UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT
REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): June 30, 2010
Affiliated Managers Group, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware
(State or Other Jurisdiction of Incorporation)
001-13459 |
|
04-3218510 |
(Commission File Number) |
|
(IRS Employer Identification No.) |
|
|
|
600 Hale Street |
|
01965 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(617) 747-3300
(Registrants Telephone Number, Including Area Code)
N/A
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
£ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
£ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
£ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
£ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
ITEM 8.01 Other Events.
On June 30, 2010, Affiliated Managers Group, Inc. (AMG) completed its previously announced acquisition of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries (collectively, Pantheon), as described in the Current Report on Form 8-K filed on July 1, 2010. Attached hereto are historical financial statements for Pantheon and unaudited pro forma financial information giving effect to the acquisition.
ITEM 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Business Acquired.
1. The audited combined financial statements of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries as of and for the years ended December 31, 2009 and 2008 are filed as Exhibit 99.1 hereto.
2. The unaudited condensed combined financial statements of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries as of and for the three months ended March 31, 2010, are filed as Exhibit 99.2 hereto.
(b) Pro Forma Financial Information.
1. The unaudited pro forma condensed combined financial information of AMG, reflecting the acquisition of Pantheon, as of and for the three months ended March 31, 2010, and the year ended December 31, 2009, is filed as Exhibit 99.3 hereto.
(d) Exhibits.
Exhibit No. |
|
Description |
|
|
|
23.1 |
|
Consent of PricewaterhouseCoopers LLP, Independent Accountants |
|
|
|
99.1 |
|
Audited combined financial statements of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries as of and for the years ended December 31, 2009 and 2008. |
|
|
|
99.2 |
|
Unaudited condensed combined financial statements of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries as of and for the three months ended March 31, 2010. |
|
|
|
99.3 |
|
Unaudited pro forma condensed combined financial information of AMG as of March 31, 2010 and for the three months ended March 31, 2010 and the year ended December 31, 2009. |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
AFFILIATED MANAGERS GROUP, INC. |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date: |
August 6, 2010 |
|
|
|
|
|
|
|
|
By: |
/s/ John Kingston, III |
||
|
|
|
|
Name: |
John Kingston, III |
|
|
|
|
|
Title: |
Executive Vice President, General Counsel and Secretary |
|
EXHIBIT INDEX
Exhibit No. |
|
Description |
|
|
|
23.1 |
|
Consent of PricewaterhouseCoopers LLP, Independent Accountants |
|
|
|
99.1 |
|
Audited combined financial statements of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries as of and for the years ended December 31, 2009 and 2008. |
|
|
|
99.2 |
|
Unaudited condensed combined financial statements of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries as of and for the three months ended March 31, 2010. |
|
|
|
99.3 |
|
Unaudited pro forma condensed combined financial information of AMG as of March 31, 2010 and for the three months ended March 31, 2010 and the year ended December 31, 2009. |
Exhibit 23.1
CONSENT OF INDEPENDENT ACCOUNTANTS
We hereby consent to the incorporation by reference in the Registration Statement on Forms S-3 (File No. 333-148030 and File No. 333-148029), and S-8 (File No. 333-135416, File No. 333-129748, File No. 333-100628, File No. 333-84485, and File No. 333-72967) of Affiliated Managers Group, Inc. of our report dated February 26, 2010 relating to the combined financial statements of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries, which appears in this Current Report on Form 8-K of Affiliated Managers Group, Inc. dated August 6, 2010.
/s/ PricewaterhouseCoopers LLP
Seattle, Washington
August 6, 2010
Exhibit 99.1
Report of Independent Auditors
To the Board of Directors and Stockholders of
Frank Russell Company and Subsidiaries
In our opinion, the accompanying combined balance sheets and the related combined statements of income, changes in stockholders equity and comprehensive income and cash flows present fairly, in all material respects, the combined financial position of Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and subsidiaries (collectively the Company) at December 31, 2009 and 2008, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America. These combined financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these combined financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
As discussed in Note 5 to the combined financial statements, the Company changed the manner in which it accounts for uncertain tax positions in 2009.
/s/ PricewaterhouseCoopers LLP
Seattle, Washington
February 26, 2010
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Combined Balance Sheets
December 31, 2009 and 2008
(dollars in thousands) |
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
||
Current assets |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
79,760 |
|
$ |
53,247 |
|
Receivables |
|
34,282 |
|
37,652 |
|
||
Deferred income taxes |
|
1,748 |
|
|
|
||
Due from affiliates |
|
14,487 |
|
|
|
||
Other current assets |
|
752 |
|
2,694 |
|
||
Total current assets |
|
131,029 |
|
93,593 |
|
||
Fixed assets, net |
|
4,436 |
|
4,463 |
|
||
Investments |
|
69,784 |
|
52,809 |
|
||
Intangible assets, net |
|
64,191 |
|
65,825 |
|
||
Goodwill |
|
98,096 |
|
92,466 |
|
||
Other long-term assets |
|
1,269 |
|
780 |
|
||
Total assets |
|
$ |
368,805 |
|
$ |
309,936 |
|
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
||
Compensation and benefits payable |
|
$ |
35,701 |
|
$ |
23,700 |
|
Accounts payable and accrued expenses |
|
6,158 |
|
9,869 |
|
||
Incentive compensation liabilities |
|
737 |
|
|
|
||
Income taxes payable |
|
5,906 |
|
13,208 |
|
||
Deferred income taxes |
|
4,154 |
|
2,125 |
|
||
Due to affiliates |
|
|
|
9,962 |
|
||
Other current liabilities |
|
1,152 |
|
254 |
|
||
Total current liabilities |
|
53,808 |
|
59,118 |
|
||
Deferred income taxes |
|
14,037 |
|
15,823 |
|
||
Incentive compensation liabilities |
|
197 |
|
69 |
|
||
Due to affiliates |
|
|
|
4,416 |
|
||
Other long-term liabilities |
|
1,576 |
|
930 |
|
||
Total liabilities |
|
69,618 |
|
80,356 |
|
||
Commitments and contingencies (Note 10) |
|
|
|
|
|
||
Stockholders equity |
|
|
|
|
|
||
Pantheon Holdings Limited and subsidiaries |
|
|
|
|
|
||
Common stock, 10 pence par value; 666,670 shares authorized, 320,583 shares issued and outstanding for 2009 and 2008 |
|
122 |
|
122 |
|
||
Additional paid-in capital |
|
121,493 |
|
119,674 |
|
||
Retained earnings |
|
82,355 |
|
57,662 |
|
||
Accumulated other comprehensive loss |
|
(21,905 |
) |
(36,909 |
) |
||
Pantheon Capital (Asia) Limited |
|
|
|
|
|
||
Common stock, 1 HKD par value; 1,000 shares authorized, 100 shares issued and outstanding for 2009 and 2008 |
|
|
|
|
|
||
Additional paid-in capital |
|
8,446 |
|
8,320 |
|
||
Retained earnings |
|
4,042 |
|
3,094 |
|
||
Accumulated other comprehensive income |
|
151 |
|
41 |
|
||
Pantheon Ventures Inc. |
|
|
|
|
|
||
Common stock, $10 par value; 10,000 shares authorized, 500 shares issued and outstanding for 2009 and 2008 |
|
5 |
|
5 |
|
||
Additional paid-in capital |
|
62,363 |
|
61,826 |
|
||
Retained earnings |
|
42,100 |
|
15,738 |
|
||
Accumulated other comprehensive income |
|
15 |
|
7 |
|
||
Total stockholders equity |
|
299,187 |
|
229,580 |
|
||
Total liabilities and stockholders equity |
|
$ |
368,805 |
|
$ |
309,936 |
|
The accompanying notes are an integral part of these combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Combined Statements of Income
Years Ended December 31, 2009 and 2008
(dollars in thousands) |
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
Revenue |
|
|
|
|
|
||
Investment management fee revenue |
|
$ |
167,151 |
|
$ |
182,253 |
|
Total revenue |
|
167,151 |
|
182,253 |
|
||
Operating expenses |
|
|
|
|
|
||
Compensation and benefits |
|
59,498 |
|
60,530 |
|
||
Occupancy and office |
|
8,060 |
|
7,893 |
|
||
Professional fees |
|
3,320 |
|
5,301 |
|
||
Business travel and entertainment |
|
2,110 |
|
3,030 |
|
||
Amortization of intangible assets |
|
5,642 |
|
5,926 |
|
||
Other operating expenses |
|
1,752 |
|
3,256 |
|
||
Total operating expenses |
|
80,382 |
|
85,936 |
|
||
Income from operations |
|
86,769 |
|
96,317 |
|
||
Other income (expense) |
|
|
|
|
|
||
Earnings (losses) in equity method investees |
|
1,218 |
|
(10,432 |
) |
||
Interest income |
|
344 |
|
1,017 |
|
||
Interest expense |
|
(172 |
) |
(617 |
) |
||
Gain (loss) on foreign currency, net |
|
(4,034 |
) |
12,911 |
|
||
Other, net |
|
51 |
|
563 |
|
||
Total other income (expense) |
|
(2,593 |
) |
3,442 |
|
||
Income before income tax expense |
|
84,176 |
|
99,759 |
|
||
Income tax expense |
|
(29,505 |
) |
(31,587 |
) |
||
Net income |
|
$ |
54,671 |
|
$ |
68,172 |
|
The accompanying notes are an integral part of these combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Combined Statements of Changes in Stockholders Equity and Comprehensive Income
Years Ended December 31, 2009 and 2008
(dollars in thousands)
|
|
Common |
|
Additional Paid in |
|
Retained |
|
Accumulated |
|
Total |
|
Comprehensive |
|
||||||
Total Pantheon Holdings Limited and subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2007 |
|
$ |
122 |
|
$ |
119,753 |
|
$ |
17,307 |
|
$ |
7,888 |
|
$ |
145,070 |
|
|
|
|
Net Income |
|
|
|
|
|
40,457 |
|
|
|
40,457 |
|
$ |
40,457 |
|
|||||
Dividends declared and paid ($0.32 per share) |
|
|
|
|
|
(102 |
) |
|
|
(102 |
) |
|
|
||||||
Deemed capital distribution |
|
|
|
421 |
|
|
|
|
|
421 |
|
|
|
||||||
Return of capital |
|
|
|
(500 |
) |
|
|
|
|
(500 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
(44,797 |
) |
(44,797 |
) |
(44,797 |
) |
||||||
Comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
$ |
(4,340 |
) |
|||||
Balances at December 31, 2008 |
|
122 |
|
119,674 |
|
57,662 |
|
(36,909 |
) |
140,549 |
|
|
|
||||||
Total Pantheon Capital (Asia) Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2007 |
|
|
|
8,226 |
|
3,517 |
|
(42 |
) |
11,701 |
|
|
|
||||||
Net Income |
|
|
|
|
|
1,505 |
|
|
|
1,505 |
|
$ |
1,505 |
|
|||||
Dividends declared and paid ($19,280 per share) |
|
|
|
|
|
(1,928 |
) |
|
|
(1,928 |
) |
|
|
||||||
Deemed capital distribution |
|
|
|
136 |
|
|
|
|
|
136 |
|
|
|
||||||
Return of capital |
|
|
|
(42 |
) |
|
|
|
|
(42 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
83 |
|
83 |
|
83 |
|
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,588 |
|
|||||
Balances at December 31, 2008 |
|
|
|
8,320 |
|
3,094 |
|
41 |
|
11,455 |
|
|
|
||||||
Total Pantheon Ventures Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2007 |
|
5 |
|
61,918 |
|
4,569 |
|
29 |
|
66,521 |
|
|
|
||||||
Net Income |
|
|
|
|
|
26,210 |
|
|
|
26,210 |
|
$ |
26,210 |
|
|||||
Dividends declared and paid ($30,081 per share) |
|
|
|
|
|
(15,041 |
) |
|
|
(15,041 |
) |
|
|
||||||
Deemed capital distribution |
|
|
|
208 |
|
|
|
|
|
208 |
|
|
|
||||||
Return of capital |
|
|
|
(300 |
) |
|
|
|
|
(300 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
(22 |
) |
(22 |
) |
(22 |
) |
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
$ |
26,188 |
|
|||||
Balances at December 31, 2008 |
|
$ |
5 |
|
$ |
61,826 |
|
$ |
15,738 |
|
$ |
7 |
|
$ |
77,576 |
|
|
|
The accompanying notes are an integral part of these combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Combined Statements of Changes in Stockholders Equity and Comprehensive Income
Years Ended December 31, 2009 and 2008
(dollars in thousands)
|
|
Common |
|
Additional Paid in |
|
Retained |
|
Accumulated |
|
Total |
|
Comprehensive |
|
||||||
Total Pantheon Holdings Limited and subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2008 |
|
$ |
122 |
|
$ |
119,674 |
|
$ |
57,662 |
|
$ |
(36,909 |
) |
$ |
140,549 |
|
|
|
|
Net Income |
|
|
|
|
|
24,693 |
|
|
|
24,693 |
|
$ |
24,693 |
|
|||||
Deemed capital distribution |
|
|
|
2,028 |
|
|
|
|
|
2,028 |
|
|
|
||||||
Return of capital |
|
|
|
(209 |
) |
|
|
|
|
(209 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
15,004 |
|
15,004 |
|
15,004 |
|
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
$ |
39,697 |
|
|||||
Balances at December 31, 2009 |
|
122 |
|
121,493 |
|
82,355 |
|
(21,905 |
) |
182,065 |
|
|
|
||||||
Total Pantheon Capital (Asia) Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2008 |
|
|
|
8,320 |
|
3,094 |
|
41 |
|
11,455 |
|
|
|
||||||
Net Income |
|
|
|
|
|
3,323 |
|
|
|
3,323 |
|
$ |
3,323 |
|
|||||
Dividends declared and paid ($23,748 per share) |
|
|
|
|
|
(2,375 |
) |
|
|
(2,375 |
) |
|
|
||||||
Deemed capital distribution |
|
|
|
151 |
|
|
|
|
|
151 |
|
|
|
||||||
Return of capital |
|
|
|
(25 |
) |
|
|
|
|
(25 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
110 |
|
110 |
|
110 |
|
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
$ |
3,433 |
|
|||||
Balances at December 31, 2009 |
|
|
|
8,446 |
|
4,042 |
|
151 |
|
12,639 |
|
|
|
||||||
Total Pantheon Ventures Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2008 |
|
5 |
|
61,826 |
|
15,738 |
|
7 |
|
77,576 |
|
|
|
||||||
Net Income |
|
|
|
|
|
26,655 |
|
|
|
26,655 |
|
$ |
26,655 |
|
|||||
Cumulative effect of adopting accounting guidance |
|
|
|
|
|
(293 |
) |
|
|
(293 |
) |
|
|
||||||
Deemed capital distribution |
|
|
|
648 |
|
|
|
|
|
648 |
|
|
|
||||||
Return of capital |
|
|
|
(111 |
) |
|
|
|
|
(111 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
8 |
|
8 |
|
8 |
|
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
$ |
26,663 |
|
|||||
Balances at December 31, 2009 |
|
$ |
5 |
|
$ |
62,363 |
|
$ |
42,100 |
|
$ |
15 |
|
$ |
104,483 |
|
|
|
The accompanying notes are an integral part of these combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Combined Statements of Cash Flows
Years Ended December 31, 2009 and 2008
(dollars in thousands)
|
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
Cash flows from operating activities |
|
|
|
|
|
||
Net income |
|
$ |
54,671 |
|
$ |
68,172 |
|
Adjustment to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
||
Depreciation and amortization |
|
6,878 |
|
7,237 |
|
||
Losses on disposals |
|
1 |
|
23 |
|
||
Stock-based compensation expense |
|
3,019 |
|
650 |
|
||
Provision for deferred income taxes |
|
(2,376 |
) |
(3,553 |
) |
||
(Earnings) losses in equity method investees |
|
(1,218 |
) |
10,432 |
|
||
Distributions of earnings from equity method investees |
|
38 |
|
218 |
|
||
Changes in operating assets and liabilities |
|
|
|
|
|
||
Receivables |
|
5,758 |
|
(26,310 |
) |
||
Other current assets |
|
(1,878 |
) |
(435 |
) |
||
Other long-term assets |
|
(488 |
) |
(649 |
) |
||
Accounts payable and accrued expenses |
|
(3,982 |
) |
156 |
|
||
Compensation and benefits payable |
|
10,609 |
|
18,243 |
|
||
Incentive compensation liabilities |
|
747 |
|
(2,883 |
) |
||
Income taxes payable |
|
(3,975 |
) |
7,046 |
|
||
Other current liabilities |
|
1,089 |
|
|
|
||
Other long-term liabilities |
|
211 |
|
705 |
|
||
Other |
|
(904 |
) |
(427 |
) |
||
Due to affiliates |
|
(11,866 |
) |
(6,091 |
) |
||
Net cash provided by operating activities |
|
56,334 |
|
72,534 |
|
||
Cash flows from investing activities |
|
|
|
|
|
||
Purchase of fixed assets |
|
(1,107 |
) |
(3,652 |
) |
||
Sale of assets |
|
1 |
|
|
|
||
Investments purchases |
|
(16,262 |
) |
(27,704 |
) |
||
Redemptions and distributions from investments |
|
725 |
|
1,157 |
|
||
Net cash used in investing activities |
|
(16,643 |
) |
(30,199 |
) |
||
Cash flows from financing activities |
|
|
|
|
|
||
Repurchase of restricted stock |
|
(345 |
) |
(842 |
) |
||
Taxes paid for withheld shares on restricted stock issuances |
|
(86 |
) |
(118 |
) |
||
Dividends declared and paid |
|
(2,375 |
) |
(17,071 |
) |
||
Distribution to Russell in form of loan |
|
(12,000 |
) |
|
|
||
Principal payments on borrowings from Russell |
|
(4,999 |
) |
(5,992 |
) |
||
Principal payments on capital lease obligations |
|
(20 |
) |
(14 |
) |
||
Net cash used in financing activities |
|
(19,825 |
) |
(24,037 |
) |
||
Effect of exchange rate changes on cash and cash equivalents |
|
6,647 |
|
(16,425 |
) |
||
Net increase in cash and cash equivalents |
|
26,513 |
|
1,873 |
|
||
Cash and cash equivalents |
|
|
|
|
|
||
Beginning of year |
|
53,247 |
|
51,374 |
|
||
End of year |
|
$ |
79,760 |
|
$ |
53,247 |
|
Noncash investing and financing activities |
|
|
|
|
|
||
Fixed assets acquired under capital leases |
|
$ |
|
|
$ |
52 |
|
Supplemental information |
|
|
|
|
|
||
Cash paid for interest |
|
25 |
|
5 |
|
||
Cash paid for income taxes |
|
39,381 |
|
24,748 |
|
The accompanying notes are an integral part of these combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
1. Nature of Business and Significant Accounting Policies
Nature of Business
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and subsidiaries (collectively the Company) are wholly-owned subsidiaries of Frank Russell Company (Russell). The Northwestern Mutual Life Insurance Company (NML) owns substantially all of the outstanding shares of Russell.
Pantheon Ventures Inc. is an investment advisor registered pursuant to the Investment Advisors Act of 1940, which provides investment management services to various domestic and international entities.
Pantheon Capital (Asia) Limited is a registered investment advisor that provides investment advice on securities under the Hong Kong Securities and Futures Ordinance. Its principal activity is advising on securities to its overseas associated companies and their respective institutional clients.
Pantheon Holdings Limited and subsidiaries is a UK based holding company with subsidiaries that provide investment management services, predominantly in connection with unregistered investment companies.
On February 10, 2010, Russell accepted the offer of Affiliated Managers Group, Inc. (AMG) to purchase certain legal entities and assets and liabilities of the Company (the Transaction).
The Company had no separate legal status and historically did not prepare combined financial statements. The combined historical financial information included herein was prepared specifically for the purpose of facilitating the Transaction and includes the historical basis in assets and liabilities and the historical results of operations of each of the entities constituting the Company as of December 31, 2009 and 2008 and for each of the two years in the period ended December 31, 2009.
The combined financial statements include all historical assets, liabilities, results of operations, and cash flows of the entities included in the Transaction, and those of their consolidated subsidiaries, even if certain of those assets, liabilities and consolidated subsidiaries of included entities have been excluded from the Transaction.
The combined financial information included herein may not necessarily be indicative of the Companys results of operations, financial condition and cash flows in the future or what its results of operations, financial condition and cash flows would have been had the Company been a stand-alone company during the periods presented.
Principles of Combination
The accompanying combined financial statements are presented in accordance with accounting principles generally accepted in the U.S. (GAAP) and include the accounts of the Company and its wholly owned subsidiaries. Transactions and balances between entities included within these combined financial statements have been eliminated. Transactions and balances between the Company and Russell and its subsidiaries have been separately identified as related-party transactions. See Note 9, Related Party Transactions.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
The combined statements of income include allocations of certain costs from Russell directly related to the operations of the Company, including an apportionment of central general and administrative costs for accounting, human resources, information systems and other overhead costs. These centralized costs were allocated to the Company based on the Companys analysis of its historical costs used to develop the Transition Agreement (as further discussed in Note 11) or actual costs incurred or employee headcount. Management believes the methodologies applied for the allocation of these costs is reasonable.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the combined financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates are inherent in the preparation of the financial statements. Actual results could materially differ from those estimates.
Cash and Cash Equivalents
The Company considers all money market funds and instruments with maturities of three months or less at the purchase date as cash equivalents.
Fixed Assets
Fixed assets are reported at cost less accumulated depreciation. Depreciation is calculated using the straight-line method based on estimated useful lives ranging from three to 15 years. Equipment and office furniture are depreciated over estimated useful lives ranging from three to seven years. Capitalized software includes purchased and internally developed software. Purchased software is amortized over three years using the straight-line method. Internally developed software represents internal and external costs incurred to develop internal use software during the application development stage. Once the internal use software is ready for its intended use, the accumulated development costs are amortized over three years using the straight-line method. Leasehold improvements are amortized over the shorter of their estimated useful lives or the remaining life of the lease. Amortization of those assets recorded under capital lease agreements is included in depreciation expense. When fixed assets are sold or otherwise disposed of, the cost and related accumulated depreciation are removed from the respective accounts and any resulting gains or losses are included in income from operations. Repair and maintenance costs are expensed as incurred.
Investments
Equity method investees and cost method investees are comprised primarily of investments in affiliated private equity investment funds (Investment Funds).
Investments in which the Company has significant influence, but less than a controlling interest and do not meet the other criteria for consolidation in accordance with GAAP, are accounted for using the equity method of accounting. The Companys investment in equity method investees is included in investments in the combined balance sheets. The Companys share of each investees earnings (losses) is included in earnings in equity method investees in the combined statements of income. Dividends or cash distributions, as well as additional cash investments or other cash paid to the investee, are included in the combined statement of cash flows.
Investments in which the Company does not have a controlling interest or significant influence are accounted for using the cost method of accounting. Under the cost method, the Investment Funds are accounted for in the combined balance sheets at original cost and dividends are included in
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
earnings when declared. When a decline in fair value of an investment carried at cost is determined to be other-than-temporary, the investment is written down to fair value and the loss is included in the determination of earnings.
A component of the valuation of the Investment Funds is the performance-based incentive fee (Carry) payable to the general partner and, in some instances, other specified parties. Certain Investment Funds also receive Carry from the Underlying Investments (as defined below) which they record. In certain instances, Carry is not finalized until a contractual end date that extends beyond the reporting period. It is the Companys policy in valuing its holdings in Investment Funds, to not record incentive fees until the end of the contract period when the payment of fees is assured.
Investments made by Investment Funds (the Underlying Investments) generally consist of illiquid investments that are carried at fair value. Fair value of the Underlying Investments has been determined by the general partner of each respective Investment Fund in good faith to reflect the fair value of the Companys capital account balance. Depending on the facts and circumstances, the Company considers potential valuation adjustments, if any. Accordingly, valuations do not necessarily represent the amounts that might be realized from sales or other dispositions of Underlying Investments, nor do they reflect taxes or other expenses that might be incurred upon disposition. Because of the inherent uncertainty of valuations of certain Underlying Investments, the estimated values for the Companys investments in those Investment Funds may differ significantly from the values that would have been used had a ready market existed.
The Companys investment transactions are recorded on the trade date, which is defined as the date the Company obtains an enforceable right to demand the securities or payment. Realized gains and losses on investments sold are computed on a specific identification basis. Interest income and expenses are recorded on the accrual basis. Distributions from Investment Funds are recorded as declared and classified as either income or realized gain as disclosed to the partnership by management of the respective entity.
Goodwill and Intangible Assets
Goodwill and indefinite-lived intangible assets are not amortized, but are tested for impairment on an annual basis, and between annual tests if circumstances would reduce the fair value of a reporting unit below its carrying value, and written down if impaired. The fair value of each reporting unit is estimated using both an income approach and a market approach. If the carrying amount of a reporting unit exceeds its fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. The second step of the goodwill impairment test compares the implied fair value of the reporting units goodwill with the carrying value of that goodwill. If the carrying amount of the reporting units goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. The income approach and the market approach require significant assumptions to determine the fair value of each reporting unit. The significant assumptions used in the income approach and the market approach include estimates of our future revenues, cash flow information, fair value indicators, operating plans, industry data and other relevant factors. The Company performed an evaluation of the carrying value as of December 31, 2009 and 2008 and concluded that there was no impairment of goodwill or indefinite-lived intangibles.
The Company has capitalized the value of client and fund relationships, acquired technology, and a trade name obtained through acquisition. Client and fund relationships are amortized using the straight-line method based upon an estimated useful life of 15 years. Acquired technology is
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
amortized over an estimated useful life of three years using the straight-line method. The acquired Pantheon trade name is an intangible asset determined to have an indefinite useful life and is not amortized.
Impairment of Long-lived Assets
The Company assesses the impairment of long-lived assets, including indefinite life intangible assets, whenever events or changes in business circumstances indicate that the carrying amount of an asset may not be recoverable. When such events occur, management determines whether there has been an impairment by comparing the anticipated undiscounted net future cash flows to the related assets carrying value. If an impairment exists, the asset is written down to its estimated fair value. The Company did not record any impairment losses related to long-lived assets during the periods presented.
Revenue Recognition
Revenue is generated through investment management fees earned for managing investment limited partnerships and separate account clients and is recognized as earned based on the underlying nature of the respective management agreements. The Company also receives performance-based incentive fees (Carry) in accordance with the terms stated in individual management agreements. It is the Companys policy to not record performance-based incentive fees until the end of the contract period when the payment of fees is assured.
Accounts are deemed past due based on payment terms. The Company writes off delinquent accounts to the extent and at the time they are deemed to not be recoverable. The Company has not recorded any bad debt expense for the years ended December 31, 2009 and 2008.
Income Taxes
Deferred income tax assets and liabilities are determined based upon differences between the financial statement and income tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The realization of deferred tax assets is based on historical tax positions and estimates of future taxable income. The Company evaluates both the positive and negative evidence that it believes is relevant in assessing whether it will realize the deferred tax assets. A valuation allowance is recorded when it is more likely than not that some of the deferred tax assets will not be realized.
The Company files its federal tax return with Russell, who files its federal tax return with Northwestern Mutual Life Insurance Company as part of a consolidated group. The Company files a tax return, either on a separate return basis, or as part of Russells unitary or combined group, in certain states. The provision for federal and state income taxes is based on an allocation of the consolidated tax liability to the respective companies included in the consolidated group as if each company were filing on a separate return basis. Federal taxes payable are recorded through and included in due to affiliates while state income taxes payable are included in accrued expenses in the accompanying combined balance sheets.
Effective January 1, 2009, the Company adopted the authoritative guidance under GAAP for accounting and reporting uncertainty in income taxes. This guidance clarifies how and when uncertain tax positions are to be recognized and disclosed in the financial statements. The impact of adopting this guidance is reflected in Note 5.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Foreign Currency
An entitys functional currency is determined by the currency of the economic environment in which the majority of cash is generated and expended by the entity. The financial statements of all subsidiaries with a functional currency other than the U.S. dollar have been translated into the Companys reporting currency, the U.S. dollar in accordance with GAAP. All assets and liabilities of the respective entities are translated at year-end exchange rates and all revenues and expenses are translated at average month exchange rates during the respective period. Translation adjustments are reported as a separate component of accumulated other comprehensive income in equity.
Foreign currency transaction gains and losses are a result of the effect of exchange rate changes on transactions denominated in currencies other than the functional currency, including U.S. dollars. Gains and losses on those foreign currency transactions are included in determining net income or loss for the period as a component of other income (expense).
Stock-Based Compensation
Russell has a Long-term Equity-Based Incentive Plan (LTIP) and callable puttable common stock issued under the Incentive Payment Plan (IPP) covering eligible employees of the Company as more fully described in Note 6. Equity-classified awards are measured at fair value as of the grant dates or modification dates and the resulting cost is recognized over the period from the date of grant to the date when the award is no longer contingent upon the employee providing additional service (the required service period). For awards that vest upon retirement, the required service period does not extend beyond the date an employee is eligible for retirement. This situation can result in compensation expense being recognized over a period less than the stated vesting period. Liability-classified awards are remeasured to fair value at each balance sheet date until the award is settled.
Deferred Incentive Compensation
Russell has granted award units under the IPP and under the Incentive Share Plan (ISP), more fully described in Note 6. The Company accounts for these deferred incentive arrangements, which are not share-based, using an accelerated method of attribution of the related expense.
New Accounting Pronouncements
In May 2009, the Financial Accounting Standards Board (FASB) issued authoritative guidance under GAAP, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before the financial statements are issued or are available to be issued. It requires the disclosure of the date through which an entity has evaluated subsequent events and the basis for that date. The authoritative guidance is effective for annual reporting periods ending after June 15, 2009, and shall be applied prospectively. The Companys adoption of this standard did not have an effect on the Companys combined financial position, results of operations, or cash flows.
In June 2009, the FASB issued authoritative guidance codifying Accounting Standards and the Hierarchy of GAAP (the Codification). The Codification is the source of authoritative accounting principles to be applied in the preparation of financial statements in conformity with GAAP. All existing accounting standards are superseded. All other accounting guidance not included in the Codification will be considered non-authoritative. The Codification is effective for annual periods ending after September 15, 2009. The adoption of the Codification does not impact the Companys combined financial statements except for references made to authoritative accounting literature in the footnotes.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
In June 2009, the FASB issued amended guidance related to the consolidation of variable-interest entities. The key amendments include (1) the elimination of the exemption for qualifying special purpose entities, (2) a new approach for determining who should consolidate a variable-interest entity, and (3) changes to when it is necessary to reassess who should consolidate a variable-interest entity. This guidance will be effective for financial statements issued for fiscal years beginning after November 15, 2009. In January 2010, the FASB announced a deferral of this guidance for certain investment entities. The deferral allows asset managers that have no obligation to fund potentially significant losses of an investment entity to continue to apply the previous accounting guidance to investment entities that have the attributes of entities subject to ASC 946 (the investment company guide). The Company is in the process of evaluating the impact that the adoption of this guidance will have on its combined financial position, results of operations and cash flows.
In June 2009, the FASB issued guidance on transfers and servicing of financial assets to eliminate the concept of a qualifying special-purpose entity, change the requirements for off balance sheet accounting for financial assets including limiting the circumstances where off balance sheet treatment for a portion of a financial asset is allowable, and require additional disclosures. The guidance is effective for the Companys 2011 fiscal year. The Company does not expect that the adoption of this guidance will have a material impact on its combined financial position, results of operations and cash flows.
2. Fixed Assets
Fixed assets, net, consist of the following at December 31:
(dollars in thousands) |
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
Equipment |
|
$ |
1,338 |
|
$ |
1,242 |
|
Software |
|
1,131 |
|
1,074 |
|
||
Leasehold improvements |
|
4,582 |
|
4,423 |
|
||
Office furniture |
|
1,112 |
|
1,097 |
|
||
|
|
8,163 |
|
7,836 |
|
||
Accumulated depreciation and amortization |
|
(5,415 |
) |
(4,144 |
) |
||
Work in progress |
|
1,688 |
|
771 |
|
||
|
|
$ |
4,436 |
|
$ |
4,463 |
|
Depreciation and amortization expense related to fixed assets was $1.2 million and $1.3 million for the years ended December 31, 2009 and 2008, respectively.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
3. Investments
All of the Companys investments in equity method investees represent investments in affiliated funds. For cost method investments, the carrying value is equivalent to historical cost. There have been no identified events or changes in circumstances that may have a significant adverse effect on the recoverability of the recorded investment value. Investments consist of the following at December 31:
|
|
Ownership |
|
|
|
|
|
||||
|
|
Percentage |
|
Carrying Value |
|
||||||
(dollars in thousands) |
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Investments |
|
|
|
|
|
|
|
|
|
||
Investment funds (equity method) |
|
|
|
|
|
|
|
|
|
||
Pantheon USA Fund VI LP |
|
1.00 |
% |
1.00 |
% |
$ |
13,645 |
|
$ |
11,951 |
|
Pantheon USA Fund VII LP |
|
1.00 |
% |
1.00 |
% |
6,969 |
|
5,480 |
|
||
Pantheon Global Secondary Fund III A LP |
|
1.00 |
% |
1.00 |
% |
8,870 |
|
8,524 |
|
||
Pantheon Global Secondary Fund III B LP |
|
1.00 |
% |
1.00 |
% |
3,885 |
|
3,274 |
|
||
Pantheon Europe Fund IV Ltd |
|
1.00 |
% |
1.00 |
% |
5,200 |
|
4,155 |
|
||
Pantheon Europe Fund V A LP |
|
1.00 |
% |
1.00 |
% |
5,395 |
|
3,676 |
|
||
Pantheon Global Secondary Fund II LTD |
|
0.99 |
% |
0.99 |
% |
3,143 |
|
3,315 |
|
||
Pantheon Europe Fund VI LP |
|
0.99 |
% |
0.99 |
% |
2,738 |
|
1,939 |
|
||
Pantheon Asia Fund IV LTD |
|
1.00 |
% |
1.00 |
% |
3,346 |
|
2,305 |
|
||
Pantheon Asia Fund V LP |
|
0.99 |
% |
0.99 |
% |
2,734 |
|
934 |
|
||
Other equity method investments |
|
0%-1.0 |
% |
0%-1.0 |
% |
7,961 |
|
7,220 |
|
||
|
|
|
|
|
|
63,886 |
|
52,773 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Cost method investees |
|
|
|
|
|
5,898 |
|
36 |
|
||
Total investments |
|
|
|
|
|
$ |
69,784 |
|
$ |
52,809 |
|
The Company is a variable interest holder in variable interest entities (VIEs) which are not consolidated, as the Company is not the primary beneficiary. These VIEs represent certain private equity funds of funds. Net assets of these entities total approximately $483.4 million and $487.1 million as of December 31, 2009 and 2008, respectively. The Companys aggregate maximum exposure to loss is limited to its investment balances in these entities, which is approximately $0.3 million and $0.4 million as of December 31, 2009 and 2008, respectively. The Companys involvement with these entities began on the dates that the entities were formed.
4. Goodwill and Intangible Assets
The change in goodwill from December 31, 2008 to December 31, 2009 of $5.6 million is due to changes in the functional currency other than the U.S. dollar.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Intangible assets consist of the following at December 31:
(dollars in thousands) |
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
Amortizable intangible assets |
|
|
|
|
|
||
Fund relationships |
|
$ |
64,444 |
|
$ |
61,360 |
|
Client relationships |
|
21,220 |
|
20,298 |
|
||
Acquired technology |
|
2,404 |
|
2,300 |
|
||
|
|
88,068 |
|
83,958 |
|
||
Less: Accumulated amortization |
|
(35,718 |
) |
(28,612 |
) |
||
|
|
52,350 |
|
55,346 |
|
||
Indefinite-lived intangible asset |
|
|
|
|
|
||
Trade name |
|
11,841 |
|
10,479 |
|
||
|
|
$ |
64,191 |
|
$ |
65,825 |
|
Amortization expense related to intangible assets was $5.6 million and $5.9 million for the years ended December 31, 2009 and 2008, respectively. Expected amortization expense for each of the succeeding five years is as follows:
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
2010 |
|
$ |
5,798 |
|
2011 |
|
5,798 |
|
|
2012 |
|
5,798 |
|
|
2013 |
|
5,798 |
|
|
2014 |
|
5,798 |
|
|
|
|
$ |
28,990 |
|
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
5. Income Taxes
Income tax expense consists of the following amounts for the year ended December 31:
(dollars in thousands) |
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
Current income tax expense |
|
|
|
|
|
||
Taxing jurisdiction and type of tax |
|
|
|
|
|
||
U.S. federal |
|
$ |
16,886 |
|
$ |
16,794 |
|
Non-U.S. |
|
11,690 |
|
17,150 |
|
||
U.S. state and local |
|
3,305 |
|
1,196 |
|
||
Total current income tax expense |
|
31,881 |
|
35,140 |
|
||
Deferred tax (benefit) expense |
|
|
|
|
|
||
U.S. federal |
|
(2,363 |
) |
(2,838 |
) |
||
Non-U.S. |
|
257 |
|
759 |
|
||
U.S. state and local |
|
(270 |
) |
(1,474 |
) |
||
Total deferred income tax benefit |
|
(2,376 |
) |
(3,553 |
) |
||
Total income tax expense |
|
$ |
29,505 |
|
$ |
31,587 |
|
A reconciliation of the statutory U.S. federal income tax rate to the Companys effective income tax rate is as follows for the year ended December 31:
|
|
2009 |
|
2008 |
|
|
|
|
|
|
|
Expected federal income tax expense at statutory rates |
|
35.0 |
% |
35.0 |
% |
Non-U.S. subsidiary earnings |
|
(2.4 |
)% |
(3.1 |
)% |
State income taxes, net of federal expense (benefit) |
|
2.3 |
% |
(0.2 |
)% |
Other |
|
0.2 |
% |
(0.1 |
)% |
Effective income tax rate |
|
35.1 |
% |
31.6 |
% |
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Deferred income tax assets and liabilities consist of the following at December 31:
(dollars in thousands) |
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
Deferred income tax assets |
|
|
|
|
|
||
Accrued equity plan expense |
|
$ |
1,152 |
|
$ |
671 |
|
Accrued compensation |
|
2,271 |
|
|
|
||
Partnership income/loss |
|
3,502 |
|
3,092 |
|
||
Depreciation of fixed assets |
|
|
|
103 |
|
||
Other |
|
461 |
|
229 |
|
||
Deferred income tax assets |
|
7,386 |
|
4,095 |
|
||
Deferred income tax liabilities |
|
|
|
|
|
||
Amortization of intangibles |
|
(20,109 |
) |
(20,872 |
) |
||
Depreciation of fixed assets |
|
(107 |
) |
|
|
||
Unrealized gain/loss |
|
(3,612 |
) |
(1,146 |
) |
||
Other |
|
(1 |
) |
(25 |
) |
||
Deferred income tax liabilities |
|
(23,829 |
) |
(22,043 |
) |
||
Net deferred income tax liabilities |
|
$ |
(16,443 |
) |
$ |
(17,948 |
) |
Reported as |
|
|
|
|
|
||
Current deferred income tax assets |
|
$ |
1,748 |
|
$ |
|
|
Current deferred income tax liabilities |
|
(4,154 |
) |
(2,125 |
) |
||
Long-term deferred income tax liabilities |
|
(14,037 |
) |
(15,823 |
) |
||
Net deferred income tax liabilities |
|
$ |
(16,443 |
) |
$ |
(17,948 |
) |
The Company believes it is more likely than not that it will be able to realize its deferred tax assets.
Effective January 1, 2009, the Company recognizes a tax benefit from an uncertain position only if it is more likely than not that the position is sustainable, based solely on its technical merits and consideration of the relevant taxing authoritys widely understood administrative practices and precedents. If this threshold is met, the Company measures the tax benefit as the largest amount of benefit that is greater than fifty percent likely of being sustained upon ultimate settlement. The cumulative effect of adopting this guidance is $0.3 million, which has been reflected as a reduction to the opening balance of retained earnings as of January 1, 2009.
The Company recognizes interest and penalties on amounts due to tax authorities as a component of income tax expense. Interest expense and penalties recorded for both years ended December 31, 2009 and 2008 was $0 million.
The Company is included in the U.S. federal income tax return filing with NML as part of its consolidated group. NML is currently under routine audit by the IRS for years ended December 31, 2007 and 2006. The Company files a separate tax return in certain states and foreign jurisdictions. The Company remains subject to examination by these state jurisdictions for certain years prior to and including 2006. Certain foreign jurisdictions remain open to examination for years prior to and including 2003.
In the next 12 months, the Company does not expect a significant change in its unrecognized tax benefits.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Due to affiliates includes $4.0 million of income taxes payable to Russell at December 31, 2008. Due from affiliates includes $1.9 million of income taxes payable to Russell at December 31, 2009. These amounts relate to federal income taxes for Pantheon Ventures Inc.
6. Employee Compensation Arrangements
LTIP
The LTIP provides for the award of stock options, restricted stock units (RSU), and stock appreciation rights (SAR) in Russells common stock. The maximum number of shares of Russells common stock that are issuable, or were issued and are outstanding, pursuant to awards under the LTIP or IPP may not, at any time, a) represent 20% or more of the value or voting power of all the issued and outstanding common stock at such time, or b) exceed 50,000,000 shares of common stock. Awards that are canceled, forfeited, terminated or otherwise settled by the holder or by Russell are then available for award under the LTIP, subject to the above limitations.
Grants of RSU awards made by Russell under the LTIP generally vest over three years in equal annual installments on February 16 each year after the date of grant. Grants of stock options under the LTIP generally vest over three years in equal installments on February 16 each year after the date of grant. Grants of SAR awards made by Russell under the LTIP generally vest over three years in equal annual installments on February 16 each year after the date of grant. Awards granted will vest upon retirement for employees who are age 65 or older and have at least 5 years of service or who are between the ages of 55 and 64, and the combination of the associates age and service (each rounded up to the nearest full year) totals 70 or more. Stock-based compensation expense for awards granted to individuals meeting the retirement eligibility requirements, or who will meet the age and service requirements within the applicable vesting period, is recognized over a required service period that is less than the stated vesting period. Stock options and SAR awards generally expire five years from the date of grant. RSU awards do not expire. At the vesting date, RSUs are exchanged for shares of nonvoting common stock of Russell. Holders of SARs are not eligible to participate in the Annual Put Window until they are 100% vested in their SAR award. Holders of vested stock options have the right to exercise such awards during two semi-annual exercise windows.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Russell estimates the fair value of stock option and SAR awards using the Black-Scholes option pricing model, which requires, among other inputs, an estimate of the fair value of Russells common stock on the date of grant and the expected volatility of the common stock over the expected term of the related grants. Stock options are granted with an exercise price equal to the per-share fair value of Russells common stock at the date of grant. Russell determined that it was not practicable to calculate the volatility of its share price since Russells securities are not publicly traded and therefore, there is no readily determinable market value for its stock. Therefore, Russell estimates its expected volatility based on reported market value data for a group of publicly traded companies that Russell believes are relatively comparable after consideration of their size, stage of lifecycle, profitability, growth, and risk and return on investment. Russell uses the average expected volatility rates reported by the comparable group for the expected terms estimated by Russell.
The expected terms of the stock option and SAR awards are derived from the average midpoint between the vesting and contractual term. The risk-free rate for the expected term of the awards is based on the U.S. Treasury yield curve at the time of grant. The expected annual dividend yield is based on Russells current dividend yield.
In connection with the adoption of the LTIP, Russell chose the straight-line method of allocating compensation expense over the requisite service period of the related awards. As stock-based compensation expense is based on awards ultimately expected to vest, the expense included in the Companys combined statements of income for the years ended December 31, 2009 and 2008 has been reduced by an estimated forfeiture rate of 3% for equity-classified awards and 5% for liability-classified awards.
For the years ended December 31, 2009 and 2008, the Company recorded stock-based compensation expense of $2.3 million and $2.0 million, respectively, related to the LTIP. Of this expense, $2.2 million and $2.1 million relates to equity-classified awards and $0.1 million and ($0.1) million (reduction of expense) relates to liability classified awards held by employees of the Company for the years ended December 31, 2009 and 2008, respectively. As of December 31, 2009 and 2008, the Companys total unrecognized compensation cost related to equity-classified awards is $0.8 million and $3.1 million, respectively, which will be recognized over the weighted-average remaining requisite service period of 0.38 years and 1.38 years, respectively. In addition, as of December 31, 2009 and 2008, the Companys total unrecognized compensation expense related to liability-classified awards outstanding under the LTIP is $0.1 million and $0.1 million, respectively, which will be recognized over the weighted-average remaining requisite service period of 0.72 years and 1.72 years, respectively.
The total deferred income tax benefit (expense) recognized in the Companys combined statements of income for stock-based awards for the years ended December 31, 2009 and 2008 was ($0.5) million and $0.4 million, respectively. In 2009 and 2008, the Company did not realize any excess tax benefits from stock-based payment arrangements. The Companys historical windfall tax benefit pool upon adoption of that standard was zero given its adoption under the prospective transition method. The Company utilizes the with-and-without approach to calculate realized windfall tax benefits from stock-based compensation awards. The Company records a liability for the employers portion of payroll taxes on stock-based compensation under the LTIP on the date of the event triggering the measurement and payment of the tax to the taxing authority.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Detail related to stock option and RSU activity under the LTIP, representing the Companys equity-classified awards, is as follows:
|
|
Stock Options |
|
|||
|
|
|
|
Weighted- |
|
|
|
|
Number of |
|
Average |
|
|
|
|
Shares Under |
|
Exercise |
|
|
|
|
Option |
|
Price |
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2009 |
|
809,842 |
|
$ |
15.60 |
|
Granted |
|
|
|
|
|
|
Forfeited / expired |
|
|
|
|
|
|
Outstanding at December 31, 2009 |
|
809,842 |
|
15.60 |
|
|
Exercisable as of December 31, 2009 |
|
477,285 |
|
15.39 |
|
|
|
|
Restricted Stock Units |
|
|||
|
|
|
|
Weighted- |
|
|
|
|
|
|
Average |
|
|
|
|
Number |
|
Grant Date |
|
|
|
|
of Units |
|
Fair Value |
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2009 |
|
177,911 |
|
$ |
15.84 |
|
Granted |
|
|
|
|
|
|
Vested |
|
(78,518 |
) |
15.66 |
|
|
Forfeited |
|
|
|
|
|
|
Outstanding at December 31, 2009 |
|
99,393 |
|
15.98 |
|
|
There were no stock option awards granted for the Company during 2009. The fair value of employee stock option awards granted during the year ended December 31, 2008 was estimated using the Black-Scholes option pricing model with the following assumptions:
Risk-free rate |
|
2.13 |
% |
Expected term |
|
3.50 years |
|
Expected dividend yield |
|
1.50 |
% |
Expected volatility |
|
26.97 |
% |
The estimated weighted-average grant date fair value of all stock options granted during the year ended December 31, 2008 was $3.37 per share. No stock option awards were exercised during the years ended December 31, 2009 and 2008. The total fair value of RSUs vested during the years ended December 31, 2009 and 2008 was $1.2 million and $1.0 million, respectively.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Detail related to SAR activity under the LTIP, representing the Companys liability-classified awards, is as follows:
|
|
Stock Appreciation Rights |
|
|||
|
|
|
|
Weighted- |
|
|
|
|
Number of |
|
Average |
|
|
|
|
Shares |
|
Exercise |
|
|
|
|
Under Right |
|
Price |
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2009 |
|
192,932 |
|
$ |
16.33 |
|
Granted |
|
|
|
|
|
|
Forfeited / expired |
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
Outstanding at December 31, 2009 |
|
192,932 |
|
16.33 |
|
|
Exercisable as of December 31, 2009 |
|
|
|
|
|
|
The fair value of SAR awards as of December 31 was estimated using the Black-Scholes option pricing model with the following assumptions:
|
|
2009 |
|
2008 |
|
|
|
|
|
|
|
Risk-free rate |
|
0.56% - 1.21 |
% |
0.79% - 1.04 |
% |
Expected term |
|
1.13 - 2.13 years |
|
2.13 - 3.13 years |
|
Expected dividend yield |
|
0 |
% |
0 |
% |
Expected volatility |
|
72.50% - 73.40 |
% |
51.75% - 60.67 |
% |
For the years ended December 31, 2009 and 2008 there were no amounts paid to settle SARs held by employees of the Company. As of December 31, 2009 and 2008, the Company has an aggregate recorded liability of $0.2 million and $0.1 million, respectively, related to its liability-classified awards outstanding under the LTIP, included within the long-term incentive compensation liabilities in the Companys combined balance sheets.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
The following table summarizes information about all stock options and SARs outstanding under the LTIP as of December 31, 2009:
|
|
|
|
Weighted- |
|
|
|
|
|
||
|
|
Shares |
|
Average |
|
Weighted- |
|
|
|
||
|
|
Subject to |
|
Remaining |
|
Average |
|
Total |
|
||
|
|
Options/Rights |
|
Contractual |
|
Exercise |
|
Intrinsic |
|
||
|
|
Outstanding |
|
Life (Years) |
|
Price |
|
Value(1) |
|
||
|
|
|
|
|
|
|
|
|
|
||
Exercise price |
|
|
|
|
|
|
|
|
|
||
$ 15.12 |
|
701,382 |
|
2.13 |
|
$ |
15.12 |
|
|
|
|
$ 17.17 |
|
301,392 |
|
3.13 |
|
17.17 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
$15.12 - $17.17 |
|
1,002,774 |
|
2.43 |
|
15.74 |
|
$ |
|
|
|
Vested and exercisable |
|
477,285 |
|
2.26 |
|
15.39 |
|
|
|
||
Vested and expected to vest |
|
984,066 |
|
2.42 |
|
15.72 |
|
$ |
|
|
|
(1) The total intrinsic value represents the difference between the aggregate estimated fair value of Russells common stock issuable and the aggregate exercise price.
IPP and Callable Puttable Common Stock
Effective April 27, 1999, the Incentive Payment Plan (the IPP) was established whereby employees of Russell could earn awards of Russells callable puttable common stock or other award units. The Company recorded a related noncash deemed capital contribution and distribution to Russell of $0.7 million and $1.3 million for the years ended December 31, 2009 and 2008, respectively.
Incentive Share Plan
Effective January 1, 2004, the ISP was established by Russell. The ISP is a cash-based, long-term incentive program for employees of Russell, including eligible employees of the Company. From 2004 through 2006, ISP units were awarded annually to selected employees. The plan does not have a definitive end date; however, Russells Board of Directors did not make any grants in 2009 or 2008 and does not anticipate further grants.
The value of ISP units is determined by the increase or decrease in Russells annual EBITDA as defined by the ISP, over the four years beginning with the year the award is made. The units vest at the rate of 25% per calendar year over the four-year period. The vested appreciation of the ISP units will be paid in cash in the year following the end of the four-year vesting period, or upon the participants termination of employment from Russell, whichever occurs earlier. In 2008, the Company allowed a two year extension for payment of the 2005 grants and a one year extension for the payment of the 2006 grants. Compensation expense under the ISP was $0.7 million and ($2.9) million (reduction of expense) for the years ended December 31, 2009 and 2008, respectively. As of December 31, 2009 and 2008, the formula-derived price for participants that elected to defer their awarded ISP units declined to zero. The formula-derived price for participants that did not elect to defer their awarded ISP units resulted in a liability of $0.7 million as of December 31, 2009.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
7. Benefit Plans
Retirement Plans
Russell has a defined contribution retirement plan (the Plan) covering eligible employees of the Company in the U.S. The Plan allows for contributions to be made out of the Russells net operating profits at the discretion of Russells Board of Directors. Employees may also contribute a percentage of their compensation as defined by the Plan documents. The Companys contributions to the Plan included in compensation and benefits expense were $0.7 million and $0.5 million for the years ended December 31, 2009 and 2008, respectively.
Pantheon Holdings Limited and its subsidiaries and Pantheon Capital (Asia) Limited have defined contribution retirement plans covering their non-U.S. employees in those countries. The plans are qualified under the tax laws of the countries where the subsidiaries are located. The Companys contributions to the plans included in compensation and benefits expense were $1.8 million and $1.8 million for the years ended December 31, 2009 and 2008, respectively.
Discretionary Bonuses
The Company pays discretionary bonuses to its employees based on a percentage of Russells operating income, as defined. Discretionary bonus expense was $26.4 million and $26.7 million and is included in compensation and benefits expense for the years ended December 31, 2009 and 2008, respectively. Accrued liabilities related to the discretionary bonus as of December 31, 2009 were $26.6 million, are included in compensation and benefits payable and will be paid out in two installments, the first in February 2010 and the second upon closing of the Transaction. The discretionary bonus could be reduced by up to $4.1 million if any purchase price adjustments occur as part of the Transaction. The discretionary bonus as of December 31, 2008 for employees of Pantheon Ventures Inc. was settled through the joint paymaster agreement with Russell, as described in Note 9. The discretionary bonus as of December 31, 2008 for employees of Pantheon Holdings Limited and Pantheon Capital (Asia) Limited of $15.0 million is included in compensation and benefits payable.
8. Employee Termination
During the second quarter of 2009, due to a business optimization initiative, the Company went through a reorganization that resulted in reduction in force of certain employees. The Company recorded a provision for severance costs of $0.7 million and is included in compensation and benefits expense for the year ended December 31, 2009. Accrued liabilities related to severance and termination costs as of December 31, 2009 are a component of compensation and benefits payable in the combined balance sheets of Russell. The Company expects the remaining accrued termination benefit liability to be paid out during 2010.
9. Related Party Transactions
Receivables from the affiliated investment funds managed by the Company (collectively, the Funds) total $23.8 million and $30.0 million as of December 31, 2009 and 2008, respectively. The balance includes amounts owed by the Funds to the Company for services provided and reimbursements for fund expenses paid by the Company on behalf of the Funds. Revenues of $105.9 million and $118.0 million were recorded related to these Funds for the years ended December 31, 2009 and 2008, respectively.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Under a joint purchasing agreement, Russell processes payments for the direct expenses of Pantheon Ventures Inc. Under a joint paymaster agreement, Russell processes payroll transactions for Pantheon Ventures Inc. Additionally, Russell allocates certain negotiated charges to Pantheon Ventures Inc. such as office space, equipment and insurance charges. Pantheon Ventures Inc. reimburses Russell monthly for these expenses. Amounts receivable (payable) to Russell for these charges were $4.6 million and ($5.7) million at December 31, 2009 and 2008, respectively, and are netted against payables due to Russell and receivables due from Russell in due from affiliates and due to affiliates on the combined balance sheets.
Expenses in the amount of $1.1 million of Russell were allocated to the Company for both years ended December 31, 2009 and 2008. See Note 1 for nature of costs allocated and the allocation methodology.
During 2006, the Company entered into a loan agreement with Russell in which the Company borrowed £6 million, bearing interest at LIBOR plus 0.5% per annum. Interest is due semiannually on June 30 and December 31. The loan agreement matures upon written notice from Russell. Principle on the loan can be prepaid according to agreed upon terms. Interest expense for the years ended December 31, 2009 and 2008 related to this loan agreement totaled $0.1 million and $0.6 million, respectively, and is included in interest expense in the combined statements of income. In July 2008, the Company paid £3 million on this loan agreement. The balance of this loan agreement in U.S. Dollars at December 31, 2008 was $4.4 million. In December 2009, the Company repaid this loan agreement in full.
During 2009, the Company entered into a loan agreement with Russell in which the Company loaned Russell $12.0 million, bearing interest at the short-term monthly applicable federal rate (0.69% at December 31, 2009). The loan is payable on demand and matures on July 22, 2011. Interest is due annually on January 31. Interest income for the year ended December 31, 2009 related to this loan agreement totaled $0.1 million, and is included in interest income in the combined statements of income. Total accrued interest receivable related to this loan agreement at December 31, 2009 was $0.1 million and is included in due from affiliates in the combined balance sheets. The loan is classified as a current asset as it will be settled as part of the Transaction described in Note 1.
Russell and its subsidiaries follow a Transaction Allocation Methodology intended to conform to the relevant U.S. and local country tax laws and the Organization of Economic Cooperation and Development guidelines. Russell acts as the monthly settlement agent for any payments or disbursements among the participating members associated with the effects of the Transaction Allocation Methodology. The amount recorded as an intercompany charge for the Transaction Allocation Methodology included in other, net in the combined statements of income under the agreement for the year ended December 31, 2008 was $0.5 million. The amount payable to Russell related to the Transaction Allocation Methodology at December 31, 2008 was $0.1 million and is included in due to affiliates in the combined balance sheets. During the year ended December 31, 2009, Russell changed its Transaction Allocation Methodology. No amounts were recorded as an intercompany charge under the Transaction Allocation Methodology during 2009.
Included in income taxes payable is $2.9 million and $2.4 million payable to Russell for Pantheon Ventures Inc. state income taxes at December 31, 2009 and 2008, respectively.
The Company declared and paid $2.4 million and $17.1 million in dividends to Russell during the years ended December 31, 2009 and 2008, respectively.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
10. Commitments and Contingencies
Leases
The Company leases office space under noncancelable lease agreements expiring various dates through 2015. Some of these leases provide for annual rental increases. Total rent expense on these leases was $3.8 million and $3.2 million for the years ended December 31, 2009 and 2008, respectively.
The Company also leases equipment under operating leases. Total rent expense on these operating leases was $0.1 million for both years ended December 31, 2009 and 2008.
At December 31, 2009, the Companys remaining commitment for noncancelable operating leases for office space and equipment require the following minimum lease payments:
|
|
Operating Leases |
|
|
|
|||||
(dollars in thousands) |
|
Office Space |
|
Equipment |
|
Total |
|
|||
|
|
|
|
|
|
|
|
|||
2010 |
|
$ |
2,946 |
|
$ |
40 |
|
$ |
2,986 |
|
2011 |
|
2,621 |
|
12 |
|
2,633 |
|
|||
2012 |
|
2,270 |
|
11 |
|
2,281 |
|
|||
2013 |
|
2,327 |
|
11 |
|
2,338 |
|
|||
2014 |
|
1,234 |
|
11 |
|
1,245 |
|
|||
Thereafter |
|
771 |
|
|
|
771 |
|
|||
Total |
|
$ |
12,169 |
|
$ |
85 |
|
$ |
12,254 |
|
Contingencies
The Company is the general partner of various partnerships and investment advisor to certain clients. The partnership agreements and advisory agreements allow for profit participation allocations to be paid to the Company at varying rates based on varying methods of measuring performance.
The partnership agreements provide that the general partner may allocate to the limited partners the disproportionate allocations or incentive fees earned by the Company from partnerships in which it is the general partner or from advisory clients. In accordance with the partnership agreements, limited partner capital accounts may not be negative and therefore any loss which would otherwise be allocated to the limited partners in respect of any allocation from a partnership or advisory account relationship will be allocated instead to the general partner.
The Company and its affiliates are involved in various claims and legal proceedings in the normal course of its business. While it is not feasible to predict or determine the final outcome of these proceedings, based on consultation with legal counsel, the Company does not believe that the disposition of these proceedings will have a material adverse effect on the Companys combined financial position, results of operations or cash flows.
Pantheon
Ventures Inc., Pantheon Capital (Asia) Limited, and
Pantheon Holdings Limited and Subsidiaries
Notes to Combined Financial Statements
December 31, 2009 and 2008
Commitments of the Company
As of December 31, 2009, the Company has total unfunded commitments for investment capital to affiliated closed-end investment funds of approximately $136.9 million. These commitments are to be called or will expire as follows:
|
|
Amount to |
|
|
|
|
be Called or |
|
|
(dollars in thousands) |
|
Expiring |
|
|
|
|
|
|
|
2010 |
|
$ |
|
|
2011 |
|
59 |
|
|
2012 |
|
|
|
|
2013 |
|
146 |
|
|
2014 |
|
|
|
|
Thereafter |
|
136,685 |
|
|
Total |
|
$ |
136,890 |
|
Guarantees
In the normal course of business, the Company enters into contracts that contain a variety of representations which provide general indemnifications. The Companys maximum exposure under these arrangements is unknown as this would involve future claims that may be made against the Company that have not yet occurred. However, the Company expects the risk of loss to be remote.
Concentration of Risk
Approximately, 63% and 65% of revenue earned by the Company is from affiliated entities for the years ended December 31, 2009 and 2008, respectively. Approximately 67% and 79% of accounts receivable as of December 31, 2009 and 2008, respectively, was due from affiliated entities. Cash is held by the Company at financial institutions in excess of Federal Deposit Insurance Corporation (FDIC) limits.
11. Subsequent Events
The Company has performed an evaluation of subsequent events through February 26, 2010, which is the date the combined financial statements were issued.
On February 10, 2010, Russell entered into an agreement to divest of the Company for approximately $775 million in cash with the potential for additional payments over the next five years, contingent on the growth of the Companys business. Additionally, Russell entered into a Transition Services Agreement (the Agreement) with AMG. Under the Agreement, Russell will provide specified transition services relating to the operation of the Companys business for a period of up to 18 months from the closing date of the Transaction.
Exhibit 99.2
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Condensed Combined Balance Sheets (Unaudited)
March 31, 2010 and December 31, 2009
|
|
March 31, |
|
December 31, |
|
||
(dollars in thousands) |
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
||
Current assets |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
65,941 |
|
$ |
79,760 |
|
Receivables |
|
23,950 |
|
34,282 |
|
||
Deferred income taxes |
|
1,749 |
|
1,748 |
|
||
Due from affiliates |
|
21,868 |
|
14,487 |
|
||
Other current assets |
|
623 |
|
752 |
|
||
Total current assets |
|
114,131 |
|
131,029 |
|
||
Fixed assets, net |
|
3,872 |
|
4,436 |
|
||
Investments |
|
73,079 |
|
69,784 |
|
||
Intangible assets, net |
|
60,434 |
|
64,191 |
|
||
Goodwill |
|
94,544 |
|
98,096 |
|
||
Other long-term assets |
|
1,239 |
|
1,269 |
|
||
Total assets |
|
$ |
347,299 |
|
$ |
368,805 |
|
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
||
Compensation and benefits payable |
|
$ |
25,113 |
|
$ |
35,701 |
|
Accounts payable and accrued expenses |
|
5,183 |
|
6,158 |
|
||
Incentive compensation liabilities |
|
668 |
|
737 |
|
||
Income taxes payable |
|
7,565 |
|
5,906 |
|
||
Deferred income taxes |
|
3,882 |
|
4,154 |
|
||
Other current liabilities |
|
864 |
|
1,152 |
|
||
Total current liabilities |
|
43,275 |
|
53,808 |
|
||
Deferred income taxes |
|
12,935 |
|
14,037 |
|
||
Incentive compensation liabilities |
|
157 |
|
197 |
|
||
Other long-term liabilities |
|
1,603 |
|
1,576 |
|
||
Total liabilities |
|
57,970 |
|
69,618 |
|
||
Commitments and contingencies (Note 7) |
|
|
|
|
|
||
Stockholders equity |
|
|
|
|
|
||
Pantheon Holdings Limited and subsidiaries |
|
|
|
|
|
||
Common stock, 10 pence par value; 666,670 shares authorized, 320,583 shares issued and outstanding at March 31, 2010 and December 31, 2009 |
|
122 |
|
122 |
|
||
Additional paid-in capital |
|
121,241 |
|
121,493 |
|
||
Retained earnings |
|
73,446 |
|
82,355 |
|
||
Accumulated other comprehensive loss |
|
(32,072 |
) |
(21,905 |
) |
||
Pantheon Capital (Asia) Limited |
|
|
|
|
|
||
Common stock, 1 HKD par value; 1,000 shares authorized, 100 shares issued and outstanding at March 31, 2010 and December 31, 2009 |
|
|
|
|
|
||
Additional paid-in capital |
|
8,430 |
|
8,446 |
|
||
Retained earnings |
|
4,484 |
|
4,042 |
|
||
Accumulated other comprehensive income |
|
141 |
|
151 |
|
||
Pantheon Ventures Inc. |
|
|
|
|
|
||
Common stock, $10 par value; 10,000 shares authorized, 500 shares issued and outstanding at March 31, 2010 and December 31, 2009 |
|
5 |
|
5 |
|
||
Additional paid-in capital |
|
62,265 |
|
62,363 |
|
||
Retained earnings |
|
51,280 |
|
42,100 |
|
||
Accumulated other comprehensive income (loss) |
|
(13 |
) |
15 |
|
||
Total stockholders equity |
|
289,329 |
|
299,187 |
|
||
Total liabilities and stockholders equity |
|
$ |
347,299 |
|
$ |
368,805 |
|
The accompanying notes are an integral part of these condensed combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Condensed Combined Statements of Income (Unaudited)
Three Month Periods Ended March 31, 2010 and 2009
|
|
Three Months Ended March 31, |
|
||||
(dollars in thousands) |
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Revenue |
|
|
|
|
|
||
Investment management fee revenue |
|
$ |
42,052 |
|
$ |
44,688 |
|
Total revenue |
|
42,052 |
|
44,688 |
|
||
Operating expenses |
|
|
|
|
|
||
Compensation and benefits |
|
8,554 |
|
14,790 |
|
||
Occupancy and office |
|
2,148 |
|
1,945 |
|
||
Professional fees |
|
2,203 |
|
768 |
|
||
Business travel and entertainment |
|
552 |
|
522 |
|
||
Amortization of intangible assets |
|
1,414 |
|
1,340 |
|
||
Other operating expenses |
|
8,143 |
|
480 |
|
||
Total operating expenses |
|
23,014 |
|
19,845 |
|
||
Income from operations |
|
19,038 |
|
24,843 |
|
||
Other income (expense) |
|
|
|
|
|
||
Earnings (losses) in equity method investees |
|
2,949 |
|
(3,675 |
) |
||
Interest income |
|
77 |
|
68 |
|
||
Interest expense |
|
(1 |
) |
(23 |
) |
||
Gain (loss) on foreign currency, net |
|
1,765 |
|
(951 |
) |
||
Other, net |
|
9 |
|
134 |
|
||
Total other income (expense) |
|
4,799 |
|
(4,447 |
) |
||
Income before income tax expense |
|
23,837 |
|
20,396 |
|
||
Income tax expense |
|
(8,124 |
) |
(7,125 |
) |
||
Net income |
|
$ |
15,713 |
|
$ |
13,271 |
|
The accompanying notes are an integral part of these condensed combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Condensed Combined Statements of Changes in Stockholders Equity and Comprehensive Income (Loss) (Unaudited)
Three Month Period Ended March 31, 2010
(dollars in thousands) |
|
Common
Shares |
|
Additional
Paid in |
|
Retained |
|
Accumulated
Other |
|
Total |
|
Comprehensive |
|
||||||
Total Pantheon Holdings Limited and subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2009 |
|
$ |
122 |
|
$ |
121,493 |
|
$ |
82,355 |
|
$ |
(21,905 |
) |
$ |
182,065 |
|
|
|
|
Net Income |
|
|
|
|
|
6,091 |
|
|
|
6,091 |
|
$ |
6,091 |
|
|||||
Dividends declared and paid ($47 per share) |
|
|
|
|
|
(15,000 |
) |
|
|
(15,000 |
) |
|
|
||||||
Deemed capital distribution |
|
|
|
126 |
|
|
|
|
|
126 |
|
|
|
||||||
Return of capital |
|
|
|
(378 |
) |
|
|
|
|
(378 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
(10,167 |
) |
(10,167 |
) |
(10,167 |
) |
||||||
Comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
$ |
(4,076 |
) |
|||||
Balances at March 31, 2010 |
|
122 |
|
121,241 |
|
73,446 |
|
(32,072 |
) |
162,737 |
|
|
|
||||||
Total Pantheon Capital (Asia) Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2009 |
|
|
|
8,446 |
|
4,042 |
|
151 |
|
12,639 |
|
|
|
||||||
Net Income |
|
|
|
|
|
442 |
|
|
|
442 |
|
$ |
442 |
|
|||||
Deemed capital distribution |
|
|
|
29 |
|
|
|
|
|
29 |
|
|
|
||||||
Return of capital |
|
|
|
(45 |
) |
|
|
|
|
(45 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
(10 |
) |
(10 |
) |
(10 |
) |
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
$ |
432 |
|
|||||
Balances at March 31, 2010 |
|
|
|
8,430 |
|
4,484 |
|
141 |
|
13,055 |
|
|
|
||||||
Total Pantheon Ventures Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balances at December 31, 2009 |
|
5 |
|
62,363 |
|
42,100 |
|
15 |
|
104,483 |
|
|
|
||||||
Net Income |
|
|
|
|
|
9,180 |
|
|
|
9,180 |
|
$ |
9,180 |
|
|||||
Deemed capital distribution |
|
|
|
102 |
|
|
|
|
|
102 |
|
|
|
||||||
Return of capital |
|
|
|
(200 |
) |
|
|
|
|
(200 |
) |
|
|
||||||
Translation adjustments |
|
|
|
|
|
|
|
(28 |
) |
(28 |
) |
(28 |
) |
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
$ |
9,152 |
|
|||||
Balances at March 31, 2010 |
|
$ |
5 |
|
$ |
62,265 |
|
$ |
51,280 |
|
$ |
(13 |
) |
$ |
113,537 |
|
|
|
The accompanying notes are an integral part of these condensed combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Condensed Combined Statements of Cash Flows (Unaudited)
Three Month Periods Ended March 31, 2010 and 2009
|
|
Three Months Ended March 31, |
|
||||
(dollars in thousands) |
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Cash flows from operating activities |
|
|
|
|
|
||
Net income |
|
$ |
15,713 |
|
$ |
13,271 |
|
Adjustment to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
||
Depreciation and amortization |
|
1,756 |
|
1,679 |
|
||
Bad debt expense |
|
7,671 |
|
|
|
||
Stock-based compensation expense |
|
225 |
|
549 |
|
||
Provision for deferred income taxes |
|
(449 |
) |
(429 |
) |
||
(Earnings) losses in equity method investees |
|
(2,949 |
) |
3,675 |
|
||
Changes in operating assets and liabilities |
|
|
|
|
|
||
Receivables |
|
2,421 |
|
7,170 |
|
||
Other current assets |
|
101 |
|
1,909 |
|
||
Other long-term assets |
|
(1,000 |
) |
65 |
|
||
Accounts payable and accrued expenses |
|
(446 |
) |
(1,445 |
) |
||
Compensation and benefits payable |
|
(9,312 |
) |
(10,435 |
) |
||
Incentive compensation liabilities |
|
(30 |
) |
86 |
|
||
Income taxes payable |
|
1,603 |
|
(1,205 |
) |
||
Other current liabilities |
|
(255 |
) |
2,430 |
|
||
Other long-term liabilities |
|
29 |
|
(15 |
) |
||
Other |
|
(11 |
) |
31 |
|
||
Due to affiliates |
|
(7,380 |
) |
(9,727 |
) |
||
Net cash provided by operating activities |
|
7,687 |
|
7,609 |
|
||
Cash flows from investing activities |
|
|
|
|
|
||
Purchase of fixed assets |
|
(1 |
) |
(265 |
) |
||
Investments purchases |
|
(1,875 |
) |
(2,230 |
) |
||
Redemptions and distributions from investments |
|
414 |
|
640 |
|
||
Net cash used in investing activities |
|
(1,462 |
) |
(1,855 |
) |
||
Cash flows from financing activities |
|
|
|
|
|
||
Repurchase of restricted stock |
|
(623 |
) |
(345 |
) |
||
Taxes paid for withheld shares on restricted stock issuances |
|
|
|
(86 |
) |
||
Dividends declared and paid |
|
(15,000 |
) |
|
|
||
Principal payments on capital lease obligations |
|
(5 |
) |
(5 |
) |
||
Net cash used in financing activities |
|
(15,628 |
) |
(436 |
) |
||
Effect of exchange rate changes on cash and cash equivalents |
|
(4,416 |
) |
170 |
|
||
Net (decrease) increase in cash and cash equivalents |
|
(13,819 |
) |
5,488 |
|
||
Cash and cash equivalents |
|
|
|
|
|
||
Beginning of year |
|
79,760 |
|
53,247 |
|
||
End of period |
|
$ |
65,941 |
|
$ |
58,735 |
|
The accompanying notes are an integral part of these condensed combined financial statements.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
1. Nature of Business and Significant Accounting Policies
Nature of Business
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and subsidiaries (collectively the Company) are wholly-owned subsidiaries of Frank Russell Company (Russell). The Northwestern Mutual Life Insurance Company (NML) owns substantially all of the outstanding shares of Russell.
Pantheon Ventures Inc. is an investment advisor registered pursuant to the Investment Advisors Act of 1940, which provides investment management services to various domestic and international entities.
Pantheon Capital (Asia) Limited is a registered investment advisor that provides investment advice on securities under the Hong Kong Securities and Futures Ordinance. Its principal activity is advising on securities to its overseas associated companies and their respective institutional clients.
Pantheon Holdings Limited and subsidiaries is a UK based holding company with subsidiaries that provide investment management services, predominantly in connection with unregistered investment companies.
On February 10, 2010, Russell accepted the offer of Affiliated Managers Group, Inc. (AMG) to purchase certain legal entities and assets and liabilities of the Company (the Transaction).
The Company had no separate legal status and historically did not prepare condensed combined financial statements. The condensed combined historical financial information included herein was prepared specifically for the purpose of facilitating the Transaction and includes the historical basis in assets and liabilities and the historical results of operations of each of the entities constituting the Company as of March 31, 2010 and December 31, 2009 and for each of the three month periods ended March 31, 2010 and 2009.
The condensed combined financial statements include all historical assets, liabilities, results of operations, and cash flows of the entities included in the Transaction, and those of their consolidated subsidiaries, even if certain of those assets, liabilities and consolidated subsidiaries of included entities have been excluded from the Transaction.
The accompanying unaudited condensed combined financial statements and notes to condensed combined financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of the Companys financial position at March 31, 2010 and December 31, 2009, and the results of operations and cash flows for the three month periods ended March 31, 2010 and 2009. Such adjustments are of a normal, recurring nature. Interim results are not necessarily indicative of the results for the year. The condensed combined financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission pertaining to interim financial statements. Accordingly, they do not include certain disclosures normally provided in accordance with accounting principles generally accepted in the United States (GAAP) for a complete set of financial statements. These condensed combined financial statements should be read in conjunction with the audited combined financial statements of the Company for the year ended December 31, 2009. The December 31, 2009 year end combined balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP.
The condensed combined financial information included herein may not necessarily be indicative of the Companys results of operations, financial condition and cash flows in the future or what its results of operations, financial condition and cash flows would have been had the Company been a stand-alone company during the periods presented.
Principles of Combination
The accompanying condensed combined financial statements are presented in accordance with GAAP and include the accounts of the Company and its wholly owned subsidiaries. Transactions and balances between entities included within these condensed combined financial statements have been eliminated. Transactions and balances
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
between the Company and Russell and its subsidiaries have been separately identified as related-party transactions. See Note 6, Related Party Transactions.
The condensed combined statements of income include allocations of certain costs from Russell directly related to the operations of the Company, including an apportionment of central general and administrative costs for accounting, human resources, information systems and other overhead costs. These centralized costs were allocated to the Company based on the Companys analysis of its historical costs used to develop the Transition Agreement (as further discussed in Note 8) or actual costs incurred or employee headcount. Management believes the methodologies applied for the allocation of these costs is reasonable.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the condensed combined financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates are inherent in the preparation of the financial statements. Actual results could materially differ from those estimates.
Investments
Equity method investees and cost method investees are comprised primarily of investments in affiliated private equity investment funds (Investment Funds).
Investments in which the Company has significant influence, but less than a controlling interest and do not meet the other criteria for consolidation in accordance with GAAP, are accounted for using the equity method of accounting. The Companys investment in equity method investees is included in investments in the condensed combined balance sheets. The Companys share of each investees earnings (losses) is included in earnings in equity method investees in the condensed combined statements of income. Dividends or cash distributions, as well as additional cash investments or other cash paid to the investee, are included in the condensed combined statement of cash flows.
Investments in which the Company does not have a controlling interest or significant influence are accounted for using the cost method of accounting. Under the cost method, the Investment Funds are accounted for in the condensed combined balance sheets at original cost and dividends are included in earnings when declared. When a decline in fair value of an investment carried at cost is determined to be other-than-temporary, the investment is written down to fair value and the loss is included in the determination of earnings.
A component of the valuation of the Investment Funds is the performance-based incentive fee (Carry) payable to the general partner and, in some instances, other specified parties. Certain Investment Funds also receive Carry from the Underlying Investments (as defined below) which they record. In certain instances, Carry is not finalized until a contractual end date that extends beyond the reporting period. It is the Companys policy in valuing its holdings in Investment Funds, to not record incentive fees until the end of the contract period when the payment of fees is assured.
Investments made by Investment Funds (the Underlying Investments) generally consist of illiquid investments that are carried at fair value. Fair value of the Underlying Investments has been determined by the general partner of each respective Investment Fund in good faith to reflect the fair value of the Companys capital account balance. Depending on the facts and circumstances, the Company considers potential valuation adjustments, if any. Accordingly, valuations do not necessarily represent the amounts that might be realized from sales or other dispositions of Underlying Investments, nor do they reflect taxes or other expenses that might be incurred upon disposition. Because of the inherent uncertainty of valuations of certain Underlying Investments, the estimated values for the Companys investments in those Investment Funds may differ significantly from the values that would have been used had a ready market existed.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
The Companys investment transactions are recorded on the trade date, which is defined as the date the Company obtains an enforceable right to demand the securities or payment. Realized gains and losses on investments sold are computed on a specific identification basis. Interest income and expenses are recorded on the accrual basis. Distributions from Investment Funds are recorded as declared and classified as either income or realized gain as disclosed to the partnership by management of the respective entity.
Goodwill and Intangible Assets
Goodwill and indefinite-lived intangible assets are not amortized, but are tested for impairment on an annual basis, and between annual tests if circumstances would reduce the fair value of a reporting unit below its carrying value, and written down if impaired. The fair value of each reporting unit is estimated using both an income approach and a market approach. If the carrying amount of a reporting unit exceeds its fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. The second step of the goodwill impairment test compares the implied fair value of the reporting units goodwill with the carrying value of that goodwill. If the carrying amount of the reporting units goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess.
The Company has capitalized the value of client and fund relationships, acquired technology, and a trade name obtained through acquisition. Client and fund relationships are amortized using the straight-line method based upon an estimated useful life of 15 years. Acquired technology is amortized over an estimated useful life of three years using the straight-line method. The acquired Pantheon trade name is an intangible asset determined to have an indefinite useful life and is not amortized.
Impairment of Long-lived Assets
The Company assesses the impairment of long-lived assets, including indefinite life intangible assets, whenever events or changes in business circumstances indicate that the carrying amount of an asset may not be recoverable. When such events occur, management determines whether there has been an impairment by comparing the anticipated undiscounted net future cash flows to the related assets carrying value. If an impairment exists, the asset is written down to its estimated fair value. The Company did not record any impairment losses related to long-lived assets during the periods presented.
Revenue Recognition
Revenue is generated through investment management fees earned for managing investment limited partnerships and separate account clients and is recognized as earned based on the underlying nature of the respective management agreements. The Company also receives performance-based incentive fees (Carry) in accordance with the terms stated in individual management agreements. It is the Companys policy to not record performance-based incentive fees until the end of the contract period when the payment of fees is assured.
Income Taxes
The Company files its federal tax return with Russell, who files its federal tax return with Northwestern Mutual Life Insurance Company as part of a consolidated group. The Company files a tax return, either on a separate return basis, or as part of Russells unitary or combined group, in certain states. The provision for federal and state income taxes is based on an allocation of the consolidated tax liability to the respective companies included in the consolidated group as if each company were filing on a separate return basis. Federal taxes payable are recorded through and included in due to/from affiliates while state income taxes payable are included in accrued expenses in the accompanying condensed combined balance sheets.
Effective January 1, 2009, the Company adopted the authoritative guidance under GAAP for accounting and reporting uncertainty in income taxes. This guidance clarifies how and when uncertain tax positions are to be recognized and disclosed in the financial statements. The cumulative effect of adopting this guidance was $0.3 million, which was reflected as a reduction to the opening balance of retained earnings as of January 1, 2009.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
Foreign Currency
An entitys functional currency is determined by the currency of the economic environment in which the majority of cash is generated and expended by the entity. The financial statements of all subsidiaries with a functional currency other than the U.S. dollar have been translated into the Companys reporting currency, the U.S. dollar in accordance with GAAP. All assets and liabilities of the respective entities are translated at period-end exchange rates and all revenues and expenses are translated at average month exchange rates during the respective period. Translation adjustments are reported as a separate component of accumulated other comprehensive income in equity.
Foreign currency transaction gains and losses are a result of the effect of exchange rate changes on transactions denominated in currencies other than the functional currency, including U.S. dollars. Gains and losses on those foreign currency transactions are included in determining net income or loss for the period as a component of other income (expense).
Stock-Based Compensation
Russell has a Long-term Equity-Based Incentive Plan (LTIP) and callable puttable common stock issued under the Incentive Payment Plan (IPP) covering eligible employees of the Company. Equity-classified awards are measured at fair value as of the grant dates or modification dates and the resulting cost is recognized over the period from the date of grant to the date when the award is no longer contingent upon the employee providing additional service (the required service period). For awards that vest upon retirement, the required service period does not extend beyond the date an employee is eligible for retirement. This situation can result in compensation expense being recognized over a period less than the stated vesting period. Liability-classified awards are remeasured to fair value at each balance sheet date until the award is settled.
New Accounting Pronouncements
During the first quarter of 2010, the Company adopted a new standard that requires an enterprise to perform a qualitative analysis to determine whether its variable interests give it a controlling financial interest in a variable interest entity (VIE). Under the standard, an enterprise has a controlling financial interest when it has (a) the power to direct the activities of a VIE that most significantly impact the entitys economic performance and (b) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE. An enterprise that holds a controlling financial interest is deemed to be the primary beneficiary and is required to consolidate the VIE. This new standard has been deferred for certain entities that utilize the specialized accounting guidance for investment companies or that have the attributes of investment companies. The adoption of the portions of this new standard that were not deferred did not have a material impact on the Companys condensed combined financial statements. The impact of adopting this guidance is reflected in Note 3.
During the first quarter of 2010, the Company adopted a new standard that eliminated the concept of a qualifying special-purpose entity (QSPE), changed the requirements for derecognizing financial assets, and required additional disclosures to enhance information reported to users of financial statements by providing greater transparency about transfers of financial assets, including an entitys continuing involvement in and exposure to the risks related to transferred financial assets. The standard also clarified the requirements for isolation and limitations on portions of financial assets that are eligible for sale accounting. The adoption of this new standard did not have an impact on the Companys condensed combined financial statements.
2. Investments
All of the Companys investments in equity method investees represent investments in affiliated funds. For cost method investments, the carrying value is equivalent to historical cost. There have been no identified events or changes in circumstances that may have a significant adverse effect on the recoverability of the recorded investment value. Investments consist of the following:
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
|
|
Ownership |
|
|
|
||||||
|
|
Percentage |
|
Carrying Value |
|
||||||
|
|
March 31, |
|
December 31, |
|
March 31, |
|
December 31, |
|
||
(dollars in thousands) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Investments |
|
|
|
|
|
|
|
|
|
||
Investment funds (equity method) |
|
|
|
|
|
|
|
|
|
||
Pantheon USA Fund VI LP |
|
1.00 |
% |
1.00 |
% |
$ |
14,265 |
|
$ |
13,645 |
|
Pantheon USA Fund VII LP |
|
1.00 |
% |
1.00 |
% |
7,335 |
|
6,969 |
|
||
Pantheon Global Secondary Fund III A LP |
|
1.00 |
% |
1.00 |
% |
9,131 |
|
8,870 |
|
||
Pantheon Global Secondary Fund III B LP |
|
1.00 |
% |
1.00 |
% |
3,488 |
|
3,885 |
|
||
Pantheon Europe Fund IV Ltd |
|
1.00 |
% |
1.00 |
% |
5,455 |
|
5,200 |
|
||
Pantheon Europe Fund V A LP |
|
1.00 |
% |
1.00 |
% |
5,917 |
|
5,395 |
|
||
Pantheon Global Secondary Fund II LTD |
|
0.99 |
% |
0.99 |
% |
3,142 |
|
3,143 |
|
||
Pantheon Europe Fund VI LP |
|
0.99 |
% |
0.99 |
% |
2,729 |
|
2,738 |
|
||
Pantheon Asia Fund IV LTD |
|
1.00 |
% |
1.00 |
% |
3,959 |
|
3,346 |
|
||
Pantheon Asia Fund V LP |
|
0.99 |
% |
0.99 |
% |
3,290 |
|
2,734 |
|
||
Other equity method investments |
|
0%-1.0 |
% |
0%-1.0 |
% |
8,470 |
|
7,961 |
|
||
|
|
|
|
|
|
67,181 |
|
63,886 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Cost method investees |
|
|
|
|
|
5,898 |
|
5,898 |
|
||
Total investments |
|
|
|
|
|
$ |
73,079 |
|
$ |
69,784 |
|
3. Variable Interest Entities
The Company is a variable interest holder in certain variable interest entities (VIEs) which are not consolidated, as the Company is not the primary beneficiary. These VIEs represent certain private equity funds of funds. The purpose of such VIEs is to provide strategy specific investment opportunities for investors in exchange for management and performance based fees. The Companys involvement with such entities is in the form of fee arrangements, direct equity interests (for certain VIEs) and/or management services. The Companys aggregate maximum exposure to loss represents the loss of assets recognized by the Company relating to non-consolidated VIEs and any clawback obligation relating to previously distributed carried interest. The following table contains the carrying amounts of the assets related to the Companys interest in these VIEs, included in the Companys condensed combined financial statements as well as the maximum exposure to losses:
|
|
March 31, |
|
December 31, |
|
||
(dollars in thousands) |
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
||
Investments |
|
$ |
1,174 |
|
$ |
1,187 |
|
|
|
|
|
|
|
||
Maximum Exposure to Losses |
|
$ |
1,174 |
|
$ |
1,187 |
|
The net assets of the VIEs in which the Company was not the primary beneficiary but which the Company held a variable interest were approximately $2 billion as of March 31, 2010.
The Companys involvement with these entities began on the dates that the entities were formed. The Company holds no direct ownership interest in a majority of the non-consolidated VIEs. The Company has not and does not intend to provide financial or other support to the VIEs other than that explicitly described in the partnership agreements.
The Company evaluates VIEs to determine whether the Company is the primary beneficiary by performing a qualitative and quantitative analysis of each VIE that includes a review of, among other factors, its capital structure, contractual terms, related party relationships, the Companys fee arrangements and the design of the VIE. This analysis includes determining whether the Company (1) has the power to direct matters that most significantly
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
impact the activities of the VIE, and (2) has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. It was determined that the Company is not the primary beneficiary for any of the entities in which it carries a variable interest.
4. Goodwill and Intangible Assets
The change in goodwill from December 31, 2009 to March 31, 2010 of $3.6 million is due to changes in the functional currency other than the U.S. dollar.
Intangible assets consist of the following:
|
|
March 31, |
|
December 31, |
|
||
(dollars in thousands) |
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Amortizable intangible assets |
|
|
|
|
|
||
Fund relationships |
|
$ |
62,466 |
|
$ |
64,444 |
|
Client relationships |
|
20,421 |
|
21,220 |
|
||
Acquired technology |
|
2,314 |
|
2,404 |
|
||
|
|
85,201 |
|
88,068 |
|
||
Less: Accumulated amortization |
|
(35,649 |
) |
(35,718 |
) |
||
|
|
49,552 |
|
52,350 |
|
||
Indefinite-lived intangible asset |
|
|
|
|
|
||
Trade name |
|
10,882 |
|
11,841 |
|
||
|
|
$ |
60,434 |
|
$ |
64,191 |
|
Amortization expense related to intangible assets was $1.4 million and $1.3 million for the three month periods ended March 31, 2010 and 2009, respectively.
5. Income Taxes
The Company records an income tax provision or benefit based upon its estimated annual effective tax rate, which is estimated at 34.1% and 34.9% for the three month periods ended March 31, 2010 and 2009, respectively.
The Company recognizes interest and penalties due to tax authorities as a component of income tax expense. As of March 31, 2010 and December 31, 2009, the Company had accrued $0.10 million and $0.08 million, respectively, for interest or penalties related to uncertain tax positions. The U.S. federal statute of limitations remains open to examination for the year 2006 and onward. The Company remains subject to examination by certain state jurisdictions for years prior to and including 2006. Certain foreign jurisdictions remain open to examination for years prior to and including 2004.
6. Related Party Transactions
Receivables from the affiliated investment funds managed by the Company (collectively, the Funds) total $15.1 million and $23.8 million as of March 31, 2010 and December 31, 2009, respectively. The balance includes amounts owed by the Funds to the Company for services provided and reimbursements for fund expenses paid by the Company on behalf of the Funds. Revenues of $38.5 million and $40.3 million were recorded related to these Funds for the three month periods ended March 31, 2010 and 2009, respectively.
Under a joint purchasing agreement, Russell processes payments for the direct expenses of Pantheon Ventures Inc. Under a joint paymaster agreement, Russell processes payroll transactions for Pantheon Ventures Inc.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
Additionally, Russell allocates certain negotiated charges to Pantheon Ventures Inc. such as office space, equipment and insurance charges. Pantheon Ventures Inc. reimburses Russell monthly for these expenses. Amounts receivable from Russell for these and other activities were $10.3 million and $4.6 million at March 31, 2010 and December 31, 2009, respectively, and are netted against payables due to Russell in due from affiliates on the condensed combined balance sheets.
During 2009, the Company entered into a loan agreement with Russell in which the Company loaned Russell $12.0 million, bearing interest at the short-term monthly applicable federal rate (0.69% at December 31, 2009). The loan is payable on demand and matures on July 22, 2011. Interest is due annually on January 31. Interest income for the three month periods ended March 31, 2010 related to this loan agreement totaled $0.02 million, and is included in interest income in the condensed combined statements of income. Total accrued interest receivable related to this loan agreement at March 31, 2010 was $0.02 million and is included in due from affiliates in the condensed combined balance sheets. The loan is classified as a current asset as it will be settled as part of the Transaction described in Note 1.
Expenses in the amount of $0.3 million of Russell were allocated to the Company for both three month periods ended March 31, 2010 and 2009. See Note 1 for nature of costs allocated and the allocation methodology.
Included in income taxes payable is $3.4 million and $2.9 million payable to Russell for Pantheon Ventures Inc. state income taxes at March 31, 2010 and December 31, 2009, respectively.
The Company declared and paid $15 million in dividends to Russell during the three month period ended March 31, 2010. There were no dividends declared or paid during the three month period ended March 31, 2009.
7. Commitments and Contingencies
Leases
The Company leases office space under noncancelable lease agreements expiring various dates through 2015. Some of these leases provide for annual rental increases. Total rent expense on these leases was $1.0 million and $0.9 million for the three month periods ended March 31, 2010 and 2009, respectively.
Contingencies
The Company is the general partner of various partnerships and investment advisor to certain clients. The partnership agreements and advisory agreements allow for profit participation allocations to be paid to the Company at varying rates based on varying methods of measuring performance.
The partnership agreements provide that the general partner may allocate to the limited partners the disproportionate allocations or incentive fees earned by the Company from partnerships in which it is the general partner or from advisory clients. In accordance with the partnership agreements, limited partner capital accounts may not be negative and therefore any loss which would otherwise be allocated to the limited partners in respect of any allocation from a partnership or advisory account relationship will be allocated instead to the general partner.
The Company and its affiliates are involved in various claims and legal proceedings in the normal course of its business. While it is not feasible to predict or determine the final outcome of these proceedings, based on consultation with legal counsel, the Company does not believe that the disposition of these proceedings will have a material adverse effect on the Companys condensed combined financial position, results of operations or cash flows.
Commitments of the Company
As of March 31, 2010, the Company has total unfunded commitments for investment capital to affiliated closed-end investment funds of approximately $135 million.
Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and Subsidiaries
Notes to Condensed Combined Financial Statements (Unaudited)
March 31, 2010 and December 31, 2009
Guarantees
In the normal course of business, the Company enters into contracts that contain a variety of representations which provide general indemnifications. The Companys maximum exposure under these arrangements is unknown as this would involve future claims that may be made against the Company that have not yet occurred. However, the Company expects the risk of loss to be remote.
Concentration of Risk
Approximately 92% and 90% of revenue earned by the Company is from affiliated entities for the three month periods ended March 31, 2010 and 2009, respectively. Approximately 53% and 67% of accounts receivable as of March 31, 2010 and December 31, 2009, respectively, was due from affiliated entities. Cash is held by the Company at financial institutions in excess of Federal Deposit Insurance Corporation (FDIC) limits.
8. Subsequent Events
The Company has performed an evaluation of subsequent events through August 4, 2010, which is the date the condensed combined financial statements were issued.
On June 30, 2010, Russell completed the Transaction with AMG in which AMG acquired the majority equity interest of the Company for approximately $775 million in cash, plus working capital adjustments, with the potential for additional payments over the next three to five years, contingent on the growth of the Companys business. The Companys management acquired the remaining equity interest. The effective date of the Transaction was June 30, 2010.
In May 2010, the Company received payment in full for the $12 million loan with Russell.
Russell entered into a Transition Services Agreement (the Agreement) with AMG. Under the Agreement, Russell will provide specified transition services relating to the operation of the Companys business for a period of up to 18 months from the closing date of the transaction.
Exhibit 99.3
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The following unaudited pro forma condensed combined financial information and explanatory notes show the impact on the historical financial positions and results of operations of Affiliated Managers Group, Inc. (AMG) and Pantheon Ventures Inc., Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and subsidiaries (collectively, Pantheon) of the investment by AMG in Pantheon under the acquisition method of accounting. Under the acquisition method of accounting, the assets, liabilities and non-controlling interests of Pantheon will be recorded by AMG at their respective fair values as of the date the investment is completed. The unaudited pro forma condensed combined financial information combines the historical financial information of AMG and Pantheon as of March 31, 2010 and for the three months ended March 31, 2010 and the year ended December 31, 2009. The unaudited pro forma condensed combined statement of income gives effect to the transaction as if it had been completed at the beginning of the period.
The unaudited pro forma condensed combined financial information has been derived from and should be read in conjunction with:
· AMGs historical audited financial statements as of and for the year ended December 31, 2009 included in AMGs Annual Report on Form 10-K for the year ended December 31, 2009 and AMGs historical quarterly financial information as of and for the three months ended March 31, 2010 included in AMGs Quarterly Report on Form 10-Q for the three months ended March 31, 2010; and
· Pantheons historical audited financial statements as of and for the year ended December 31, 2009 and the unaudited quarterly financial information for the three months ended March 31, 2010 and 2009 incorporated herein.
The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not necessarily indicate the financial results of the combined companies had the companies actually been combined at the beginning of the periods presented. The adjustments included in these unaudited pro forma condensed financial statements are preliminary and may be revised. The unaudited pro forma condensed combined financial information also does not consider any potential impact of current market conditions on revenues, among other factors. Further, as explained in more detail in the accompanying notes to the unaudited pro forma condensed combined financial information, the pro forma allocation of purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary significantly from the actual purchase price allocation that will be recorded.
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
March 31, 2010
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
||||
|
|
AMG |
|
Pantheon |
|
Adjustments |
|
|
|
AMG |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
||||
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
203,751 |
|
$ |
65,941 |
|
$ |
(65,795 |
) |
A |
|
$ |
203,897 |
|
Investment advisory fees receivable |
|
157,502 |
|
23,950 |
|
|
|
|
|
181,452 |
|
||||
Investments in partnerships |
|
97,304 |
|
|
|
|
|
|
|
97,304 |
|
||||
Investments in marketable securities |
|
80,814 |
|
|
|
|
|
|
|
80,814 |
|
||||
Unsettled fund share receivables |
|
154,740 |
|
|
|
|
|
|
|
154,740 |
|
||||
Prepaid expenses and other current assets |
|
22,119 |
|
24,240 |
|
(1,749 |
) |
B |
|
44,610 |
|
||||
Total current assets |
|
716,230 |
|
114,131 |
|
(67,544 |
) |
|
|
762,817 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fixed assets, net |
|
65,309 |
|
3,872 |
|
|
|
|
|
69,181 |
|
||||
Equity investments in Affiliates |
|
644,876 |
|
|
|
|
|
|
|
644,876 |
|
||||
Intangible assets, net |
|
803,250 |
|
60,434 |
|
452,692 |
|
C |
|
1,316,376 |
|
||||
Goodwill |
|
1,521,222 |
|
94,544 |
|
298,168 |
|
D |
|
1,913,934 |
|
||||
Other assets |
|
114,984 |
|
74,318 |
|
(5,898 |
) |
E |
|
183,404 |
|
||||
Total assets |
|
$ |
3,865,871 |
|
$ |
347,299 |
|
$ |
677,418 |
|
|
|
$ |
4,890,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts payable and accrued liabilities |
|
$ |
126,960 |
|
$ |
43,275 |
|
$ |
(3,882 |
) |
B |
|
$ |
166,353 |
|
Unsettled fund share payables |
|
159,039 |
|
|
|
|
|
|
|
159,039 |
|
||||
Payables to related party |
|
18,314 |
|
|
|
72,994 |
|
F |
|
91,308 |
|
||||
Total current liabilities |
|
304,313 |
|
43,275 |
|
69,112 |
|
|
|
416,700 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Senior bank debt |
|
170,000 |
|
|
|
589,300 |
|
G |
|
759,300 |
|
||||
Senior convertible securities |
|
460,137 |
|
|
|
|
|
|
|
460,137 |
|
||||
Junior convertible trust preferred securities |
|
507,965 |
|
|
|
|
|
|
|
507,965 |
|
||||
Deferred income taxes |
|
393,263 |
|
12,935 |
|
38,982 |
|
H |
|
445,180 |
|
||||
Other long-term liabilities |
|
123,655 |
|
1,760 |
|
50,896 |
|
I |
|
176,311 |
|
||||
Total liabilities |
|
1,959,333 |
|
57,970 |
|
748,290 |
|
|
|
2,765,593 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Redeemable non-controlling interests |
|
368,702 |
|
|
|
18,260 |
|
J |
|
386,962 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity: |
|
|
|
|
|
|
|
|
|
|
|
||||
Common Stock |
|
458 |
|
127 |
|
(127 |
) |
K |
|
458 |
|
||||
Additional paid-in capital |
|
594,842 |
|
191,936 |
|
(91,936 |
) |
K |
|
694,842 |
|
||||
Accumulated other comprehensive income (loss) |
|
71,350 |
|
(31,944 |
) |
31,944 |
|
K |
|
71,350 |
|
||||
Retained earnings |
|
890,599 |
|
129,210 |
|
(129,210 |
) |
K |
|
890,599 |
|
||||
|
|
1,557,249 |
|
289,329 |
|
(189,329 |
) |
|
|
1,657,249 |
|
||||
Less : treasury stock, at cost |
|
(416,588 |
) |
|
|
|
|
|
|
(416,588 |
) |
||||
Total stockholders equity |
|
1,140,661 |
|
289,329 |
|
(189,329 |
) |
|
|
1,240,661 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-controlling interests |
|
303,674 |
|
|
|
100,197 |
|
L |
|
403,871 |
|
||||
Non-controlling interests in partnerships |
|
93,501 |
|
|
|
|
|
|
|
93,501 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total equity |
|
1,537,836 |
|
289,329 |
|
(89,132 |
) |
|
|
1,738,033 |
|
||||
Total liabilities and equity |
|
$ |
3,865 ,871 |
|
$ |
347,299 |
|
$ |
677,418 |
|
|
|
$ |
4,890,588 |
|
See accompanying notes to unaudited pro forma condensed combined financial statements.
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
Three Months Ended March 31, 2010
(dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
||||
|
|
AMG |
|
Pantheon |
|
Adjustments |
|
|
|
AMG |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
251,021 |
|
$ |
42,052 |
|
$ |
|
|
|
|
$ |
293,073 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||
Compensation and related expenses |
|
119,229 |
|
8,554 |
|
|
|
|
|
127,783 |
|
||||
Selling, general and administrative |
|
46,059 |
|
2,755 |
|
|
|
|
|
48,814 |
|
||||
Amortization of intangible assets |
|
8,937 |
|
1,414 |
|
11,414 |
|
M |
|
21,765 |
|
||||
Depreciation and other amortization |
|
3,026 |
|
|
|
|
|
|
|
3,026 |
|
||||
Other operating expenses |
|
6,053 |
|
10,291 |
|
|
|
|
|
16,344 |
|
||||
|
|
183,304 |
|
23,014 |
|
11,414 |
|
|
|
217,732 |
|
||||
Operating income |
|
67,717 |
|
19,038 |
|
(11,414 |
) |
|
|
75,341 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-operating (income) and expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||
Investment and other income |
|
(2,822 |
) |
(1,851 |
) |
|
|
|
|
(4,673 |
) |
||||
Income from equity method investments |
|
(9,147 |
) |
(2,949 |
) |
|
|
|
|
(12,096 |
) |
||||
Investment income from Affiliate |
|
|
|
|
|
|
|
|
|
|
|
||||
investments in partnerships |
|
(4,091 |
) |
|
|
|
|
|
|
(4,091 |
) |
||||
Interest expense |
|
19,851 |
|
1 |
|
2,259 |
|
N |
|
22,111 |
|
||||
|
|
3,791 |
|
(4,799 |
) |
2,259 |
|
|
|
1,251 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income taxes |
|
63,926 |
|
23,837 |
|
(13,673 |
) |
|
|
74,090 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income taxes |
|
11,165 |
|
8,124 |
|
(6,024 |
) |
O |
|
13,265 |
|
||||
Net income |
|
|
52,761 |
|
|
15,713 |
|
|
(7,649 |
) |
|
|
|
60,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (non-controlling interests) |
|
(31,285 |
) |
|
|
(2,941 |
) |
P |
|
(34,226 |
) |
||||
Net income (non-controlling interests in partnerships) |
|
(4,014 |
) |
|
|
|
|
|
|
(4,014 |
) |
||||
Net Income (loss) (controlling interest) |
|
$ |
17,462 |
|
$ |
15,713 |
|
$ |
(10,590 |
) |
|
|
$ |
22,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Average shares outstanding - basic |
|
42,360,311 |
|
|
|
1,799,111 |
|
|
|
44,159,422 |
|
||||
Average shares outstanding - diluted |
|
45,421,716 |
|
|
|
1,393,870 |
|
|
|
46,815,586 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share - basic |
|
$ |
0.41 |
|
$ |
|
|
$ |
|
|
|
|
$ |
0.51 |
|
Earnings per share - diluted |
|
$ |
0.38 |
|
$ |
|
|
$ |
|
|
|
|
$ |
0.48 |
|
See accompanying notes to unaudited pro forma condensed combined financial statements.
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
Year Ended December 31, 2009
(dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Pro Forma |
|
||||
|
|
AMG |
|
Pantheon |
|
Adjustments |
|
|
|
AMG |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
841,840 |
|
$ |
167,151 |
|
$ |
|
|
|
|
$ |
1,008,991 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||
Compensation and related expenses |
|
402,584 |
|
59,498 |
|
|
|
|
|
462,082 |
|
||||
Selling, general and administrative |
|
131,538 |
|
5,430 |
|
|
|
|
|
136,968 |
|
||||
Amortization of intangible assets |
|
32,939 |
|
5,642 |
|
45,671 |
|
M |
|
84,252 |
|
||||
Depreciation and other amortization |
|
12,745 |
|
|
|
|
|
|
|
12,745 |
|
||||
Other operating expenses |
|
26,945 |
|
9,812 |
|
|
|
|
|
36,757 |
|
||||
|
|
606,751 |
|
80,382 |
|
45,671 |
|
|
|
732,804 |
|
||||
Operating income |
|
235,089 |
|
86,769 |
|
(45,671 |
) |
|
|
276,187 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-operating (income) and expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||
Investment and other (income) loss |
|
(24,902 |
) |
3,639 |
|
|
|
|
|
(21,263 |
) |
||||
Income from equity method investments |
|
(31,632 |
) |
(1,218 |
) |
|
|
|
|
(32,850 |
) |
||||
Investment income from Affiliate |
|
|
|
|
|
|
|
|
|
|
|
||||
investments in partnerships |
|
(27,425 |
) |
|
|
|
|
|
|
(27,425 |
) |
||||
Interest expense |
|
78,129 |
|
172 |
|
11,161 |
|
N |
|
89,462 |
|
||||
|
|
(5,830 |
) |
2,593 |
|
11,161 |
|
|
|
7,924 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income taxes |
|
240,919 |
|
84,176 |
|
(56,832 |
) |
|
|
268,263 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income taxes |
|
28,003 |
|
29,505 |
|
(21,764 |
) |
O |
|
35,744 |
|
||||
Net income |
|
|
212,916 |
|
|
54,671 |
|
|
(35,068 |
) |
|
|
|
232,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (non-controlling interests) |
|
(126,764 |
) |
|
|
(1,696 |
) |
P |
|
(128,460 |
) |
||||
Net income (non-controlling interests in partnerships) |
|
(26,679 |
) |
|
|
|
|
|
|
(26,679 |
) |
||||
Net Income (loss) (controlling interest) |
|
$ |
59,473 |
|
$ |
54,671 |
|
$ |
(36,764 |
) |
|
|
$ |
77,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Average shares outstanding - basic |
|
41,385,359 |
|
|
|
1,799,111 |
|
|
|
43,184,470 |
|
||||
Average shares outstanding - diluted |
|
43,333,355 |
|
|
|
1,654,190 |
|
|
|
44,987,545 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share - basic |
|
$ |
1.44 |
|
$ |
|
|
$ |
|
|
|
|
$ |
1.79 |
|
Earnings per share - diluted |
|
$ |
1.38 |
|
$ |
|
|
$ |
|
|
|
|
$ |
1.72 |
|
See accompanying notes to unaudited pro forma condensed combined financial statements.
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL
INFORMATION
As of and for the Three Months Ended March 31, 2010 and for the Year Ended
December 31, 2009
Note 1: Basis of Presentation
The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting, giving effect to the investment by Affiliated Managers Group, Inc. (AMG) in Pantheon Ventures Inc, Pantheon Capital (Asia) Limited, and Pantheon Holdings Limited and subsidiaries (collectively, Pantheon) as if it had occurred as of the beginning of the earliest period presented. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and is not necessarily indicative of the results of operations or financial position had the investment been consummated at the beginning of the period presented, nor is it necessarily indicative of the results of operations in future periods or the future financial position of the combined entities. Certain historical financial information has been reclassified to conform to the current presentation.
AMG paid approximately $700 million at closing on June 30, 2010, and will pay approximately $75 million in installments over the following twelve-month period. In addition, AMG may make additional payments of up to $225 million over the next three to five years, contingent on the growth of Pantheons business. This transaction was financed with borrowings under AMGs revolving credit facility and proceeds from the partial settlement of forward equity sales.
The unaudited pro forma condensed combined financial information includes preliminary estimated adjustments to record assets and liabilities of Pantheon at their respective fair values and represents managements estimates based on available information. The pro forma adjustments included herein are subject to updates as additional information existing at the date of completion of the transaction becomes available. The final allocation of the purchase price will be determined after the acquisition is complete based on thorough analyses to determine the fair value of Pantheons tangible and identifiable intangible assets, liabilities and non-controlling interests as of the date of the transaction. Increases or decreases in the estimated fair values of the tangible and identifiable intangible assets, liabilities and non-controlling interests, and other items of Pantheon as compared with the information shown in the unaudited pro forma condensed combined financial information may change the amount of the purchase price allocated to goodwill and other assets and liabilities and may impact the statement of income due to adjustments in amortization of the adjusted assets or liabilities.
The unaudited pro forma condensed combined statements of income do not include the impact of transaction and integration related charges expected to be incurred to combine the operations of AMG and Pantheon.
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION (Continued)
As of and for the Three Months Ended March 31, 2010 and for the Year Ended December 31, 2009
Note 2: Pro Forma Adjustments
The following pro forma adjustments have been reflected in the unaudited pro forma condensed combined financial information. All adjustments are based on current assumptions and valuations which are subject to change.
Balance Sheet Adjustments (dollars in thousands)
A |
To reflect distribution of excess working capital to seller. |
|
|
B |
To eliminate Pantheons current deferred tax assets of $1,749 and current deferred tax liabilities of $3,882. |
|
|
C |
Intangible assets was adjusted by $452,692 to reflect the elimination of Pantheons historic intangible assets of $60,434 and establish new intangible assets of $513,126 estimated as the result of the transaction. |
|
|
D |
Goodwill was adjusted by $298,168 to reflect the elimination of Pantheons historical goodwill of $94,544 and establish new goodwill of $392,712 estimated as the result of the transaction. |
|
|
E |
To adjust for assets retained by seller. |
|
|
F |
To record the present value of $75,000 of the purchase price that is payable in installments over a twelve month period after closing of the transaction. |
|
|
G |
To reflect borrowings under AMGs senior credit facility to finance the transaction. |
|
|
H |
Deferred income taxes were adjusted to eliminate Pantheons historic deferred income taxes and record a deferred income tax liability of $51,917 because AMGs investment is not deductible outside the United States. |
|
|
I |
To record the estimated value of the contingent consideration payable and other obligations to seller. |
|
|
J |
To record the fair value of redeemable non-controlling interests held by management of Pantheon after the closing. |
|
|
K |
Historical stockholders equity of Pantheon has been eliminated and consolidated stockholders equity has been adjusted to reflect AMGs settlement of $100,000 under its forward equity agreement. |
|
|
L |
To record the fair value of the Non-controlling interests held by management of Pantheon after the closing. |
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION (Continued)
As of and for the Three Months Ended March 31, 2010 and for the Year Ended December 31, 2009
Income Statement Adjustments (dollars in thousands)
M |
Intangible amortization expense has been adjusted to estimate the amortization of incremental identifiable definite-lived intangible assets recognized. |
|
|
N |
Interest expense has been adjusted to reflect additional borrowings under AMGs senior credit facility and non-cash interest from accretion of AMGs contingent consideration liability and installment payable. |
|
|
O |
Income tax expense reflects adjustment to AMGs effective tax rate. |
|
|
P |
To reflect the Non-controlling interests share of net income in Pantheon. |
Note 3: Pro Forma Earnings Per Share
The pro forma combined earnings and diluted earnings per share for the respective periods presented are based on the combined weighted average number of common and diluted potential common shares of AMG. The number of weighted average common shares, including all diluted potential common shares, reflects the assumed settlement of approximately $100,000 of forward equity sales by issuing approximately 1.8 million common shares. Amounts used in the determination of the pro forma basic and diluted earnings per share are as follows:
|
|
Three Months |
|
Year Ended |
|
||
|
|
2010 |
|
2009 |
|
||
Numerator: |
|
|
|
|
|
||
Pro Forma Net Income (controlling interest) |
|
$ |
22,585,000 |
|
$ |
77,380,000 |
|
Interest expense on convertible securities, net of taxes |
|
24,000 |
|
144,000 |
|
||
Pro Forma Net Income (controlling interest), as adjusted |
|
$ |
22,609,000 |
|
$ |
77,524,000 |
|
|
|
|
|
|
|
||
Denominator: |
|
|
|
|
|
||
Average shares outstanding - basic |
|
44,159,422 |
|
43,184,470 |
|
||
Effect of dilutive instruments: |
|
|
|
|
|
||
Stock options |
|
917,575 |
|
565,877 |
|
||
Forward sale |
|
864,960 |
|
363,395 |
|
||
Senior convertible securities |
|
873,629 |
|
873,803 |
|
||
Mandatory convertible securities |
|
|
|
|
|
||
Average shares outstanding - diluted |
|
46,815,586 |
|
44,987,545 |
|
||
|
|
|
|
|
|
||
Earnings per share - basic |
|
$ |
0.51 |
|
$ |
1.79 |
|
Earnings per share - diluted |
|
$ |
0.48 |
|
$ |
1.72 |
|
AFFILIATED MANAGERS GROUP AND PANTHEON
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION (Continued)
As of and for the Three Months Ended March 31, 2010 and for the Year Ended December 31, 2009
Note 4: Preliminary Purchase Price Allocation
The investment will be accounted for using the acquisition method of accounting; accordingly AMGs cost to acquire Pantheon will be allocated to the assets (including identifiable intangible assets), liabilities and non-controlling interests of Pantheon at their respective estimated fair values as of the closing date. Accordingly, the pro forma purchase price was preliminarily allocated to the assets acquired and the liabilities and non-controlling interests assumed based on their estimated fair values as summarized in the following table:
|
|
(dollars in |
|
|
Consideration: |
|
|
|
|
Cash |
|
$ |
689,300 |
|
Note payable |
|
72,994 |
|
|
Contingent consideration arrangement |
|
15,283 |
|
|
Fair value of total consideration transferred |
|
$ |
777,577 |
|
|
|
|
|
|
Identifiable assets acquired and liabilities assumed: |
|
|
|
|
|
|
|
|
|
Current assets |
|
$ |
46,587 |
|
Fixed assets |
|
3,872 |
|
|
Definite-lived acquired client relationships |
|
513,126 |
|
|
Other assets |
|
68,420 |
|
|
Accounts payable and accrued liabilities |
|
(39,393 |
) |
|
Deferred income taxes |
|
(51,917 |
) |
|
Other liabilities |
|
(37,373 |
) |
|
Net assets |
|
503,322 |
|
|
|
|
|
|
|
Redeemable non-controlling interests |
|
(18,260 |
) |
|
Non-controlling interest |
|
(100,197 |
) |
|
Goodwill |
|
392,712 |
|
|
|
|
$ |
777,577 |
|