition, we may draw funding from the debt and equity capital markets, and our credit ratings, among other factors, allow us to access these sources of funding on favorable terms.
The following table presents operating, investing, and financing cash flow activities:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | 2023 | ||||||||
| Operating cash flow | $ | 1,259.2 | $ | 1,054.7 | $ | 874.3 | |||||
| Investing cash flow | (583.7) | (109.9) | 264.5 | ||||||||
| Financing cash flow | (798.3) | (1,402.9) | (758.3) |
Operating Cash Flow
Operating cash flows are calculated by adjusting Net income for other significant sources and uses of cash, significant non-cash items, and timing differences in the cash settlement of assets and liabilities.
For the year ended December 31, 2023, Cash flows from operating activities were $874.3 million, primarily from Net income of $906.1 million adjusted for $490.8 million of distributions of earnings received from equity method investments and non-cash items of $303.3 million. These items were partially offset by timing differences in the cash settlement of receivables, other assets, and payables, accrued liabilities, and other liabilities of $228.6 million. In 2023, operating cash flows were primarily attributable to the controlling interest.
Investing Cash Flow
32
Table of Contents
For the year ended December 31, 2023, Cash flows from investing activities were $264.5 million, primarily due to $294.0 million of cash proceeds from the Veritable Transaction and $277.4 million of net maturities and sales of investment securities. These items were partially offset by $294.7 million of investments in Affiliates. In 2023, investing cash flows were primarily attributable to the controlling interest.
Financing Cash Flow
For the year ended December 31, 2023, Cash flows used in financing activities were $758.3 million, primarily due to $341.9 million of repurchases of common stock (net), $271.3 million of distributions to non-controlling interests, $55.3 million of other financing items, and $54.0 million of Affiliate equity purchases, net of issuances.
Affiliate Equity
We periodically purchase Affiliate equity from and issue Affiliate equity to our consolidated Affiliate partners and other parties, under agreements that provide us with a conditional right to call and Affiliate equity holders with a conditional right to put their Affiliate equity interests to us at certain intervals. We have the right to settle a portion of these purchases in shares of our common stock. For Affiliates accounted for under the equity method, we do not typically have such put and call arrangements. The purchase price of these conditional purchases is generally calculated based upon a multiple of the Affiliate’s cash flow distributions, which is intended to represent fair value. Affiliate equity holders are also permitted to sell their equity interests to other individuals or entities in certain cases, subject to our approval or other restrictions.
As of December 31, 2023, the current redemption value of Affiliate equity interests was $447.3 million, of which $393.4 million was presented as Redeemable non-controlling interests (including $11.8 million of consolidated Affiliate sponsored investment products primarily attributable to third-party investors), and $53.9 million was included in Other liabilities. Although the timing and amounts of these purchases are difficult to predict, we paid $67.4 million for Affiliate equity purchases and received $13.4 million for Affiliate equity issuances in 2023, and we expect net purchases of approximately $100 million of Affiliate equity in 2024. In the event of a purchase, we become the owner of the cash flow associated with the purchased equity. See Notes 16 and 17 of our Consolidated Financial Statements.
Share Repurchases
Our Board of Directors authorized share repurchase programs in January 2022, October 2022, and October 2023 to repurchase up to 2.0 million, 3.0 million, and 3.3 million shares of our common stock, respectively, and these authorizations have no expiry. Purchases may be made from time to time, at management’s discretion, in the open market or in privately negotiated transactions, including through the use of trading plans, as well as pursuant to accelerated share repurchase programs or other share repurchase strategies that may include derivative financial instruments. For the year ended December 31, 2023, we repurchased 3.0 million shares of our common stock at an average price per share of $132.99. As of December 31, 2023, we had repurchased all of the shares in the repurchase program authorized in January 2022, and there were a total of 4.2 million shares available for repurchase under our share repurchase programs.
In December 2022, we entered into an accelerated share repurchase agreement to repurchase shares of our common stock in exchange for an upfront payment of $225.0 million. We received an initial share delivery of 1.1 million shares in December 2022, which represents 80% of the upfront payment based on the closing price of our common stock on the agreement date. In June 2023, we received a final share delivery of 0.4 million shares. Under this agreement we repurchased a total of 1.5 million shares at an average price of $147.29 per share.
In August 2022, the Inflation Reduction Act was enacted into law and included a provision for a 1% excise tax on repurchases of our common stock. This provision, which was effective for the Company beginning January 1, 2023, did not have a material impact on our Consolidated Financial Statements for the year ended December 31, 2023. We do not currently expect the excise tax to have a material impact on our financial position or cash flows. We record the excise tax as part of the cost basis of our common stock repurchased.
Debt
The following table presents the carrying value of our outstanding indebtedness. See Note 6 of our Consolidated Financial Statements.
33
Table of Contents
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2021 | 2022 | 2023 | ||||||||
| Senior bank debt | $ | 350.0 | $ | 350.0 | $ | 350.0 | |||||
| Senior notes | 1,098.0 | 1,098.7 | 1,099.4 | ||||||||
| Junior subordinated notes | 765.8 | 765.9 | 765.9 | ||||||||
| Junior convertible securities | 299.5 | 341.7 | 341.7 |
The carrying value of our debt differs from the amount reported in the notes to our Consolidated Financial Statements, as the carrying value of our debt in the table above is not reduced for debt issuance costs.
Senior Bank Debt
We have a $1.25 billion revolver and a $350.0 million term loan (together, the “credit facilities”). The revolver matures on October 25, 2027 and the term loan matures on October 23, 2026. Subject to certain conditions, we may increase the commitments under the revolver by up to an additional $500.0 million and may borrow up to an additional $75.0 million under the term loan.
Under the terms of the credit facilities we are required to meet two financial ratio covenants. The first of these covenants is a maximum ratio of debt to EBITDA (the “bank leverage ratio”) of 3.25x. The second covenant is a minimum EBITDA to cash interest expense ratio of 3.00x (the “bank interest coverage ratio”). For purposes of calculating these ratios, share-based compensation and certain Affiliate equity expenses are added back to Adjusted EBITDA. As of December 31, 2023, our bank leverage and bank interest coverage ratios were 1.3x and 8.3x, respectively, and we were in compliance with all of the terms of our credit facilities.
As of December 31, 2023, we had no outstanding borrowings under the revolver and could borrow all capacity and remain in compliance with our credit facilities.
Senior Notes
As of December 31, 2023, we had senior notes outstanding, the respective principal terms of which are presented below:
| 2024 Senior Notes | 2025 Senior Notes | 2030 Senior Notes | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issue date | February 2014 | February 2015 | June 2020 | ||||||||
| Maturity date | February 2024 | August 2025 | June 2030 | ||||||||
| Par value (in millions) | $ | 400.0 | $ | 350.0 | $ | 350.0 | |||||
| Stated coupon | 4.25 | % | 3.50 | % | 3.30 | % | |||||
| Coupon frequency | Semi-annually | Semi-annually | Semi-annually | ||||||||
| Potential call date | Any time | Any time | Any time |
On February 15, 2024, our $400.0 million 4.25% senior notes due 2024 matured and were fully repaid.
Junior Subordinated Notes
As of December 31, 2023, we had junior subordinated notes outstanding, the respective principal terms of which are presented below:
34
Table of Contents
| 2059 Junior Subordinated Notes | 2060 Junior Subordinated Notes | 2061 Junior Subordinated Notes | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issue date | March 2019 | September 2020 | July 2021 | ||||||||
| Maturity date | March 2059 | September 2060 | September 2061 | ||||||||
| Par value (in millions) | $ | 300.0 | $ | 275.0 | $ | 200.0 | |||||
| Stated coupon | 5.875 | % | 4.75 | % | 4.20 | % | |||||
| Coupon frequency | Quarterly | Quarterly | Quarterly | ||||||||
| Potential call date | March 2024 | September 2025 | September 2026 | ||||||||
| Listing | NYSE | NYSE | NYSE |
Junior Convertible Securities
As of December 31, 2023, we had $341.7 million of principal outstanding in our 5.15% junior convertible trust preferred securities outstanding (the “junior convertible securities”) maturing in 2037. The junior convertible securities were issued by AMG Capital Trust II, a Delaware statutory trust, in October 2007. Each of the junior convertible securities represents an undivided beneficial interest in the assets of the trust. The trust’s only assets are junior subordinated convertible debentures issued to it by us, and have substantially the same payment terms as the junior convertible securities. We own all of the trust’s common securities, and have fully and unconditionally guaranteed, on a subordinated basis, the payment obligations on the junior convertible securities. We do not consolidate the trust’s financial results into our Consolidated Financial Statements.
Holders of the junior convertible securities have no rights to put these securities to us. Upon conversion, holders will receive cash or shares of our common stock, or a combination thereof, at our election. We may redeem the junior convertible securities, subject to our stock trading at or above certain specified levels over specified times periods, and may also repurchase junior convertible securities in the open market or in privately negotiated transactions from time to time at management’s discretion. The junior convertible securities are considered contingent payment debt instruments under federal income tax regulations, which require us to deduct interest in an amount greater than our reported interest expense. We estimate that these deductions will generate annual deferred tax liabilities of approximately $9 million. For the year ended December 31, 2022, we repurchased a portion of our junior convertible securities for a purchase price of $60.9 million and as a result of these repurchases, we reduced our Deferred income tax liability (net) by $11.4 million. We did not repurchase any of our junior convertible securities during the year ended December 31, 2023.
Equity Distribution Program
In the second quarter of 2022, we entered into equity distribution and forward equity agreements with several major securities firms under which we may, from time to time, issue and sell shares of our common stock (immediately or on a forward basis) having an aggregate sales price of up to $500.0 million (the “equity distribution program”). This equity distribution program superseded and replaced our prior equity distribution program. As of December 31, 2023, no sales had occurred under the equity distribution program.
Commitments
See Note 7 of our Consolidated Financial Statements.
Other Contingent Commitments
See Notes 4 and 7 of our Consolidated Financial Statements.
Leases
As of December 31, 2023, our lease obligations were $40.0 million through 2024, $61.5 million from 2025 through 2026, $43.9 million from 2027 through 2028, and $68.3 million thereafter. The portion of these lease obligations attributable to the controlling interest were $11.3 million through 2024, $13.6 million from 2025 through 2026, $3.9 million from 2027 through 2028, and $8.0 million thereafter. See Note 10 of our Consolidated Financial Statements.
Recent Accounting Developments
See Note 1 of our Consolidated Financial Statements.
35
Table of Contents
Critical Accounting Estimates and Judgments
The preparation of financial statements and related disclosures in conformity with GAAP requires us to make judgments, assumptions, and estimates that affect the amounts reported in our Consolidated Financial Statements and accompanying notes. See Note 1 of our Consolidated Financial Statements for a discussion of our significant accounting policies.
The following are our critical accounting estimates and judgments used in the preparation of our Consolidated Financial Statements, and due to their subjectivity, actual results could differ materially from the amounts reported.
Fair Value Measurements
Accounting standards define fair value as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants at the measurement date. These standards establish a fair value hierarchy that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.
We make judgments to determine the fair value of certain assets, liabilities, and equity interests when allocating the purchase price of our new investments, when revaluing our contingent payment obligations, when we issue or purchase Affiliate equity interests and when we test our goodwill, indefinite- and definite-lived acquired client relationships, or equity method investments for impairment.
In determining fair values that reflect our own assumptions concerning unobservable inputs, we typically use valuation techniques, including probability-weighted discounted cash flow analyses and Monte Carlo simulations, where we make assumptions about growth rates of assets under management, client attrition, asset- and performance-based fee rates, and expenses. In these analyses, we also consider historical and current market multiples, tax benefits, credit risk, interest rates, tax rates, discount rates, volatility, and discounts for lack of marketability. We consider the reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions and, in certain instances, by consulting with third-party valuation firms. Changes in the assumptions used could significantly impact fair values.
Goodwill
Goodwill represents the future economic benefits arising from assets acquired in a business combination that are not separately recognized. We perform a qualitative impairment assessment at least annually to determine if the carrying value of our single reporting unit is in excess of its fair value. In this qualitative assessment, we typically measure the excess of the fair value of our reporting unit over its carrying value using various qualitative and quantitative factors (including our market capitalization). If there is an indication that the carrying value of the reporting unit is in excess of the fair value under this test, then we must determine if a potential impairment is more-likely-than-not. To determine if a potential impairment is more-likely-than-not, we perform a single step quantitative test with any excess of carrying value over fair value recorded as an expense in Intangible amortization and impairments.
We completed our annual qualitative goodwill impairment assessment as of September 30, 2023 and no impairment was indicated. Based on our assessment, the fair value of our reporting unit was substantially greater than its respective carrying amount, including goodwill.
Indefinite-Lived Acquired Client Relationships
Indefinite-lived acquired client relationships include investment advisory contracts between our Affiliates and their mutual funds and other retail-oriented investment products. Because these contracts are with the investment products themselves, and not with the underlying investors, and the contracts between our Affiliates and the investment products are typically renewed on an annual basis, industry practice under GAAP is to consider the contract life to be indefinite and, as a result, not amortizable.
We perform indefinite-lived acquired client relationship impairment assessments annually, or more frequently should circumstances indicate fair value has declined below the related carrying value. For purposes of our assessments, we consider various qualitative and quantitative factors to determine if it is more-likely-than-not that the fair value of each asset group is greater than its carrying amount. If we determine that it is likely that the fair value has declined below our related carrying value, we perform discounted cash flow analyses to determine the fair value of the asset group and record an expense in Intangible amortization and impairments to reduce the carrying value to its fair value.
For the year ended December 31, 2023, we completed our annual assessment and only a significant decline in the fair values of these assets would result in an impairment.
36
Table of Contents
Equity Method Investments in Affiliates
We periodically perform assessments to determine if the fair value of an investment may have declined below its related carrying value for our Affiliates accounted for under the equity method for a period that we consider to be other-than-temporary. We perform these assessments if certain triggering events occur or annually during the fourth quarter. We first consider whether certain qualitative and quantitative factors (including discount rates) indicate an increased likelihood of a decline in the fair value of an Affiliate during the reporting period. If such a decline is identified, and it is likely that an investment’s fair value may have declined below its carrying value, we perform a quantitative assessment to determine if an impairment exists. Impairments are recorded as an expense in Equity method income (net) to reduce the carrying value of the Affiliate to its fair value.
When we quantitatively test our equity method investments for impairment, we typically use valuation methods such as discounted cash flow analyses. In these analyses, our most significant assumptions relate to growth rates of projected assets under management, client attrition, asset- and performance-based fees, expenses, and discount rates. We consider the reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions, comparable company valuations, and, in certain instances, by consulting with third-party valuation firms. Changes in these assumptions could significantly impact the respective fair value of an Affiliate.
FY 2022 10-K MD&A
SEC filing source: 0001004434-23-000010.
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following executive overview, which summarizes the significant trends affecting our results of operations and financial condition, as well as the remainder of this Management’s Discussion and Analysis of Financial Condition and Results of Operations of Affiliated Managers Group, Inc. and its subsidiaries, should be read in conjunction with the “Forward-Looking Statements” section set forth in Part I, the “Risk Factors” section set forth in Item 1A of Part I and with our Consolidated Financial Statements and the notes thereto contained elsewhere in this Annual Report on Form 10-K, and in any more recent filings with the SEC.
Our discussion and analysis of the key operating performance measures and financial results for fiscal year 2022 compared to fiscal year 2021 is included herein. For discussion and analysis of fiscal year 2021 compared to fiscal year 2020, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of Part II in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, which was filed with the SEC on February 18, 2022.
Executive Overview
AMG is a leading partner to independent investment management firms globally. Our strategy is to generate long-term value by investing in a diverse array of high-quality independent partner-owned firms, referred to as “Affiliates,” through a proven partnership approach, and allocating resources across our unique opportunity set to the areas of highest growth and return. Our innovative partnership approach enables each Affiliate’s management team to own significant equity in their firm while maintaining operational and investment autonomy. In addition, we offer our Affiliates growth capital, distribution, and other strategic value-added capabilities, which enhance the long-term growth of these independent businesses, and enable them to align equity incentives across generations of principals to build enduring franchises. As of December 31, 2022, our aggregate assets under management were approximately $651 billion across a broad range of differentiated investment strategies.
In the first quarter of 2022, we completed an additional investment in Systematica Investments (“Systematica”), an innovative technology-driven systematic manager. Following the close of the transaction, our investment continues to be accounted for under the equity method of accounting and Systematica partners continue to hold a majority of the equity of the business and direct its day-to-day operations.
In the fourth quarter of 2022, we completed a minority investment in Peppertree Capital Management, Inc. (“Peppertree”), a private markets firm specializing in communications infrastructure. The financial results will be recognized in the Consolidated Financial Statements one quarter in arrears. We account for this investment under the equity method of accounting. Following the close of the transaction, Peppertree management continues to hold a significant portion of the equity in the business and directs the day-to-day operations.
In the fourth quarter of 2022, we completed the previously announced sale of our equity interest in Baring Private Equity Asia (“BPEA”), our Affiliate, to EQT AB (“EQT”), a public company listed on Nasdaq Stockholm (EQT.ST), (the “BPEA Transaction”) in connection with the strategic combination of BPEA and EQT. Pursuant to the terms of the Securities Purchase and Merger Agreement with EQT under which we and each of the other owners agreed to sell our respective equity interests in BPEA, we received $223.6 million in cash, net of transaction costs, and 28.68 million EQT ordinary shares (25% of which are subject to a six-month lock-up, which expires in April 2023), and other investments. Our gain on the transaction was $641.9 million. The transaction was taxable at closing. For the year ended December 31, 2022, we recorded realized and unrealized gains on EQT ordinary shares of $43.8 million and $57.9 million, respectively. During the fourth quarter of 2022 and through February 15, 2023, we have sold 17.4 million EQT ordinary shares.
Operating Performance Measures
Under accounting principles generally accepted in the U.S. (“GAAP”), we are required to consolidate certain of our Affiliates and use the equity method of accounting for others. Whether we consolidate an Affiliate or use the equity method of accounting, we maintain the same innovative partnership approach and provide support and assistance in substantially the same manner for all of our Affiliates. Furthermore, all of our Affiliates are investment managers and are impacted by similar marketplace factors and industry trends. Therefore, our key aggregate operating performance measures are important in providing management with a more comprehensive view of the operating performance and material trends across our entire business.
The following table presents our key aggregate operating performance measures:
19
Table of Contents
| As of and for the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in billions, except as noted) | 2020 | 2021 | % Change | 2022 | % Change | |||||||||||||
| Assets under management | $ | 716.2 | $ | 813.8 | 14 | % | $ | 650.8 | (20) | % | ||||||||
| Average assets under management | 664.4 | 761.7 | 15 | % | 709.4 | (7) | % | |||||||||||
| Aggregate fees (in millions) | 4,626.4 | 5,611.4 | 21 | % | 5,560.5 | (1) | % |
Assets under management, and therefore average assets under management, include the assets under management of our consolidated and equity method Affiliates. Assets under management is presented on a current basis without regard to the timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial Statements. Average assets under management reflects the timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial Statements. Average assets under management for mutual funds and similar investment products generally represents an average of the daily net assets under management, while for institutional and high net worth clients, average assets under management generally represents an average of the assets at the beginning or end of each month during the applicable period.
Aggregate fees consist of the total asset- and performance-based fees earned by all of our consolidated and equity method Affiliates. For certain of our Affiliates accounted for under the equity method, we report aggregate fees and the Affiliate’s financial results in our Consolidated Financial Statements one quarter in arrears. Aggregate fees are provided in addition to, but not as a substitute for, Consolidated revenue or other GAAP performance measures.
Assets Under Management
Our Affiliates provide a diverse range of differentiated return streams through their specialized investment processes. We continue to see demand for alternative strategies, as evidenced by our net inflows in this category for the year ended December 31, 2022. At the same time, we experienced outflows in equity strategies, particularly in global equities, in line with de-risking trends across the industry. We continue to invest in areas of long-term client demand — including private markets, liquid alternatives, sustainable strategies, wealth management, and Asia — through new and existing Affiliates, to better position AMG to benefit from industry growth trends. We also anticipate that independent investment firms will continue to seek access to an evolving range of partnership solutions, and that we have a significant opportunity to invest in additional high-quality firms across the global investment management industry.
The following charts present information regarding the composition of our assets under management by strategy as of December 31, 2021 and 2022:
Assets Under Management by Strategy
__________________________
(1)Alternatives include private markets strategies, which accounted for 15% of our assets under management as of December 31, 2021 and 2022.
The following table presents changes in our assets under management by strategy:
20
Table of Contents
| (in billions) | Alternatives | Global Equities | U.S. Equities | Multi-Asset & Fixed Income | Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | $ | 238.2 | $ | 277.5 | $ | 170.7 | $ | 127.4 | $ | 813.8 | ||||||||
| Client cash inflows and commitments | 40.4 | 20.3 | 23.9 | 22.7 | 107.3 | |||||||||||||
| Client cash outflows | (21.5) | (59.9) | (33.6) | (25.3) | (140.3) | |||||||||||||
| Net client cash flows | 18.9 | (39.6) | (9.7) | (2.6) | (33.0) | |||||||||||||
| New investments | 3.3 | — | — | — | 3.3 | |||||||||||||
| BPEA(1) | (31.6) | — | — | — | (31.6) | |||||||||||||
| Market changes | 2.6 | (43.3) | (26.0) | (12.4) | (79.1) | |||||||||||||
| Foreign exchange(2) | (4.2) | (8.1) | (1.5) | (1.5) | (15.3) | |||||||||||||
| Realizations and distributions (net) | (9.8) | (0.3) | (0.2) | (0.2) | (10.5) | |||||||||||||
| Other(3) | 3.5 | (0.1) | (0.0 | ) | (0.2) | 3.2 | ||||||||||||
| December 31, 2022 | $ | 220.9 | $ | 186.1 | $ | 133.3 | $ | 110.5 | $ | 650.8 |
__________________________
(1)Assets under management attributable to BPEA as of the BPEA Transaction closing date.
(2)Foreign exchange reflects the impact of translating into U.S. dollars the assets under management of our Affiliates whose functional currency is not the U.S. dollar.
(3)Other includes assets under management attributable to product transitions and reclassifications.
The following charts present information regarding the composition of our assets under management by client type as of December 31, 2021 and 2022:
Assets Under Management by Client Type
The following table presents changes in our assets under management by client type:
21
Table of Contents
| (in billions) | Institutional | Retail | High Net Worth | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | $ | 413.8 | $ | 252.5 | $ | 147.5 | $ | 813.8 | |||||||
| Client cash inflows and commitments | 43.3 | 39.6 | 24.4 | 107.3 | |||||||||||
| Client cash outflows | (55.9) | (58.0) | (26.4) | (140.3) | |||||||||||
| Net client cash flows | (12.6) | (18.4) | (2.0) | (33.0) | |||||||||||
| New investments | 3.3 | — | — | 3.3 | |||||||||||
| BPEA(1) | (31.6) | — | — | (31.6) | |||||||||||
| Market changes | (27.1) | (35.3) | (16.7) | (79.1) | |||||||||||
| Foreign exchange(2) | (7.8) | (6.6) | (0.9) | (15.3) | |||||||||||
| Realizations and distributions (net) | (9.1) | (0.9) | (0.5) | (10.5) | |||||||||||
| Other(3) | 4.6 | (2.4) | 1.0 | 3.2 | |||||||||||
| December 31, 2022 | $ | 333.5 | $ | 188.9 | $ | 128.4 | $ | 650.8 |
__________________________
(1)Assets under management attributable to BPEA as of the BPEA Transaction closing date.
(2)Foreign exchange reflects the impact of translating into U.S. dollars the assets under management of our Affiliates whose functional currency is not the U.S. dollar.
(3)Other includes assets under management attributable to product transitions and reclassifications.
The following tables present performance of our investment strategies, where available, measured by the percentage of assets under management ahead of their relevant benchmark:
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3-year | 5-year | 10-year | ||||||||||
| Liquid alternatives(2) | 19 | % | 69 | % | 77 | % | 82 | % | ||||
| Global equity(2) | 29 | % | 56 | % | 46 | % | 69 | % | ||||
| U.S. equity(2) | 20 | % | 84 | % | 78 | % | 84 | % | ||||
| Multi-asset and fixed income(3) | 17 | % | N/A | N/A | N/A |
| AUM Weight | % of AUM Ahead of Benchmark(1) | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| IRR Latest Vintage | IRR Last Three Vintages | ||||||||
| Private markets(4) | 15 | % | 86 | % | 82 | % |
__________________________
(1)Past performance is not indicative of future results. Performance and AUM information is as of December 31, 2022 and is based on data available at the time of calculation. Product returns are sourced from Affiliates while benchmark returns are generally sourced via third-party subscriptions.
(2)For liquid alternative, global equity, and U.S. equity products, performance is reported as the percentage of assets that have outperformed benchmarks across the indicated periods, and excludes market-hedging products. For purposes of investment performance comparisons, products are an aggregation of portfolios (separate accounts, investment funds, and other products) that each represent a particular investment objective, using the most representative portfolio for the performance comparison. Performance is presented for products with a three-, five-, and/or ten-year track record and is measured on a consistent basis relative to the most appropriate benchmarks. Benchmark appropriateness is generally reviewed annually to reflect any changes in how underlying portfolios/mandates are managed. Product and benchmark performance is reflected as total return and is annualized. Reported product performance is gross-of-fees for institutional and high-net-worth separate accounts, and generally net-of-fees across retail funds and other commingled vehicles such as hedge funds.
(3)Multi-asset and fixed income products are mainly our wealth management and solutions offerings. These investment products are primarily customized toward wealth preservation, estate planning, and liability and tax management, and therefore are typically not measured against a benchmark.
22
Table of Contents
(4)For private markets products, performance is reported as the percentage of assets that have outperformed benchmarks on a since-inception internal rate of return basis. Benchmarks utilized include a combination of public market equivalents, peer medians, and absolute returns where benchmarks are not available. For purposes of investment performance comparisons, the latest vintage comparison includes the most recent vehicles and strategies (traditional long-duration investment funds, customized vehicles, and other evergreen vehicles and product structures) where meaningful performance is available and calculable. In order to illustrate the performance of our private markets product category over a longer period of history, the last three vintages comparison incorporates the latest vintage vehicles and the prior two vintages for traditional long-duration investment funds, as well as additional vehicles and strategies launched during the equivalent time period as the last three vintages of traditional long duration investment funds. Due to the nature of these investments and vehicles, reported performance is typically on a three- to six-month lag basis.
Aggregate Fees
Aggregate fees consist of asset- and performance-based fees of our consolidated and equity method Affiliates. Asset-based fees include advisory and other fees earned by our Affiliates for services provided to their clients and are typically determined as a percentage of the value of a client’s assets under management, generally inclusive of uncalled commitments. Asset-based fees are generally impacted by the level of average assets under management and the composition of these assets across our strategies with different asset-based fee ratios. Our asset-based fee ratio is calculated as asset-based fees divided by average assets under management.
In some cases, if product returns exceed certain performance thresholds, we will participate in performance-based fees. Performance-based fees are based on investment performance, typically on an absolute basis or relative to a benchmark or hurdle rate, and are generally recognized when it is improbable that there will be a significant reversal in the amount of revenue recognized. Performance-based fees are generally billed less frequently than asset-based fees, and although performance-based fees inherently depend on investment performance and will vary from period to period, we anticipate performance-based fees will be a recurring component of our aggregate fees; however, we do not anticipate these fees to be a significant component of our Consolidated revenue as these fees are predominantly earned by our Affiliates accounted for under the equity method. As of December 31, 2022, approximately 27% of our total assets under management could potentially earn performance-based fees. These percentages were approximately 12% and 48% of our assets under management for our consolidated Affiliates and Affiliates accounted for under the equity method, respectively.
Aggregate fees were $5,560.5 million in 2022, a decrease of $50.9 million or 1% as compared to 2021. The decrease in our aggregate fees was due to a $171.6 million or 3% decrease from asset-based fees, offset by a $120.7 million or 2% increase from performance-based fees primarily in our liquid alternative and private markets strategies. The decrease in asset-based fees was due to a decrease in average assets under management, primarily in our global equity strategies driven by equity markets, offset by new Affiliate investments in the fourth quarter of 2021 and changes in the composition of our assets under management.
Financial and Supplemental Financial Performance Measures
The following table presents our key financial and supplemental financial performance measures:
| For the Years Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | % Change | 2022 | % Change | |||||||||||
| Net income (controlling interest) | $ | 202.2 | $ | 565.7 | N.M.(1) | $ | 1,145.9 | N.M.(1) | ||||||||
| Adjusted EBITDA (controlling interest)(2) | 798.8 | 1,058.6 | 33 | % | 1,060.3 | 0 | % | |||||||||
| Economic net income (controlling interest)(2) | 624.4 | 779.8 | 25 | % | 802.1 | 3 | % |
__________________________
(1)Percentage change is not meaningful.
(2)Adjusted EBITDA (controlling interest) and Economic net income (controlling interest) are non-GAAP performance measures and are discussed in “Supplemental Financial Performance Measures.”
Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it provides a comprehensive view of our share of the financial performance of our business. Adjusted EBITDA (controlling interest) increased $1.7 million in 2022, primarily due to the impact of new Affiliate investments in the fourth quarter of 2021
23
Table of Contents
and the recognition of performance-based fees earned by Affiliates in which we hold more of an economic interest, partially offset by the impact of the decline in markets.
Net income (controlling interest) increased $580.2 million in 2022. This increase was primarily due to a $641.9 million gain from the BPEA Transaction, partially offset by a $117.8 million increase in Income tax expense attributable to the controlling interest, primarily due to the BPEA Transaction.
We believe Economic net income (controlling interest) is an important supplemental financial performance measure because it represents our performance before non-cash expenses relating to our acquisition of interests in Affiliates and improves comparability of performance between periods. Economic net income (controlling interest) increased $22.3 million or 3% in 2022 primarily due to a $29.3 million decrease in current and other deferred taxes primarily attributable to the controlling interest excluding the impact of the BPEA Transaction and a $1.7 million increase in Adjusted EBITDA (controlling interest), partially offset by a $3.0 million increase in Interest expense attributable to the controlling interest.
Results of Operations
The following discussion includes the key operating performance measures and financial results of our consolidated and equity method Affiliates. Our consolidated Affiliates’ financial results are included in our Consolidated revenue, Consolidated expenses, and Investment and other income, and our share of our equity method Affiliates’ financial results is reported, net of intangible amortization and impairments, in Equity method income (loss) (net).
Consolidated Revenue
Our Consolidated revenue is derived from our consolidated Affiliates, primarily from asset-based fees from investment management services. For these Affiliates, we typically use structured partnership interests in which we contractually share in the Affiliate’s revenue without regard to expenses. Consolidated revenue is generally determined by the level of our consolidated Affiliate average assets under management and the composition of these assets across our strategies with different asset-based fee ratios and performance-based fees.
The following table presents our consolidated Affiliate average assets under management and Consolidated revenue:
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2020 | 2021 | % Change | 2022 | % Change | |||||||||||||
| Consolidated Affiliate average assets under management (in billions) | $ | 362.6 | $ | 445.8 | 23 | % | $ | 422.2 | (5) | % | ||||||||
| Consolidated revenue | $ | 2,027.5 | $ | 2,412.4 | 19 | % | $ | 2,329.6 | (3) | % |
Our Consolidated revenue decreased $82.8 million or 3% in 2022, primarily due to a $149.1 million or 6% decrease from asset-based fees, partially offset by a $66.3 million or 3% increase from performance-based fees primarily in our private markets strategies. The decrease in asset-based fees was due to a decrease in consolidated Affiliate average assets under management in our global equity strategies driven by equity markets, partially offset by increases in our U.S. equity strategies, driven by new Affiliate investments in the fourth quarter of 2021.
Consolidated Expenses
Our Consolidated expenses are primarily attributable to the non-controlling interests of our consolidated Affiliates.
The following table presents our Consolidated expenses:
24
Table of Contents
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | % Change | 2022 | % Change | |||||||||||||
| Compensation and related expenses | $ | 883.7 | $ | 1,047.1 | 18 | % | $ | 1,071.5 | 2 | % | ||||||||
| Selling, general and administrative | 321.4 | 347.1 | 8 | % | 385.5 | 11 | % | |||||||||||
| Intangible amortization and impairments | 140.5 | 35.7 | (75) | % | 51.6 | 45 | % | |||||||||||
| Interest expense | 92.3 | 111.4 | 21 | % | 114.4 | 3 | % | |||||||||||
| Depreciation and other amortization | 19.1 | 16.6 | (13) | % | 15.8 | (5) | % | |||||||||||
| Other expenses (net) | 52.8 | 73.5 | 39 | % | 34.7 | (53) | % | |||||||||||
| Total consolidated expenses | $ | 1,509.8 | $ | 1,631.4 | 8 | % | $ | 1,673.5 | 3 | % |
Compensation and related expenses increased $24.4 million or 2% in 2022, primarily due to a $131.6 million increase in compensation as a result of new Affiliate investments in the fourth quarter of 2021. This increase was partially offset by a $94.4 million decrease in compensation correlated to the decrease in Consolidated revenue and an $11.9 million decrease in Affiliate equity compensation expense.
Selling, general and administrative expenses increased $38.4 million or 11% in 2022, primarily due to a $36.0 million increase in distribution- and investment-related expenses principally as a result of new Affiliate investments in the fourth quarter of 2021 and a $10.0 million increase in travel-related expenses. These increases were partially offset by a $14.7 million decrease in sub-advisory expenses related to the changes to our distribution platform.
Intangible amortization and impairments increased $15.9 million or 45% in 2022, primarily due to an $18.3 million increase in amortization expense due to new Affiliate investments in the fourth quarter of 2021.
Interest expense increased $3.0 million or 3% in 2022, primarily due to a $4.7 million increase due to higher interest rates on our senior unsecured term loan facility (the “term loan”) and a $4.5 million increase from our debt securities issued in 2021. These increases were partially offset by a $5.5 million decrease from our junior convertible debt securities due to lower principal balance resulting from repurchases and lower accretion expense after the adoption of ASU 2020-06 in the first quarter of 2022.
There were no significant changes in Depreciation and other amortization in 2022.
Other expenses (net) decreased $38.8 million or 53% in 2022, primarily due to a $39.7 million decrease in expenses related to changes in the values of contingent payment obligations and Affiliate equity purchase obligations.
Equity Method Income (Loss) (Net)
When we do not own a controlling equity interest in an Affiliate, but have significant influence, we account for our interest in the Affiliate under the equity method. Our share of earnings or losses from Affiliates accounted for under the equity method, net of amortization and impairments, is included in Equity method income (loss) (net).
For a majority of these Affiliates, we use structured partnership interests in which we contractually share in the Affiliate’s revenue less agreed-upon expenses. We also use structured partnership interests in which we contractually share in the Affiliate’s revenue without regard to expenses. Our share of earnings or losses from Affiliates accounted for under the equity method, net of amortization and impairments, is included in Equity method income (loss) (net).
Our equity method revenue is derived primarily from asset- and performance-based fees from investment management services. Equity method revenue incorporates the total asset- and performance-based fees earned by all of our Affiliates accounted for under the equity method and is generally determined by the level of our equity method Affiliate average assets under management and the composition of these assets across our strategies with different asset-based fee ratios and performance-based fees. Our Affiliates accounted for under the equity method manage a greater proportion of assets subject to performance-based fees than our consolidated Affiliates and, as a result, equity method revenue will generally have more performance-based fees than Consolidated revenue.
The following table presents equity method Affiliate average assets under management and equity method revenue, as well as equity method earnings, equity method intangible amortization, and equity method intangible impairments, which in aggregate form Equity method income (loss) (net):
25
Table of Contents
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2020 | 2021 | % Change | 2022 | % Change | |||||||||||||
| Operating Performance Measures | ||||||||||||||||||
| Equity method Affiliate average assets under management (in billions) | $ | 301.8 | $ | 315.9 | 5 | % | $ | 287.2 | (9) | % | ||||||||
| Equity method revenue | $ | 2,598.9 | $ | 3,199.0 | 23 | % | $ | 3,230.9 | 1 | % | ||||||||
| Financial Performance Measures | ||||||||||||||||||
| Equity method earnings | $ | 288.6 | $ | 417.5 | 45 | % | $ | 497.2 | 19 | % | ||||||||
| Equity method intangible amortization | (147.0) | (123.0) | (16) | % | (109.1) | (11) | % | |||||||||||
| Equity method intangible impairments | (185.0) | (52.0) | (72) | % | (50.0) | (4) | % | |||||||||||
| Equity method income (loss) (net) | $ | (43.4) | $ | 242.5 | N.M.(1) | $ | 338.1 | 39 | % |
__________________________
(1)Percentage change is not meaningful.
Our equity method revenue increased $31.9 million or 1% in 2022, due to a $54.4 million or 2% increase from performance-based fees, primarily in our liquid alternative strategies, partially offset by a $22.5 million or 1% decrease from asset-based fees. The decrease in asset-based fees was due to a decrease in equity method Affiliate average assets under management, primarily in our global equity strategies driven by equity markets, offset by changes in the composition of our assets under management.
Equity method earnings increased $79.7 million or 19% in 2022, while equity method revenue increased $31.9 million or 1%. Equity method earnings increased more than equity method revenue on a percentage basis primarily due to the recognition of performance-based fees earned by Affiliates in which we hold more of an economic interest and the impact of our additional investment in Systematica.
Equity method intangible amortization decreased $13.9 million or 11% in 2022, primarily due to a $43.2 million decrease in amortization expense related to certain definite-lived assets being fully amortized. This decrease was partially offset by a $19.4 million increase in amortization expense due to an increase in actual and expected client attrition for certain definite-lived acquired client relationships and a $10.7 million increase in amortization expense due to investments in new and existing Affiliates.
Equity method intangible impairments decreased $2.0 million or 4% in 2022. See Note 10 of our Consolidated Financial Statements.
BPEA Transaction Gain
For the year ended December 31, 2022, we recorded a $641.9 million gain on the BPEA Transaction. See Note 10 of our Consolidated Financial Statements.
Investment and Other Income
The following table presents our Investment and other income:
| For the Years Ended December 31, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | % Change | 2022 | % Change | ||||||||||||
| Investment and other income | $ | 34.1 | $ | 117.6 | N.M.(1) | $ | 110.3 | (6) | % |
__________________________
(1)Percentage change is not meaningful.
Investment and other income decreased $7.3 million or 6% in 2022, primarily due to a $106.3 million decrease in net realized and unrealized gains on Other investments, offset by an $82.8 million increase in realized and unrealized gains on Investments in marketable securities.
Income Tax Expense
26
Table of Contents
The following table presents our Income tax expense:
| For the Years Ended December 31, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | % Change | 2022 | % Change | ||||||||||||
| Income tax expense | $ | 81.4 | $ | 251.0 | N.M.(1) | $ | 358.3 | 43 | % |
__________________________
(1)Percentage change is not meaningful.
Income tax expense increased $107.3 million or 43% in 2022, primarily due to a $117.8 million increase in taxes attributable to the controlling interest, offset by a $10.5 million decrease in taxes attributable to the non-controlling interest. The increase in taxes attributable to the controlling interest was primarily due to a $167.6 million tax expense related to the BPEA Transaction, partially offset by a $19.1 million deferred tax expense resulting from an increase in the UK tax rate enacted in the second quarter of 2021 that did not reoccur and an $11.8 million increase in tax benefits from foreign operations. The decrease in taxes attributable to the non-controlling interest was primarily due to a $6.0 million deferred tax expense resulting from the aforementioned UK tax rate change in 2021.
Net Income
The following table presents Net income, Net income (controlling interest) and Net income (non-controlling interest):
| For the Years Ended December 31, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | % Change | 2022 | % Change | ||||||||||||
| Net income | $ | 427.0 | $ | 890.1 | N.M.(1) | $ | 1,388.1 | 56 | % | ||||||||
| Net income (non-controlling interests) | 224.8 | 324.4 | 44 | % | 242.2 | (25) | % | ||||||||||
| Net income (controlling interest) | 202.2 | 565.7 | N.M.(1) | 1,145.9 | N.M.(1) |
__________________________
(1)Percentage change is not meaningful.
Net income (controlling interest) increased $580.2 million in 2022, primarily due to the gain from the BPEA Transaction, partially offset by an increase in Income tax expense attributable to the controlling interest, primarily due to the BPEA Transaction.
Supplemental Financial Performance Measures
Adjusted EBITDA (controlling interest)
As supplemental information, we provide a non-GAAP measure that we refer to as Adjusted EBITDA (controlling interest). Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it provides a comprehensive view of our share of the financial performance of our business before interest expense, income taxes, depreciation, amortization, impairments, gains and losses related to the BPEA Transaction, certain Affiliate equity expenses, certain gains and losses, including on general partner and seed capital investments, certain non-income based taxes, and adjustments to our contingent payment obligations. We believe that many investors use this measure when assessing the financial performance of companies in the investment management industry. This non-GAAP performance measure is provided in addition to, but not as a substitute for, Net income (controlling interest) or other GAAP performance measures.
The following table presents a reconciliation of Net income (controlling interest) to Adjusted EBITDA (controlling interest):
27
Table of Contents
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | 2022 | ||||||||
| Net income (controlling interest) | $ | 202.2 | $ | 565.7 | $ | 1,145.9 | |||||
| Interest expense | 92.3 | 111.4 | 114.4 | ||||||||
| Income taxes | 69.5 | 229.6 | 347.4 | ||||||||
| Intangible amortization and impairments(1) | 427.7 | 199.9 | 195.0 | ||||||||
| BPEA Transaction(2) | — | — | (743.6) | ||||||||
| Other items(3) | 7.1 | (48.0) | 1.2 | ||||||||
| Adjusted EBITDA (controlling interest) | $ | 798.8 | $ | 1,058.6 | $ | 1,060.3 |
__________________________
(1)Intangible amortization and impairments in our Consolidated Statements of Income include amortization attributable to the non-controlling interests of our consolidated Affiliates. For our Affiliates accounted for under the equity method, we do not separately report intangible amortization and impairments in our Consolidated Statements of Income. Our share of these Affiliates’ amortization and impairments is reported in Equity method income (loss) (net). The following table presents the Intangible amortization and impairments shown above:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | 2022 | ||||||||
| Consolidated intangible amortization and impairments | $ | 140.5 | $ | 35.7 | $ | 51.6 | |||||
| Consolidated intangible amortization and impairments (non-controlling interests) | (44.8) | (10.8) | (15.7) | ||||||||
| Equity method intangible amortization and impairments | 332.0 | 175.0 | 159.1 | ||||||||
| Total | $ | 427.7 | $ | 199.9 | $ | 195.0 |
(2)Includes BPEA Transaction gain of $641.9 million and realized and unrealized gains on EQT ordinary shares of $43.8 million and $57.9 million, respectively.
(3)Other items include depreciation, adjustments to contingent payment obligations, certain Affiliate equity expenses, certain gains and losses, including on general partner and seed capital investments, and certain non-income based taxes.
Economic Net Income (controlling interest) and Economic Earnings Per Share
As supplemental information, we also provide non-GAAP performance measures that we refer to as Economic net income (controlling interest) and Economic earnings per share. We believe Economic net income (controlling interest) and Economic earnings per share are important measures because they represent our performance before non-cash expenses relating to the acquisition of interests in Affiliates and improve comparability of performance between periods. Economic net income (controlling interest) and Economic earnings per share are used by our management and Board of Directors as our principal performance benchmarks, including as one of the measures for aligning executive compensation with stockholder value. These non-GAAP performance measures are provided in addition to, but not as substitutes for, Net income (controlling interest) and Earnings per share (diluted) or other GAAP performance measures.
We adjust Net income (controlling interest) to calculate Economic net income (controlling interest) by adding back our share of pre-tax intangible amortization and impairments attributable to intangible assets (including the portion attributable to equity method investments in Affiliates) because these expenses do not correspond to the changes in the value of these assets, which do not diminish predictably over time. We also add back the deferred taxes attributable to intangible assets because we believe it is unlikely these accruals will be used to settle material tax obligations. Further, we add back gains and losses related to the BPEA Transaction, net of tax and other economic items to improve comparability of performance between periods.
Economic earnings per share represents Economic net income (controlling interest) divided by the Average shares outstanding (adjusted diluted). In this calculation, we exclude the potential shares issued upon settlement of Redeemable non-controlling interests from Average shares outstanding (adjusted diluted) because we intend to settle those obligations without issuing shares, consistent with all prior Affiliate equity purchase transactions. The potential share issuance in connection with our junior convertible securities is measured using a “treasury stock” method. Under this method, only the net number of shares of common stock equal to the value of these junior convertible securities in excess of par, if any, is deemed to be outstanding. We believe the inclusion of net shares under a treasury stock method best reflects the benefit of the increase in
28
Table of Contents
available capital resources (which could be used to repurchase shares of common stock) that occurs when these securities are converted and we are relieved of our debt obligation. This method does not take into account any increase or decrease in our cost of capital in an assumed conversion.
The following table presents a reconciliation of Net income (controlling interest) to Economic net income (controlling interest) and Economic earnings per share:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except per share data) | 2020 | 2021 | 2022 | ||||||||
| Net income (controlling interest) | $ | 202.2 | $ | 565.7 | $ | 1,145.9 | |||||
| Intangible amortization and impairments(1) | 427.7 | 199.9 | 195.0 | ||||||||
| Intangible-related deferred taxes(2) | (9.9) | 52.5 | 45.5 | ||||||||
| BPEA Transaction(3) | — | — | (576.0) | ||||||||
| Other economic items(4) | 4.4 | (38.3) | (8.3) | ||||||||
| Economic net income (controlling interest) | $ | 624.4 | $ | 779.8 | $ | 802.1 | |||||
| Average shares outstanding (diluted) | 46.7 | 44.8 | 49.0 | ||||||||
| Hypothetical issuance of shares to settle Redeemable non-controlling interests | — | — | (7.4) | ||||||||
| Assumed issuance of junior convertible securities shares | — | (2.1) | (1.8) | ||||||||
| Average shares outstanding (adjusted diluted) | 46.7 | 42.7 | 39.8 | ||||||||
| Economic earnings per share | $ | 13.36 | $ | 18.28 | $ | 20.14 |
__________________________
(1)See note (1) to the table in “Adjusted EBITDA (controlling interest).”
(2)For the year ended December 31, 2022, intangible-related deferred taxes have been adjusted to eliminate a $13.5 million benefit related to the BPEA Transaction.
(3)Includes BPEA Transaction gain of $641.9 million and realized and unrealized gains on EQT ordinary shares of $43.8 million and $57.9 million, respectively, net of $167.6 million of income tax expense.
(4)Other economic items include certain gains and losses, principally related to the accounting for contingent payment obligations as well as general partner and seed capital investments, tax windfalls and shortfalls from share-based compensation, certain Affiliate equity expenses, and non-cash imputed interest. For the years ended December 31, 2020, 2021, and 2022, other economic items were net of income tax expense (benefit) of $2.6 million, $21.8 million, and $(6.4) million, respectively.
Liquidity and Capital Resources
We generate long-term value by investing in new Affiliate partnerships, existing Affiliates, and strategic value-add capabilities through which we can leverage our scale and resources to benefit our Affiliates and enhance their long-term growth prospects. Given our annual cash generation from operations, in addition to investing for growth in our business, we are also able to return excess capital to shareholders primarily through share repurchases. We continue to manage our capital structure consistent with an investment grade company and are currently rated A3 by Moody’s Investors Service and BBB+ by S&P Global Ratings.
Cash and cash equivalents were $429.2 million as of December 31, 2022 and were attributable to both our controlling and the non-controlling interests. Our principal uses of cash in 2022 were for investments in new and existing Affiliates, purchases of marketable securities, and the return of excess capital through share repurchases. In 2022, we met our cash requirements primarily through cash generated by operating activities and proceeds from the BPEA Transaction. Between January 1, 2023 and February 15, 2023, we have sold $196.0 million of EQT ordinary shares.
We expect investments in new Affiliates, investments in existing Affiliates primarily through purchases of Affiliate equity interests and general partner and seed capital investments, the return of capital through share repurchases and the payment of cash dividends on our common stock, repayment of debt, distributions to Affiliate equity holders, and general working capital to be the primary uses of cash on a consolidated basis for the foreseeable future. We anticipate that our current cash balance, cash flows from operations, proceeds from sales of our marketable securities, and borrowings under our senior unsecured multicurrency revolving credit facility (the “revolver”) will be sufficient to support our uses of cash for the foreseeable future.
29
Table of Contents
In addition, we may draw funding from the debt and equity capital markets, and our credit ratings, among other factors, allow us to access these sources of funding on favorable terms.
The following table presents operating, investing, and financing cash flow activities:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | 2022 | ||||||||
| Operating cash flow | $ | 1,009.3 | $ | 1,259.2 | $ | 1,054.7 | |||||
| Investing cash flow | (53.7) | (583.7) | (109.9) | ||||||||
| Financing cash flow | (455.4) | (798.3) | (1,402.9) |
Operating Cash Flow
Operating cash flows are calculated by adjusting Net income for other significant sources and uses of cash, significant non-cash items, and timing differences in the cash settlement of assets and liabilities.
For the year ended December 31, 2022, Cash flows from operating activities were $1,054.7 million, primarily from Net income of $1,388.1 million adjusted for non-cash items of $852.5 million, $393.5 million of distributions of earnings received from equity method investments, and timing differences in the cash settlement of receivables, other assets, and payables, accrued liabilities, and other liabilities of $138.5 million. These items were partially offset by net purchases of securities by consolidated sponsored investment products of $12.9 million. In 2022, operating cash flows were primarily attributable to the controlling interest.
Investing Cash Flow
For the year ended December 31, 2022, Cash flows used in investing activities were $109.9 million, primarily due to $312.0 million of purchases of investment securities, principally U.S. Treasury Notes, $291.1 million of investments in Affiliates, and $11.4 million purchases of fixed assets. Cash flows used in investing activities were partially offset by $280.2 million sales of investment securities principally from the sale of EQT ordinary shares, and $223.6 million of cash proceeds from the BPEA Transaction. In 2022, investing cash flows were primarily attributable to the controlling interest.
Financing Cash Flow
For the year ended December 31, 2022, Cash flows used in financing activities were $1,402.9 million, primarily due to the return of $718.0 million of capital to shareholders, principally through share repurchases of our common stock, $341.9 million of distributions to non-controlling interests, $201.0 million of settlement of deferred payment obligations (net of $49.8 million contributed from a co-investor), $60.8 million of repurchases of our junior convertible securities, $50.5 million of other financing items, and $46.3 million of Affiliate equity purchases, net of issuances. Cash flows used in financing activities were partially offset by $13.0 million of subscriptions to consolidated funds, net of redemptions.
Affiliate Equity
We periodically purchase Affiliate equity from and issue Affiliate equity to our consolidated Affiliate partners and other parties, under agreements that provide us with a conditional right to call and Affiliate equity holders with a conditional right to put their Affiliate equity interests to us at certain intervals. We have the right to settle a portion of these purchases in shares of our common stock. For Affiliates accounted for under the equity method, we do not typically have such put and call arrangements. The purchase price of these conditional purchases is generally calculated based upon a multiple of the Affiliate’s cash flow distributions, which is intended to represent fair value. Affiliate equity holders are also permitted to sell their equity interests to other individuals or entities in certain cases, subject to our approval or other restrictions.
As of December 31, 2022, the current redemption value of Affiliate equity interests was $489.9 million, of which $465.4 million was presented as Redeemable non-controlling interests (including $20.1 million of consolidated Affiliate sponsored investment products primarily attributable to third-party investors), and $24.5 million was presented as Other liabilities. Although the timing and amounts of these purchases are difficult to predict, we paid $61.5 million for Affiliate equity purchases and received $15.2 million for Affiliate equity issuances during 2022, and we expect net purchases of approximately $125 million of Affiliate equity in 2023. In the event of a purchase, we become the owner of the cash flow associated with the purchased equity. See Notes 17 and 18 of our Consolidated Financial Statements.
Share Repurchases
30
Table of Contents
Our Board of Directors authorized share repurchase programs in October 2022, January 2022, and January 2021, to repurchase up to 3.0 million, 2.0 million, and 5.0 million shares of our common stock, respectively, and these authorizations have no expiry. Purchases may be made from time to time, at management’s discretion, in the open market or in privately negotiated transactions, including through the use of trading plans, as well as pursuant to accelerated share repurchase programs or other share repurchase strategies that may include derivative financial instruments. For the year ended December 31, 2022, we repurchased 4.5 million shares of our common stock at an average price per share of $144.45. As of December 31, 2022, we had repurchased all of the shares of the January 2021 authorized amount, and there were a total of 3.9 million shares available for repurchase under our October 2022 and January 2022 share repurchase programs.
In December 2022, we entered into an accelerated share repurchase agreement to repurchase shares of our common stock in exchange for an upfront payment of $225.0 million. We received an initial share delivery of 1.1 million shares in December 2022, which represents 80% of the upfront payment based on the closing price of our common stock on the agreement date. The total number of shares to be repurchased will be based on volume-weighted average prices of our common stock during the term of the agreement less a discount and subject to adjustments pursuant to the terms and conditions of such agreement. The final settlement of this transaction is expected to be completed in the second or third quarter of 2023.
Debt
The following table presents the carrying value of our outstanding indebtedness. See Note 6 of our Consolidated Financial Statements.
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2020 | 2021 | 2022 | ||||||||
| Senior bank debt | $ | 350.0 | $ | 350.0 | $ | 350.0 | |||||
| Senior notes | 1,097.3 | 1,098.0 | 1,098.7 | ||||||||
| Junior subordinated notes | 565.7 | 765.8 | 765.9 | ||||||||
| Junior convertible securities | 318.4 | 299.5 | 341.7 |
The carrying value of our debt differs from the amount reported in the notes to our Consolidated Financial Statements, as the carrying value of our debt in the table above is not reduced for debt issuance costs. Effective January 1, 2022, we adjusted the carrying value of our junior convertible securities (see Note 1 of our Consolidated Financial Statements).
Senior Bank Debt
We have a $1.25 billion revolver and a $350.0 million term loan. On November 18, 2022, we (i) amended the revolver, extending the maturity date of the revolver by one year to October 25, 2027, and (ii) further amended the revolver and amended the term loan, replacing the London Interbank Offered Rate (“LIBOR”) with a term Secured Overnight Financing Rate (“SOFR”)-based rate as an applicable benchmark for each facility. The term loan matures on October 23, 2026. Subject to certain conditions, we may increase the commitments under the revolver by up to an additional $500.0 million and may borrow up to an additional $75.0 million under the term loan.
Under the terms of the credit facilities we are required to meet two financial ratio covenants. The first of these covenants is a maximum ratio of debt to EBITDA (the “bank leverage ratio”) of 3.25x. The second covenant is a minimum EBITDA to cash interest expense ratio of 3.00x (the “bank interest coverage ratio”). For purposes of calculating these ratios, share-based compensation and certain Affiliate equity expenses are added back to Adjusted EBITDA. As of December 31, 2022, our bank leverage and bank interest coverage ratios were 1.2x and 10.3x, respectively, and we were in compliance with all of the terms of our credit facilities.
As of December 31, 2022, we had no outstanding borrowings under the revolver and could borrow all capacity and remain in compliance with our credit facilities.
Senior Notes
As of December 31, 2022, we had senior notes outstanding, the respective principal terms of which are presented below:
31
Table of Contents
| 2024 Senior Notes | 2025 Senior Notes | 2030 Senior Notes | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issue date | February 2014 | February 2015 | June 2020 | ||||||||
| Maturity date | February 2024 | August 2025 | June 2030 | ||||||||
| Par value (in millions) | $ | 400.0 | $ | 350.0 | $ | 350.0 | |||||
| Stated coupon | 4.25 | % | 3.50 | % | 3.30 | % | |||||
| Coupon frequency | Semi-annually | Semi-annually | Semi-annually | ||||||||
| Potential call date | Any time | Any time | Any time |
Junior Subordinated Notes
As of December 31, 2022, we had junior subordinated notes outstanding, the respective principal terms of which are presented below:
| 2059 Junior Subordinated Notes | 2060 Junior Subordinated Notes | 2061 Junior Subordinated Notes | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issue date | March 2019 | September 2020 | July 2021 | ||||||||
| Maturity date | March 2059 | September 2060 | September 2061 | ||||||||
| Par value (in millions) | $ | 300.0 | $ | 275.0 | $ | 200.0 | |||||
| Stated coupon | 5.875 | % | 4.75 | % | 4.20 | % | |||||
| Coupon frequency | Quarterly | Quarterly | Quarterly | ||||||||
| Potential call date | March 2024 | September 2025 | September 2026 | ||||||||
| Listing | NYSE | NYSE | NYSE |
Junior Convertible Securities
As of December 31, 2022, we had $341.7 million of principal outstanding in our 5.15% junior convertible trust preferred securities outstanding (the “junior convertible securities”) maturing in 2037. The junior convertible securities were issued by AMG Capital Trust II, a Delaware statutory trust, in October 2007. Each of the junior convertible securities represents an undivided beneficial interest in the assets of the trust. The trust’s only assets are junior subordinated convertible debentures issued to it by us, and have substantially the same payment terms as the junior convertible securities. We own all of the trust’s common securities, and have fully and unconditionally guaranteed, on a subordinated basis, the payment obligations on the junior convertible securities. We do not consolidate the trust’s financial results into our Consolidated Financial Statements.
Holders of the junior convertible securities have no rights to put these securities to us. Upon conversion, holders will receive cash or shares of our common stock, or a combination thereof, at our election. We may redeem the junior convertible securities, subject to our stock trading at or above certain specified levels over specified times periods, and may also repurchase junior convertible securities in the open market or in privately negotiated transactions from time to time at management’s discretion. The junior convertible securities are considered contingent payment debt instruments under federal income tax regulations, which require us to deduct interest in an amount greater than our reported interest expense. We estimate that these deductions will generate annual deferred tax liabilities of approximately $8 million. During the years ended December 31, 2021 and 2022, we repurchased a portion of our junior convertible securities for a purchase price of $33.0 million and $60.9 million, respectively, and as a result of these repurchases, we also reduced our Deferred income tax liability (net) by $7.0 million and $11.4 million, respectively.
Equity Distribution Program
In the second quarter of 2022, we entered into equity distribution and forward equity agreements with several major securities firms under which we may, from time to time, issue and sell shares of our common stock (immediately or on a forward basis) having an aggregate sales price of up to $500.0 million (the “equity distribution program”). This equity distribution program superseded and replaced our prior equity distribution program. As of December 31, 2022, no sales had occurred under the equity distribution program.
Derivatives
See Note 7 of our Consolidated Financial Statements.
32
Table of Contents
Commitments
See Note 8 of our Consolidated Financial Statements.
Other Contingent Commitments
See Notes 4 and 8 of our Consolidated Financial Statements.
Leases
As of December 31, 2022, our lease obligations were $40.4 million through 2023, $73.3 million from 2024 through 2025, $44.9 million from 2026 through 2027, and $85.9 million thereafter. The portion of these lease obligations attributable to the controlling interest were $11.0 million through 2023, $20.1 million from 2024 through 2025, $6.4 million from 2026 through 2027, and $9.8 million thereafter. See Note 11 of our Consolidated Financial Statements.
Recent Accounting Developments
See Note 1 of our Consolidated Financial Statements.
Critical Accounting Estimates and Judgments
The preparation of financial statements and related disclosures in conformity with GAAP requires us to make judgments, assumptions, and estimates that affect the amounts reported in our Consolidated Financial Statements and accompanying notes. See Note 1 of our Consolidated Financial Statements for a discussion of our significant accounting policies.
The following are our critical accounting estimates and judgments used in the preparation of our Consolidated Financial Statements, and due to their subjectivity, actual results could differ materially from the amounts reported.
Fair Value Measurements
Accounting standards define fair value as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants at the measurement date. These standards establish a fair value hierarchy that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.
We make judgments to determine the fair value of certain assets, liabilities, and equity interests when allocating the purchase price of our new investments, when revaluing our contingent payment obligations, when we issue or purchase Affiliate equity interests and when we test our goodwill, indefinite- and definite-lived acquired client relationships, or equity method investments for impairment.
In determining fair values that reflect our own assumptions concerning unobservable inputs, we typically use valuation techniques, including probability-weighted discounted cash flow analyses and Monte Carlo simulations, where we make assumptions about growth rates of assets under management, client attrition, asset- and performance-based fee rates, and expenses. In these analyses, we also consider historical and current market multiples, tax benefits, credit risk, interest rates, tax rates, discount rates, volatility, and discounts for lack of marketability. We consider the reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions and, in certain instances, by consulting with third-party valuation firms. Changes in the assumptions used could significantly impact fair values.
Goodwill
Goodwill represents the future economic benefits arising from assets acquired in a business combination that are not separately recognized. We perform a qualitative impairment assessment at least annually to determine if the carrying value of our single reporting unit is in excess of its fair value. In this qualitative assessment, we typically measure the excess of the fair value of our reporting unit over its carrying value using various qualitative and quantitative factors (including our market capitalization and market multiples for asset management businesses). If there is an indication that the carrying value of the reporting unit is in excess of the fair value under this test, then we must determine if a potential impairment is more-likely-than-not. To determine if a potential impairment is more-likely-than-not, we perform a single step quantitative test with any excess of carrying value over fair value recorded as an expense in Intangible amortization and impairments.
We completed our annual goodwill impairment assessment as of September 30, 2022 and no impairment was indicated. Based on our assessment, the fair value of our reporting unit was substantially greater than its respective carrying amount, including goodwill.
33
Table of Contents
Indefinite-Lived Acquired Client Relationships
Indefinite-lived acquired client relationships include investment advisory contracts between our Affiliates and their mutual funds and other retail-oriented investment products. Because these contracts are with the investment products themselves, and not with the underlying investors, and the contracts between our Affiliates and the investment products are typically renewed on an annual basis, industry practice under GAAP is to consider the contract life to be indefinite and, as a result, not amortizable.
We perform indefinite-lived acquired client relationship impairment assessments annually, or more frequently should circumstances indicate fair value has declined below the related carrying value. For purposes of our assessments, we consider various qualitative and quantitative factors (including market multiples) and determine if it is more-likely-than-not that the fair value of each asset group is greater than its carrying amount. If we determine that it is likely that the fair value has declined below our related carrying value, we perform discounted cash flow analyses to determine the fair value of the asset group and record an expense in Intangible amortization and impairments to reduce the carrying value to its fair value.
For the year ended December 31, 2022, we completed our annual assessment of our other indefinite-lived acquired client relationships and only a significant decline in the fair values of these assets would result in an impairment.
Definite-Lived Acquired Client Relationships
Definite-lived acquired client relationships include investment advisory contracts between our Affiliates and their underlying investors, and are amortized over their expected period of economic benefit. Significant judgment is required to estimate the period that these assets will contribute to our cash flows and the pattern over which these assets will provide an economic benefit. Formally, on an annual basis, or more frequently should client attrition trends warrant a potential revision, we review historical and projected attrition rates and other events that may influence our projections of the future period of economic benefit that we will derive from these relationships. Changes in the expected period of economic benefit of these assets may warrant changes in the period over which the assets are amortized.
We perform definite-lived acquired client relationship impairment assessments annually, or more frequently should client attrition trends indicate fair value has declined below the related carrying value. If we determine that the fair value has declined below our related carrying value, an expense is recorded in Intangible amortization and impairments to reduce the carrying value to its fair value. We assess each of our definite-lived acquired client relationships for impairment by comparing their carrying value to the projected undiscounted cash flows of the acquired client relationships.
For the year ended December 31, 2022, we completed our annual assessment and noted that projected undiscounted cash flows over the remaining life of each of these assets exceed their carrying value and, accordingly, no impairments were identified.
Equity Method Investments in Affiliates
We periodically perform assessments to determine if the fair value of an investment may have declined below its related carrying value for our Affiliates accounted for under the equity method for a period that we consider to be other-than-temporary. Where we believe that such declines may have occurred, we determine the amount of impairment using valuation methods, such as discounted cash flow analyses. Impairments are recorded as an expense in Equity method income (loss) (net) to reduce the carrying value of the Affiliate to its fair value.
When we test our equity method investments for impairment, we make assumptions about growth rates of projected assets under management, client attrition, asset- and performance-based fees, and expenses. In these analyses, we also make judgments about tax benefits, tax rates, and discount rates. We consider the reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions, comparable company valuations, and, in certain instances, by consulting with third-party valuation firms. Changes in these assumptions could significantly impact the respective fair value of an Affiliate.
For the year ended December 31, 2022, we recorded a $50.0 million expense to reduce the carrying value of an Affiliate to fair value. See Note 10 of our Consolidated Financial Statements.
For the year ended December 31, 2022, we completed our annual assessment of our other investments in Affiliates accounted for under the equity method and no other impairments were identified.
Income Taxes
We and our Affiliates are subject to income taxes in the U.S. and certain foreign jurisdictions. Our income tax expense,
34
Table of Contents
deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. We measure our deferred taxes based on enacted tax rates and projected state apportionment percentages for the years in which the differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax rates is recorded in Income tax expense in the Consolidated Statement of Income in the period in which the change in tax rates is enacted.
Our principal deferred tax assets relate to deferred compensation, state and foreign loss carryforwards, and the indirect benefits of uncertain foreign tax positions. We regularly assess the recoverability of our deferred tax assets, considering all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. A valuation allowance is utilized to adjust the carrying values of deferred tax assets to the amount that is more-likely-than-not to be realized.
We record unrecognized tax benefits based on whether it is more-likely-than-not that uncertain tax positions will be sustained on the basis of the technical merits of the position. If it is determined an uncertain tax position is more-likely-than-not to be sustained, we recognize the largest amount of tax benefit that is more than 50% likely to be realized upon ultimate settlement with the related tax authority.
See Note 20 of our Consolidated Financial Statements.
Share-Based Compensation and Affiliate Equity
We have share-based compensation arrangements covering directors, senior management, and employees. Our share-based compensation arrangements typically vest and become fully exercisable over three to five years of continued employment and, in some cases, may require the satisfaction of certain performance conditions.
We determine the fair value of our share-based compensation arrangements on their grant date and record compensation expense based on the number of awards expected to vest. For restricted stock units, we determine the fair value of the units using our share price on the date of grant and the number of shares expected to vest. For stock options, we estimate the fair value using the Black-Scholes option pricing model, which requires us to make assumptions about the volatility and dividend yield of our common stock and the expected life of our stock options. In measuring expected volatility, we consider both the historical volatility of our common stock, as well as the current implied volatility from traded options. For certain of our awards with performance conditions, the number of restricted stock units or stock options expected to vest may change over time depending upon the performance level achieved.
For share-based compensation arrangements without performance conditions, we recognize expense based on the number of awards expected to vest on a straight-line basis over the requisite service period, including grants that are subject to graded vesting. For all other arrangements, we recognize expense based on the number of awards expected to vest on a straight-line basis for each separately vesting portion of the award.
From time to time, we grant equity interests in our Affiliates to consolidated Affiliate partners and other parties, with vesting, forfeiture, and repurchase terms established at the date of grant. The fair value of the equity interests is determined as of the date of grant using a discounted cash flow analysis. Key valuation assumptions include projected assets under management, asset- and performance-based fees, tax rates, discount rates, and discounts for lack of marketability. The use of different assumptions could change the value of these interests, including the amount of compensation expense, if any, that we may report upon their transfer or repurchase.
Redeemable non-controlling interests represent the currently redeemable value of Affiliate equity interests. We may pay for these Affiliate equity purchases in cash, shares of our common stock, or other forms of consideration, at our election.
See Notes 16, 17, and 18 of our Consolidated Financial Statements.
FY 2021 10-K MD&A
SEC filing source: 0001004434-22-000017.
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following executive overview, which summarizes the significant trends affecting our results of operations and financial condition, as well as the remainder of this Management’s Discussion and Analysis of Financial Condition and Results of Operations of Affiliated Managers Group, Inc. and its subsidiaries, should be read in conjunction with the “Forward-Looking Statements” section set forth in Part I and the “Risk Factors” section set forth in Item 1A of Part I of this Annual Report on Form 10-K and in any more recent filings with the SEC, and with our Consolidated Financial Statements and the notes thereto contained elsewhere in this Annual Report on Form 10-K.
Our discussion and analysis of the key operating performance measures and financial results for fiscal year 2021 compared to fiscal year 2020 is included herein. For discussion and analysis of fiscal year 2020 compared to fiscal year 2019, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 7 of Part II in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, which was filed with the SEC on February 19, 2021.
Executive Overview
We are a leading partner to independent active investment management firms globally. Our strategy is to generate long-term value by investing in a diverse array of high-quality partner-owned investment firms, referred to as “Affiliates,” through a proven partnership approach, and allocating resources across our unique opportunity set to the areas of highest growth and return. Our innovative partnership approach enables each Affiliate’s management team to own significant equity in their firm while maintaining operational and investment autonomy. In addition, we offer our Affiliates growth capital, global distribution, and other strategic value-added capabilities, which enhance the long-term growth of these independent businesses and enable them to align equity incentives across generations of principals to build enduring franchises. As of December 31, 2021, our aggregate assets under management were approximately $814 billion across a broad range of return-oriented strategies.
New Investments
In 2021, we completed majority investments in Parnassus Investments, a leading independent ESG-dedicated fund manager, and Abacus Capital Group LLC, a high-quality real estate investment firm focused on the U.S. multi-family sector. We also completed minority investments in Boston Common Asset Management LLC, a pioneer in global sustainable and impact investing, and OCP Asia Limited, a leading alternative manager in private markets, providing customized secured lending solutions across the Asia-Pacific region, both of which are accounted for under the equity method of accounting. Following the close of these transactions, Affiliate partners continue to hold a substantial portion of the equity in their respective business and direct its day-to-day operations.
In January 2022, we completed an additional investment in Systematica Investments (“Systematica”), an innovative technology-driven systematic manager. Following the close of the transaction, our investment continues to be accounted for under the equity method of accounting and Systematica partners continue to hold a majority of the equity of the business and direct its day-to-day operations.
Operating Performance Measures
Under accounting principles generally accepted in the U.S. (“GAAP”), we are required to consolidate certain of our Affiliates and use the equity method of accounting for others. Whether we consolidate an Affiliate or use the equity method of accounting, we maintain the same innovative partnership approach and provide support and assistance in substantially the same manner for all of our Affiliates. Furthermore, all of our Affiliates are investment managers and are impacted by similar marketplace factors and industry trends. Therefore, our key aggregate operating performance measures are important in providing management with a more comprehensive view of the operating performance and material trends across our entire business.
The following table presents our key aggregate operating performance measures:
20
Table of Contents
| As of and for the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in billions, except as noted) | 2019 | 2020 | % Change | 2021 | % Change | |||||||||||||
| Assets under management | $ | 722.5 | $ | 716.2 | (1) | % | $ | 813.8 | 14 | % | ||||||||
| Average assets under management | 758.1 | 664.4 | (12) | % | 761.7 | 15 | % | |||||||||||
| Aggregate fees (in millions) | 4,962.7 | 4,626.4 | (7) | % | 5,611.4 | 21 | % |
Assets under management, and therefore average assets under management, include the assets under management of our consolidated and equity method Affiliates. Assets under management is presented on a current basis without regard to the timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial Statements. Average assets under management reflects the timing of the inclusion of an Affiliate’s financial results in our operating performance measures and Consolidated Financial Statements. Average assets under management for mutual funds and similar retail investment products represents an average of the daily net assets under management, while for institutional and high net worth clients, average assets under management generally represents an average of the assets at the beginning or end of each month during the applicable period.
Aggregate fees consist of the total asset- and performance-based fees earned by all of our consolidated and equity method Affiliates. For certain of our Affiliates accounted for under the equity method, we report aggregate fees and the Affiliate’s financial results in our Consolidated Financial Statements one quarter in arrears. Aggregate fees are provided in addition to, but not as a substitute for, Consolidated revenue or other GAAP performance measures.
Assets Under Management
Through our Affiliates, we provide a comprehensive and diverse range of return-oriented strategies designed to assist institutional, retail, and high net worth clients worldwide in achieving their investment objectives. We continue to see demand for return-oriented strategies, and have been experiencing net inflows in areas of secular growth, including private markets, liquid alternatives, Asia, wealth management, and ESG. In addition, investor demand for passively-managed products, including exchange traded funds, has continued, and we have experienced outflows in certain equity strategies consistent with this industry-wide trend. However, we believe the best performing and most differentiated active equity managers (whether global-, regional-, or country-specific) will continue to have significant opportunities to grow as a result of performance and client demand trends. We believe we are well-positioned to benefit from these trends. In some cases, if product returns exceed certain performance thresholds, we will participate in performance-based fees; however, we do not anticipate these fees will be a significant component of our Consolidated revenue as these fees are predominantly earned by our Affiliates accounted for under the equity method. We also anticipate that independent investment firms will continue to seek access to an evolving range of partnership solutions, and that we have a significant opportunity to invest in outstanding firms across the global asset management industry.
While the ongoing COVID-19 pandemic continued to have a significant impact on the global economy, we and our Affiliates remained fully operational and experienced minimal disruption in our ability to serve our key stakeholders, most importantly our clients. The extent of the impact on our business operations, performance measures, including assets under management, and financial results will depend on a number of factors and future developments, which are uncertain and cannot be predicted.
The following charts present information regarding the composition of our assets under management by strategy as of December 31, 2020 and 2021:
21
Table of Contents
Assets Under Management by Strategy
__________________________
(1)Alternatives include illiquid alternative strategies, which accounted for 14% and 15% of our assets under management as of December 31, 2020 and 2021, respectively.
(2)Global equities include emerging markets strategies, which accounted for 9% and 6% of our assets under management as of December 31, 2020 and 2021, respectively.
The following table presents changes in our assets under management by strategy:
| (in billions) | Alternatives | Global Equities | U.S. Equities | Multi-Asset & Fixed Income | Total | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2020 | $ | 216.5 | $ | 278.5 | $ | 103.5 | $ | 117.7 | $ | 716.2 | ||||||||
| Client cash inflows and commitments | 46.5 | 38.3 | 25.7 | 25.7 | 136.2 | |||||||||||||
| Client cash outflows | (25.2) | (72.3) | (33.0) | (24.2) | (154.7) | |||||||||||||
| Net client cash flows | 21.3 | (34.0) | (7.3) | 1.5 | (18.5) | |||||||||||||
| New investments | 4.0 | 2.9 | 51.7 | 0.4 | 59.0 | |||||||||||||
| Market changes | 11.3 | 31.3 | 23.0 | 10.7 | 76.3 | |||||||||||||
| Foreign exchange(1) | (0.5) | (0.7) | (0.1) | (0.1) | (1.4) | |||||||||||||
| Realizations and distributions (net) | (12.4) | (0.4) | (0.2) | (0.2) | (13.2) | |||||||||||||
| Other(2) | (2.0) | (0.1) | 0.1 | (2.6) | (4.6) | |||||||||||||
| December 31, 2021 | $ | 238.2 | $ | 277.5 | $ | 170.7 | $ | 127.4 | $ | 813.8 |
__________________________
(1)Foreign exchange reflects the impact of translating into U.S. dollars the assets under management of our Affiliates whose functional currency is not the U.S. dollar.
(2)Other includes assets under management attributable to product transitions and reclassifications.
The following charts present information regarding the composition of our assets under management by client type as of December 31, 2020 and 2021:
22
Table of Contents
Assets Under Management by Client Type
The following table presents changes in our assets under management by client type:
| (in billions) | Institutional | Retail | High Net Worth | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2020 | $ | 401.0 | $ | 189.3 | $ | 125.9 | $ | 716.2 | |||||||
| Client cash inflows and commitments | 58.4 | 50.9 | 26.9 | 136.2 | |||||||||||
| Client cash outflows | (70.7) | (63.3) | (20.7) | (154.7) | |||||||||||
| Net client cash flows | (12.3) | (12.4) | 6.2 | (18.5) | |||||||||||
| New investments | 8.3 | 49.6 | 1.1 | 59.0 | |||||||||||
| Market changes | 32.7 | 28.7 | 14.9 | 76.3 | |||||||||||
| Foreign exchange(1) | (0.5) | (0.9) | — | (1.4) | |||||||||||
| Realizations and distributions (net) | (11.8) | (0.9) | (0.5) | (13.2) | |||||||||||
| Other(2) | (3.6) | (0.9) | (0.1) | (4.6) | |||||||||||
| December 31, 2021 | $ | 413.8 | $ | 252.5 | $ | 147.5 | $ | 813.8 |
__________________________
(1)Foreign exchange reflects the impact of translating into U.S. dollars the assets under management of our Affiliates whose functional currency is not the U.S. dollar.
(2)Other includes assets under management attributable to product transitions and reclassifications.
The following tables present performance of our investment strategies, where available, measured by the percentage of assets under management ahead of their relevant benchmark:
| AUM Weight | % of AUM Ahead of Benchmark(1) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3-year | 5-year | 10-year | ||||||||||
| Liquid alternatives(2) | 14 | % | 78 | % | 60 | % | 74 | % | ||||
| Global equity(2) | 34 | % | 57 | % | 48 | % | 72 | % | ||||
| U.S. equity(2) | 21 | % | 56 | % | 72 | % | 77 | % | ||||
| Multi-asset and fixed income(3) | 16 | % | N/A | N/A | N/A |
| AUM Weight | % of AUM Ahead of Benchmark(1) | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| IRR Latest Vintage | IRR Last Three Vintages | ||||||||
| Illiquid alternatives(4) | 15 | % | 79 | % | 83 | % |
__________________________
23
Table of Contents
(1)Past performance is not indicative of future results. Performance and AUM information is as of December 31, 2021 and is based on data available at the time of calculation. Product returns are sourced from Affiliates while benchmark returns are generally sourced via third-party subscriptions.
(2)For liquid alternative, global equity, and U.S. equity products, performance is reported as the percentage of assets that have outperformed benchmarks across the indicated periods, and excludes market-hedging products. For purposes of investment performance comparisons, products are an aggregation of portfolios (separate accounts, investment funds, and other products) that each represent a particular investment objective, using the most representative portfolio for the performance comparison. Performance is presented for products with a three-, five-, and/or ten-year track record and is measured on a consistent basis relative to the most appropriate benchmarks. Benchmark appropriateness is generally reviewed annually to reflect any changes in how underlying portfolios/mandates are managed. Product and benchmark performance is reflected as total return and is annualized. Reported product performance is gross-of-fees for institutional and high-net-worth separate accounts, and generally net-of-fees across retail funds and other commingled vehicles such as hedge funds.
(3)Multi-asset and fixed income products are mainly our wealth management and solutions offerings. These investment products are primarily customized toward wealth preservation, estate planning, and liability and tax management, and therefore are typically not measured against a benchmark.
(4)For illiquid alternative products, performance is reported as the percentage of assets that have outperformed benchmarks on a since-inception internal rate of return basis. Benchmarks utilized include a combination of public market equivalents, peer medians, and absolute returns where benchmarks are not available. For purposes of investment performance comparisons, the latest vintage comparison includes the most recent vehicles and strategies (traditional long-duration investment funds, customized vehicles, and other evergreen vehicles and product structures) where meaningful performance is available and calculable. In order to illustrate the performance of our illiquid product category over a longer period of history, the last three vintages comparison incorporates the latest vintage vehicles and the prior two vintages for traditional long-duration investment funds, as well as additional vehicles and strategies launched during the equivalent time period as the last three vintages of traditional long duration investment funds. Due to the nature of these investments and vehicles, reported performance is typically on a three- to six-month lag basis.
Aggregate Fees
Aggregate fees consist of asset- and performance-based fees of our consolidated and equity method Affiliates. Asset-based fees include advisory and other fees earned by our Affiliates for services provided to their clients and are typically determined as a percentage of the value of a client’s assets under management, generally inclusive of uncalled commitments. Performance-based fees are based on investment performance, typically on an absolute basis or relative to a benchmark or hurdle rate, and are generally recognized when it is improbable that there will be a significant reversal in the amount of revenue recognized. Performance-based fees are generally billed less frequently than asset-based fees, and although performance-based fees inherently depend on investment performance and will vary from period to period, we anticipate performance-based fees will be a recurring component of our aggregate fees. As of December 31, 2021, approximately 25% of our total assets under management could potentially earn performance-based fees. These percentages were approximately 11% and 46% of our assets under management for our consolidated Affiliates and Affiliates account for under the equity method, respectively.
Aggregate fees are generally determined by the level of our average assets under management and the composition of these assets across our strategies that realize different asset-based fee ratios and performance-based fees. Our asset-based fee ratio is calculated as asset-based fees divided by average assets under management.
Aggregate fees were $5,611.4 million in 2021, an increase of $985.0 million or 21% as compared to 2020. The increase in our aggregate fees was due to a $512.9 million or 11% increase in performance-based fees, primarily in liquid alternative strategies, and a $472.1 million or 10% increase in asset-based fees. The increase in asset-based fees was due to an increase in our average assets under management, primarily in our global equity strategies and U.S. equity strategies, driven by strong Affiliate investment performance and market appreciation, and investments in new Affiliates. These increases were partially offset by net client cash outflows.
Financial and Supplemental Financial Performance Measures
The following table presents our key financial and supplemental financial performance measures:
24
Table of Contents
| For the Years Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | % Change | 2021 | % Change | |||||||||||
| Net income (controlling interest) | $ | 15.7 | $ | 202.2 | N.M.(1) | $ | 565.7 | N.M.(1) | ||||||||
| Adjusted EBITDA (controlling interest)(2) | 841.6 | 798.8 | (5) | % | 1,058.6 | 33 | % | |||||||||
| Economic net income (controlling interest)(2) | 720.2 | 624.4 | (13) | % | 779.8 | 25 | % |
__________________________
(1)Percentage change is not meaningful.
(2)Adjusted EBITDA (controlling interest) and Economic net income (controlling interest) are non-GAAP performance measures and are discussed in “Supplemental Financial Performance Measures.”
Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it provides a comprehensive view of our share of the financial performance of our business. Adjusted EBITDA (controlling interest) increased $259.8 million or 33% in 2021. The increase was primarily due to a $985.0 million or 21% increase in aggregate fees. Adjusted EBITDA (controlling interest) increased more than aggregate fees on a percentage basis due to the recognition of performance-based fees at Affiliates in which we hold a greater economic interest and net gains on strategic investments.
Net income (controlling interest) increased $363.5 million in 2021. The increase in Net income (controlling interest) was greater than the increase in Adjusted EBITDA (controlling interest) primarily due to a $227.8 million decrease in intangible amortization and impairments attributable to the controlling interest, partially offset by a $160.1 million increase in Income tax expense attributable to the controlling interest and a $19.1 million increase in Interest expense attributable to the controlling interest.
We believe Economic net income (controlling interest) is an important supplemental financial performance measure because it represents our performance before non-cash expenses relating to our acquisition of interests in Affiliates and improves comparability of performance between periods. Economic net income (controlling interest) increased $155.4 million or 25% in 2021, primarily due to a $259.8 million increase in Adjusted EBITDA (controlling interest), partially offset by a $97.7 million increase in current and other deferred taxes, in part driven by tax benefits realized in 2020 related to an Affiliate divestment that did not recur, and a $19.1 million increase in Interest expense, both attributable to the controlling interest.
Results of Operations
The following discussion includes the key operating performance measures and financial results of our consolidated and equity method Affiliates. Our consolidated Affiliates’ financial results are included in our Consolidated revenue, Consolidated expenses, and Investment and other income, and our share of our equity method Affiliates’ financial results is reported, net of intangible amortization and impairments, in Equity method income (loss) (net).
Consolidated Revenue
Our Consolidated revenue is derived from our consolidated Affiliates, primarily from asset-based fees from investment management services. For these Affiliates, we typically use structured partnership interests in which we contractually share in the Affiliate’s revenue without regard to expenses. Consolidated revenue is generally determined by the level of our consolidated Affiliate average assets under management and the composition of these assets across our strategies that realize different asset-based fee ratios and performance-based fees.
The following table presents our consolidated Affiliate average assets under management and Consolidated revenue:
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2019 | 2020 | % Change | 2021 | % Change | |||||||||||||
| Consolidated Affiliate average assets under management (in billions) | $ | 395.1 | $ | 362.6 | (8) | % | $ | 445.8 | 23 | % | ||||||||
| Consolidated revenue | $ | 2,239.6 | $ | 2,027.5 | (9) | % | $ | 2,412.4 | 19 | % |
Our Consolidated revenue increased $384.9 million or 19% in 2021, due to a $360.8 million or 18% increase in asset-based fees and, to a lesser extent, a $24.1 million or 1% increase in performance-based fees. The increase in asset-based fees was due to an increase in consolidated Affiliate average assets under management, primarily in our global equity strategies and U.S.
25
Table of Contents
equity strategies, driven by strong Affiliate investment performance and market appreciation, and investments in new Affiliates. These increases were partially offset by a change in the composition of our assets under management.
Consolidated Expenses
Our Consolidated expenses are primarily attributable to the non-controlling interests of our consolidated Affiliates in which we share in revenue without regard to expenses. For these Affiliates, the amount of expenses attributable to the non-controlling interests, primarily compensation, is generally determined by the percentage of revenue allocated to expenses as part of the structured partnership interests in place at the respective Affiliate. Accordingly, increases in revenue generally will increase a consolidated Affiliate’s expenses attributable to the non-controlling interests and decreases in revenue generally will decrease a consolidated Affiliate’s expenses attributable to the non-controlling interests.
The following table presents our Consolidated expenses:
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | % Change | 2021 | % Change | |||||||||||||
| Compensation and related expenses | $ | 943.0 | $ | 883.7 | (6) | % | $ | 1,047.1 | 18 | % | ||||||||
| Selling, general and administrative | 376.8 | 321.4 | (15) | % | 347.1 | 8 | % | |||||||||||
| Intangible amortization and impairments | 144.5 | 140.5 | (3) | % | 35.7 | (75) | % | |||||||||||
| Interest expense | 76.2 | 92.3 | 21 | % | 111.4 | 21 | % | |||||||||||
| Depreciation and other amortization | 21.3 | 19.1 | (10) | % | 16.6 | (13) | % | |||||||||||
| Other expenses (net) | 57.0 | 52.8 | (7) | % | 73.5 | 39 | % | |||||||||||
| Total consolidated expenses | $ | 1,618.8 | $ | 1,509.8 | (7) | % | $ | 1,631.4 | 8 | % |
Compensation and related expenses increased $163.4 million or 18% in 2021, primarily due to a $155.9 million increase in compensation correlated to the increase in Consolidated revenue, and an $11.5 million increase in Affiliate equity compensation expense. These increases were partially offset by a $4.0 million decrease in share-based compensation expense.
Selling, general and administrative expenses increased $25.7 million or 8% in 2021, primarily due to a $27.8 million increase in distribution and investment-related expenses principally as a result of an increase in average assets under management on which these expenses are incurred, a $7.9 million increase in acquisition-related costs, and a $4.4 million increase in fees related to the previously announced changes to our distribution platform in 2021. These increases were partially offset by a $6.3 million decrease in sub-advisory expenses related to the changes to our distribution platform, a $5.8 million decrease in travel-related expenses as a result of reduced travel during the COVID-19 pandemic, and a $3.0 million decrease in reserves on notes receivable.
Intangible amortization and impairments decreased $104.8 million or 75% in 2021, primarily due to an $85.2 million decrease in expenses to reduce the carrying value of acquired client relationships at certain of our Affiliates to fair value. See Note 10 of our Consolidated Financial Statements. The decrease was also due to a $27.2 million reduction in amortization expense related to certain definite-lived assets being fully amortized. These decreases were partially offset by a $4.7 million increase due to actual and expected client attrition for certain definite-lived acquired client relationships and a $2.9 million increase in amortization expenses due to investments in new Affiliates.
Interest expense increased $19.1 million or 21% in 2021, primarily due to an $18.6 million increase from our debt securities issued in 2020 and 2021, and a $2.8 million increase from the termination of our pound sterling-denominated forward foreign currency contracts, which occurred in the first quarter of 2020. These increases were partially offset by a $2.3 million decrease from lower interest rates and lower borrowings on our senior unsecured term loan facility (the “term loan”).
Other expenses (net) increased $20.7 million or 39% in 2021, primarily due to a $19.5 million increase in expenses related to changes in the values of contingent payment and Affiliate equity purchase obligations.
There were no significant changes in Depreciation and other amortization in 2021.
Equity Method Income (Loss) (Net)
When we do not own a controlling equity interest in an Affiliate, but have significant influence, we account for our interest in the Affiliate under the equity method. Our share of earnings or losses from Affiliates accounted for under the equity method, net of amortization and impairments, is included in Equity method income (loss) (net).
26
Table of Contents
For a majority of these Affiliates, we use structured partnership interests in which we contractually share in the Affiliate’s revenue less agreed-upon expenses. We also use structured partnership interests in which we contractually share in the Affiliate’s revenue without regard to expenses. Our share of earnings or losses from Affiliates accounted for under the equity method, net of amortization and impairments, is included in Equity method income (loss) (net).
Our equity method revenue is derived primarily from asset- and performance-based fees from investment management services. Equity method revenue incorporates the total asset- and performance-based fees earned by all of our Affiliates accounted for under the equity method and is generally determined by the level of our equity method Affiliate average assets under management and the composition of these assets across our strategies that realize different asset-based fee ratios and performance-based fees. Our Affiliates accounted for under the equity method manage a greater proportion of assets subject to performance-based fees than our consolidated Affiliates and, as a result, equity method revenue will generally have more performance-based fees than Consolidated revenue.
The following table presents equity method Affiliate average assets under management and equity method revenue, as well as equity method earnings and equity method intangible amortization and impairments, which in aggregate form Equity method income (loss) (net):
| For the Years Ended December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except as noted) | 2019 | 2020 | % Change | 2021 | % Change | |||||||||||||
| Operating Performance Measures | ||||||||||||||||||
| Equity method Affiliate average assets under management (in billions) | $ | 363.0 | $ | 301.8 | (17) | % | $ | 315.9 | 5 | % | ||||||||
| Equity method revenue | $ | 2,723.1 | $ | 2,598.9 | (5) | % | $ | 3,199.0 | 23 | % | ||||||||
| Financial Performance Measures | ||||||||||||||||||
| Equity method earnings | $ | 289.4 | $ | 288.6 | (0 | )% | $ | 417.5 | 45 | % | ||||||||
| Equity method intangible amortization | (140.1) | (147.0) | 5 | % | (123.0) | (16) | % | |||||||||||
| Equity method intangible impairments | (487.3) | (185.0) | (62) | % | (52.0) | (72) | % | |||||||||||
| Equity method income (loss) (net) | $ | (338.0) | $ | (43.4) | (87) | % | $ | 242.5 | N.M.(1) |
__________________________
(1)Percentage change is not meaningful.
Our equity method revenue increased $600.1 million or 23% in 2021, due to a $488.8 million or 19% increase in performance-based fees, primarily in liquid alternative strategies, and a $111.3 million or 4% increase in asset-based fees. The increase in asset-based fees was due to an increase in equity method Affiliate average assets under management, primarily in global equity strategies driven by strong Affiliate investment performance and market appreciation, and investments in new Affiliates. These increases were partially offset by net client cash outflows.
Equity method earnings increased $128.9 million or 45% in 2021, primarily due to a $600.1 million or 23% increase in equity method revenue. Equity method earnings increased more than equity method revenue on a percentage basis, primarily due to the recognition of performance-based fees at Affiliates in which we hold more of an economic interest.
Equity method intangible amortization decreased $24.0 million or 16% in 2021, primarily due to a $54.2 million decrease in amortization expense related to certain definite-lived assets being fully amortized. This decrease was partially offset by a $21.3 million increase in amortization expense due to an increase in actual and expected client attrition for certain definite-lived acquired client relationships, and an $8.9 million increase in amortization expense due to investments in new Affiliates.
Equity method intangible impairments decreased $133.0 million or 72% in 2021, due to expenses recorded in the respective periods to reduce the carrying values of certain Affiliates to fair value. See Note 11 of our Consolidated Financial Statements.
Investment and Other Income
The following table presents our Investment and other income:
27
Table of Contents
| For the Years Ended December 31, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | % Change | 2021 | % Change | ||||||||||||
| Investment and other income | $ | 25.2 | $ | 34.1 | 35 | % | $ | 117.6 | N.M.(1) |
__________________________
(1)Percentage change is not meaningful.
Investment and other income increased $83.5 million in 2021, primarily due to an $82.1 million increase from net unrealized gains on Other investments.
Income Tax Expense
The following table presents our Income tax expense:
| For the Years Ended December 31, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | % Change | 2021 | % Change | |||||||||||
| Income tax expense | $ | 2.9 | $ | 81.4 | N.M.(1) | $ | 251.0 | N.M.(1) |
__________________________
(1)Percentage change is not meaningful.
Income tax expense increased $169.6 million in 2021, primarily due to a $523.6 million increase in income before income taxes attributable to the controlling interest, a $13.7 million decrease in tax benefits attributable to the controlling interest in 2021 due to Affiliate divestments and changes in the U.S. tax laws relating to the taxation of foreign income in 2020 that did not recur, an $11.1 million increase in deferred tax expense attributable to the controlling interest resulting from the revaluation of certain deferred tax liabilities due to an increase in the UK tax rate enacted during 2021, and a $9.5 million increase in taxes attributable to the non-controlling interest.
Net Income
The following table presents Net income, Net income (controlling interest) and Net income (non-controlling interest):
| For the Years Ended December 31, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | % Change | 2021 | % Change | ||||||||||||
| Net income | $ | 305.1 | $ | 427.0 | 40 | % | $ | 890.1 | N.M.(1) | ||||||||
| Net income (non-controlling interests) | 289.4 | 224.8 | (22) | % | 324.4 | 44 | % | ||||||||||
| Net income (controlling interest) | 15.7 | 202.2 | N.M.(1) | 565.7 | N.M.(1) |
__________________________
(1)Percentage change is not meaningful.
Net income (controlling interest) increased $363.5 million in 2021, primarily due to an increase in Equity method income (net), an increase in Consolidated revenue, an increase in Investment and other income attributable to the controlling interest, and a decrease in Intangible amortization and impairments attributable to the controlling interest. These increases were partially offset by increases in Income tax expense and Interest expense, both attributable to the controlling interest.
Supplemental Financial Performance Measures
Adjusted EBITDA (controlling interest)
As supplemental information, we provide a non-GAAP measure that we refer to as Adjusted EBITDA (controlling interest). Adjusted EBITDA (controlling interest) is an important supplemental financial performance measure for management as it provides a comprehensive view of our share of the financial performance of our business before interest, taxes, depreciation, amortization, impairments, certain Affiliate equity expenses, certain gains and losses, including on general partner and seed capital investments, and adjustments to our contingent payment obligations. We believe that many investors use this measure when assessing the financial performance of companies in the investment management industry. This non-GAAP performance measure is provided in addition to, but not as a substitute for, Net income (controlling interest) or other GAAP performance measures.
28
Table of Contents
The following table presents a reconciliation of Net income (controlling interest) to Adjusted EBITDA (controlling interest):
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | 2021 | ||||||||
| Net income (controlling interest) | $ | 15.7 | $ | 202.2 | $ | 565.7 | |||||
| Interest expense | 76.2 | 92.3 | 111.4 | ||||||||
| Income taxes | (9.1) | 69.5 | 229.6 | ||||||||
| Intangible amortization and impairments(1) | 745.8 | 427.7 | 199.9 | ||||||||
| Other items(2) | 13.0 | 7.1 | (48.0) | ||||||||
| Adjusted EBITDA (controlling interest) | $ | 841.6 | $ | 798.8 | $ | 1,058.6 |
__________________________
(1)Intangible amortization and impairments in our Consolidated Statements of Income include amortization attributable to the non-controlling interests of our consolidated Affiliates. For our Affiliates accounted for under the equity method, we do not separately report intangible amortization and impairments in our Consolidated Statements of Income. Our share of these Affiliates’ amortization and impairments is reported in Equity method income (loss) (net). The following table presents the Intangible amortization and impairments shown above:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | 2021 | ||||||||
| Consolidated intangible amortization and impairments | $ | 144.5 | $ | 140.5 | $ | 35.7 | |||||
| Consolidated intangible amortization and impairments (non-controlling interests) | (26.1) | (44.8) | (10.8) | ||||||||
| Equity method intangible amortization and impairments | 627.4 | 332.0 | 175.0 | ||||||||
| Total | $ | 745.8 | $ | 427.7 | $ | 199.9 |
(2)Other items include depreciation, adjustments to contingent payment obligations, certain Affiliate equity expenses, and certain gains and losses, including on general partner and seed capital investments.
Economic Net Income (controlling interest) and Economic Earnings Per Share
As supplemental information, we also provide non-GAAP performance measures that we refer to as Economic net income (controlling interest) and Economic earnings per share. We believe Economic net income (controlling interest) and Economic earnings per share are important measures because they represent our performance before non-cash expenses relating to the acquisition of interests in Affiliates and improve comparability of performance between periods. Economic net income (controlling interest) and Economic earnings per share are used by our management and Board of Directors as our principal performance benchmarks, including as one of the measures for aligning executive compensation with stockholder value. These non-GAAP performance measures are provided in addition to, but not as substitutes for, Net income (controlling interest) and Earnings per share (diluted) or other GAAP performance measures.
We adjust Net income (controlling interest) to calculate Economic net income (controlling interest) by adding back our share of pre-tax intangible amortization and impairments attributable to intangible assets (including the portion attributable to equity method investments in Affiliates) because these expenses do not correspond to the changes in the value of these assets, which do not diminish predictably over time. We also add back the deferred taxes attributable to intangible assets because we believe it is unlikely these accruals will be used to settle material tax obligations. Further, we add back other economic items to improve comparability of performance between periods.
Economic earnings per share represents Economic net income (controlling interest) divided by the Average shares outstanding (adjusted diluted). In this calculation, the potential share issuance in connection with our junior convertible securities is measured using a “treasury stock” method. Under this method, only the net number of shares of common stock equal to the value of these junior convertible securities in excess of par, if any, is deemed to be outstanding. We believe the inclusion of net shares under a treasury stock method best reflects the benefit of the increase in available capital resources (which could be used to repurchase shares of common stock) that occurs when these securities are converted and we are relieved of our debt obligation. This method does not take into account any increase or decrease in our cost of capital in an assumed conversion.
29
Table of Contents
The following table presents a reconciliation of Net income (controlling interest) to Economic net income (controlling interest) and Economic earnings per share:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except per share data) | 2019 | 2020 | 2021 | ||||||||
| Net income (controlling interest) | $ | 15.7 | $ | 202.2 | $ | 565.7 | |||||
| Intangible amortization and impairments(1) | 745.8 | 427.7 | 199.9 | ||||||||
| Intangible-related deferred taxes | (51.3) | (9.9) | 52.5 | ||||||||
| Other economic items(2) | 10.0 | 4.4 | (38.3) | ||||||||
| Economic net income (controlling interest) | $ | 720.2 | $ | 624.4 | $ | 779.8 | |||||
| Average shares outstanding (diluted) | 50.6 | 46.7 | 44.8 | ||||||||
| Assumed issuance of junior convertible securities shares | — | — | (2.1) | ||||||||
| Average shares outstanding (adjusted diluted) | 50.6 | 46.7 | 42.7 | ||||||||
| Economic earnings per share | $ | 14.22 | $ | 13.36 | $ | 18.28 |
__________________________
(1)See note (1) to the table in “Adjusted EBITDA (controlling interest).”
(2)Other economic items include non-cash imputed interest (principally related to the accounting for convertible securities and contingent payment obligations), tax windfalls and shortfalls from share-based compensation, certain Affiliate equity expenses, and certain gains and losses, including on general partner and seed capital investments. For the years ended December 31, 2019, 2020, and 2021, other economic items were net of income tax expense of $0.7 million, $2.6 million, and $21.8 million, respectively.
Liquidity and Capital Resources
We generate long-term value by investing in new Affiliate partnerships, investing in existing Affiliates, and investing in centralized capabilities through which we can leverage our scale and resources to benefit our Affiliates and enhance their long-term growth prospects. Given our annual cash generation from operations, in addition to investing for growth in our business, we are also able to return excess capital to shareholders primarily through share repurchases. We continue to manage our capital structure consistent with an investment grade company and are currently rated A3 by Moody’s Investors Service and BBB+ by S&P Global Ratings.
Cash and cash equivalents were $908.5 million as of December 31, 2021 and were attributable to both our controlling and the non-controlling interests. In 2021, we met our cash requirements primarily through cash generated by operating activities and proceeds from the issuance of our junior subordinated notes. Our principal uses of cash in 2021 were for investments in new Affiliates, share repurchases, and investments in existing Affiliates through purchases of Affiliate equity interests.
We expect investments in new Affiliates, investments in existing Affiliates, primarily through purchases of Affiliate equity interests and general partner and seed capital investments, the return of capital through share repurchases and the payment of cash dividends on our common stock, repayment of debt, distributions to Affiliate equity holders, and general working capital to be the primary uses of cash on a consolidated basis for the foreseeable future. We anticipate that our current cash balance, cash flows from operations, and borrowings under our senior unsecured multicurrency revolving credit facility (the “revolver”) will be sufficient to support our uses of cash for the foreseeable future. In addition, we may draw funding from the debt and equity capital markets, and our credit ratings, among other factors, allow us to access these sources of funding on favorable terms.
The following table presents operating, investing, and financing cash flow activities:
| For the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | 2021 | ||||||||
| Operating cash flow | $ | 929.1 | $ | 1,009.3 | $ | 1,259.2 | |||||
| Investing cash flow | (24.4) | (53.7) | (583.7) | ||||||||
| Financing cash flow | (934.7) | (455.4) | (798.3) |
Operating Cash Flow
30
Table of Contents
Operating cash flows are calculated by adjusting Net income for other significant sources and uses of cash, significant non-cash items, and timing differences in the cash settlement of assets and liabilities.
For the year ended December 31, 2021, Cash flows from operating activities were $1,259.2 million, primarily from Net income of $890.1 million adjusted for non-cash items of $36.8 million, $337.5 million of distributions of earnings received from equity method investments, and timing differences in the cash settlement of receivables, other assets, and payables, accrued liabilities, and other liabilities of $120.0 million. These items were partially offset by net purchases of securities by consolidated sponsored investment products of $51.6 million. In 2021, operating cash flows were primarily attributable to the controlling interest.
Investing Cash Flow
For the year ended December 31, 2021, Cash flows used in investing activities were $583.7 million, primarily due to $562.6 million of investments in new Affiliates and $17.1 million of net purchases of investment securities. In 2021, investing cash flows were primarily attributable to the controlling interest.
Financing Cash Flow
For the year ended December 31, 2021, Cash flows used in financing activities were $798.3 million, primarily due to the return of $598.9 million of capital to shareholders, through share repurchases of our common stock, $334.3 million of distributions to non-controlling interests, $150.5 million of Affiliate equity purchases, $33.0 million of repurchases of our junior convertible securities, and $19.9 million of taxes paid from shares withheld related to the issuances our common stock. Cash flows used in financing activities were partially offset by $200.0 million of proceeds from borrowings of junior debt, $117.7 million of proceeds from Affiliate equity issuances (including $99.6 million from a co-investor), and receipt of $40.9 million of subscriptions to consolidated funds, net of redemptions.
Affiliate Equity
We periodically purchase Affiliate equity from and issue Affiliate equity to our consolidated Affiliate partners and other parties, under agreements that provide us with a conditional right to call and Affiliate equity holders with a conditional right to put their Affiliate equity interests to us at certain intervals. For Affiliates accounted for under the equity method, we do not typically have such put and call arrangements. The purchase price of these conditional purchases is generally calculated based upon a multiple of the Affiliate’s cash flow distributions, which is intended to represent fair value. Affiliate equity holders are also permitted to sell their equity interests to other individuals or entities in certain cases, subject to our approval or other restrictions.
As of December 31, 2021, the current redemption value of Affiliate equity interests was $686.5 million, of which $673.9 million was presented as Redeemable non-controlling interests (including $25.0 million of consolidated Affiliate sponsored investment products primarily attributable to third-party investors), and $12.6 million was presented as Other liabilities. Although the timing and amounts of these purchases are difficult to predict, we paid $150.5 million for Affiliate equity purchases and received $117.7 million for Affiliate equity issuances (including $99.6 million from a co-investor) during 2021, and we expect net purchases of approximately $125 million of Affiliate equity in 2022. In the event of a purchase, we become the owner of the cash flow associated with the purchased equity. See Notes 18 and 19 of our Consolidated Financial Statements.
Share Repurchases
Our Board of Directors authorized share repurchase programs in January 2022, January 2021, and October 2019, to repurchase up to 2.0 million, 5.0 million, and 6.0 million shares of our common stock, respectively, and these authorizations have no expiry. Purchases may be made from time to time, at management’s discretion, in the open market or in privately negotiated transactions, including through the use of trading plans, as well as pursuant to accelerated share repurchase programs or other share repurchase strategies that may include derivative financial instruments. For the year ended December 31, 2021, we repurchased 3.5 million shares of our common stock at an average price per share of $146.54. As of December 31, 2021, we had repurchased all of the shares of the October 2019 program. As of February 16, 2022, there were a total of 4.7 million shares available for repurchase under our January 2022 and January 2021 share repurchase programs.
Debt
The following table presents the carrying value of our outstanding indebtedness. See Note 6 of our Consolidated Financial Statements.
31
Table of Contents
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2019 | 2020 | 2021 | ||||||||
| Senior bank debt | $ | 450.0 | $ | 350.0 | $ | 350.0 | |||||
| Senior notes | 746.8 | 1,097.3 | 1,098.0 | ||||||||
| Junior subordinated notes | 290.7 | 565.7 | 765.8 | ||||||||
| Junior convertible securities | 315.4 | 318.4 | 299.5 |
The carrying value of our debt differs from the amount reported in the notes to our Consolidated Financial Statements, as the carrying value of our debt in the table above is not reduced for debt issuance costs.
Senior Bank Debt
We have a $1.25 billion revolver and a $350.0 million term loan. We amended and restated the revolver in October 2021, extending the maturity from January 18, 2024 to October 23, 2026, and amended the term loan in January 2021 and June 2021, and further amended the restated the term loan in October 2021, extending the maturity from January 18, 2023 to October 23, 2026. Through these amendments, we also reduced applicable rates for the revolver and the term loan, and provided for customary LIBOR succession provisions. Subject to certain conditions, we may increase the commitments under the revolver by up to an additional $500.0 million and may borrow up to an additional $75.0 million under the term loan.
Under the terms of the credit facilities we are required to meet two financial ratio covenants. The first of these covenants is a maximum ratio of debt to EBITDA (the “bank leverage ratio”) of 3.25x. The second covenant is a minimum EBITDA to cash interest expense ratio of 3.00x (the “bank interest coverage ratio”). For purposes of calculating these ratios, share-based compensation and certain Affiliate equity expenses are added back to Adjusted EBITDA. As of December 31, 2021, our bank leverage and bank interest coverage ratios were 1.1x and 10.9x, respectively, and we were in compliance with all of the terms of our credit facilities.
As of December 31, 2021, we had no outstanding borrowings under the revolver, and could borrow all capacity and remain in compliance with our credit facilities.
Senior Notes
As of December 31, 2021, we had the following senior notes outstanding, the respective principal terms of which are presented below:
| 2024 Senior Notes | 2025 Senior Notes | 2030 Senior Notes | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issue date | February 2014 | February 2015 | June 2020 | ||||||||
| Maturity date | February 2024 | August 2025 | June 2030 | ||||||||
| Par value (in millions) | $ | 400.0 | $ | 350.0 | $ | 350.0 | |||||
| Stated coupon | 4.25 | % | 3.50 | % | 3.30 | % | |||||
| Coupon frequency | Semi-annually | Semi-annually | Semi-annually | ||||||||
| Potential call date | Any time | Any time | Any time |
Junior Subordinated Notes
As of December 31, 2021, we had the following junior subordinated notes outstanding, the respective principal terms of which are presented below:
32
Table of Contents
| 2059 Junior Subordinated Notes | 2060 Junior Subordinated Notes | 2061 Junior Subordinated Notes | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issue date | March 2019 | September 2020 | July 2021 | ||||||||
| Maturity date | March 2059 | September 2060 | September 2061 | ||||||||
| Par value (in millions) | $ | 300.0 | $ | 275.0 | $ | 200.0 | |||||
| Stated coupon | 5.875 | % | 4.75 | % | 4.20 | % | |||||
| Coupon frequency | Quarterly | Quarterly | Quarterly | ||||||||
| Potential call date | March 2024 | September 2025 | September 2026 | ||||||||
| Listing | NYSE | NYSE | NYSE |
The majority of the net proceeds from the 2061 junior subordinated notes were retained for general corporate purposes.
Junior Convertible Securities
As of December 31, 2021, we had 5.15% junior convertible trust preferred securities outstanding (the “junior convertible securities”) with a carrying value of $299.5 million. The junior convertible securities were issued by AMG Capital Trust II, a Delaware statutory trust, in October 2007. Each of the junior convertible securities represents an undivided beneficial interest in the assets of the trust. The trust’s only assets are junior subordinated convertible debentures issued to it by us, and have substantially the same payment terms as the junior convertible securities. We own all of the trust’s common securities, and have fully and unconditionally guaranteed, on a subordinated basis, the payment obligations on the junior convertible securities. We do not consolidate the trust’s financial results into our Consolidated Financial Statements.
The carrying value of the junior convertible securities is accreted to the principal amount at maturity ($401.0 million) over a remaining life of approximately 16 years. Holders of the junior convertible securities have no rights to put these securities to us. Upon conversion, holders will receive cash or shares of our common stock, or a combination thereof, at our election. We may redeem the junior convertible securities, subject to our stock trading at or above certain specified levels over specified times periods, and may also repurchase junior convertible securities in the open market or in privately negotiated transactions from time to time at management’s discretion. The junior convertible securities are considered contingent payment debt instruments under federal income tax regulations, which require us to deduct interest in an amount greater than our reported interest expense. We estimate that these deductions will generate annual deferred tax liabilities of approximately $9 million. During the year ended December 31, 2021, we paid $33.0 million to repurchase a portion of our junior convertible securities, resulting in reductions of $29.9 million and $7.1 million in Debt and Additional paid-in capital, respectively. As a result of these repurchases, we also reduced our Deferred income tax liability (net) by $7.0 million.
Equity Distribution Program
We have equity distribution and forward equity agreements with several major securities firms under which we may, from time to time, issue and sell shares of our common stock (immediately or on a forward basis) having an aggregate sales price of up to $500.0 million (the “equity distribution program”). As of December 31, 2021, no sales had occurred under the equity distribution program.
Derivatives
See Note 7 of our Consolidated Financial Statements.
Commitments
See Note 8 of our Consolidated Financial Statements.
Other Contingent Obligations
See Notes 4, 9, and 11 of our Consolidated Financial Statements.
Leases
As of December 31, 2021, our lease obligations were $39.3 million through 2022, $73.3 million from 2023 through 2024, $51.1 million from 2025 through 2026, and $79.6 million thereafter. The portion of these lease obligations attributable to the controlling interest were $8.7 million through 2022, $18.7 million from 2023 through 2024, $12.8 million from 2025 through 2026, and $10.4 million thereafter. See Note 12 of our Consolidated Financial Statements.
33
Table of Contents
Recent Accounting Developments
See Note 1 of our Consolidated Financial Statements.
Critical Accounting Estimates and Judgments
The preparation of financial statements and related disclosures in conformity with GAAP requires us to make judgments, assumptions, and estimates that affect the amounts reported in our Consolidated Financial Statements and accompanying notes. See Note 1 of our Consolidated Financial Statements for a discussion of our significant accounting policies.
The following are our critical accounting estimates and judgments used in the preparation of our Consolidated Financial Statements, and due to their subjectivity, actual results could differ materially from the amounts reported.
Fair Value Measurements
Accounting standards define fair value as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants at the measurement date. These standards establish a fair value hierarchy that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.
We make judgments to determine the fair value of certain assets, liabilities, and equity interests when allocating the purchase price of our new investments, when revaluing our contingent payment obligations, when we issue or repurchase Affiliate equity interests and when we test our goodwill, indefinite- and definite-lived acquired client relationships, or equity method investments for impairment.
In determining fair values that reflect our own assumptions concerning unobservable inputs, we typically use valuation techniques, including probability-weighted discounted cash flow analyses and Monte Carlo simulations, where we make assumptions about growth rates of assets under management, client attrition, asset- and performance-based fee rates, and expenses. In these analyses, we also consider historical and current market multiples, tax benefits, credit risk, interest rates, tax rates, discount rates, volatility, and discounts for lack of marketability. We consider the reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions and, in certain instances, by consulting with third-party valuation firms. Changes in the assumptions used could significantly impact fair values.
Goodwill
Goodwill represents the future economic benefits arising from assets acquired in a business combination that are not separately recognized. We perform a qualitative impairment assessment at least annually to determine if the carrying value of our single reporting unit is in excess of its fair value. In this qualitative assessment, we typically measure the excess of the fair value of our reporting unit over its carrying value using various qualitative and quantitative factors (including our market capitalization and market multiples for asset management businesses). If there is an indication that the carrying value of the reporting unit is in excess of the fair value under this test, then we must determine if a potential impairment is more-likely-than-not. To determine if a potential impairment is more-likely-than-not, we perform a single step quantitative test with any excess of carrying value over fair value recorded as an expense in Intangible amortization and impairments.
We completed our annual goodwill impairment assessment as of September 30, 2021 and no impairment was indicated. Based on our assessment, the fair value of our reporting unit was substantially greater than its respective carrying amount, including goodwill.
Indefinite-Lived Acquired Client Relationships
Indefinite-lived acquired client relationships include investment advisory contracts between our Affiliates and their mutual funds and other retail-oriented investment products. Because these contracts are with the investment products themselves, and not with the underlying investors, and the contracts between our Affiliates and the investment products are typically renewed on an annual basis, industry practice under GAAP is to consider the contract life to be indefinite and, as a result, not amortizable.
We perform indefinite-lived acquired client relationship impairment assessments annually, or more frequently should circumstances indicate fair value has declined below the related carrying value. For purposes of our assessments, we consider various qualitative and quantitative factors (including market multiples) and determine if it is more-likely-than-not that the fair value of each asset group is greater than its carrying amount. If we determine that it is likely that the fair value has declined below our related carrying value, we perform discounted cash flow analyses to determine the fair value of the asset group and record an expense in Intangible amortization and impairments to reduce the carrying value to its fair value.
34
Table of Contents
For the year ended December 31, 2021, we completed our annual assessment of our other indefinite-lived acquired client relationships and only a significant decline in the fair values of these assets would result in an impairment.
Definite-Lived Acquired Client Relationships
Definite-lived acquired client relationships include investment advisory contracts between our Affiliates and their underlying investors, and are amortized over their expected period of economic benefit. Significant judgment is required to estimate the period that these assets will contribute to our cash flows and the pattern over which these assets will provide an economic benefit. Formally, on an annual basis, or more frequently should client attrition trends warrant a potential revision, we review historical and projected attrition rates and other events that may influence our projections of the future period of economic benefit that we will derive from these relationships. Changes in the expected period of economic benefit of these assets may warrant changes in the period over which the assets are amortized.
We perform definite-lived acquired client relationship impairment assessments annually, or more frequently should client attrition trends indicate fair value has declined below the related carrying value. If we determine that the fair value has declined below our related carrying value, an expense is recorded in Intangible amortization and impairments to reduce the carrying value to its fair value. We assess each of our definite-lived acquired client relationships for impairment by comparing their carrying value to the projected undiscounted cash flows of the acquired client relationships.
For the year ended December 31, 2021, we completed our annual assessment and noted that projected undiscounted cash flows over the remaining life of each of these assets exceed their carrying value and, accordingly, no impairments were identified.
Equity Method Investments in Affiliates
We periodically perform assessments to determine if the fair value of an investment may have declined below its related carrying value for our Affiliates accounted for under the equity method for a period that we consider to be other-than-temporary. Where we believe that such declines may have occurred, we determine the amount of impairment using valuation methods, such as discounted cash flow analyses. Impairments are recorded as an expense in Equity method income (loss) (net) to reduce the carrying value of the Affiliate to its fair value.
When we test our equity method investments for impairment, we make assumptions about growth rates of projected assets under management, client attrition, asset- and performance-based fees, and expenses. In these analyses, we also make judgments about tax benefits, tax rates, and discount rates. We consider the reasonableness of our assumptions by comparing our valuation conclusions to observed market transactions and, in certain instances, by consulting with third-party valuation firms. Changes in these assumptions could significantly impact the respective fair value of an Affiliate.
For the year ended December 31, 2021, we recorded a $52.0 million expense to reduce the carrying value of an Affiliate to fair value. See Note 11 of our Consolidated Financial Statements.
For the year ended December 31, 2021, we completed our annual assessment of our other investments in Affiliates accounted for under the equity method and no other impairments were identified.
Income Taxes
We and our Affiliates are subject to income taxes in the U.S. and certain foreign jurisdictions. Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid.
Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. We measure our deferred taxes based on enacted tax rates and projected state apportionment percentages for the years in which the differences are expected to reverse. The effect on deferred tax assets and liabilities of a change in tax rates is recorded in Income tax expense in the Consolidated Statement of Income in the period in which the change in tax rates is enacted.
Our principal deferred tax assets relate to deferred compensation, state and foreign loss carryforwards, and the indirect benefits of uncertain foreign tax positions. We regularly assess the recoverability of our deferred tax assets, considering all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. A valuation allowance is utilized to adjust the carrying values of deferred tax assets to the amount that is more-likely-than-not to be realized.
35
Table of Contents
We record unrecognized tax benefits based on whether it is more-likely-than-not that uncertain tax positions will be sustained on the basis of the technical merits of the position. If it is determined an uncertain tax position is more-likely-than-not to be sustained, we recognize the largest amount of tax benefit that is more than 50% likely to be realized upon ultimate settlement with the related tax authority.
See Note 21 of our Consolidated Financial Statements.
Share-Based Compensation and Affiliate Equity
We have share-based compensation arrangements covering directors, senior management, and employees. Our share-based compensation arrangements typically vest and become fully exercisable over three to five years of continued employment and, in some cases, may require the satisfaction of certain performance conditions.
We determine the fair value of our share-based compensation arrangements on their grant date and record compensation expense based on the number of awards expected to vest. For restricted stock units, we determine the fair value of the units using our share price on the date of grant and the number of shares expected to vest. For stock options, we estimate the fair value using the Black-Scholes option pricing model, which requires us to make assumptions about the volatility and dividend yield of our common stock and the expected life of our stock options. In measuring expected volatility, we consider both the historical volatility of our common stock, as well as the current implied volatility from traded options. For certain of our awards with performance conditions, the number of restricted stock units or stock options expected to vest may change over time depending upon the performance level achieved.
For share-based compensation arrangements without performance conditions, we recognize expense based on the number of awards expected to vest on a straight-line basis over the requisite service period, including grants that are subject to graded vesting. For all other arrangements, we recognize expense based on the number of awards expected to vest on a straight-line basis for each separately vesting portion of the award.
From time to time, we grant equity interests in our Affiliates to consolidated Affiliate partners and other parties, with vesting, forfeiture, and repurchase terms established at the date of grant. The fair value of the equity interests is determined as of the date of grant using a discounted cash flow analysis. Key valuation assumptions include projected assets under management, asset- and performance-based fees, tax rates, discount rates, and discounts for lack of marketability. The use of different assumptions could change the value of these interests, including the amount of compensation expense, if any, that we may report upon their transfer or repurchase.
Redeemable non-controlling interests represent the currently redeemable value of Affiliate equity interests. We may pay for these Affiliate equity purchases in cash, shares of our common stock, or other forms of consideration, at our election.
See Notes 17, 18, and 19 of our Consolidated Financial Statements.