XML 20 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Variable Interest Entities and Consolidation of Investment Vehicles (Tables)
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2012
Dec. 31, 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
 
 
December 31, 2012
 
March 31, 2012
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
Current assets
 
$
1,803,299

 
$
64,112

 
$
(37,826
)
 
$
1,829,585

 
$
2,439,162

 
$
57,714

 
$
(39,408
)
 
$
2,457,468

Non-current assets
 
5,030,705

 
254,770

 

 
5,285,475

 
5,801,680

 
296,599

 

 
6,098,279

Total assets
 
$
6,834,004

 
$
318,882

 
$
(37,826
)
 
$
7,115,060

 
$
8,240,842

 
$
354,313

 
$
(39,408
)
 
$
8,555,747

Current liabilities
 
$
515,207

 
$
3,494

 
$
(404
)
 
$
518,297

 
$
971,804

 
$
4,467

 
$
(489
)
 
$
975,782

Long-term debt of CIVs
 

 
250,160

 

 
250,160

 

 
271,707

 

 
271,707

Other non-current liabilities
 
1,403,381

 
3,237

 

 
1,406,618

 
1,603,064

 
3,872

 

 
1,606,936

Total liabilities
 
1,918,588

 
256,891

 
(404
)
 
2,175,075

 
2,574,868

 
280,046

 
(489
)
 
2,854,425

Redeemable non-controlling interests
 
1,343

 

 
20,333

 
21,676

 
996

 

 
23,035

 
24,031

Total stockholders’ equity
 
4,914,073

 
61,991

 
(57,755
)
 
4,918,309

 
5,664,978

 
74,267

 
(61,954
)
 
5,677,291

Total liabilities and equity
 
$
6,834,004

 
$
318,882

 
$
(37,826
)
 
$
7,115,060

 
$
8,240,842

 
$
354,313

 
$
(39,408
)
 
$
8,555,747


Consolidating Statements of Income (Loss)
 
 
Three Months Ended
 
 
December 31, 2012
 
December 31, 2011
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
Total operating revenues
 
$
674,506

 
$

 
$
(606
)
 
$
673,900

 
$
627,731

 
$

 
$
(753
)
 
$
626,978

Total operating expenses
 
1,307,124

 
703

 
(604
)
 
1,307,223

 
567,550

 
859

 
(754
)
 
567,655

Operating income (loss)
 
(632,618
)
 
(703
)
 
(2
)
 
(633,323
)
 
60,181

 
(859
)
 
1

 
59,323

Total other non-operating income (expense)
 
(1,385
)
 
(3,458
)
 
(598
)
 
(5,441
)
 
(19,357
)
 
7,424

 
358

 
(11,575
)
Income (loss) before income tax provision (benefit)
 
(634,003
)
 
(4,161
)
 
(600
)
 
(638,764
)
 
40,824

 
6,565

 
359

 
47,748

Income tax provision (benefit)
 
(180,214
)
 

 

 
(180,214
)
 
12,607

 

 

 
12,607

Net income (loss)
 
(453,789
)

(4,161
)

(600
)
 
(458,550
)
 
28,217

 
6,565

 
359

 
35,141

Less:  Net income (loss) attributable to noncontrolling interests
 
81

 

 
(4,761
)
 
(4,680
)
 
85

 

 
6,924

 
7,009

Net income (loss) attributable to Legg Mason, Inc.
 
$
(453,870
)
 
$
(4,161
)
 
$
4,161

 
$
(453,870
)
 
$
28,132

 
$
6,565

 
$
(6,565
)
 
$
28,132

 
 
Nine Months Ended
 
 
December 31, 2012
 
December 31, 2011
 
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
 
Balance
Before
Consolidation of CIVs
 
CIVs
 
Eliminations
 
Consolidated Totals
Total operating revenues
 
$
1,946,667

 
$

 
$
(1,780
)
 
$
1,944,887

 
$
2,016,413

 
$

 
$
(2,430
)
 
$
2,013,983

Total operating expenses
 
2,421,982

 
2,196

 
(1,779
)
 
2,422,399

 
1,746,967

 
2,906

 
(2,431
)
 
1,747,442

Operating income (loss)
 
(475,315
)
 
(2,196
)
 
(1
)
 
(477,512
)
 
269,446

 
(2,906
)
 
1

 
266,541

Total other non-operating income (expense)
 
(75,651
)
 
(6,089
)
 
(1
)
 
(81,741
)
 
(85,586
)
 
15,607

 
(3,472
)
 
(73,451
)
Income (loss) before income tax provision (benefit)
 
(550,966
)
 
(8,285
)
 
(2
)
 
(559,253
)
 
183,860

 
12,701

 
(3,471
)
 
193,090

Income tax provision (benefit)
 
(168,814
)
 

 

 
(168,814
)
 
38,868

 

 

 
38,868

Net income (loss)
 
(382,152
)
 
(8,285
)
 
(2
)
 
(390,439
)
 
144,992

 
12,701

 
(3,471
)
 
154,222

Less:  Net income (loss) attributable to noncontrolling interests
 
379

 

 
(8,287
)
 
(7,908
)
 
244

 

 
9,230

 
9,474

Net income (loss) attributable to Legg Mason, Inc.
 
$
(382,531
)
 
$
(8,285
)
 
$
8,285

 
$
(382,531
)
 
$
144,748

 
$
12,701

 
$
(12,701
)
 
$
144,748

   
Fair Value Assets and Liabilities Measured on Recurring Basis of Consolidated Investments Entities
 
 
As of December 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
 
$
1,875

 
$
6,446

 
$
20,796

 
$
29,117

Investments:
 
 
 
 
 
 
 
 
CLO loans
 

 
216,465

 

 
216,465

CLO bonds
 

 
10,742

 

 
10,742

Private equity funds
 

 

 
26,307

 
26,307

Total investments
 

 
227,207

 
26,307

 
253,514

 
 
$
1,875

 
$
233,653

 
$
47,103

 
$
282,631

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 
CLO debt
 
$

 
$

 
$
(250,160
)
 
$
(250,160
)
Derivative liabilities
 

 
(3,237
)
 

 
(3,237
)
 
 
$

 
$
(3,237
)
 
$
(250,160
)
 
$
(253,397
)
 
 
 
As of December 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
 
$
1,875

 
$
6,446

 
$
20,796

 
$
29,117

Investments:
 
 
 
 
 
 
 
 
CLO loans
 

 
216,465

 

 
216,465

CLO bonds
 

 
10,742

 

 
10,742

Private equity funds
 

 

 
26,307

 
26,307

Total investments
 

 
227,207

 
26,307

 
253,514

 
 
$
1,875

 
$
233,653

 
$
47,103

 
$
282,631

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 
CLO debt
 
$

 
$

 
$
(250,160
)
 
$
(250,160
)
Derivative liabilities
 

 
(3,237
)
 

 
(3,237
)
 
 
$

 
$
(3,237
)
 
$
(250,160
)
 
$
(253,397
)
 
 
 
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 December 31, 2012
Valuation technique
Unobservable input
Range (weighted average)
$
(250,160
)
Discounted cash flow
Discount rate
1.2
%
-
12.0
%
(2.5%)
 
 
Default rate
2.5
%
-
4.0
%
(3.4%)
 
 
Constant prepayment rate
 
 
15.0
%
 
 
Value as of December 31, 2012
Valuation technique
Unobservable input
Range (weighted average)
$
(250,160
)
Discounted cash flow
Discount rate
1.2
%
-
12.0
%
(2.5%)
 
 
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 September 30, 2012
 
Purchases
 
Sales
 
Settlements / Other
 
Transfers
 
Realized and unrealized gains/(losses), net
 
Value as of December 31, 2012
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
21,751

 
$
426

 
$
(1,359
)
 
$

 
$

 
$
(22
)
 
$
20,796

Private equity funds
 
23,237

 
2,781

 
(327
)
 

 

 
616

 
26,307

 
 
$
44,988

 
$
3,207

 
$
(1,686
)
 
$

 
$

 
$
594

 
$
47,103

Liabilities:
 
 

 
 

 
 
 
 
 
 

 
 

 
 

CLO debt
 
$
(277,309
)
 
$

 
$

 
$
32,821

 
$

 
$
(5,672
)
 
$
(250,160
)
Total realized and unrealized gains (losses), net
 
 
 
 

 
$
(5,078
)
 
 

 
 
Value as of September 30, 2011
 
Purchases
 
Sales
 
Transfers
 
Realized and unrealized gains, net
 
Value as of December 31, 2011
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
33,327

 
$
3,794

 
$
(10,954
)
 
$

 
$
380

 
$
26,547

Private equity funds
 
23,513

 

 

 

 
358

 
23,871

 
 
$
56,840

 
$
3,794

 
$
(10,954
)
 
$

 
$
738

 
$
50,418

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
CLO debt
 
$
(267,714
)
 
$

 
$

 
$

 
$
2,236

 
$
(265,478
)
Total realized and unrealized gains, net
 
 
 
$
2,974

 
 
 
 
Value as of March 31, 2012
 
Purchases
 
Sales
 
Settlements / Other
 
Transfers
 
Realized and unrealized gains/(losses), net
 
Value as of December 31, 2012
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hedge funds
 
$
24,116

 
$
922

 
$
(3,276
)
 
$

 
$

 
$
(966
)
 
$
20,796

Private equity funds
 
25,071

 
2,781

 
(2,357
)
 

 

 
812

 
26,307

 
 
$
49,187

 
$
3,703

 
$
(5,633
)
 
$

 
$

 
$
(154
)
 
$
47,103

Liabilities:
 
 

 
 

 
 
 
 
 
 

 
 

 
 

CLO debt
 
$
(271,707
)
 
$

 
$

 
$
32,821

 
$

 
$
(11,274
)
 
$
(250,160
)
Total realized and unrealized gains (losses), net
 
 
 
 

 
$
(11,428
)
 
 

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

 
$
14,493

 
$
(26,461
)
 
$
1,057

 
$
(1,057
)
 
$
4,243

 
$
26,547

Private equity funds
 
17,879

 
3,974

 

 

 

 
2,018

 
23,871

 
 
$
52,151

 
$
18,467

 
$
(26,461
)
 
$
1,057

 
$
(1,057
)
 
$
6,261

 
$
50,418

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CLO debt
 
$
(278,320
)
 
$

 
$

 
$

 
$

 
$
12,842

 
$
(265,478
)
Total realized and unrealized gains, net
 
 
 
 
 
$
19,103

 
 
 
Consolidated Investment Vehicles, Fair Value, Investments Entities that Calculate Net Asset Value Per Share    
 
 
 
 
Fair Value Determined
 Using NAV
 
As of December 31, 2012
Category of Investment
 
Investment Strategy
 
December 31, 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
 
$
29,117

(1) 
$
31,575

(2) 
n/a

 
n/a
Private equity funds
 
Long/short equity
 
26,307

(3) 
25,071

(3) 
$
7,444

 
6 years
Total
 
 
 
$
55,424

 
$
56,646

 
$
7,444

 
 
n/a – not applicable
(1)
9% daily redemption; 6% monthly redemption; 3% quarterly redemption; and 82% 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 December 31, 2012 and March 31, 2012:
 
 
December 31, 2012
 
March 31, 2012
CLO loans and bonds
 
 
 
 
Unpaid principal balance
 
$
231,388

 
$
277,156

Unpaid principal balance in excess of fair value
 
(4,181
)
 
(7,374
)
Fair value
 
$
227,207

 
$
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
 
$
267,901

 
$
300,959

Excess unpaid principal over fair value
 
(17,741
)
 
(29,252
)
Fair value
 
$
250,160

 
$
271,707

   
Schedule of Variable Interest Entities Assets Liabilities and Maximum Risk of Loss    
 
 
As of December 31, 2012
 
 
VIE Assets Not
Consolidated
 
VIE Liabilities
Not Consolidated
 
Equity Interests
on the
Consolidated
Balance Sheet
 
Maximum
Risk of Loss (1)
CLO
 
$
392,830

 
$
364,830

 
$

 
$
448

Other sponsored investment funds
 
13,062,094

 
1,127,160

 
48,768

 
85,884

Total
 
$
13,454,924

 
$
1,491,990

 
$
48,768

 
$
86,332

 
 
 
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.
(2)
Upon liquidation of the fund, Legg Mason's investment was fully redeemed in the quarter ended December 31, 2012.