XML 20 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Variable Interest Entities and Consolidation of Investment Vehicles (Tables)
3 Months Ended 6 Months Ended 12 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Mar. 31, 2012
Variable Interest Entities and Consolidation of Investment Vehicles [Abstract]          
Impact of Consolidated Investment Entities on Consolidated Financial Statements    
Consolidating Balance Sheets
 
 
September 30, 2012
 
March 31, 2012
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
Current assets
 
$
1,810,259

 
$
58,216

 
$
(37,215
)
 
$
1,831,260

 
$
2,439,162

 
$
57,714

 
$
(39,408
)
 
$
2,457,468

Non-current assets
 
5,753,759

 
289,880

 

 
6,043,639

 
5,801,680

 
296,599

 

 
6,098,279

Total assets
 
$
7,564,018

 
$
348,096

 
$
(37,215
)
 
$
7,874,899

 
$
8,240,842

 
$
354,313

 
$
(39,408
)
 
$
8,555,747

Current liabilities
 
$
598,673

 
$
1,035

 
$
(394
)
 
$
599,314

 
$
971,804

 
$
4,467

 
$
(489
)
 
$
975,782

Long-term debt of CIVs
 

 
277,309

 

 
277,309

 

 
271,707

 

 
271,707

Other non-current liabilities
 
1,516,713

 
3,514

 

 
1,520,227

 
1,603,064

 
3,872

 

 
1,606,936

Total liabilities
 
2,115,386

 
281,858

 
(394
)
 
2,396,850

 
2,574,868

 
280,046

 
(489
)
 
2,854,425

Redeemable non-controlling interests
 
1,398

 

 
20,151

 
21,549

 
996

 

 
23,035

 
24,031

Total stockholders’ equity
 
5,447,234

 
66,238

 
(56,972
)
 
5,456,500

 
5,664,978

 
74,267

 
(61,954
)
 
5,677,291

Total liabilities and equity
 
$
7,564,018

 
$
348,096

 
$
(37,215
)
 
$
7,874,899

 
$
8,240,842

 
$
354,313

 
$
(39,408
)
 
$
8,555,747


Consolidating Statements of Income (Loss)
 
 
Three Months Ended
 
 
September 30, 2012
 
September 30, 2011
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
Total operating revenues
 
$
640,884

 
$

 
$
(589
)
 
$
640,295

 
$
670,522

 
$

 
$
(625
)
 
$
669,897

Total operating expenses
 
560,335

 
815

 
(589
)
 
560,561

 
562,785

 
885

 
(625
)
 
563,045

Operating income (loss)
 
80,549

 
(815
)
 

 
79,734

 
107,737

 
(885
)
 

 
106,852

Total other non-operating income (expense)
 
16,763

 
1,503

 
(508
)
 
17,758

 
(52,597
)
 
3,081

 
(1,559
)
 
(51,075
)
Income (loss) before income tax provision (benefit)
 
97,312

 
688

 
(508
)
 
97,492

 
55,140

 
2,196

 
(1,559
)
 
55,777

Income tax provision (benefit)
 
16,397

 

 

 
16,397

 
(1,606
)
 

 

 
(1,606
)
Net income (loss)
 
80,915


688


(508
)
 
81,095

 
56,746

 
2,196

 
(1,559
)
 
57,383

Less:  Net income attributable to noncontrolling interests
 
118

 

 
180

 
298

 
82

 

 
637

 
719

Net income (loss) attributable to Legg Mason, Inc.
 
$
80,797

 
$
688

 
$
(688
)
 
$
80,797

 
$
56,664

 
$
2,196

 
$
(2,196
)
 
$
56,664

 
 
Six Months Ended
 
 
September 30, 2012
 
September 30, 2011
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
Total operating revenues
 
$
1,272,161

 
$

 
$
(1,174
)
 
$
1,270,987

 
$
1,388,682

 
$

 
$
(1,677
)
 
$
1,387,005

Total operating expenses
 
1,114,858

 
1,492

 
(1,174
)
 
1,115,176

 
1,179,417

 
2,047

 
(1,677
)
 
1,179,787

Operating income (loss)
 
157,303

 
(1,492
)
 

 
155,811

 
209,265

 
(2,047
)
 

 
207,218

Total other non-operating income (expense)
 
(74,266
)
 
(2,632
)
 
598

 
(76,300
)
 
(66,229
)
 
8,183

 
(3,830
)
 
(61,876
)
Income (loss) before income tax provision (benefit)
 
83,037

 
(4,124
)
 
598

 
79,511

 
143,036

 
6,136

 
(3,830
)
 
145,342

Income tax provision (benefit)
 
11,400

 

 

 
11,400

 
26,261

 

 

 
26,261

Net income (loss)
 
71,637

 
(4,124
)
 
598

 
68,111

 
116,775

 
6,136

 
(3,830
)
 
119,081

Less:  Net income (loss) attributable to noncontrolling interests
 
298

 

 
(3,526
)
 
(3,228
)
 
159

 

 
2,306

 
2,465

Net income (loss) attributable to Legg Mason, Inc.
 
$
71,339

 
$
(4,124
)
 
$
4,124

 
$
71,339

 
$
116,616

 
$
6,136

 
$
(6,136
)
 
$
116,616

   
Fair Value Assets and Liabilities Measured on Recurring Basis of Consolidated Investments Entities
 
 
As of September 30, 2012
 
 
Quoted prices in active markets
(Level 1)
 
Significant other observable inputs
(Level 2)
 
Significant unobservable inputs
(Level 3)
 
Total
Assets:
 
 
 
 
 
 
 
 
Trading investments:
 
 
 
 
 
 
 
 
Hedge funds
 
$
1,524

 
$
6,237

 
$
21,751

 
$
29,512

Investments:
 
 
 
 
 
 
 
 
CLO loans
 

 
254,265

 

 
254,265

CLO bonds
 

 
10,630

 

 
10,630

Private equity funds
 

 

 
23,237

 
23,237

Total investments
 

 
264,895

 
23,237

 
288,132

 
 
$
1,524

 
$
271,132

 
$
44,988

 
$
317,644

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 
CLO debt
 
$

 
$

 
$
(277,309
)
 
$
(277,309
)
Derivative liabilities
 

 
(3,514
)
 

 
(3,514
)
 
 
$

 
$
(3,514
)
 
$
(277,309
)
 
$
(280,823
)
 
 
 
As of September 30, 2012
 
 
Quoted prices in active markets
(Level 1)
 
Significant other observable inputs
(Level 2)
 
Significant unobservable inputs
(Level 3)
 
Total
Assets:
 
 
 
 
 
 
 
 
Trading investments:
 
 
 
 
 
 
 
 
Hedge funds
 
$
1,524

 
$
6,237

 
$
21,751

 
$
29,512

Investments:
 
 
 
 
 
 
 
 
CLO loans
 

 
254,265

 

 
254,265

CLO bonds
 

 
10,630

 

 
10,630

Private equity funds
 

 

 
23,237

 
23,237

Total investments
 

 
264,895

 
23,237

 
288,132

 
 
$
1,524

 
$
271,132

 
$
44,988

 
$
317,644

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 
CLO debt
 
$

 
$

 
$
(277,309
)
 
$
(277,309
)
Derivative liabilities
 

 
(3,514
)
 

 
(3,514
)
 
 
$

 
$
(3,514
)
 
$
(277,309
)
 
$
(280,823
)
 
 
 
As of March 31, 2012
 
 
Quoted prices in active markets
(Level 1)
 
Significant other observable inputs
(Level 2)
 
Significant unobservable inputs
(Level 3)
 
Total
Assets:
 
 
 
 
 
 
 
 
Trading investments:
 
 
 
 
 
 
 
 
Hedge funds
 
$
1,016

 
$
6,443

 
$
24,116

 
$
31,575

Investments:
 
 
 
 
 
 
 
 
CLO loans
 

 
260,690

 

 
260,690

CLO bonds
 

 
9,092

 

 
9,092

Private equity funds
 

 

 
25,071

 
25,071

Total investments
 

 
269,782

 
25,071

 
294,853

 
 
$
1,016

 
$
276,225

 
$
49,187

 
$
326,428

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 

CLO debt
 
$

 
$

 
$
(271,707
)
 
$
(271,707
)
Derivative liabilities
 

 
(3,872
)
 

 
(3,872
)
 
 
$

 
$
(3,872
)
 
$
(271,707
)
 
$
(275,579
)
Fair Value Inputs Assets Liabilities Quantitative Information
Value as of September 30, 2012
Valuation technique
Unobservable input
Range (weighted average)
$
(277,309
)
Discounted cash flow
Discount rate
1.5
%
-
16.0%
(2.9%)
 
 
Default rate
2.5
%
-
4.0%
(3.4%)
 
 
Constant prepayment rate
 
 
15.0%
 
 
Value as of September 30, 2012
Valuation technique
Unobservable input
Range (weighted average)
$
(277,309
)
Discounted cash flow
Discount rate
1.5
%
-
16.0%
(2.9%)
 
 
Default rate
2.5
%
-
4.0%
(3.4%)
 
 
Constant prepayment rate
 
 
15.0%
 
   
Fair Value Assets and Liabilities of Consolidated Investment Entities Measured on Recurring Basis, Unobservable Input, Reconciliation
 
 
Value as of June 30, 2012
 
Purchases
 
Sales
 
Transfers In
 
Transfers Out
 
Realized and unrealized gains/(losses), net
 
Value as of September 30, 2012
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
22,207

 
$
62

 
$
(1,087
)
 
$

 
$

 
$
569

 
$
21,751

Private equity funds
 
24,188

 

 
(1,152
)
 

 

 
201

 
23,237

 
 
$
46,395

 
$
62

 
$
(2,239
)
 
$

 
$

 
$
770

 
$
44,988

Liabilities:
 
 

 
 

 
 
 
 
 
 

 
 

 
 

CLO debt
 
$
(273,560
)
 
$

 
$

 
$

 
$

 
$
(3,749
)
 
$
(277,309
)
Total realized and unrealized gains (losses), net
 
 
 
 

 
$
(2,979
)
 
 

 
 
Value as of June 30, 2011
 
Purchases
 
Sales
 
Transfers In
 
Transfers Out
 
Realized and unrealized gains, net
 
Value as of September 30, 2011
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
35,718

 
$
1,647

 
$
(3,871
)
 
$

 
$
(1,057
)
 
$
890

 
$
33,327

Private equity funds
 
19,792

 
3,396

 

 

 

 
325

 
23,513

 
 
$
55,510

 
$
5,043

 
$
(3,871
)
 
$

 
$
(1,057
)
 
$
1,215

 
$
56,840

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CLO debt
 
$
(278,195
)
 
$

 
$

 
$

 
$

 
$
10,481

 
$
(267,714
)
Total realized and unrealized gains, net
 
 
 
 
 
$
11,696

 
 
 
 
Value as of March 31, 2012
 
Purchases
 
Sales
 
Transfers In
 
Transfers Out
 
Realized and unrealized gains/(losses), net
 
Value as of September 30, 2012
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
24,116

 
$
496

 
$
(1,917
)
 
$

 
$

 
$
(944
)
 
$
21,751

Private equity funds
 
25,071

 

 
(2,030
)
 

 

 
196

 
23,237

 
 
$
49,187

 
$
496

 
$
(3,947
)
 
$

 
$

 
$
(748
)
 
$
44,988

Liabilities:
 
 

 
 

 
 
 
 
 
 

 
 

 
 

CLO debt
 
$
(271,707
)
 
$

 
$

 
$

 
$

 
$
(5,602
)
 
$
(277,309
)
Total realized and unrealized gains (losses), net
 
 
 
 

 
$
(6,350
)
 
 

 
 
Value as of March 31, 2011
 
Purchases
 
Sales
 
Transfers In
 
Transfers Out
 
Realized and unrealized gains, net
 
Value as of September 30, 2011
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
34,272

 
$
10,699

 
$
(15,507
)
 
$
1,057

 
$
(1,057
)
 
$
3,863

 
$
33,327

Private equity funds
 
17,879

 
3,974

 

 

 

 
1,660

 
23,513

 
 
$
52,151

 
$
14,673

 
$
(15,507
)
 
$
1,057

 
$
(1,057
)
 
$
5,523

 
$
56,840

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CLO debt
 
$
(278,320
)
 
$

 
$

 
$

 
$

 
$
10,606

 
$
(267,714
)
Total realized and unrealized gains, net
 
 
 
 
 
$
16,129

 
 
 
Consolidated Investment Vehicles, Fair Value, Investments Entities that Calculate Net Asset Value Per Share    
 
 
 
 
Fair Value Determined
 Using NAV
 
As of September 30, 2012
Category of Investment
 
Investment Strategy
 
September 30, 2012
 
March 31, 2012

 
Unfunded Commitments
 
Remaining Term
Hedge funds
 
Global macro, fixed income, long/short equity, systematic, emerging market, U.S. and European hedge
 
$
29,512

(1) 
$
31,575

(2) 
n/a

 
n/a
Private equity funds
 
Long/short equity
 
23,237

(3) 
25,071

(3) 
$
7,444

 
7 years
Total
 
 
 
$
52,749

 
$
56,646

 
$
7,444

 
 
n/a – not applicable
(1)
7% daily redemption; 7% monthly redemption; 3% quarterly redemption; and 83% are subject to three to five year lock-up or side pocket provisions.
(2)
5% daily redemption; 6% monthly redemption; 5% quarterly redemption; and 84% are subject to three to five year lock-up or side pocket provisions.
(3)
Liquidations are expected over the remaining term.

   
Fair Value, Option, Quantitative Disclosures    
The following table presents the fair value and unpaid principal balance of CLO loans, bonds and debt carried at fair value under the fair value option as of September 30, 2012 and March 31, 2012:
 
 
September 30, 2012
 
March 31, 2012
CLO loans and bonds
 
 
 
 
Unpaid principal balance
 
$
269,200

 
$
277,156

Unpaid principal balance in excess of fair value
 
(4,305
)
 
(7,374
)
Fair value
 
$
264,895

 
$
269,782

 
 
 
 


Unpaid principal balance of loans that are more than 90 days past due and also in nonaccrual status
 
$

 
$
2,963

Unpaid principal balance in excess of fair value for loans that are more than 90 days past due and also in nonaccrual status
 

 
(1,023
)
Fair value of loans more than 90 days past due and in nonaccrual status
 
$

 
$
1,940

 
 
 
 

CLO debt
 
 
 


Principal amounts outstanding
 
$
300,721

 
$
300,959

Excess unpaid principal over fair value
 
(23,412
)
 
(29,252
)
Fair value
 
$
277,309

 
$
271,707

   
Schedule of Variable Interest Entities Assets Liabilities and Maximum Risk of Loss    
 
 
As of September 30, 2012
 
 
VIE Assets Not
Consolidated
 
VIE Liabilities
Not Consolidated
 
Equity Interests
on the
Consolidated
Balance Sheet
 
Maximum
Risk of Loss (1)
CLO
 
$
392,198

 
$
364,198

 
$

 
$
447

Public-Private Investment Program (2)
 
483,046

 
3,772

 
201

 
340

Other sponsored investment funds
 
16,203,914

 
92,569

 
51,058

 
86,763

Total
 
$
17,079,158

 
$
460,539

 
$
51,259

 
$
87,550

 
 
 
As of March 31, 2012
 
 
VIE Assets Not
Consolidated
 
VIE Liabilities
Not Consolidated
 
Equity Interests
on the
Consolidated
Balance Sheet
 
Maximum
Risk of Loss (1)
CLO
 
$
390,861

 
$
362,861

 
$

 
$
442

Public-Private Investment Program (2)
 
674,520

 
3,213

 
282

 
282

Other sponsored investment funds
 
17,296,521

 
20,544

 
54,161

 
93,521

Total
 
$
18,361,902

 
$
386,618

 
$
54,443

 
$
94,245

(1)
Includes equity investments the Company has made or is required to make and any earned but uncollected management fees.