Brightsphere investment group plc (BSA)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash flows from operating activities:
Net income

130,300

9,100

126,200

155,500

-43,800

-96,500

-66,200

Adjustments to reconcile net income to net cash flows from operating activities from continuing operations:
(Gain) loss on disposal of discontinued operations, excluding consolidated Funds

100

-100

6,200

800

-

-

-

Amortization of acquired intangibles

6,600

6,600

2,600

100

100

100

-

Amortization of debt-related costs

-

-

-

0

0

-

-

Net earnings from Affiliates accounted for using the equity method

2,700

16,300

16,300

13,000

11,500

10,600

-

Impact of Tax Act on deferred income taxes

-

-

-

0

-

-

-

Gain on sale of investment in Affiliate

65,700

0

0

-

-

-

-

Deferred income taxes

-29,200

93,300

19,500

-2,900

-35,200

8,300

10,700

Changes in operating assets and liabilities (excluding discontinued operations):
Net cash flows from operating activities of continuing operations

254,100

225,500

124,200

255,700

179,000

130,800

38,800

Net cash flows from operating activities of discontinued operations

100

0

13,500

-2,100

-24,900

13,700

-32,400

Total net cash flows from operating activities

254,200

225,500

137,700

253,600

154,100

144,500

6,400

Cash flows from investing activities:
Business acquisitions, net of cash acquired

-

-

-

0

0

-

-

Net cash flows from investing activities of continuing operations

-41,700

-31,000

-284,200

-155,700

-6,000

83,200

-576,800

Net cash flows from investing activities of discontinued operations

0

0

0

0

-7,100

-181,000

30,500

Total net cash flows from investing activities

-41,700

-31,000

-284,200

-155,700

-13,100

-97,800

-546,300

Cash flows from financing activities:
Repurchases of ordinary shares

-

-

-

0

0

-

-

Net cash flows from financing activities of continuing operations

-67,400

-96,400

112,900

-230,600

-151,300

-205,600

507,400

Net cash flows from financing activities of discontinued operations

0

0

0

0

-1,200

174,100

22,900

Total net cash flows from financing activities

-67,400

-96,400

112,900

-230,600

-152,500

-31,500

530,300

Effect of foreign exchange rate changes on cash and cash equivalents

-

-

-

-

-2,100

-1,600

1,000

Net increase (decrease) in cash and cash equivalents

145,100

98,100

-33,600

-132,700

-13,600

13,600

-8,600

Supplemental disclosure of cash flow information:
Income taxes paid

45,600

71,200

23,500

9,500

6,100

5,500

800

Supplemental disclosure of non-cash investing and financing transactions:
Supplemental disclosure of non-cash investing and financing transactions:
Permanent and Temporary Equities, Noncontrolling Interest Consolidation (Deconsolidation)

105,500

-50,800

-5,500

2,520,900

31,400

-

-

Consolidation (de-consolidation) of Funds

-

-

-

-

-

-109,000

-

Non-cash capital contribution to OM plc

-

-

-

100

14,400

0

-

Non-cash capital contribution from Parent

-

-

-

-

258,600

0

-

Consolidated Funds
Less: Net (income) loss attributable to non-controlling interests in consolidated Funds

-6,100

4,900

-200

-

-

-

-

Net Income (Loss) Attributable to Noncontrolling Interest

-6,100

4,900

-200

-

-

-

-

(Gains) losses on other investments

-9,000

5,600

-100

-

-

-

-

(Gains) losses on other investments

-9,000

5,600

-100

-

-

-

-

(Increase) decrease in receivables and other assets

14,100

800

100

-

-

-

-

(Increase) decrease in receivables and other assets

14,100

800

100

-

-

-

-

Increase (decrease) in accounts payable and other liabilities

13,000

2,100

500

-

-

-

-

Increase (decrease) in accounts payable and other liabilities

13,000

2,100

500

-

-

-

-

Net cash flows from operating activities of continuing operations

1,800

600

300

-

-

-

-

Net cash flows from operating activities of continuing operations

1,800

600

300

-

-

-

-

Purchase of investment securities

250,300

145,600

11,600

-

-

-

-

Purchase of investment securities

250,300

145,600

11,600

-

-

-

-

Sale of investments

191,200

59,800

11,200

-

-

-

-

Redemption of investments

191,200

59,800

11,200

-

-

-

-

Consolidation (de-consolidation) of Funds

-40,200

65,600

500

-

-

-

-

Consolidation (de-consolidation) of Funds

-40,200

65,600

500

-

-

-

-

Non-controlling interest capital raised

88,600

33,400

0

-

-

-

-

Redeemable non-controlling interest capital raised

88,600

33,400

0

-

-

-

-

Redeemable non-controlling interest capital redeemed

400

0

0

-

-

-

-

Redeemable non-controlling interest capital redeemed

400

0

0

-

-

-

-

Payable for securities purchased by a consolidated Fund

10,800

0

0

-

-

-

-

Payable for securities purchased by a consolidated Fund

10,800

0

0

-

-

-

-

Consolidated Entity Excluding Consolidated Funds
(Gain) loss on disposal of discontinued operations, excluding consolidated Funds

100

-100

6,200

-

-

-

-

Amortization of acquired intangibles

6,600

6,600

2,600

-

-

-

-

Depreciation and other amortization

14,500

11,700

9,400

-

-

-

-

Amortization of debt-related costs

3,300

3,100

1,300

-

-

-

-

Loss on disposal of fixed assets

0

0

-100

-

-

-

-

Amortization and revaluation of non-cash compensation awards

198,800

192,300

45,100

-

-

-

-

Net earnings from Affiliates accounted for using the equity method

2,700

14,500

15,100

-

-

-

-

Distributions received from equity method Affiliates

11,900

15,400

13,500

-

-

-

-

Revaluation Of Deferred Tax Asset Deed

20,000

51,800

0

-

-

-

-

Impact of Tax Act on deferred income taxes

0

121,100

0

-

-

-

-

Deferred income taxes

-24,800

-30,100

13,300

-

-

-

-

(Gains) losses on other investments

-6,100

37,400

3,000

-

-

-

-

(Increase) decrease in investment advisory fees receivable and amounts due from OM plc

-49,500

44,700

3,100

-

-

-

-

(Increase) decrease in other receivables, prepayments, deposits and other assets

-21,900

31,600

17,600

-

-

-

-

Increase (decrease) in accrued incentive compensation, amounts due to OM plc and other liabilities

-37,300

65,200

-14,000

-

-

-

-

Increase (decrease) in accounts payable, accrued expenses and accrued income taxes

-46,100

15,300

-28,800

-

-

-

-

Net cash flows from operating activities of continuing operations

252,300

224,900

123,900

-

-

-

-

Additions of fixed assets

21,700

13,700

13,500

-

-

-

-

Proceeds from sale of investment in Affiliate

105,000

0

0

-

-

-

-

Purchase of investment securities

103,900

84,600

65,000

-

-

-

-

Business acquisitions, net of cash acquired

0

1,900

219,100

-

-

-

-

Sale of investment securities

78,200

89,400

13,300

-

-

-

-

Payment to OM plc for deferred tax arrangement

0

45,600

41,400

-

-

-

-

Payment to OM plc for co-investment redemptions

3,900

4,800

10,700

-

-

-

-

Dividends paid to shareholders

31,800

27,500

13,100

-

-

-

-

Dividends paid to related parties

10,700

11,300

25,400

-

-

-

-

Proceeds from third party and non-recourse borrowings

15,000

76,000

450,100

-

-

-

-

Repayment of third party and non-recourse borrowings

48,500

42,500

148,000

-

-

-

-

Payment to OM plc for promissory notes

4,500

0

0

-

-

-

-

Repurchases of ordinary shares

71,200

74,100

98,600

-

-

-

-

Interest paid (excluding consolidated Funds)

22,200

22,100

3,100

-

-

-

-