Janus henderson group plc (JHG)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
CASH FLOWS PROVIDED BY (USED FOR):
Operating activities:
Net income (loss)

60,600

445,700

426,100

418,100

436,300

499,600

870,900

868,000

779,000

658,400

0

0

0

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization

62,600

62,600

56,100

61,700

62,200

62,600

74,300

68,300

61,900

52,800

0

0

0

Impairment of goodwill and intangible assets

0

-

-

-

-

-

-

-

-

-

-

-

-

Deferred income taxes

-115,900

-4,700

0

0

0

-

-

-

-

-

-

-

-

Stock-based compensation plan expense

70,700

74,200

74,600

79,300

86,100

82,400

74,600

77,700

75,900

67,400

0

0

0

Investment gains (losses), net

-29,600

34,200

6,800

-5,500

-26,900

-40,900

-22,600

-8,200

18,200

18,000

0

0

0

Gains from equity-method investments, net

-

-

-

-

-

-

-

-

-

-

-

-

0

Impairment of right-of-use operating asset

-

4,700

0

0

0

-

-

-

-

-

-

-

-

Gain on sale of Geneva

0

-

-

-

-

-

-

-

-

-

-

-

-

Contributions to pension plans in excess of costs recognized

-2,700

-1,000

7,900

10,500

13,300

16,100

19,400

18,200

26,300

20,900

0

0

0

Contingent consideration adjustment

0

-

-

-

-

-

-

-

-

-

-

-

-

Gain from BNP Paribas transaction

-

-

-

-

-

22,300

0

0

0

-

-

-

-

Dai-ichi option fair value adjustments

-

-

-

-

-

-26,800

0

0

0

-

-

-

-

Other, net

21,100

11,100

3,100

4,600

-15,400

-4,800

-9,700

1,400

5,000

-7,200

0

0

0

Changes in operating assets and liabilities:
OEIC and unit trust receivables and payables

2,400

-400

-6,300

-9,300

-12,700

-3,900

-1,300

700

41,300

900

0

0

0

Other assets

-39,200

16,400

-25,700

-30,400

-16,800

-134,500

-80,200

-108,700

5,400

117,800

0

0

0

Other accruals and liabilities

-51,000

-57,000

-64,900

-13,100

-67,200

-89,400

-56,700

-145,200

15,700

170,900

0

0

0

Net operating activities

535,800

463,200

499,500

572,900

574,400

670,800

653,400

563,400

436,200

444,100

0

0

0

Proceeds from (purchase of):
Investment securities, net

-80,500

-1,500

-78,000

-48,700

-37,300

-35,100

0

0

0

-

-

-

0

Property, equipment and software

38,500

37,800

34,700

32,600

30,100

29,100

26,200

20,600

22,200

17,700

0

0

0

Investment securities by consolidated seeded investment products, net

0

-

0

0

0

-

0

0

0

-

-

-

-

Investment income received by consolidated funds

-

-

-

-

-

-

-

-

-

-

-

-

0

Proceeds from BNP Paribas transaction, net

-

-

-

-

-

36,500

0

0

0

-

-

-

-

Cash received (paid) on settled hedges, net

9,600

34,900

4,300

-1,700

-5,700

-16,000

6,400

12,800

12,100

23,700

0

0

0

Dividends received from equity-method investments

400

400

0

0

0

-

-

-

-

-

-

-

-

Proceeds from sale of Volantis

-

2,300

0

0

0

-

-

-

-

-

-

-

-

Proceeds from sale of Geneva

0

-

-

-

-

-

-

-

-

-

-

-

-

Net investing activities

-398,800

-389,300

-11,600

56,400

140,600

100,900

88,400

11,200

545,300

519,500

0

0

0

Financing activities:
Proceeds from stock-based compensation plans

-

-

-

-

-

8,600

0

0

0

-

-

-

-

Purchase of common stock for stock-based compensation plans

41,700

39,000

40,200

40,600

41,000

86,600

93,000

97,100

118,300

52,100

0

0

0

Purchase of common stock for share buyback program

200,200

199,900

0

0

0

-

-

-

-

-

-

-

-

Dividends paid to shareholders

268,900

272,400

275,300

278,700

281,700

275,100

0

0

0

-

-

-

-

Repayment of long-term debt

-

-

-

-

-

95,300

0

0

0

-

-

-

-

Payment of contingent consideration

13,800

14,100

14,000

18,000

18,000

22,700

0

0

0

-

-

-

-

Distributions to noncontrolling interests

1,300

1,300

5,400

5,200

8,000

8,100

0

0

0

-

-

-

-

Third-party sales (redemptions) in consolidated seeded investment products, net

472,200

320,800

54,200

-31,000

-121,000

-36,500

-44,300

24,100

-94,300

-141,400

0

0

0

Principal payments under capital lease obligations

1,000

1,100

1,000

1,200

1,200

1,300

0

0

0

-

-

-

-

Net financing activities

-54,700

-207,000

-510,800

-585,700

-606,900

-616,800

-622,600

-533,500

-687,700

-504,700

0

0

0

Cash and cash equivalents:
Effect of foreign exchange rate changes

-20,000

13,000

500

-16,400

-33,600

-32,500

-22,800

-21,000

10,000

12,100

0

0

0

Net change

62,300

-120,100

-22,400

27,200

74,500

122,400

96,400

20,100

303,800

471,000

0

0

0

Supplemental cash flow information:
Cash paid for interest

14,600

14,600

14,600

14,700

14,700

14,800

14,800

15,100

15,100

8,000

0

0

0

Cash paid for income taxes, net of refunds

152,300

160,000

184,500

194,500

170,900

184,700

201,300

193,000

129,200

113,100

0

0

0