BrightSphere Investment Group Inc.

BrightSphere Investment Group Inc.

$31.21
-0.03 (-0.1%)
New York Stock Exchange
USD, US
Asset Management

BrightSphere Investment Group Inc. (BSIG) Q1 2017 Earnings Call Transcript

Published at 2017-05-05 23:59:25
Executives
Brett Perryman – Head-Investor Relations Peter Bain – Chief Executive Officer, President and Director Steve Belgrad – Chief Financial Officer and Executive Vice President
Analysts
Craig Siegenthaler – Credit Suisse Michael Carrier – Bank of America Ryan Bailey – Citi Glenn Schorr – Evercore Robert Lee – KBW Patrick Davitt – Autonomous Chris Harris – Wells Fargo Andrew Disdier – Sandler O'Neill Michael Cyprys – Morgan Stanley
Operator
Ladies and gentlemen, thank you for standing by. Welcome to the OMAM Earnings Conference Call and Webcast for the First Quarter 2017. During the call, all participants will be in a listen-only mode. After the presentation, we will conduct a question-and-answer session. [Operator Instructions] Please note that this call is being recorded, today, May 4 at 10:00 a.m. Eastern Time. I'd now like to turn the call over to Brett Perryman, Head of Investor Relations. Please go ahead, Brett.
Brett Perryman
Thank you. Good morning, and welcome to OMAM's conference call to discuss our results for the first quarter of 2017. Before we get started, I'd like to note that certain comments made on this call may constitute forward-looking statements for the purposes of the safe harbor provision under the Private Securities Litigation Reform Act of 1995. Forward-looking statements are identified by words such as expect, anticipate, may, intends, believes, estimate, project and other similar expressions. Such statements involve a number of risks, uncertainties and other factors that could cause actual results to differ materially from these forward-looking statements. These factors include, but are not limited to, the factors described in OMAM's filings made with the Securities and Exchange Commission, including our most recent annual report on Form 10-K filed with the SEC on February 22, 2017, under the heading Risk Factors. Any forward-looking statements that we make on this call are based on assumptions as of today, and we undertake no obligation to update these statements as a result of new information or future events. We urge you not to place undue reliance on any forward-looking statements. During this call, we will discuss non-GAAP financial measures. A reconciliation of GAAP to non-GAAP measures is included in today's earnings press release, which is available in the Investor Relations section of our website, where you'll also find the slides that we will use as part of our discussion this morning. Today's call will be led by Peter Bain, our President and Chief Executive Officer; and Steve Belgrad, our Chief Financial Officer. I will now turn the call over to Peter.
Peter Bain
Thank you, Brett. Good morning, everyone. Thanks for joining us on the call and taking the time to be with us today. We certainly appreciate it. I'll make a couple of opening observations and then turn it over to Steve, so that he can walk you through the results in a little more detail. And then, as always, we will look forward to Q&A with you and a conversation about the business. We are very happy with the quarter. We delivered ENI per share of $0.34, which is a 26% increase year-over-year for the business model. And I think to put these earnings in a broader context, what's also important to understand about this quarter is that it demonstrates the strong operating results our business model can deliver in the face of some overall challenging industry conditions, and I think likewise, it shows how our strategy has positioned us to succeed in managing through the challenges that confront so many of our peers. And we benefited from a good market quarter, and the business capitalized on that by generating substantial growth in our management fee revenue, which we combined with strong expense control and accretive stock buybacks as well as the ongoing contribution to the business by the Landmark acquisition, to deliver these results. Overall, when we look at it, what we see is that we grew our revenues and our earnings substantially. We increased our weighted average fees and we widened our margins. This is a strong operating quarter. And I think the results also reflect our business model's ability to generate organic revenue growth even in a quarter where we worked through net AUM outflow. What this reflects is, the $800,000 of organic revenue growth that we delivered even while dealing with $2.5 billion of net AUM outflow. What drives this is, as we've been discussing with you in the past and will continue to focus on strategically, the $8.2 billion that we brought in, in the quarter, came in at 43 basis points in terms of fees. While the outflows went out at only 32 basis points. This 11 basis point positive fee delta helps our business model grow revenue in earnings, even when we face overall potential headwinds in the market. That brought our assets under management to just under a quarter of a trillion, which is a 3.9% sequential quarter growth, and it's up 14.5% from Q1 2016. Our long-term investment performance remains strong on a 3- and 5-year basis, which is really the way we look at the business. And certainly the way our Affiliates engage with their clients and consultants, if not over longer periods, actually increased quarter-to-quarter and you can see that, on a revenue-generating basis, on a 3- and 5-year measurement period, those results improved sequential quarter. We did take a look, as we always do, at the short term performance in the quarter and what we did see is, in looking at our 10 largest composites, 8 of those 10 beat their benchmarks. It's just not that all of them beat them by a substantial enough margin to flip that 1-year number. So obviously, we'll keep an eye on that and see how that trend continues. But from a short-term perspective, we feel pretty good about that. And then, reflecting our view about the business's ability to generate ongoing cash flow growth, our board approved a 12.5% increase in our dividend rate. So the June 30 dividend we'll pay this year will be at $0.09 a share, and that's reflect – that's consistent with what we've articulated our policy is philosophically, which is targeting about a 25% payout ratio for the dividend. And the last thing I'll point out as an initial matter is, in the quarter, as many of you know, our parent, Old Mutual plc in London, announced during the quarter an agreement to sell a passive minority interest of 24.9% to HNA Capital. And I think that's been pretty well received by the market strategically, because it provides, I think, some empirical clarity as to London's commitment to its managed separation and its exit in a reasoned way of its ownership position in us. If you move to Slide 4, it provides you with a reminder overview of the way we built our business model and growth strategy. And I think over the course of the quarter, the way we would look at it is that, on the core Affiliate front, our Affiliate's investment performance and asset class participation enabled them to participate in the good market, deliver good results, and therefore, fuel AUM growth. On the collaborative organic front, we continue to see progress in these long-term investments in our Affiliates, and in fact, are watching positive track record development in asset classes that diversify their businesses into asset classes, that we think will benefit going forward. On the Global Distribution front, Global Distribution had a very strong Q4. And so this quarter have very much focused on replenishing the pipeline, and they're continuing to perform consistent with their objectives. And I think this top pyramid of new partnerships really is the one that came in to play in sharper focus this quarter with Landmark's ongoing contribution to our growth, which is an important positive. In addition to the fact that we have stepped up our active engagement in our calling effort this quarter, I think that's been – not I think, it has being enabled by the clarity, again, that Plc's ongoing sell down and the announcement of the HNA transaction has provided. Slide 5 gives you a little bit of a summary update on AUM progression and Affiliate and asset class breakdown over the last year and quarter as well. Top left, you can see that 14.5% growth in AUM, and bottom left you can see the 3.9% growth in AUM just during the quarter. Top right provides you with the breakdown of our AUM by Affiliate. And then, bottom right, you can see our asset class break down. What you can see now is, as of 3/31, really only about a third of our AUM are in U.S. equity. More than 60% of our managed assets are now in the categories of alternatives, non-U. S. equity, global equity and emerging markets. And obviously, if you were to take that AUM asset class breakdown and recalculate it as a function of revenue generation, that 60% would be even higher. On Slide 6, here you can get a better breakdown in a little more detail on this issue of the distinction in our business model between AUM flow and revenue flow. And here, you can see on the left graph of AUM, that $2.5 billion net outflow in the quarter, and then when you look to the organic revenue impact on the right, how that actually translates into $800,000 of positive organic revenue generation. And the other thing that I'll point out is, again, that line item down below on this revenue impact graph of basis points on the inflows and basis points on the outflows, and there you can see in the quarter that 11 basis point positive delta, with AUM coming in at 43 and going out at 32. And what this has enabled us to do is, over the last year, our weighted average fee at the end of Q1 2016 was 33.7 basis points. Our weighted average fee at the end of this quarter, the first quarter of this year, was 37.4 basis points. That's a substantial increase in our weighted average fee. And I think the other observation I'd make is, when you look at this graph, 12 of the last 13 quarters, we've delivered a positive fee delta on the fees on our inflows versus the fees on our assets going out. Slide 7 provides, again, a little more breakdown on these flows, revenue and AUM by asset class. And again, you can see how, on the left, the outflow is really coming from those U.S. equity, and this quarter, fixed income asset classes, whereas the revenue generation is coming from the alternatives. And there, this graph on the right, you can see the positive impact that our Landmark acquisition is contributing to the business, which is valuable to us, obviously, and quite intentional. And then the last slide I'll spend a minute on is Slide 8, which is our overall investment performance. Again, as you can see, across our measurement criteria, both revenue-weighted, equal-weighted and asset-weighted, on a 3- and 5-year basis, our performance actually increased and improved over the last quarter. On the 1 year, there's a slight decline, and as I mentioned, we do know that in this first quarter, 8 of our top 10 largest strategies beat their benchmark. So we'll just see how that feathers itself in to the data going forward, and we'll keep an eye on that. And I think with that as an overview, I will hand it off to Steve, and have him walk you through the results in a little more detail.
Steve Belgrad
Great. Thanks, Peter, and good morning. The first quarter of 2017 was a positive one for OMAM as the earnings power of the business and the growth potential for 2017 came clearly in the focus. This quarter benefited from 4 key factors. As average AUM increased, fee rates expanded, cost rose only modestly relative to revenue leading to margin enhancement and the accretion from Landmark continued as expected. We also saw the positive impact of our capital management from the fourth quarter of last year, which increased our first quarter EPS. This quarter also set us up for a strong year. As we saw market- and flow-driven growth in our higher fee global non-U. S. asset classes, the EAFE and emerging market indices increased 7.2% and 11.4%, respectively, in the quarter while lower-fee U.S. large-cap value indices went up 3.3%. In addition, our largest revenue-weighted products mostly outperformed our indices in the first quarter, with the top 10 benchmark products generating a weighted average outperformance of 125 basis points for the quarter. Finally, Landmark continues to raise attractive assets and generate cash flow, fee rate and earnings accretion. Given these trends, our expectation is that ENI earnings should continue to increase from here as the year progresses, assuming a stable investing and operating environment. Comparing Q1 2017 to Q1 2016, economic net income was up 21.6% quarter-over-quarter to $38.9 million or $0.34 per share, driven by $45.9 million or 30% increase in ENI revenue and an $11.3 million or 18% increase in ENI operating expenses. On a per-share basis, ENI EPS increased almost 26%, benefited by the $6 million share buyback in December of last year. On market-driven increases and the acquisition of Landmark, partially offset by outflows, resulted in an 18.8% increase in average assets from the year-ago quarter, excluding equity-accounted Affiliates. Our continued shift in asset mix towards higher fee products enabled us to increase management fees by 31% during this period. Our weighted average fee rate increased by 3.7 basis points over the period, of which 3 basis points is attributable to Landmark, and the remainder to beneficial fee mix in the existing portfolio, driven by flow and markets. Net performance fees were effectively nil in both last year's and this year's first quarter as we continue to work our way through the management fee offsets in certain U.S. sub-advisory accounts. Combined, operating expenses and variable comp rose 24.8% year-over-year, driven by Landmark and higher formulaic variable compensation associated with increased earnings. Operating expenses were up 17.7%, and variable comp increased 36.9%. Excluding the impact of Landmark, operating expenses grew only 5% over Q1 2016 compared with about a 14% increase in revenue on the same basis. The combination of strong revenue growth and operating expense control resulted in a 269 basis point increase in the ENI operating margin to 36.4% and our adjusted EBITDA increased 32.2% to $59.9 million for the first quarter of 2017 compared to Q1 2016 due to the acquisition of Landmark and higher earnings in the existing business. Slide 10 gives a better perspective of our financial trends over the last 5 quarters as total average assets have increased steadily over the 12-month period due to market movement and the acquisition of Landmark. For each period, we show the core earnings power of the business by breaking out the impact of performance fees. As you can see, performance fees were not meaningful during this 5-quarter period, except for the fourth quarter of 2016 when performance fees typically peak from a seasonal perspective. Average assets including equity-accounted Affiliates increased 16.7% during the period from Q1 2016 to Q1 2017, while the concurrent increase in fee rates from 34.7 basis points to 37.7 basis points accelerated this growth, resulting in a 30% increase in revenue. While Landmark contributed about half of this revenue growth, the reminder was due to increasing average assets and fee rates in the existing business. Rising average fee rates have been driven by market appreciation in higher fee asset classes, and the revenue flow trends we have seen in 12 of the last 13 quarters, where higher fees are earned on new asset sales and lower fees are earned on outflows, primarily U.S. sub-advised and fixed income. Our operating margin of 36.4% was a significant improvement from the prior period's 33.7% and just about equal to our 2016 peak in the third quarter of 36.5%. On the right side of this chart you can see pretax ENI and after-tax ENI per share, which grew by 21% and 25.9%, respectively, over the period. Our 26% tax rate benefited by our U.K. domicile and intercompany interest was in line with the 26% to 27% full year level we indicated in our year-end earnings call. In a rising earnings environment like Q1 2017, the fixed nature of our tax benefit causes our effective tax rate to rise more quickly. On a full year basis, our effective tax rate last year was approximately 24%. Slide 11 provides insight into the drivers that impacted management fees from Q1 2016 to Q1 2017. The overall trend during this period was a continuation of the positive mix shift towards higher fee assets, accelerated by the Landmark transaction which closed in August 2016. As noted previously, on a combined basis, including equity-accounted Affiliates, our average fee rate increased by 3 basis points to 37.7 basis points in Q1 2017 from 34.7 in Q1 2016. In the left box, you can see average assets for Q1 2016 and Q1 2017 split out by our 4 key asset classes. The box on the right provides the gross management fee revenue generated by these average assets and basis points of fees, also broken out by asset class. On an overall basis, average assets were up 16.7% period-over-period and gross management fees, including the equity-accounted Affiliates were up 25.7% quarter-over-quarter. As you recall, our different asset classes have very different fee rates. Global non-U. S. equities and alternatives have average management fee rates of 42 basis points and 54 basis points respectively, while U.S. equities and fixed income have average management fee rates of 21 and 26 basis points, respectively. Between Q1 2016 and Q1 2017, the average fee rate on U.S. equity increased by 1 basis point, as outflows occur in the lowest fee sub-advised mandates, and alternatives increased by 12 basis points, primarily as a result of the Landmark investment. During this period, the combined share of higher fee global non-U.S. equity and alternative assets went up by 3% to 61% of average assets, while the share of U.S. equity decreased approximately 2% to 34%. All asset classes, except fixed income, grew in absolute terms during this period. On the right side of the chart, you can see the gross management fee revenue including equity-accounted Affiliates increased to $228.2 million. Of this amount, 74% was made up of higher fee global non-U.S. and alternative assets. The largest increase in revenue, not surprisingly, was in alternatives, as the Landmark transaction helped to drive a 65% increase in this category. The average assets and gross fees in these bar charts represent all assets managed by our Affiliates, including the equity-accounted Affiliates, Heitman and ICM. To tie back to ENI revenue, you need to subtract the average assets and management fees associated with the equity-accounted Affiliates, which we've done below each bar. Slide 12 provides perspective regarding ENI operating expenses for the 3 months ended March 31, 2017, and 2016 and December 31, 2016, and breaks out several of our key expense items. Total ENI operating expenses grew by 18% between Q1 2016 and 2017, for a total of $75 million for the quarter. Of this growth, about two-thirds was the result of the Landmark investment. Even within the limited expense increase in our existing Affiliate business, we continue to invest in key initiatives at our Affiliates, including non-U.S. at Barrow Hanley and multi-asset class at Acadian. On an aggregate basis, we achieved increased economies in the business as the ratio of operating expenses to management fees fell from 42.8% in Q1 2016 to 38.5% in Q1 2017 driven by scale in both the existing business and Landmark. While our ratio of expenses to management fees were higher in Q1 than the full year 2017 guidance of 37% to 38%, we expect this guidance to hold on a full year basis. The first and fourth quarters tend to have higher seasonal expenses than the second and third quarters, driven primarily by payroll taxes. The next key driver of profitability is variable compensation, shown in more detail on Slide 13. The table at the bottom of the slide divides total variable compensation into its 2 components: cash variable comp and equity amortization. In this exhibit, you can see the benefit of the profit share model, which links variable compensation to profitability. Variable comp increased 37% to $51.2 million in Q1 2016 to Q1 2017 proportionate to the 39% increase in earnings before variable comp. This increase was driven by both the acquisition of Landmark and growth in the existing business. In addition, we've calculated the ratio of total variable comp to earnings before variable comp. This ratio declined slightly to 41.5% from 42.1% in the prior year first quarter. For full year 2017, assuming normal growth of the equity markets from here, we continue to expect the variable compensation ratio to be in the range of 40% to 41% as we discussed in the year-end conference call. Affiliate key employee distributions for the 3 months ended March 31, 2017, and 2016 and December 31, 2016, are shown on Slide 14. Distributions represent the share of Affiliates profits owned by the Affiliate key employees. Between Q1 2016 and Q1 2017, distributions increased 80% from $8.3 million to $14.9 million or operating earnings were up 40% quarter-over-quarter. The lower increase in operating earnings relative to distributions resulted in an increase in the distribution ratio, where affiliate key employee distributions is a percent of operating earnings, from 16.1% to 20.6%. The 20.6% current ratio is driven by the acquisition of Landmark, which is owned 40% by its current employees, and is in line with our guidance of approximately 20% to 21% for the full year. Turning now to the balance sheet and capital on Slide 15. We've said previously that we believe our balance sheet provides multiple opportunities to increase shareholder value. With approximately $392 million of long-term debt and nothing drawn on our $350 million revolving credit facility, our debt-to-EBITDA ratio for the last 12 months is 1.76 as of March 31. This is at the low end of our target 1.75x to 2.25x debt to last 12 months EBITDA range, and provides flexibility to borrow up to an additional $125 million at current earnings levels pro forma with Landmark at the upper end of our target range. In addition, our cash of $117.7 million at 3/31 includes $65 million attributable to the holding company. As we look ahead to cash obligations for the remainder of the year, we expect to repurchase seed capital from the parent at June 30, totaling about $65 million and deferred tax assets, currently estimated to total $45.5 million at 6/30 and $47.5 million at 12/31. We expect to use internally generated cash predominantly to fund these obligations. This leaves financial capacity for share buybacks and/or acquisitions, particularly if EBITDA continues to increase in the stable market environment and fundraising from alternatives expands throughout the year. With respect to these DTA obligations, where corporate tax rate's to be reduced, our required DTA purchase payments would be reduced or retroactively refunded to reflect the economic impact of lower tax rates on the DTA usage. On June 30, we'll pay a quarterly dividend of $0.09 per share to shareholders of record on June 16. As Peter mentioned, this $0.01 per quarter dividend increase represents a 12.5% rise, and is consistent with our stated dividend policy of maintaining a 25% ENI payout ratio. One last item I'd like to point out is on Page 17, the reconciliation between GAAP and ENI net income. You'll notice that GAAP and ENI earnings diverge between Q1 2016 and Q1 2017. This difference was expected given the business performance and Landmark transaction structure, and is primarily driven by adjustments number 1 and number 2 on this chart. Item number 1, equal to $11.9 million adds back noncash expense related to increases in the value of the Affiliate's employee-owned equity. This number increased due to the growth of Affiliate earnings over this period, which drives the value of the employee equity. Item number 2 for $19.2 million relates to the acquisition of Landmark. Because both the 2018 contingent purchase price and the liquidity provisions of the pre-existing minority interest are subject to employee service requirements, these items are amortized through compensation expense, rather than booked to goodwill or minority interest. Had we not included the service provision in the transaction, this amortization would not have occurred. However, we prioritized employee retention and business benefits over accounting treatment and adjust this item out of ENI as part of our standard ENI definition. In Q1, we've also backed up $5.8 million of pretax gains associated with seed capital and co-investments, net of the associated financing cost, shown as Item 4, and also consistent with our standard ENI definition. Now, I'd like to turn the call back to the operator. And Peter and I are happy to answer any questions that you have.
Operator
[Operator Instructions] Your next question comes from the line of Craig Siegenthaler with Credit Suisse. Please go ahead.
Craig Siegenthaler
Thanks good morning.
Peter Bain
Hey, Craig.
Craig Siegenthaler
My first question is that, can you remind us if the HNA transaction places any limits on OMAM's ability to repurchase stock either in the open markets or directly from Plc due ownership constraints?
Peter Bain
No. There are no constraints in the deal.
Craig Siegenthaler
Got it. Got it. And then also, you may have said this, but maybe I missed it earlier. But can you remind us how large Landmark's total fundraising targets are over the next year? And then, how much has already been raised and included in current AUM balances? It looks like there's about $3.6 billion of total all inflows over the last 2 quarters, but I wasn't sure how much that was actually from Landmark.
Peter Bain
Yes, that's fair. I can do the first part. I can't do the second for you, Craig, because we're not allowed under Securities Laws and the Rules of Offerings of Securities to tell you their fundraising targets. However, in Q4 and Q1, which are the 2 quarters where we've been able to report AUM by Affiliate, the changes in Landmark's reported assets reflect their fundraising. So I think they're about $900 million in Q4, and this quarter, you'll see about $700 million of their AUM having increased, and that is their new flow. So that's what's gone into the financials so far.
Craig Siegenthaler
Got it. Thank you very much for taking my questions.
Peter Bain
Yes, sure.
Operator
Your next question comes from the line of Bill Katz with Citi. Please go ahead. Bill Katz with Citi. Your line is open.
Peter Bain
We lost Bill. Maybe he comes back in sometime.
Operator
Your next question comes from the line of Michael Carrier with Bank of America. Please go ahead.
Michael Carrier
Hi, thanks guys.
Peter Bain
Hi, Mike.
Michael Carrier
Maybe, I guess, two questions. Just on the pipeline and the flows, and then also on the fee rate. On the alternative side, I guess, we're just trying to figure out, given the increase that we've seen in the fee rate, in the funds that are coming online, is there some expectation that you have in terms of where that fee rate would maybe normalize? And then probably on the flip side, Barrow Hanley, I think, when we look at it, just the AUM in the flow trends, it seems like there's, obviously, been a little bit of pressure there. But I think they had a win in April. I just wanted to get some sense on what some of, maybe, the strategic things that you guys have been working on, like the international emerging market, if that stuff is starting to progress to offset some of the – like the industry headwinds there?
Peter Bain
Right, I'll do the second one, first. Barrow, you're right, they did have a – it's been reported. So we can mention the fact that they had an important win in April. And in fact, Michael, it was a win in ACWI ex-U. S. mandate, which is exactly the asset class diversification collaborative organic initiatives we've been working on with Barrow Hanley. That component, the emerging markets capability of Barrow Hanley, those are all strategies that we really started working with them 3-plus years ago, because these required track records and seeding and seasoning. Those are all – I think, they're coming online kind of in real-time now, and I think the win in April reflects that. We would hope to see traction in emerging markets beginning this year as well. The investment performance results, the numbers are there, which is terrific. So it does reflect an important component of the strategy of diversifying Barrow into non-U. S. asset classes, which, a, our view is, have a little bit of more a tailwind, number 1. And frankly, number 2, there's a different fee basis for them. So that can cover a decent amount of attrition in very low fees sub-advisory, large-cap U.S. value equity. And that's playing out the way we had planned with Barrow to manage through it. And I think the other piece on that win that you just mentioned is, the product itself was a function of our collaborative engagement with Barrow Hanley. And the win itself was a result of our Global Distribution team's effort in working with them. So that's the plan, that's certainly the strategy and we'll – we're encouraged the way it's playing out, and we'll keep executing on it. In terms of the fee rates, I think, Steve can probably hit that one.
Steve Belgrad
Yes. If you look, obviously, on Table 12 of the press release – Page 14, you can see the sequential period-over-period increases in the fee rates. And obviously, what is driving that is, on the alternative side, primarily, Landmark, as you can see from December to March, the weighted average fee rate for alternatives went from 50 to 54, to the extent that there's continued fundraising there. We would expect that average fee rate on alternatives to continue to increase. I think where it ultimately gets to and how that drives down to the fees overall is really going to depend on the ultimate fundraising of Landmark. But is it possible that the number of – that's 37.7 now to end up a couple of basis points more? Yes, you know, it certainly is possible.
Peter Bain
And Michael, look the other piece. This is a multi-variable matrix, as you know. The other piece that meaningfully affects what happens to our fee rates is, what the Affiliates are doing with respect to their own asset class fundraising. And the move and the contribution that Landmark is making is important and it's positive. But our fees would have gone up this quarter without that. And so again, we continue to build a business that's focused on asset classes that will be in favor and asset classes that have relatively positive or attractive fee characteristics themselves.
Steve Belgrad
We obviously, as well benefited this quarter as emerging markets and non-U. S. and EAFE, which would be the higher fee asset classes as well, got a boost from market – higher market appreciation than large-cap value, which would have been a relatively lower fee rate. So it's that combination, as Peter said, of what's happening in the fee mix of new assets coming in and assets going out as well as the market. The key thing that we focus on is not just the fee rate but, obviously, the absolute dollar amounts. Because look, you can – you don't want to lose your way to higher fee rate. So look, even though you would expect on the margin to have more outflows coming from the lower fee asset classes, we'd much rather have slightly lower fee rate but have higher revenue. That's what we're looking at. That's our objective.
Michael Carrier
Makes sense. And then one, maybe just quick follow-up. Just on Landmark. I know you can't project what their fundraising is going to be. But any sense on historically, like when they went through the last fundraising cycle, like any rough estimate of what they raised in the legacy funds, I mean, the funds that are already being invested?
Peter Bain
Maybe the best way to get at that to give you a sense of the process to-date, and this – we have to be really careful in this discussion as you understand. But we are obviously tracking it closely. I would tell you that, if you took this fundraising cycle in terms of momentum and time and progress, and compared it to their last round of fundraising cycles in terms of the percentage assets that have been raised of the target on where they are and the timeline, they're very consistent with past processes. So I think that's sort of maybe the best way to be able to respond to the question, Michael.
Michael Carrier
Okay. Thanks a lot.
Peter Bain
Yes.
Operator
Your next question comes from the line of Bill Katz from Citi. Your line is open. Please go ahead.
Ryan Bailey
Hi, this is actually Ryan filling in for Bill.
Peter Bain
Hey, Ryan.
Ryan Bailey
How are you? I had a quick question about the pipeline. If you could maybe describe a little bit about the nature of the pipeline there, and maybe the impact on fee rates going forward? And if you could give us any sense of asset class mix, that would be great as well.
Peter Bain
Actually, the best way to respond to that is, the pipeline in terms of order of magnitude is consistent with where it's been over the last year, couple of years. So that's solid. And in terms of asset class breakdown of targeted mandates, it's consistent with our stated objectives of building the business in a diversified way, but also focusing on classes that have positive fee characteristics. So the pipeline probably breaks down, not all that inconsistently with the asset class breakdown on Slide 3, or wherever it is. When you look at the mandates.
Ryan Bailey
Got it, okay. And then...
Peter Bain
The other thing usually – I'll add one more piece actually, Ryan. The other thing is, the mandate at – for which the competition is being held in asset classes like large-cap U.S. value equity and/or long-duration fixed income, they tend to be larger amounts. They tend to be larger mandates that you're competing for. So it can move in a lumpier number.
Ryan Bailey
Got it. Okay. And then, I guess, usually on a kind of on a quarterly basis, you give us little bit of an update about what sort of boutique [ph] Affiliates you're having conversations with or what you might be interested in. I was just wondering if you could give us an update there as well?
Peter Bain
Yes. I think, we continue to believe that the landscape that makes the most strategic and economic sense for us is the illiquid strategy landscape. I think that we continue to think there's real value there. I think we think that the economics of the business is good. And I think that we think that the value delivered to clients is good, and we think that the institutional demand will be solid. So as we've been out having meetings this quarter, we've tended to focus our energy and attention on illiquid strategies across the board.
Ryan Bailey
Great. Thank you very much.
Peter Bain
Sure.
Operator
Your next question comes from the line of Glenn Schorr with Evercore. Your line is open.
Glenn Schorr
Thank you. A question on the outflows in U.S. equity. Is most of it on the sub-advisory side, and is it just a continuation of product preference, active to passive? And where I'm getting at with this is, I'm curious if you have any thoughts on how much, either in the past or to go forward, we should focus on Vanguard getting left out of some of the major wire houses distributions?
Peter Bain
That's interesting. I saw that Morgan Stanley announcement this morning, Glenn. I think that, certainly, the U.S. large-cap value equity sub-advisory outflow, which, as you all know, is principally the Windsor II fund at Vanguard, that order of magnitude has been relatively consistent. So that hasn't moved meaningfully. We did see some allocation away from large-cap value, separate account. And I'm not sure I can draw any meaningful trend conclusions. Part of it is because Q1 in the institutional world and in our business tends to actually stand apart from Qs 2, 3 and 4 if you look back historically. And that's principally because when we look at it, you tend to see if you're going to have reallocation decisions. You tend to see them in the first quarter as institutional businesses and pension funds, and consultants are reviewing year-end portfolio construction and allocation and tend to make those decisions and move things. And that's actually what we saw this quarter. If you look at Q1 2016 versus Q1 this year, we actually held up pretty well on the sales front, north of $8 billion coming in. The real difference was in what went out. And Q1 2016, we actually fared really well on the allocation front, in the sense that we didn't have much allocated away. This quarter, if you look at the outflow, we had some substantial separate account fixed income allocations away, which is why that number is larger than it historically has been. One of them was just frankly $0.5 billion mandate that was in a pension fund that got merged in a corporate transaction and then got reallocated. Those things happen. So I'm not sure we're going to draw any trends on where that heads. I mean, we do think U.S. large-cap value equity retail sub-advisory will continue to come under pressure and have outflow. Where it ends, where it reaches new equilibrium, we really don't have a feel.
Glenn Schorr
Appreciate all that. Steve, maybe a question on timing of Landmark's expenses. They're in fundraising cycle, higher expenses upfront. When in the year do they start to fade out? And any order of magnitude you can help us with?
Steve Belgrad
I think their expenses were primarily put on over the last year or so, leading up to the fundraising. I think what's really going to happen is not so much that their expenses will – their expense will increase. Obviously, they contributed to our consolidated increase when you look at Q1 2016 to Q1 2017, because they all came on during that period in August. In terms of growth, just looking at that affiliate, obviously, wouldn't expect their expenses to grow any more than any other Affiliates, maybe even a little less. What's really going to happen there is, obviously, the extent they raise additional funds, their revenue is going to be increasing much faster than the expense side there.
Glenn Schorr
Fair enough. All right, thank you very much.
Steve Belgrad
Yes.
Operator
Your next question comes from the line of Robert Lee with KBW. Please go ahead.
Robert Lee
Thanks good morning guys.
Steve Belgrad
Hey, Rob.
Robert Lee
I just have two questions. First one is, can you just remind us with HNA, when the first tranche of that transaction closes? And once that's done there, if I remember correctly, there should be nothing precluding Old Mutual if they chose to, to sell down their stake some more?
Peter Bain
That's right, yes. I think – I mean, look, obviously, that's the first tranche is, an HNA London deal. Our understanding is they're working towards that first tranche closing in the next couple of weeks. So that seems to be moving exactly the way it should. And then the way the transaction is structured, Plc absolutely can go into the market and sell down between tranche 1 and tranche 2. And then tranche 2 automatically adjusts the number of shares, so that HNA ends at 24.9%. So Plc has that ability to do that, yes.
Steve Belgrad
Just because there's not a limit for them to go into the market before...
Peter Bain
No, they could go in – they can go in anytime.
Robert Lee
Okay, great. And just maybe as a follow up for Steve. I guess, if we look out next year, maybe even into 2019, and assuming Landmark is successful in all its fundraisings, there's some, I guess, reasonably meaningful earn-outs or contingent payments, I guess, for them. Can you just remind us on what some of those are? And as part of that, if you make those payments, which I'm sure you hope you do, would that generate some incremental tax benefits as part of that as well?
Steve Belgrad
Yes. The incremental payments that we would make would get treated exactly the same way as the initial payment would. So you would be able to amortize the intangibles, assuming tax law still allows you to do that, which we'll assume – for purposes of your question, we'll assume that nothing has changed.
Peter Bain
Well, assume there's still taxes, Rob.
Robert Lee
Unfortunately, yes.
Steve Belgrad
Yes. In terms of the earn-out, the maximum earn-out is $225 million, which would get – whatever it ultimately is, would get paid out probably sometime in the first quarter of 2019, because you'd be calculating at the end of 2018. So we'll see how that plays out.
Robert Lee
Maybe just a follow up. And I know you didn't specifically disclose some of the metrics and stuff. But with the earn-outs structured in a way that the multiple, so to speak, on the incremental revenues or earnings that come on is pretty similar to what you'd paid in the initial deal price?
Peter Bain
Yes. Rob, I think, that is a fair statement. And it is a very much a function of ultimately how much they deliver. And so it's keyed to that. And look, the most important thing to us is, the way the math works, and we and Landmark are perfectly aligned on this, as we should be. The higher the – the greater the amount of the earn-out, the greater the amount of accretion to our shareholders.
Steve Belgrad
But even at the maximum level, the multiple would actually be a little bit lower than if you just looked at the first down payment.
Peter Bain
That's accurate. That's right. That's true.
Steve Belgrad
I think what we've said is before financing costs, what we're expecting is sort of 8x to 10x all-in cost of the transaction with obviously the more assets are raised and all that and the higher the earn-out, you get towards the top end of that range.
Peter Bain
And the 8 to 10 multiples Steve's talking about is an EBITDA multiple, Rob.
Steve Belgrad
Earnings.
Peter Bain
Yes, actually earnings before, pre-tax. Before finance...
Robert Lee
Great. That’s all for me, guys.
Peter Bain
Yes, you bet.
Operator
Your next question comes from the line of Patrick Davitt with Autonomous. Your line is open.
Patrick Davitt
Good morning, guys. Thanks. On the Barrow win, it looks like that is a sub-advised win with 6 others. To the extent you can, is it fair to assume the size is, kind of, split evenly there, so something in the $1 billion to $2 billion range?
Peter Bain
That's fair, it's not disclosed. So I don't want to put them in an awkward position, and frankly. But we'll get at that probably when we do Q2 results for what's that worth, Patrick. But yes, that's not – it's probably not a crazy assumption.
Patrick Davitt
And you hinted that, even though some of the sub-advisory outflows have been low fee, this might be a little bit higher fee than the ones we've seen going out?
Peter Bain
I think that it's consistent with the sub-advisory overall weighted fee. It, you know...
Steve Belgrad
For that type of – for that type of a product, obviously, a ACWI ex-U. S. product, non-U. S. product would have higher sub-advisory fees than domestic.
Peter Bain
Than Windsor II. It certainly...
Steve Belgrad
And certainly a lot more than Windsor II.
Peter Bain
That's correct.
Patrick Davitt
Okay, cool. And then finally, the – could we expect you to resume market repurchases in 2Q? Or do you probably need to get through the cash outlays to Old Mutual first?
Peter Bain
I don't think it's a function of the cash outlays to Old Mutual first, as much as it is, Patrick, a function of the best use of a buyback. And we value the public float. There's real value. So to go into the market and reduce our public float when we are in the process of working with London to enable it to exit its ownership, there may be opportunities to engage in buyback activity, but in a way that does not produce the public float, and in fact, on a relative proportion, increases it.
Steve Belgrad
We just think it's a – I think as we indicated, the best source of buyback shares most likely are going to be Old Mutual.
Peter Bain
Yes. That makes the most sense to us.
Patrick Davitt
Make sense. Thank you.
Peter Bain
Okay, good thanks.
Operator
Your next question comes from Chris Harris with Wells Fargo. Please go ahead.
Chris Harris
Thanks. So you guys are clearly having a lot of success in global equity. And I assume Acadian is playing a pretty big role in that. So I guess the question is, what's resonating so well at that Affiliate right now? And we've seen some other of your peers had pretty good performance in global equity and just cannot produce the flows. So it seems like it's something beyond performance. So if you guys can maybe comment a little on that, that would be great.
Peter Bain
I guess, the only comment I'll make, Chris, on that is, it's important to understand what a very well diversified business Acadian really is. I mean, number 1, their investment performance is very good. Number 2, it's good across a number of different strategies. So Acadian isn't a global equity firm, Acadian is a manager of multiple strategies including global, including emerging markets, including U.S. They're going to be working through with the market, rolling out a multi-asset class capability, which is going to be important. And there's a layering on top of all of those different strategies that they've very successfully built out, which is a series of managed-volatility capabilities. And I think that the market really – in my view, they're clearly 1 of the absolute leaders in that space. So Acadian isn't a global story, it's a much broader case than that. And that's probably the reason you're seeing – I guess, to the extent you're hearing, their penetration's success in the market. It's really that.
Steve Belgrad
When you're saying global, I think, you're talking about global in a broader sense as opposed to specific global product, right? Is that true?
Chris Harris
Yes, right. Exactly.
Steve Belgrad
Exactly. Okay, Yes.
Peter Bain
Yes.
Chris Harris
All right. The other question I had was more of a market oriented-type question. I guess, we have decent visibility into how passive is sort of affecting the retail channel, but what's a little less clear to us is, how disruptive or not it is in institutional channel. I know you guys have a really good line of sight into that. So I guess, what I want to ask is, how penetrated do you think passive is in institutional? Do you think it has the potential to be as disruptive as it is in retail or not? Any comment there would be great.
Peter Bain
Yes. Look, I do have a view on this. And it's – I hope it's the right balanced one, because you can see it reflected in our strategy. I think you need to be cognizant of the potential impact of passive in the institutional space, but you need to be really thoughtful about where it might have an impact. And I think we've reached a couple of following conclusions: number 1, to the extent you're going to have that be a relevant competitive factor in institutional, it's likely to be in the largest and most commoditizable investment classes. And I think that's why you see it in very large-cap U.S. equity strategies, and we are aware and thoughtful about that and we are concerned. And therefore, it goes to our strategy of having worked with our Affiliates to build out non-U. S., nontraditional asset class capabilities, so that you are diversifying into the asset classes where we really do not believe passive is going to become much of a force. And I think we've seen that to be true. Certainly, that is reflected in our movement into illiquid strategies and the Landmark acquisition, and we'll continue to move in that direction. But I also do not believe as a macro matter, passive is going to be anywhere like the force it's been in retail. And in fact, we did some work and Casey Quirk did some decent work on this. They did some analysis, which we actually looked at and presented last October over in London, where they asked investors both in the retail space and the institutional space, what their forward-looking intentions were with respect to allocating as between passive and active. And in the retail space, investors were saying they still intended to allocate more of their portfolio to passive. And I think it was about a 10% to 11% forward-looking shift. In the institutional space, the response Casey Quirk got from the institutional world was, to the extent institutional investors had determined that a component of the portfolio construction was going to be passive, they had reached the target level. And in fact, the intention of the institutional space going into 2017 was to either maintain their existing passive level or look at opportunities to redeploy more into active. And we think, to the extent there's redeployment into active, it's going to be toward the non-U. S. and illiquid strategies that we're building out and focusing on.
Chris Harris
That’s interesting. Thank you.
Peter Bain
Yes.
Operator
Your next question comes from the line of Andrew Disdier with Sandler O'Neill. Please go ahead.
Andrew Disdier
Hello, everyone.
Peter Bain
Good morning, Andrew.
Andrew Disdier
So first on the buyback. Just between the time the first and the second tranche closes, it sounds like you can repurchase. But then after that, assuming HNA does not participate, is it probably limited, just given the 25% threshold? And just kind of thinking about the buyback on a go-forward basis.
Peter Bain
Yes, I think that's right. I think when they're at 24.9%, we'd want them to go ahead and participate pro-rata in buybacks just to maintain that position, sure.
Steve Belgrad
And look, you'd also have, as you continue to make acquisitions, I would think at some point down the road, we'd be equity issuers as well. So I think we're always going to look at the various options to return capital to shareholders to the extent appropriate.
Andrew Disdier
Understood. And then, as far as HNA goes, can you just update us on some of the feedback coming from whether it be current Affiliates, prospective partners and current clients? And then, obviously it's still early, but how are you thinking about working with some of their portfolio of companies abroad?
Peter Bain
All right. Let's see, Andrew, you've got a few constituencies there. I'll start with the Affiliates. I think the Affiliates seem fine with it, because it provides a break in that logjam that we had at with London for a while in terms of exiting the stock. I think that provides clarity. It certainly provides clarity to the consultant and client community, that we will be a publicly-traded, independent asset management multi-boutique that will have a passive minority investor. So the Affiliates, the clients, the consultants, they all seem fine. Year 1 of the next constituencies or at least some of your clients are, but our shareholders seem to view it as a positive because, again, it breaks that overhang logjam. With respect to working with HNA's portfolio companies, I don't know, maybe we'll get preferred pricing on airlines. Other than that, I think our position is they are a supportive minority passive investor. We're going to let it close. We're going to let them come to a board meeting and we'll start exploring opportunities there. But – and we certainly think it's – if anything, it'll be a net positive, but let's get all this other stuff done first.
Andrew Disdier
Got it. I was talking more of the – some of their insurance portfolio companies. But understood.
Peter Bain
You got it. If there are opportunities, we'll identify them thoughtfully, carefully and then approach them the correct way.
Andrew Disdier
Thank you.
Peter Bain
Yes.
Operator
Your next question comes from the line of Michael Cyprys with Morgan Stanley. Please go ahead.
Michael Cyprys
Good morning, thanks for taking the question. Just wanted to circle back to the margin. You had nice fee rate accretion in the quarter. I'm just thinking, out over the next 3 to 5 years, how we should be thinking about the impact, if we continue to see the fee rate accretion just impacting the bottom line, the margin. 29%, I think you had or so after Affiliate distribution. So how high could that rise over the next couple of years? Or is that – are there offsets elsewhere?
Steve Belgrad
Frankly, Michael, I don't even really think of that after Affiliate distributions, because that's 100% a function of how much of an Affiliate we own. I mean, if we bought – so it's like, if we had just one affiliate and no holding company expenses and that affiliate had a 40% margin, the margin that we calculate before affiliate distributions, which we have a 40% margin, which judges how well is that business run, whereas, the number before after the distributions would be 20%, if we own half of it. So the 29% is entirely just sort of a falls out of the amount of ownership we have at each Affiliate. So the way I think about it tends to be the number of where could you be in terms of 37%, 38% type of margin. And I think if you didn't, I'd break that up into making – if you did not have any additional acquisitions and then if you did. So if you didn't have any additional acquisitions, I think that number could clearly get to 40-ish percent or so. I think as you begin to think about a margin much above 40%, I think, we really need to be asking ourselves whether we're reinvesting enough money back into the business. We think we have tremendous opportunities with our Affiliates to reinvest money into their businesses, and we want to make sure that we are doing that appropriately. And you would have to – we'd really have to make sure we were reinvesting before I'd want to see the margin go much above 40%. To the extent that you add a number of new Affiliates, I don't see our cost structure at the holding company changing much, were we to do that, and so therefore, you get additional sources of leverage of the holding company in Global Distribution expenses, and that would probably allow you to increase by a 1% or 2% into the '40s. But that's the way I sort of think about it. [Indiscernible] on the new Affiliates being at the same sort of rate as the existing Affiliates in terms of margin themselves.
Michael Cyprys
Just a follow-up question. I just want to come back to the seed DTA purchase commitment that you have coming up, I think that's $110 million commitment in June of this year, if I'm not mistaken. I think you had mentioned you'd predominantly fund that from internal cash. If I look at your cash balance, it's about $117 million. So I guess, how comfortable are your running low on the cash level? And how much flexibility do you have on the investment portfolio at the $190 million?
Steve Belgrad
I think it's about $93 million from DTA plus 65% for the seed. So that's like a 158-or-so. That's – when we look it what cash is going to be coming through to the holding company over the remainder of the year, we can fund that and fund all of our other obligations, maybe we have a tiny draw into the facility, maybe not. But we certainly have enough coming in. There's the $117 million again, a lot of that belong to the Affiliates anyway. I think it's 65% that sort of belongs to us. But we're going to be generating distributions from the Affiliates to us over the remaining months of the year as well.
Michael Cyprys
Okay. So it sounds like you wouldn't necessarily need to go into the markets to raise debt. You also have the flexibility with the revolver.
Steve Belgrad
Not at all. So we can fund those obligations along with the coinvestments we need to do and all that, call it without any drawdown of meaning on the revolver. So you would really only have to go into the revolver to the extent that you're buying back shares or making an acquisition. And depending on the size of the acquisition, you would look at how much of that you fund with debt, either short or long-term, versus some form of equity or equity-linked security.
Michael Cyprys
Okay. Great. Thanks for the color.
Steve Belgrad
Sure.
Operator
This concludes our question-and-answer session. I'd like to turn the conference call back over to Peter Bain.
Peter Bain
Thanks so much, and I would just like to thank everyone for joining us this morning. We enjoyed the conversation with you as always, and we'll look forward to speaking with you going forward. Take care everyone.