NEW YORK, March 29, 2012 /PRNewswire/ -- CIFC
Corp. (NASDAQ: DFR) ("CIFC" or the "Company") announced its
results of operations for its fourth quarter and full year ended
December 31, 2011 and announced a
$10 million share repurchase
program.
(Logo:
http://photos.prnewswire.com/prnh/20111114/NY06218LOGO )
Full Year and Fourth Quarter 2011 Highlights
- In April 2011, the Company
(formerly Deerfield Capital Corp. referred to hereinafter as
"Legacy Deerfield") merged (the "Merger") with Commercial
Industrial Finance Corp. ("Legacy CIFC"), which increased the
Company's collateralized loan obligation ("CLO") assets under
management ("AUM") from $5.4 billion
as of March 31, 2011 to $10.6 billion as of December 31, 2011.
- Following the Merger, the Company re-focused its business on
fee-based asset management of investment funds based on corporate
credit obligations, and on CLOs in particular. In addition, the
Company exited non-core activities and assets, and changed its name
to CIFC Corp.
- The Company successfully launched a new CLO, CIFC Funding
2011-I, Ltd. ("CIFC CLO 2011-I"), which closed on January 19, 2012.
- Adjusted Earnings Before Taxes ("AEBT") for the year ended
December 31, 2011 totaled
$25.0 million compared to
$19.6 million for the year ended
December 31, 2010. This increase is
primarily due to the increased AUM and related investment advisory
fees earned since the Merger. AEBT for the fourth quarter of 2011
totaled $6.6 million compared to
$10.8 million for the fourth quarter
of 2010. This decrease is primarily due to lower net investment and
interest income and higher compensation and benefits expense, which
was partially offset by increased investment advisory fees. AEBT is
a non-GAAP financial measurement that management uses to evaluate
and present the Company's economic results. See AEBT (Non-GAAP)
section below for further details.
- GAAP net loss attributable to CIFC Corp. was $32.6 million, or $1.82 of net loss per share, for the year ended
December 31, 2011 compared to net
income of $85.9 million, or
$7.81 of diluted net earnings per
share, for the year ended December 31,
2010. GAAP net loss attributable to CIFC Corp. was
$22.5 million, or $1.10 of net loss per share, for the fourth
quarter of 2011 compared to net income attributable to CIFC Corp.
of $76.2 million, or $4.76 of diluted net earnings per share, for the
fourth quarter of 2010. As a result of the Merger and the
significant tax valuation allowance adjustments that occurred in
the fourth quarter of 2010, management believes that there is a
lack of comparability with the prior year periods.
- Cash at December 31, 2011 totaled
$36.0 million and, primarily as a
result of non-core asset dispositions, increased to approximately
$100 million as of February 29, 2012.
- The Company today also announced that its Board of Directors
has authorized a share repurchase program of up to $10 million of CIFC's common stock.
Fourth Quarter & Full Year 2011 Business & Financial
Overview
"2011 was a watershed year," said Peter
Gleysteen, President and Chief Executive Officer. "The first
quarter was spent preparing for the Deerfield and CIFC merger which transformed
the Company into one of the largest independent CLO managers
globally. Goals for the year included integrating the businesses
onto one platform, redefining our strategy to focus on fee-based
asset management, disposing of non-core activities and assets,
increasing cash reserves, strengthening our senior management team
and initiating growth. I am delighted to confirm that we achieved
all of these objectives. Especially noteworthy was the closing of a
new CLO, including distribution of a third of its equity to outside
investors, which we think is a significant statement of the power
of our performance-based brand. Looking ahead, we believe there is
growing investor demand for credit products with a high degree of
safety and attractive risk-adjusted returns which CIFC is
well-positioned and highly qualified to provide."
Business Overview and Discussion of the Merger
In April 2011, the Company merged
with Legacy CIFC, an asset manager focused primarily on management
of corporate credit investments for third party investors. Legacy
CIFC has one of the leading track records in the U.S. managed CLO
segment. Pre-Merger, the Company had approximately $5.4 billion in CLO AUM, which increased
post-Merger to $10.6 billion as of
December 31, 2011. The Merger was
primarily effected as a stock transaction with the result that the
Company is more strongly capitalized as it acquired Legacy CIFC,
including the rights to manage its CLO management contracts,
without significantly increasing its long-term debt. In
acquiring Legacy CIFC, the Company also acquired CypressTree
Investment Management, LLC, a credit asset manager that Legacy CIFC
acquired in December 2010, and
CypressTree's CLO management contracts.
Following the Merger, management re-focused the combined Company
as a fee-based corporate credit asset manager for third party
investors. The Company, in a process that began in 2011 and most of
which was completed by February 2012,
exited non-core activities and assets, including the sales of (1)
its residential mortgage-backed securities ("RMBS") portfolio, (2)
its rights to manage its sole European CLO, Gillespie CLO PLC
("Gillespie"), and (3) its
investments in (and rights to manage) the DFR Middle Market CLO
Ltd. ("DFR MM CLO"). While the Gillespie management contract did relate to
the core business, the Company does not have a presence in
Europe at this time. The Company
received €5.3 million ($7.1 million)
plus future contingent payments of €0.8 million
($1.1 million) for the sale of
Gillespie. The DFR MM CLO assets
likewise are related to the Company's core expertise in corporate
credit obligations, but management determined it not an efficient
use of Company capital because (i) it did not generate contractual
investment advisory fee revenues, (ii) the risk profile of the
loans underlying the CLO securities held by the Company was not
deemed suitable, and (iii) it tied up a substantial amount of
capital. The Company's investments in the DFR MM CLO consisted of
subordinated notes and debt with face amounts of $50.0 million and $19.0
million, respectively, for which the Company received
$36.5 million (the Company previously
received cumulative distributions of $57.0
million).
As a result of the transactions noted above, the Company's cash
position increased to approximately $100
million as of February 29,
2012. As the Company focuses on growing its core asset
management business, management expects to utilize the Company's
cash to capitalize or seed new investment vehicles generating
investment advisory fee revenues, including warehouses the Company
may establish from time to time to facilitate launching new CLOs or
other funds, and co-investments alongside third party investors in
new CLOs managed by the Company. The Company may also utilize
cash and other sources of liquidity to consummate further strategic
business combinations.
Prior to the Merger, both Legacy Deerfield and Legacy CIFC had
acquired other asset managers. CIFC is now comprised of four
asset management subsidiaries, CIFC Asset Management LLC, Columbus
Nova Credit Investments Management LLC, CypressTree Investment
Management, LLC and Deerfield Capital Management LLC. All are
operated jointly on Legacy CIFC's investment management
platform.
Following the Merger, the Company's operations have been moved
from Legacy Deerfield's Rosemont,
Illinois offices to Legacy CIFC's office in New York, New York, now the Company's
headquarters. Integration of the management teams is now
complete, and recent additions to the management team include a new
Chief Financial Officer, a new Chief Operating Officer, and an
executive for a newly created senior position, Head of Capital
Markets & Distribution.
In January 2012, the Company
closed CIFC CLO 2011-I which successfully priced in December 2011. The Company began earning
investment advisory fees related to CIFC CLO 011-I upon the January
closing. The Company plans to launch additional CLOs and other
credit-based asset management products subject to market conditions
and other factors.
Share Repurchase Program
The Company today also announced that its Board of Directors has
authorized a share repurchase program of up to $10 million of CIFC's common stock. Under
the program, the repurchases may be made in open-market or in
private transactions and may be made pursuant to SEC Rule 10b5-1
trading plans. Shares may be repurchased from time to time
and in such amounts as market conditions warrant, subject to price
ranges set by management and regulatory considerations.
AEBT (Non-GAAP)
AEBT is a non-GAAP financial measurement that management
utilizes to analyze, manage and present the Company's performance.
This non-GAAP financial measurement was developed by management
after the Merger given the Company's decision to focus on its core
asset management business. AEBT replaces Core Earnings, a non-GAAP
measurement the Company previously disclosed, as management
believes that AEBT is a superior metric to Core Earnings for
managing and presenting the performance of its business. The
Company believes AEBT reflects the nature and substance of the
business and the economic results driven by investment advisory fee
revenues from the management of client funds, which today are
primarily CLOs.
The Company is required under GAAP to consolidate certain
variable interest entities, which include certain of the CLOs the
Company manages as further described below. This required
consolidation results in a presentation that materially differs
from the way management views the business and as a result
management developed AEBT, a non-GAAP metric for measuring the
performance of its core business.
To derive AEBT, the Company starts with the GAAP statement of
operations, deconsolidates all of the CLOs and CDOs consolidated by
the Company (excluding the DFR MM CLO) (the "Consolidated CLOs")
and then eliminates and adjusts certain other items. This is
provided in detail in Exhibits 1.1 to 1.4.
AEBT includes the following:
- Investment advisory fees net of any fee sharing
arrangements;
- Net investment and interest income as follows:
- Distributions on CLO subordinated notes (also known as "CLO
equity");
- Interest income on CLO debt investments;
- Net investment and interest income from balance sheet
investments (which included RMBS until the liquidation of that
portfolio);
- Net investment and interest income includes (i) net interest
income from warehouses the Company may establish from time to
time to facilitate launching new CLOs or other funds and (ii) gains
(losses) on assets within any such warehouses, determined and
accrued upon formalizing a transaction (not upon settlement);
- Realized gains (losses) from dispositions of core assets;
- Routine expenses directly attributable to generating
revenues;
- Corporate interest expense;
- Depreciation and amortization expenses of operating fixed
assets.
AEBT excludes the following:
- Realized and unrealized gains (losses) on dispositions of
legacy non-core assets;
- Unrealized gains (losses) on core assets;
- Non-recurring operating expenses, and one-time strategic
transaction expenses (such as expenses related to the Merger);
- Non-cash expenses such as amortization and impairment of
intangible assets;
- Income taxes.
A detailed calculation of AEBT and a reconciliation between GAAP
net income (loss) attributable to CIFC Corp. and AEBT is set forth
in Exhibits 1.1 to 1.4 to this press release.
AEBT may not be comparable to similar measures presented by
other companies, as it is a non-GAAP financial measurement that is
not based on a comprehensive set of accounting rules or principles
and therefore, may be defined differently by other companies. In
addition, AEBT should be considered an addition to, not as a
substitute for, or superior to, financial measures determined in
accordance with GAAP.
AEBT totaled $6.6 million and
$25.0 million for the quarter and
year ended December 31, 2011,
respectively, and $10.8 million and
$19.6 million for the quarter and
year ended December 31, 2010,
respectively.
Net Revenues
Investment Advisory Fees
During the quarter and year ended December 31, 2011 and 2010, the Company earned
investment advisory fees from its management of CLOs, CDOs,
separately managed accounts and other investment products.
Investment advisory fees from the Company's management of CLOs and
CDOs totaled $12.2 million and
$40.3 million for the quarter and
year ended December 31, 2011,
respectively, and $9.8 million and
$29.5 million for the quarter and
year ended December 31, 2010,
respectively. Investment advisory fees increased primarily as
result of the Merger. Investment advisory fees from CLOs comprised
90% and 83% of total investment advisory fees the Company earned in
2011 and 2010, respectively.
Net Investment and Interest income
Net investment and interest income totaled $5.5 million and $22.7
million for the quarter and year ended December 31, 2011, respectively, and $9.7 million and $24.6
million for the quarter and year ended December 31, 2010, respectively. The quarterly
and yearly net declines in net investment and interest income are
based on several factors, the most significant of which were 1)
liquidation of the Company's RMBS portfolio in the second quarter
of 2011, 2) net investment and interest income underlying a total
return swap agreement (the "Warehouse TRS") which the warehouse
entity (the "Warehouse SPV") used to accumulate loans to facilitate
launching CIFC CLO 2011-I, and 3) timing differences of
distributions from the Company's investments in the DFR MM CLO.
Expenses
Expenses totaled $11.2 million and
$38.6 million for the quarter and
year ended December 31, 2011,
respectively, and $8.7 million and
$35.1 million for the same periods in
2010. The increases were primarily the result of increases in
compensation and benefits of $2.0
million and $5.9 million and
professional services of $0.6 million
and $0.9 million for the quarter and
year ended December 31, 2011,
respectively, as compared to the same periods in 2010. The
increases in compensation and benefits and professional services
during the periods are primarily the result of the Merger.
Following completion of the Merger, management began executing a
plan to realize the expected economies of scale of the combined
company through a reduction of the workforce. In addition, several
revenue producing activities that were viewed as non-core to the
Company's business were wound down. Rationalization activities are
expected to continue at a more modest level through the second
quarter of 2012.
These increases in expenses from the prior year were partially
offset by reductions in general and administrative expenses. The
reduction in corporate interest expense was primarily the result of
the June 9, 2010 discharge of the
$73.9 million in aggregate principal
outstanding of senior notes for $55.0
million plus accrued interest. This discharge was
accomplished with the proceeds from the issuance of $25.0 million in aggregate principal amount of
convertible notes and other available cash. While the convertible
notes are accruing interest at a higher effective interest rate
than the senior notes, the substantially lower outstanding
principal amount resulted in a decrease in corporate interest
expense.
The following table represents the Company's AEBT, Adjusted
EBIT, and Adjusted EBITDA for the quarter and year ended
December 31, 2011 and 2010:
AEBT Summary:
|
|
|
Quarter
ended December 31,
|
|
Variance
|
|
Year ended
December 31,
|
|
Variance
|
|
|
2011
|
|
2010
|
|
2011 vs.
2010
|
|
2011
|
|
2010
|
|
2011 vs.
2010
|
|
|
(In
thousands)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment advisory
fees
|
$ 12,361
|
|
$ 9,794
|
|
$
2,567
|
|
$ 40,878
|
|
$ 30,121
|
|
$
10,757
|
|
Net investment and
interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment and
interest income
|
6,136
|
|
9,876
|
|
(3,740)
|
|
24,377
|
|
25,503
|
|
(1,126)
|
|
Interest
expense
|
643
|
|
197
|
|
446
|
|
1,680
|
|
928
|
|
752
|
|
Net
investment and interest income
|
5,493
|
|
9,679
|
|
(4,186)
|
|
22,697
|
|
24,575
|
|
(1,878)
|
|
Total net revenues
|
17,854
|
|
19,473
|
|
(1,619)
|
|
63,575
|
|
54,696
|
|
8,879
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
5,768
|
|
3,783
|
|
1,985
|
|
19,719
|
|
13,847
|
|
5,872
|
|
Professional
services
|
1,951
|
|
1,391
|
|
560
|
|
5,835
|
|
4,925
|
|
910
|
|
Insurance
expense
|
466
|
|
744
|
|
(278)
|
|
1,790
|
|
2,903
|
|
(1,113)
|
|
Other general and
administrative expenses
|
1,061
|
|
847
|
|
214
|
|
3,498
|
|
4,169
|
|
(671)
|
|
Depreciation and
amortization
|
88
|
|
199
|
|
(111)
|
|
551
|
|
881
|
|
(330)
|
|
Occupancy
|
458
|
|
374
|
|
84
|
|
1,495
|
|
1,668
|
|
(173)
|
|
Corporate interest
expense
|
1,456
|
|
1,370
|
|
86
|
|
5,678
|
|
6,688
|
|
(1,010)
|
|
Total expenses
|
11,248
|
|
8,708
|
|
2,540
|
|
38,566
|
|
35,081
|
|
3,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AEBT (1)
|
$ 6,606
|
|
$ 10,765
|
|
$
(4,159)
|
|
$ 25,009
|
|
$ 19,615
|
|
$
5,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBIT (2)
|
$ 8,062
|
|
$ 12,135
|
|
$
(4,073)
|
|
$ 30,687
|
|
$ 26,303
|
|
$
4,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(3)
|
$ 8,150
|
|
$ 12,334
|
|
$
(4,184)
|
|
$ 31,238
|
|
$ 27,184
|
|
$
4,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
See detailed reconciliations
between net income (loss) attributable to CIFC Corp., the most
comparable GAAP financial measure, and AEBT in Exhibits 1.1 to
1.4.
|
|
(2)
|
Adjusted EBIT is AEBT excluding
corporate interest expense.
|
|
(3)
|
Adjusted EBITDA is Adjusted EBIT
excluding depreciation and amortization of operating fixed
assets.
|
|
|
|
|
GAAP Operating Results
Net loss attributable to CIFC Corp. was $22.5 million, or $1.10 of net loss per share for the quarter ended
December 31, 2011, compared to net
income attributable to CIFC Corp. of $76.2
million, or $4.76 of diluted
net earnings per share for the quarter ended December 31, 2010. Net loss attributable to
CIFC Corp. was $32.6 million, or
$1.82 of net loss per share for the
year ended December 31, 2011 compared
to net income attributable to CIFC Corp. of $85.9 million, or $7.81 of diluted net earnings per share for the
year ended December 31, 2010.
The $98.7 million and $118.5 million declines in net income
attributable to CIFC Corp. for the quarter and year ended
December 31, 2011, compared to the
prior year periods, were materially affected by increases in income
tax expense of $79.8 million and
$73.6 million, respectively.
During the fourth quarter of 2010 the Company released the
valuation allowance against its net deferred tax assets of
$68.8 million which contributed
significantly to the income tax benefits recorded within the
consolidated statements of operations for the quarter and year
ended December 31, 2010. In
addition, net income attributable to CIFC Corp. included net losses
of $9.7 million and $14.7 million related to the consolidation of DFR
MM CLO for the quarter and year ended December 31, 2011, respectively, compared to net
income of $4.5 million and
$16.8 million during the prior year
periods. The declines in consolidated net income of DFR MM
CLO of $14.2 million and $31.5 million for the quarter and year ended
December 31, 2011, respectively, were
primarily related to the markdown of the loan positions within DFR
MM CLO to net realizable value during the year ended December 31, 2011 as a result of the pending sale
of the Company's investments in and rights to manage DFR MM CLO.
Total expenses increased by $8.3
million and $13.5 million for
the quarter and year ended December 31,
2011, respectively, compared to the prior year periods.
In addition to the expense increases already discussed above
within the AEBT discussion, the Company experienced increases in
depreciation and amortization expense as compared to the prior year
periods as a result of the amortization of significant intangible
assets acquired in the Merger. The year ended December 31, 2011 also included restructuring
charges associated with the Merger, expenses related to the launch
of CIFC CLO 2011-I and the sale of the Company's investments in and
rights to manage the DFR MM CLO.
The net results of the consolidated CLOs and CDOs are included
in the net income (loss) attributable to non-controlling interests
(which generally is comprised of the debt and subordinated note
investments of third parties in these CLOs and CDOs) on the
consolidated statement of operations. These results are
primarily driven by the changes in fair value of the assets and
liabilities of the consolidated CLOs and CDOs. These results are
not indicative of the performance of the consolidated CLOs and CDOs
or the cash distributions received by investors from such
consolidated CLOs and CDOs.
AUM
Investment advisory fees earned from investment products the
Company manages on behalf of third party investors are the
Company's primary source of revenue. These fees typically consist
of management fees based on the account's assets and, in some
cases, incentive fees based on the profits the Company generates
for the account.
The following table summarizes the AUM for the Company's
significant investment product categories:
|
December 31,
2011
|
|
September
30, 2011
|
|
December 31,
2010
|
|
|
Number of
|
|
|
|
Number of
|
|
|
|
Number of
|
|
|
|
|
Accounts
|
|
AUM
(1)
|
|
Accounts
|
|
AUM
(1)
|
|
Accounts
|
|
AUM
(1)
|
|
|
|
|
(In
thousands)
|
|
|
|
(In
thousands)
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CLOs (2)
|
29
|
|
$
10,555,255
|
|
29
|
|
$
10,698,765
|
|
16
|
|
$
5,468,802
|
|
ABS CDOs
|
10
|
|
2,931,478
|
|
10
|
|
3,029,217
|
|
10
|
|
3,342,028
|
|
Corporate Bond CDOs
|
4
|
|
271,072
|
|
4
|
|
329,570
|
|
4
|
|
485,718
|
|
Total AUM (3)
|
43
|
|
$
13,757,805
|
|
43
|
|
$
14,057,552
|
|
30
|
|
$
9,296,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
AUM numbers generally reflect
the aggregate principal or notional balance of the collateral and,
in some cases, the cash balance held by the CLOs and CDOs and are
as of the date of the last trustee report received for each CLO and
CDO prior to the respective AUM date. The AUM for the Company’s
Euro-denominated CLO and CDO has been converted into U.S. dollars
using the spot rate of exchange as of the respective AUM
date.
|
|
|
|
|
(2)
|
Subsequent to December 31, 2011,
the Company (i) successfully launched CIFC CLO 2011-I which is
expected to achieve a AUM level of approximately $400.0 million,
(ii) completed the sale of its investments in and rights to manage
the DFR MM CLO with AUM of $152.9 million as of December 31, 2011,
and (iii) sold its rights to manage its sole European CLO with AUM
of $324.2 million as of December 31, 2011.
|
|
|
|
|
(3)
|
Total AUM for December 31, 2011,
September 30, 2011 and December 31, 2010 included $152.9
million, $182.0 million and $262.4 million, respectively, related
to DFR MM CLO. Deerfield Capital Management LLC, one of the
Company’s indirect wholly-owned subsidiaries, managed DFR MM CLO
during these periods but was not contractually entitled to receive
any management fees therefrom for as long as all of the
subordinated notes issued by DFR MM CLO were held by Deerfield
Capital LLC or an affiliate thereof.
|
|
|
|
|
|
|
|
During the quarter ended December 31,
2011, total AUM decreased by $0.3
billion, primarily as a result of expected declines in AUM
on certain CLOs and CDOs which are out of their reinvestment
periods and which used proceeds to repay debt securities issued by
those CLOs and CDOs. During the year ended December 31, 2011, total AUM increased by
$4.5 billion, primarily as a result
of the increase in CLO AUM of $5.1
billion as a result of the Merger.
Liquidity
As of December 31, 2011, total
liquidity was comprised of unrestricted cash and cash equivalents
of $36.0 million. In addition to cash
and cash equivalents, on a deconsolidated basis, as of December 31, 2011 the Company had its investment
in DFR MM CLO, its investment in the Warehouse SPV and $7.0 million of other investments in certain CLOs
the Company manages which management views as other sources of
potential liquidity.
During January 2012, the Company
settled its obligations under the Warehouse TRS and launched the
new CLO, CIFC CLO 2011-I. The Company received proceeds of
$47.4 million upon the settlement of
the Warehouse TRS, of which it invested $17.4 million in the subordinated notes of CIFC
CLO 2011-I and paid $3.6 million in
expenses related to the launch of CIFC CLO 2011-I. During January
2012 the Company also completed the sale of its rights to
manage its sole European CLO, Gillespie, for a $7.1
million payment on the closing date and future deferred
payments up to approximately $1.1
million. During February 2012,
the Company completed the sale of its investments in and rights to
manage the DFR MM CLO for an aggregate price of $36.5 million. Prior to this sale, the Company's
investments in the DFR MM CLO consisted of 100% of the residual
tranche of subordinated notes with a face amount of $50.0 million and debt with a face amount of
$19.0 million. In addition to the
sale proceeds of $36.5 million, the
Company had already received distributions on its investments in
the DFR MM CLO, from the date of its initial investment through
December 31, 2011, totaling
$57.0 million. As of February 29, 2012, the Company's cash position
increased to approximately $100
million.
About the Company
The Company, based in New York,
is one of the largest independent senior secured corporate loan
managers globally. The Company believes its investment model is a
highly differentiated combination of quantitative analytics,
fundamental credit expertise and market valuation capabilities to
provide value added for investors. The Company's heritage CIFC CLO
fund family has market leading performance in the U.S. managed CLO
segment. The firm managed $10.6
billion across 29 CLOs as of December
31, 2011 and 28 CLOs as of March 29,
2012 serving more than 200 institutional investors in
North America, Europe, Asia
and Australia. For more
information, please visit the Company's website at
www.cifc.com.
NOTES TO PRESS RELEASE
Certain statements in this press release are forward-looking
statements, as permitted by the Private Securities Litigation
Reform Act of 1995. These include statements regarding future
results or expectations. Forward-looking statements can be
identified by forward-looking language, including words such as
"believes," "anticipates," "expects," "estimates," "intends,"
"may," "plans," "projects," "will" and similar expressions, or the
negative of these words. Such forward-looking statements are based
on facts and conditions as they exist at the time such statements
are made, various operating assumptions and predictions as to
future facts and conditions, which may be difficult to accurately
make and involve the assessment of events beyond the Company's
control. Caution must be exercised in relying on forward-looking
statements. The Company's actual results may differ materially from
the forward-looking statements contained in this press release as a
result of the following factors, among others: reductions in
the Company's assets under management and related investment
advisory and incentive fee revenue; the Company's ability to
complete future CLO transactions, including the Company's ability
to effectively finance such transactions through warehouse
facilities and the amounts the Company might be required to invest
in new CLO transactions, and the Company's ability to assume or
otherwise acquire additional CLO management contracts on favorable
terms, or at all; the Company's ability to accumulate sufficient
qualified loans in its warehouse facilities and the Company's
exposure to market price risk and credit risk of the loan assets
held in such warehouse facilities; the Company's ability to make
investments in new investment products, realize fee-based income
under its investment management agreements, grow its fee-based
income and deliver strong investment performance, the Company's
failure to realize the expected benefits of the Merger and the
acquisition of Columbus Nova Credit Investments Management, LLC;
competitive conditions impacting the Company and the assets managed
by the Company; the Company's ability to attract and retain
qualified personnel; the Company's receipt of future CLO
subordinated investment advisory fees on a current basis; the
impact of certain accounting policies, including the required
consolidation of numerous investment products that the Company
manages into its financial statements on (i) investors'
understanding of the Company's actual business and financial
performance, and (ii) the Company's ability to clearly communicate
management's view of such business and financial performance; the
current economic environment in the
United States; disruptions to the credit and financial
markets in the United States and
globally; the impact of the downgrade of the United States credit rating; and
contractions or limited growth as a result of uncertainty in
the United States economy; the
ability of DFR Holdings, LLC and CIFC Parent Holdings, LLC to
exercise substantial control over the Company's business;
impairment charges or losses initiated by adverse industry or
market developments or other facts or circumstances; the outcome of
legal or regulatory proceedings to which the Company is or may
become a party; the impact of pending legislation and regulations
or changes in, and the Company's ability to remain in compliance
with laws, regulations or government policies affecting its
business, including investment management regulations and
accounting standards; the Company's business prospects, the
business prospects of and risks facing the companies in which the
Company invests and the Company's ability to identify material
risks facing such companies; the ability to maintain the Company's
exemption from registration as an investment company pursuant to
the Investment Company Act of 1940; reductions in the fair value of
the Company's assets; limitations imposed by the Company's existing
indebtedness and the Company's ability to access capital markets on
commercially reasonable terms; the Company's ability to maintain
adequate liquidity; fluctuation of the Company's quarterly results
from quarter to quarter; and other risks described from time to
time in the Company's filings with the SEC.
The forward-looking statements contained in this press release
are made as of the date hereof, and the Company does not undertake
any obligation to update any forward-looking statement to reflect
subsequent events, new information or circumstances arising after
the date hereof. All future written and oral forward-looking
statements attributable to the Company or any person acting on its
behalf are expressly qualified in their entirety by the cautionary
statements contained or referenced above. In addition, it is the
Company's policy generally not to make any specific projections as
to future earnings, and it does not endorse any projections
regarding future performance that may be made by third parties.
Exhibit 1.1
The table below provides a reconciliation between the net income
(loss) attributable to CIFC Corp. and AEBT, a non-GAAP measurement
used by management, for the quarter ended December 31, 2011:
|
Quarter
ended December 31, 2011
|
|
|
|
Consolidated
|
|
Consolidation
|
|
Deconsolidated
|
|
Reconciling
and
|
|
Adjusted
Totals
|
|
|
|
GAAP
|
|
Adjustments
(1)
|
|
GAAP
|
|
Non-Recurring
Items
|
|
To Compute
AEBT
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Investment advisory
fees
|
$
3,334
|
|
$
11,679
|
|
$
15,013
|
|
$
(2,652)
|
(2)
|
$
12,361
|
|
|
Net investment and
interest income:
|
|
|
|
|
|
|
|
|
|
|
|
Investment and
Interest income
|
3
|
|
741
|
|
744
|
|
5,392
|
(3)
|
6,136
|
|
|
Interest
expense
|
1
|
|
-
|
|
1
|
|
642
|
(4)
|
643
|
|
|
Net
investment and interest income
|
2
|
|
741
|
|
743
|
|
4,750
|
|
5,493
|
|
|
Total net revenues
|
3,336
|
|
12,420
|
|
15,756
|
|
2,098
|
|
17,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
5,768
|
|
-
|
|
5,768
|
|
-
|
|
5,768
|
|
|
Professional
services
|
5,227
|
|
-
|
|
5,227
|
|
(3,276)
|
(5)
|
1,951
|
|
|
Insurance
expense
|
466
|
|
-
|
|
466
|
|
-
|
|
466
|
|
|
Other general and
administrative expenses
|
1,061
|
|
-
|
|
1,061
|
|
-
|
|
1,061
|
|
|
Depreciation and
amortization
|
4,851
|
|
-
|
|
4,851
|
|
(4,763)
|
(6)
|
88
|
|
|
Occupancy
|
458
|
|
-
|
|
458
|
|
-
|
|
458
|
|
|
Corporate interest
expense
|
-
|
|
-
|
|
-
|
|
1,456
|
(7)
|
1,456
|
|
|
Impairment of intangible
assets
|
718
|
|
|
|
718
|
|
(718)
|
(8)
|
-
|
|
|
Restructuring
charges
|
(418)
|
|
-
|
|
(418)
|
|
418
|
(9)
|
-
|
|
|
Total expenses
|
18,131
|
|
-
|
|
18,131
|
|
(6,883)
|
|
11,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) and Gain
(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss) on
investments, loans,
|
|
|
|
|
|
|
|
|
|
|
|
derivatives
and liabilities
|
(3,185)
|
|
(147)
|
|
(3,332)
|
|
3,332
|
(10)
|
-
|
|
|
Corporate interest
expense
|
(1,456)
|
|
-
|
|
(1,456)
|
|
1,456
|
(7)
|
-
|
|
|
Strategic transactions
expenses
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Other, net
|
(2)
|
|
-
|
|
(2)
|
|
2
|
(10)
|
-
|
|
|
Net other income (expense) and gain (loss)
|
(4,643)
|
|
(147)
|
|
(4,790)
|
|
4,790
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
(19,438)
|
|
12,273
|
|
(7,165)
|
|
13,771
|
|
6,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net results of
Consolidated Variable Interest Entities
|
26,467
|
|
(30,304)
|
|
(3,837)
|
|
3,837
|
(11)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax expense
(benefit)
|
7,029
|
|
(18,031)
|
|
(11,002)
|
|
17,608
|
|
6,606
|
|
|
Income tax expense
(benefit)
|
11,503
|
|
-
|
|
11,503
|
|
(11,503)
|
(12)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
(4,474)
|
|
(18,031)
|
|
(22,505)
|
|
29,111
|
|
6,606
|
|
|
Net gain attributable to
noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
and
Consolidated Variable Interest Entities
|
(18,031)
|
|
18,031
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss) attributable
to CIFC Corp.
|
$
(22,505)
|
|
$
-
|
|
$
(22,505)
|
|
$
29,111
|
|
$
6,606
|
(A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 1.2
The table below provides a reconciliation between the net income
(loss) attributable to CIFC Corp. and AEBT, a non-GAAP measurement
used by management, for the quarter ended December 31, 2010:
|
Quarter
ended December 31, 2010
|
|
|
|
Consolidated
|
|
Consolidation
|
|
Deconsolidated
|
|
Reconciling
and
|
|
Adjusted
Totals
|
|
|
|
GAAP
|
|
Adjustments
(1)
|
|
GAAP
|
|
Non-Recurring
Items
|
|
To Compute
AEBT
|
|
|
|
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Investment advisory
fees
|
$
2,946
|
|
$
6,848
|
|
$
9,794
|
|
$
-
|
|
$
9,794
|
|
|
Net investment and
interest income:
|
|
|
|
|
|
|
|
|
|
|
|
Investment and
Interest income
|
1,598
|
|
757
|
|
2,355
|
|
7,521
|
(3)
|
9,876
|
|
|
Interest
expense
|
197
|
|
-
|
|
197
|
|
-
|
|
197
|
|
|
Net
investment and interest income
|
1,401
|
|
757
|
|
2,158
|
|
7,521
|
|
9,679
|
|
|
Total net revenues
|
4,347
|
|
7,605
|
|
11,952
|
|
7,521
|
|
19,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
4,510
|
|
-
|
|
4,510
|
|
(727)
|
(13)
|
3,783
|
|
|
Professional
services
|
1,391
|
|
-
|
|
1,391
|
|
-
|
|
1,391
|
|
|
Insurance
expense
|
744
|
|
-
|
|
744
|
|
-
|
|
744
|
|
|
Other general and
administrative expenses
|
847
|
|
-
|
|
847
|
|
-
|
|
847
|
|
|
Depreciation and
amortization
|
1,924
|
|
-
|
|
1,924
|
|
(1,725)
|
(6)
|
199
|
|
|
Occupancy
|
374
|
|
-
|
|
374
|
|
-
|
|
374
|
|
|
Corporate interest
expense
|
-
|
|
-
|
|
-
|
|
1,370
|
(7)
|
1,370
|
|
|
Impairment of intangible
assets
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Total expenses
|
9,790
|
|
-
|
|
9,790
|
|
(1,082)
|
|
8,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) and Gain
(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss) on
investments, loans,
|
|
|
|
|
|
|
|
|
|
|
|
derivatives
and liabilities
|
1,400
|
|
2,099
|
|
3,499
|
|
(3,499)
|
(10)
|
-
|
|
|
Corporate interest
expense
|
(1,370)
|
|
-
|
|
(1,370)
|
|
1,370
|
(7)
|
-
|
|
|
Other, net
|
(85)
|
|
-
|
|
(85)
|
|
85
|
(10)
|
-
|
|
|
Net other income (expense) and gain (loss)
|
(1,598)
|
|
2,099
|
|
501
|
|
(501)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
(7,041)
|
|
9,704
|
|
2,663
|
|
8,102
|
|
10,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net results of Consolidated
Variable Interest Entities
|
(35,019)
|
|
39,540
|
|
4,521
|
|
(4,521)
|
(11)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax expense
(benefit)
|
(42,060)
|
|
49,244
|
|
7,184
|
|
3,581
|
|
10,765
|
|
|
Income tax expense
(benefit)
|
(68,271)
|
|
-
|
|
(68,271)
|
|
68,271
|
(12)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
26,211
|
|
49,244
|
|
75,455
|
|
(64,690)
|
|
10,765
|
|
|
Net loss attributable to
noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
and
Consolidated Variable Interest Entities
|
50,009
|
|
(50,009)
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss) attributable
to CIFC Corp.
|
$
76,220
|
|
$
(765)
|
|
$
75,455
|
|
$
(64,690)
|
|
$
10,765
|
(A)
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 1.3
The table below provides a reconciliation between the net income
(loss) attributable to CIFC Corp. and AEBT, a non-GAAP measurement
used by management, for the year ended December 31, 2011:
|
Year ended
December 31, 2011
|
|
|
|
Consolidated
|
|
Consolidation
|
|
Deconsolidated
|
|
Reconciling
and
|
|
Adjusted
Totals
|
|
|
|
GAAP
|
|
Adjustments
(1)
|
|
GAAP
|
|
Non-Recurring
Items
|
|
To Compute
AEBT
|
|
|
|
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Investment advisory
fees
|
$
11,455
|
|
$
35,942
|
|
$
47,397
|
|
$
(6,519)
|
(2)
|
$
40,878
|
|
|
Net investment and
interest income:
|
|
|
|
|
|
|
|
|
|
|
|
Investment and
Interest income
|
3,332
|
|
3,455
|
|
6,787
|
|
17,590
|
(3)
|
24,377
|
|
|
Interest
expense
|
350
|
|
-
|
|
350
|
|
1,330
|
(4)
|
1,680
|
|
|
Net
investment and interest income
|
2,982
|
|
3,455
|
|
6,437
|
|
16,260
|
|
22,697
|
|
|
Total net revenues
|
14,437
|
|
39,397
|
|
53,834
|
|
9,741
|
|
63,575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
19,993
|
|
-
|
|
19,993
|
|
(274)
|
(13)
|
19,719
|
|
|
Professional
services
|
9,111
|
|
-
|
|
9,111
|
|
(3,276)
|
(5)
|
5,835
|
|
|
Insurance
expense
|
1,790
|
|
-
|
|
1,790
|
|
-
|
|
1,790
|
|
|
Other general and
administrative expenses
|
3,498
|
|
-
|
|
3,498
|
|
-
|
|
3,498
|
|
|
Depreciation and
amortization
|
16,423
|
|
-
|
|
16,423
|
|
(15,872)
|
(6)
|
551
|
|
|
Occupancy
|
1,495
|
|
-
|
|
1,495
|
|
-
|
|
1,495
|
|
|
Corporate interest
expense
|
-
|
|
-
|
|
-
|
|
5,678
|
(7)
|
5,678
|
|
|
Impairment of intangible
assets
|
1,822
|
|
-
|
|
1,822
|
|
(1,822)
|
(8)
|
-
|
|
|
Restructuring
charges
|
3,686
|
|
-
|
|
3,686
|
|
(3,686)
|
(9)
|
-
|
|
|
Total expenses
|
57,818
|
|
-
|
|
57,818
|
|
(19,252)
|
|
38,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) and Gain
(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss) on
investments, loans,
|
|
|
|
|
|
|
|
|
|
|
|
derivatives
and liabilities
|
1,910
|
|
(2,529)
|
|
(619)
|
|
619
|
(10)
|
-
|
|
|
Corporate interest
expense
|
(5,678)
|
|
-
|
|
(5,678)
|
|
5,678
|
(7)
|
-
|
|
|
Strategic transactions
expenses
|
(1,459)
|
|
-
|
|
(1,459)
|
|
1,459
|
(14)
|
-
|
|
|
Other, net
|
5
|
|
-
|
|
5
|
|
(5)
|
(10)
|
-
|
|
|
Net other income (expense) and gain (loss)
|
(5,222)
|
|
(2,529)
|
|
(7,751)
|
|
7,751
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
(48,603)
|
|
36,868
|
|
(11,735)
|
|
36,744
|
|
25,009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net results of Consolidated
Variable Interest Entities
|
(288,171)
|
|
274,294
|
|
(13,877)
|
|
13,877
|
(11)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax expense
(benefit)
|
(336,774)
|
|
311,162
|
|
(25,612)
|
|
50,621
|
|
25,009
|
|
|
Income tax expense
(benefit)
|
6,980
|
|
-
|
|
6,980
|
|
(6,980)
|
(12)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
(343,754)
|
|
311,162
|
|
(32,592)
|
|
57,601
|
|
25,009
|
|
|
Net loss attributable to
noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
and
Consolidated Variable Interest Entities
|
311,162
|
|
(311,162)
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss) attributable
to CIFC Corp.
|
$
(32,592)
|
|
$
-
|
|
$
(32,592)
|
|
$
57,601
|
|
$
25,009
|
(A)
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 1.4
The table below provides a reconciliation between the net income
(loss) attributable to CIFC Corp. and AEBT, a non-GAAP measurement
used by management, for the year ended December 31, 2010:
|
Year ended
December 31, 2010
|
|
|
|
Consolidated
|
|
Consolidation
|
|
Deconsolidated
|
|
Reconciling
and
|
|
Adjusted
Totals
|
|
|
|
GAAP
|
|
Adjustments
(1)
|
|
GAAP
|
|
Non-Recurring
Items
|
|
To Compute
AEBT
|
|
|
|
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Investment advisory
fees
|
$
12,002
|
|
$
18,119
|
|
$
30,121
|
|
$
-
|
|
$
30,121
|
|
|
Net investment and
interest income:
|
|
|
|
|
|
|
|
|
|
|
|
Investment and
Interest income
|
8,093
|
|
1,795
|
|
9,888
|
|
15,615
|
(3)
|
25,503
|
|
|
Interest
expense
|
928
|
|
-
|
|
928
|
|
-
|
|
928
|
|
|
Net
investment and interest income
|
7,165
|
|
1,795
|
|
8,960
|
|
15,615
|
|
24,575
|
|
|
Total net revenues
|
19,167
|
|
19,914
|
|
39,081
|
|
15,615
|
|
54,696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
14,918
|
|
-
|
|
14,918
|
|
(1,071)
|
(13)
|
13,847
|
|
|
Professional
services
|
4,925
|
|
-
|
|
4,925
|
|
-
|
|
4,925
|
|
|
Insurance
expense
|
2,903
|
|
-
|
|
2,903
|
|
-
|
|
2,903
|
|
|
Other general and
administrative expenses
|
4,697
|
|
-
|
|
4,697
|
|
(528)
|
(15)
|
4,169
|
|
|
Depreciation and
amortization
|
12,618
|
|
-
|
|
12,618
|
|
(11,737)
|
(6)
|
881
|
|
|
Occupancy
|
1,668
|
|
-
|
|
1,668
|
|
-
|
|
1,668
|
|
|
Corporate interest
expense
|
-
|
|
-
|
|
-
|
|
6,688
|
(7)
|
6,688
|
|
|
Impairment of intangible
assets
|
2,566
|
|
-
|
|
2,566
|
|
(2,566)
|
(8)
|
-
|
|
|
Total expenses
|
44,295
|
|
-
|
|
44,295
|
|
(9,214)
|
|
35,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) and Gain
(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss) on
investments, loans,
|
|
|
|
|
|
|
|
|
|
|
|
derivatives
and liabilities
|
(1,047)
|
|
4,754
|
|
3,707
|
|
(3,707)
|
(10)
|
-
|
|
|
Corporate interest
expense
|
(6,688)
|
|
-
|
|
(6,688)
|
|
6,688
|
(7)
|
|
|
|
Strategic transactions
expenses
|
(5,565)
|
|
-
|
|
(5,565)
|
|
5,565
|
(14)
|
-
|
|
|
Net gain on the discharge
of the Senior Notes
|
17,418
|
|
-
|
|
17,418
|
|
(17,418)
|
(16)
|
-
|
|
|
Other, net
|
(1,046)
|
|
-
|
|
(1,046)
|
|
1,046
|
(10)
|
-
|
|
|
Net other income (expense) and gain (loss)
|
3,072
|
|
4,754
|
|
7,826
|
|
(7,826)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
(22,056)
|
|
24,668
|
|
2,612
|
|
17,003
|
|
19,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net results of Consolidated
Variable Interest Entities
|
(58,804)
|
|
75,543
|
|
16,739
|
|
(16,739)
|
(11)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax expense
(benefit)
|
(80,860)
|
|
100,211
|
|
19,351
|
|
264
|
|
19,615
|
|
|
Income tax expense
(benefit)
|
(66,570)
|
|
-
|
|
(66,570)
|
|
66,570
|
(12)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
(14,290)
|
|
100,211
|
|
85,921
|
|
(66,306)
|
|
19,615
|
|
|
Net loss attributable to
noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
and
Consolidated Variable Interest Entities
|
100,211
|
|
(100,211)
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss) attributable
to CIFC Corp.
|
$
85,921
|
|
$
-
|
|
$
85,921
|
|
$
(66,306)
|
|
$
19,615
|
(A)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A)
|
Represents AEBT.
|
|
(1)
|
Adjustments to eliminate the
impact of the Consolidated CLOs.
|
|
(2)
|
Adjustments to reflect AEBT net
of fee sharing arrangements.
|
|
(3)
|
The establishment of interest
income for distributions received on the Company's investments in
the DFR MM CLO and interest income and realized gains (losses)
underlying the Warehouse TRS. During the periods presented, the
Company owned 100% of the subordinated notes of DFR MM CLO and was
required to consolidate DFR MM CLO. As management views the
economic impact of the Company's investments in DFR MM CLO as the
distributions received on those investments, the calculation of
AEBT eliminates the GAAP net income (loss) on DFR MM CLO (included
within Net Results of Consolidated Variable Interest Entities) and
includes the distributions received on the Company's investments in
DFR MM CLO. As management views the economic impact of the
Warehouse TRS to be similar to a traditional warehouse borrowing
arrangement, the calculation of AEBT eliminates the GAAP net income
(loss) on the Warehouse TRS (included within Net Results of
Consolidated Variable Interest Entities) and includes the net
interest income and gains (losses) underlying the Warehouse TRS.
This includes a loss of $1.4 million determined and accrued upon
formalizing a transaction (not upon settlement).
|
|
(4)
|
Adjustment establishes interest
expense underlying the Warehouse TRS.
|
|
(5)
|
Elimination of certain
professional fees related to the launch of CIFC CLO 2001-I and the
sale of the Company's investments in DFR MM CLO. While the launch
of new CLOs is expected to be part of the Company's ongoing core
asset management activities, the Company does not expect to bear
similar significant professional fees associated with the issuance
of additional new CLOs. In addition, eliminates the benefit of the
insurance settlement received related to the reimbursement of legal
fees associated with the Company's settlement with the
SEC.
|
|
(6)
|
Elimination of intangible asset
amortization. The adjustment for the year ended December 31, 2010
also includes $5.5 million of non-recurring accelerated
depreciation and amortization expense related to certain leasehold
improvements and equipment the Company abandoned in connection with
its relocation to a new office space on April 30, 2010.
|
|
(7)
|
Reclassification of corporate
interest expense from other income (expense) and gain (loss) to
expenses.
|
|
(8)
|
Elimination of impairment
charges on intangible assets.
|
|
(9)
|
Elimination of restructuring
charges.
|
|
(10)
|
Elimination of net gains
(losses) on the Company's proprietary investments and items
(primarily non-recurring in nature) which are included within
Other, net.
|
|
(11)
|
Elimination of the GAAP net
income (loss) related to the DFR MM CLO, the Warehouse TRS and
Deerfield Pegasus Loan Capital LP ("DPLC").
|
|
(12)
|
Elimination of income tax
expense (benefit).
|
|
(13)
|
Elimination of certain incentive
compensation related to certain net gains (losses) on investments
which are not included as a component of AEBT.
|
|
(14)
|
Elimination of strategic
transactions expenses.
|
|
(15)
|
Elimination of the non-recurring
expense related to the warrants issued during 2010.
|
|
(16)
|
Elimination of the non-recurring
gain on the discharge of the senior notes.
|
|
|
|
|
Exhibit 2.1
Results of Consolidated Operations Pursuant to GAAP
The following table presents the Company's comparative condensed
consolidated statement of operations for the quarter and years
ended December 31, 2011 and 2010.
Certain amounts in the condensed statements of operations for the
quarter and year ended December 31,
2010 have been reclassified to conform to the presentation
for the quarter and year ended December 31,
2011.
|
Quarter
ended December 31,
|
|
Variance
|
|
Year ended
December 31,
|
|
Variance
|
|
|
2011
|
|
2010
|
|
2011 vs.
2010
|
|
2011
|
|
2010
|
|
2011 vs.
2010
|
|
|
(In
thousands, except share and per share amounts)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment advisory
fees
|
$
3,334
|
|
$
2,946
|
|
$
388
|
|
$
11,455
|
|
$
12,002
|
|
$
(547)
|
|
Net investment and
interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment and
Interest income
|
3
|
|
1,598
|
|
(1,595)
|
|
3,332
|
|
8,093
|
|
(4,761)
|
|
Interest
expense
|
1
|
|
197
|
|
(196)
|
|
350
|
|
928
|
|
(578)
|
|
Net
investment and interest income
|
2
|
|
1,401
|
|
(1,399)
|
|
2,982
|
|
7,165
|
|
(4,183)
|
|
Total net revenues
|
3,336
|
|
4,347
|
|
(1,011)
|
|
14,437
|
|
19,167
|
|
(4,730)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
5,768
|
|
4,510
|
|
1,258
|
|
19,993
|
|
14,918
|
|
5,075
|
|
Professional
services
|
5,227
|
|
1,391
|
|
3,836
|
|
9,111
|
|
4,925
|
|
4,186
|
|
Insurance
expense
|
466
|
|
744
|
|
(278)
|
|
1,790
|
|
2,903
|
|
(1,113)
|
|
Other general and
administrative expenses
|
1,061
|
|
847
|
|
214
|
|
3,498
|
|
4,697
|
|
(1,199)
|
|
Depreciation and
amortization
|
4,851
|
|
1,924
|
|
2,927
|
|
16,423
|
|
12,618
|
|
3,805
|
|
Occupancy
|
458
|
|
374
|
|
84
|
|
1,495
|
|
1,668
|
|
(173)
|
|
Impairment of intangible
assets
|
718
|
|
-
|
|
718
|
|
1,822
|
|
2,566
|
|
(744)
|
|
Restructuring
charges
|
(418)
|
|
-
|
|
(418)
|
|
3,686
|
|
-
|
|
3,686
|
|
Total expenses
|
18,131
|
|
9,790
|
|
8,341
|
|
57,818
|
|
44,295
|
|
13,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) and Gain
(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss) on
investments, loans,
|
|
|
|
|
|
|
|
|
|
|
|
|
derivatives
and liabilities
|
(3,185)
|
|
1,400
|
|
(4,585)
|
|
1,910
|
|
(1,047)
|
|
2,957
|
|
Corporate interest
expense
|
(1,456)
|
|
(1,370)
|
|
(86)
|
|
(5,678)
|
|
(6,688)
|
|
1,010
|
|
Strategic transactions
expenses
|
-
|
|
(1,543)
|
|
1,543
|
|
(1,459)
|
|
(5,565)
|
|
4,106
|
|
Net gain on the discharge
of the Senior Notes
|
-
|
|
-
|
|
-
|
|
-
|
|
17,418
|
|
(17,418)
|
|
Other, net
|
(2)
|
|
(85)
|
|
83
|
|
5
|
|
(1,046)
|
|
1,051
|
|
Net other income (expense) and gain (loss)
|
(4,643)
|
|
(1,598)
|
|
(3,045)
|
|
(5,222)
|
|
3,072
|
|
(8,294)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
(19,438)
|
|
(7,041)
|
|
(12,397)
|
|
(48,603)
|
|
(22,056)
|
|
(26,547)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results of Consolidated Variable
Interest Entities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss) from
activities of Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable
Interest Entities
|
28,385
|
|
(26,834)
|
|
55,219
|
|
(281,459)
|
|
(37,335)
|
|
(244,124)
|
|
Expenses of Consolidated
Variable Interest Entities
|
(1,918)
|
|
(8,185)
|
|
6,267
|
|
(6,712)
|
|
(21,469)
|
|
14,757
|
|
Net results of Consolidated Variable Interest
Entities
|
26,467
|
|
(35,019)
|
|
61,486
|
|
(288,171)
|
|
(58,804)
|
|
(229,367)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) Loss before income tax
expense (benefit)
|
7,029
|
|
(42,060)
|
|
49,089
|
|
(336,774)
|
|
(80,860)
|
|
(255,914)
|
|
Income tax expense
(benefit)
|
11,503
|
|
(68,271)
|
|
79,774
|
|
6,980
|
|
(66,570)
|
|
73,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gain (loss)
|
(4,474)
|
|
26,211
|
|
(30,685)
|
|
(343,754)
|
|
(14,290)
|
|
(329,464)
|
|
Net (gain) loss
attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
and
Consolidated Variable Interest Entities
|
(18,031)
|
|
50,009
|
|
(68,040)
|
|
311,162
|
|
100,211
|
|
210,951
|
|
Net income (loss) attributable
to CIFC Corp.
|
$
(22,505)
|
|
$
76,220
|
|
$
(98,725)
|
|
$
(32,592)
|
|
$
85,921
|
|
$
(118,513)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
(1.10)
|
|
$
6.69
|
|
$
(7.79)
|
|
$
(1.82)
|
|
$
9.16
|
|
$
(10.98)
|
|
Diluted
|
$
(1.10)
|
|
$
4.76
|
|
$
(5.86)
|
|
$
(1.82)
|
|
$
7.81
|
|
$
(9.63)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of
shares outstanding -
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
20,426,118
|
|
11,397,864
|
|
|
|
17,892,184
|
|
9,378,964
|
|
|
|
Diluted
|
20,426,118
|
|
15,608,724
|
|
|
|
17,892,184
|
|
11,762,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE CIFC Corp.