Tetragon Financial Group Limited (TFG): Performance Report for Period Ended 31 March 2011
By Tetragon Financial Group Limited, PRNEThursday, April 28, 2011
LONDON, April 29, 2011 - Tetragon Financial Group Limited (TFG) is a Guernsey closed-ended
investment company traded on Euronext Amsterdam by NYSE Euronext under the
ticker symbol "TFG." ([1]) In this report we provide an update on TFG's
results of operations for the period ending March 31, 2011.
Executive Summary:
Corporate-Level Results
- Operating Results: TFG's strong portfolio performance continued in the
first quarter of 2011. The company produced EPS of $1.47 (Q4 2010: $1.09
EPS), consolidated net income of $175.1 million (Q4 2010: consolidated net
income of $132.0 million) and grew consolidated net assets to $1,298.0
million or $10.85 per share (Q4 2010: consolidated net assets of $1,137.5
million or $9.47 per share). A combination of strengthening deal performance
which led to increasing future projected cash flows and a reduction in the
discount rates we apply to our forward cash flows, to reflect the reduction
in observable risk premia for CLO equity, led to a write up in the fair value
of TFG's CLO investments. Please refer to pages 10-12 for further information
on valuation. Please refer to Figure 1 below for a historical summary of
TFG's Net Assets, NAV per share and share price.
(i) Source: NAV per share based on TFG's financial statements as of the
relevant quarter-end date; TFG's closing share price data as per Bloomberg as
of the last trading day of each quarter. Please note that the NAV per share
reported as of each quarter-end date excludes any shares held in treasury as
of that date.
- Cash Receipts and Balances: TFG's CLO investments continued to generate
significant cash flows in the quarter. In Q1 2011, the CLO portfolio produced
$90.9 million of gross cash from investments (Q4 2010: $78.9 million). The
ending cash balance for the first quarter was $147.0 million, up from $140.6
million as of the end of 2010, with approximately $74.8 million earmarked to
pay certain short-term liabilities. In addition, TFG held approximately
$103.2 million in market value of liquid U.S. leveraged loans as of the end
of Q1 2011, up from $97.6 million at the end of the prior quarter.
This Performance Report constitutes TFG's interim management statement as
required pursuant to Section 5:25e of the Netherlands Financial Markets
Supervision Act (Wet op het financieel toezicht, "FMSA"). Pursuant to Section
5:25e and 5:25m of the FMSA, this report is made public by means of a press
release and has been filed with the Netherlands Authority for the Financial
Markets (Autoriteit Financiele Marketen) and also made available to the
public by way of publication on the TFG website (HTTP://www.tetragoninv.com).
Executive Summary (continued):
Investment Portfolio Performance Highlights
- CLO Collateral Performance: TFG's CLO average portfolio metrics
continued to outperform market-wide default and CCC-asset holding averages,
in the context of improving fundamental credit conditions.
- CLO IRRs: The weighted-average IRR of TFG's CLO portfolio ended Q1 2011
at 15.8%. The weighted-average IRR on a same-investments basis (i.e.
excluding the effect of any purchases or sales made during the period) was
marginally higher (15.83%), up from 15.1% at the end of Q4 2010. This
reflected, among other factors, continued gains in the credit quality and
excess interest availability among certain of TFG's CLO investments. Please
refer to Figure 2 below for a historical summary of the weighted-average IRR
on TFG's CLO investments.
(i) Source: TFG as of the outlined quarter-end date.
- New CLO Investments: During Q1 2011, the company invested approximately
$13.8 million in four secondary U.S. CLOs with a total notional value of
$15.5 million. All of these investments were additions to CLO deals currently
owned in the portfolio.
- Direct Loan Investments: TFG's direct holdings of bank loans increased
to a fair value of approximately $103.2 million as of the end of Q4 2010, up
from $97.6 million as of the end of the prior quarter, as the company made
additional purchases. The direct loan portfolio performed well during this
period, experiencing no defaults or downgrades and benefiting from market
value gains.
Executive Summary (continued):
Asset Management Platform
- LCM: LCM performance was strong during Q1 2011, with all of LCM Cash
Flow CLOs continuing to pay senior and subordinated management fees.([2]) As
of the end of the first quarter, total loan assets under management were
approximately $2.9 billion, down slightly from $3.0 billion at the end of
2010. This incremental decline was largely driven by the amortization of LCM
I CLO, which is currently past its reinvestment period.
- GreenOak: GreenOak continues to build its team and execute on its
business strategy.
Performance Fee
A performance fee of $55.5 million was accrued in Q1 2011 in accordance
with TFG's investment management agreement and based on a "Reference NAV"
with respect to Q4 2010. The hurdle rate for the Q2 2011 incentive fee has
been reset at 2.9489% (Q1 2011: 2.9507%) as per the process outlined in TFG's
2010 Audited Financial Statements and in accordance with TFG's investment
management agreement.([3])
Corporate-Level Performance Details:
- Capital Distributions: TFG's Board approved a dividend of $0.09 per
share with respect to Q1 2011. Since its public listing, TFG has distributed
approximately $1.48 per share via quarterly dividends.([4]) In addition,
TFG's NAV per share, as reported each quarter, among other things, reflects
value created for shareholders via the repurchase of shares below NAV. Please
refer to Figure 3 and Figure 4 below for a historical summary of TFG's NAV
per share, dividend distributions, and share buy-back program.
(i) Source: NAV per share and Cumulative DPS as per TFG's financial
disclosures for each relevant quarter-end date. The cumulative dividends per
share reflect dividends announced but not necessarily paid with respect to
each relevant quarter (as well as prior quarters). Please note that the NAV
per share reported as of each quarter-end date excludes any shares held in
treasury as of that date.
Corporate-Level Performance Details (continued):
- Capital Distributions (continued):
(i) The Average Purchase Price of Shares Repurchased is a
weighted-average using the number of shares repurchased each quarter and
including commissions.
Investment Portfolio Performance Details:
- CLO Portfolio Size: As of the end of Q1 2011, the estimated total fair
value of TFG's CLO investment portfolio was approximately $1,098.5 million,
up from approximately $932.7 million as of the end of the prior quarter.
TFG's total indirect leveraged loan exposure through its CLO portfolio was
approximately $17.8 billion as of the end of Q1 2011.([5])
- CLO Portfolio Composition: With the addition of four secondary U.S. CLO
equity purchases, the CLO portfolio increased to 74 transactions during the
first quarter, up from 70 as of the end of Q4 2010. As these investments were
additions to deals already owned by TFG, the total number of deals in the
portfolio remained unchanged at 66, as did the number of external CLO
managers at 28.([6])
- CLO Collateral Performance: As of the end of Q1 2011, approximately 98%
of TFG's CLO investments were passing their junior-most O/C tests, weighted
by fair value.([7]) Similarly, 63, or approximately 95%, were passing when
weighted by the number of deals. The preceding statistics were identical when
calculated on a same-investments basis. As a comparison, at the end of Q4
2010, 98% of TFG's CLO investments were passing their junior-most O/C tests
by fair value, and 62, or approximately 94%, were passing based on the number
of deals.
TFG's U.S. CLOs performed well during the quarter with 100% of them by
fair value and by number passing their junior-most O/C tests (note that U.S.
CLOs represented approximately 86% of the total fair value of TFG's CLO
investment portfolio as of March 31, 2011).([8])([9]) In comparison, the
market-wide average of U.S. CLOs estimated to be passing their junior O/C
tests as of the end of Q1 2011 was approximately 93.1% (when measured on a
percentage of deals basis).([10]) Please refer to Figure 5 below for a
historical summary of TFG's investments' junior O/C test performance.
- Investment Portfolio Performance Details (continued):
(i) The percentage of TFG's CLOs passing their junior-most O/C tests has
been calculated as the ratio of the number of deals passing their junior O/C
tests to the total number of CLO deals held by TFG as of the applicable
quarter-end date.
(ii) Gross Cash Receipts from Investments refer to the actual cash
receipts collected during each quarter from TFG's CLO investments. Cash Flows
from Operations refer to cash inflows from investments less expenses and net
cash settlements on FX and credit hedges.
- CLO Portfolio Credit Quality: As of March 31, 2011, the
weighted-average percentage of corporate obligors rated Caa1/CCC+ or below in
TFG's 74 CLO transactions was 7.6% compared to an approximate 7.8%
weighted-average maximum level permitted under the terms of our
investments.([11]) By comparison, the market-wide median CCC asset holdings
of U.S. CLOs was estimated to be approximately 8.3% as of the end of Q1
2011.([12]) TFG's weighted-average WARF stood at approximately 2,664 as of
the end of Q1 2011. Each of these foregoing statistics represents a
weighted-average summary of all of our 74 CLO transactions.([13]) Each
individual investment's metrics will differ from this average and vary across
the portfolio.
TFG Investment Weighted-Average Summary
Q1 Q4 Q3 Q2 Q1 Q4 Q3
2011 2010 2010 2010 2010 2009 2009
Caa1/CCC+
or Below
Obligors: 7.6% 8.3% 9.6% 10.5% 11.1% 12.0% 12.6%
WARF: 2,664 2,671 2,658 2,706 2,762 2,809 2,813
table cont'd
Q2 Q1 Q4 Q3 Q2
2009 2009 2008 2008 2008
Caa1/CCC+
or Below
Obligors: 11.6% 11.4% 7.6% 4.9% 4.4%
WARF: 2,800 2,758 2,577 2,490 2,472
Investment Portfolio Performance Details (continued):
- TFG and Market Default Rates: TFG's lagging 12-month corporate loan
default rate decreased to 1.1% during the fourth quarter from 1.7% at the end
of 2010.([14]) The lagging 12-month U.S. institutional loan default rate, by
comparison, fell to 1.1% by principal amount as of March 31, 2011, down from
approximately 1.9% during the prior quarter.([15]) Please refer to Figure 6
below for a historical summary of TFG's CLO investments' default performance.
(i) Source: TFG as of the outlined quarter-end date. The calculation of
TFG's lagging 12-month corporate loan default rate does not include certain
underlying investment collateral that was assigned a "Selective Default"
rating by one or more of the applicable rating agencies. Such Selected
Defaults are included the S&P/LCD lagging 12-month U.S. institutional loan
default rate discussed above. Furthermore, TFG's investment portfolio
includes approximately 14% CLOs with primary exposure to European senior
secured loans and such loans are included in the calculation of TFG's
corporate default rate.
(ii) Source: S&P/LCD Quarterly Review as of the outlined quarter-end
date.
- Direct Loan Investments: As of March 31, 2011, TFG owned liquid U.S.
bank loans with an aggregate par amount of approximately $104.6 million and
total fair value of $103.2 million. This portfolio continued to perform well
during the quarter, benefitting from improvements in credit quality as well
as strong technical loan market conditions. No defaults or downgrades were
registered in the portfolio. From inception through the end of Q1 2011, the
portfolio generated approximately $1.7 million of net realized gains. In
addition, the portfolio earned $3.5 million of interest income and discount
premium over the same time period.
Asset Management Platform Details:
- LCM Developments: LCM's operating results and financial performance
remained strong throughout Q1 2011, with all senior and subordinated CLO
management fees on LCM Cash Flow CLOs current as of March 31, 2011.([16])
Taking into account all LCM-managed vehicles, the gross income for Q1 for LCM
totaled $3.8 million, compared to an average quarterly income in 2010 of
approximately $3.2 million. Pre-tax profit for the entire LCM business, of
which TFG owns 75%, reached approximately $1.9 million as of the same period
(2010 quarterly average of $1.4 million). TFG continues to leverage and
benefit from the LCM team's expertise in the ongoing management of the
company's direct loan investment portfolio.
LCM Asset Management Performance Snapshot
Q1 2011 Q4 2010 Q3 2010 Q2 2010 Q1 2010
Gross Fee Income ($MM) $3.8 $3.4 $3.0 $2.9 $3.3
Pre-tax Income ($MM) $1.9 $1.1 $1.4 $1.4 $1.9
Loan and CLO Market Developments:
- U.S. leveraged loan default rate continues to decline: The U.S. lagged
12-month loan default rate fell to 1.1% by principal amount as of March 31,
2011, down from 1.9% in the prior quarter and a high of 10.8% reached in
November 2009.([17]) This deceleration in the pace and volume of defaults was
reflective of strong earnings performance among certain leveraged loan
borrowers, as well as gains made in addressing near-term default catalysts
during Q1 2011 and prior quarters, via repayments, maturity extensions,
bond-for-loan take-outs, and covenant re-sets, among other strategies.
- U.S. loan prepayments increase significantly: During Q1 2011, the U.S.
S&P/LSTA Leveraged Loan Index quarterly prepayment rate rose to 17.7% from
9.5% the prior quarter in the context of significant loan re-pricing
activity.([18])
- Secondary loan market prices rise: Secondary loan prices continued to
rise during Q1 2011, despite the correction in early March, as the U.S.
S&P/LSTA Leveraged Loan Index returned 2.43% during the quarter.([19])
Positive price momentum during the first two months of the year outweighed
the mild 0.01% index loss witnessed in March, on the heels of the Japanese
earthquake and renewed concerns about oil and other commodity prices as well
as unresolved sovereign credit risks.([20])
- Size of "maturity cliff" continues to decline: During Q1 2011,
corporate borrowers continued to reduce the size of the so-called "maturity
cliff" via a mix of amendments, pay downs and high-yield bond take-outs.
Through March 25, 2011 YTD, issuers removed approximately $37.8 billion of
maturities due by the end of 2014, bringing the total to approximately $225
billion.([21]) In contrast to developments during prior quarters, 61% of this
reduction was accomplished via traditional cash repayments as opposed to
amendments, which represent in our view a more credit-favorable resolution to
the maturity wall as a true extinguishment of debt vs. a temporary maturity
extension.([22])
Loan and CLO Market Developments (continued):
- Primary loan issuance volumes strong in the U.S., weaker in Europe:
Institutional U.S. loan issuance during the first quarter totaled $137.0
billion, up approximately 96% from Q4 2010.([23]) The majority of this volume
consisted of re-pricing, refinancing, and recapitalization activity as
issuers began to take advantage of strong market conditions to reduce their
financing costs. European primary loan issuance, however, remained subdued
during this quarter with EUR11.0 billion of leveraged loans issued in Q1
2011, as compared with EUR15.0 billion during Q4 2010.([24])
- U.S. loan re-pricing activity picks up: U.S. loan issuers reduced
spreads on $55.6 billion of institutional loans or approximately 11% of the
total outstanding volume during Q1 2011.([25])([26]) Amend-to-extend
activity, on the other hand, led to spread increases on $8.6 billion of
institutional loans.([27]) While we think market participants generally
anticipate that re-pricing activity will continue in the near-term, as
investor demand outweighs "new money" primary supply, it is possible that in
the near-term low interest rates will offer a natural buffer from further
nominal loan spread declines, as leveraged loan yields are currently near
historical tights. ([28])
- O/C ratios improve in both the U.S. and Europe: During Q1 2011, O/C
ratios of U.S. CLOs strengthened on average. According to Morgan Stanley, the
median junior O/C test cushion for U.S. CLOs increased to 3.25% as of March
31, 2011, up from 2.89% as of the end of the prior quarter.([29])([30]) The
median junior O/C test cushion for European CLOs also increased, ending Q1
2011 at 1.32%, up from 0.37% as of the end of Q4 2010.([31])
- CLO new issuance market remains active: Global CLO issuance totaled
approximately $36.0 billion in Q1 2011, consisting primarily of European
balance sheet middle-market CLOs.([32]) Arbitrage-driven U.S. CLO issuance
reached $1.6 billion as of the end of Q1 2011 versus $3.3 billion issued
during all of 2010, representing a meaningful pick-up in the pace of issuance
of these types of transactions. Despite the cooling in the capital markets in
early to mid-March, we believe that market participants continue to expect
that 2011 arbitrage-driven CLO volumes will significantly exceed 2010 levels.
- CLO secondary prices trend higher, despite a mid-March breather: Q1
2011 began with a significant rally in secondary CLO debt and equity prices
as yields tightened across the ratings spectrum. In mid-March, however,
concerns about global GDP growth were renewed on the heels of the
earthquake/nuclear crisis in Japan, as well as continued unrest in the Middle
East and rising oil prices, leading to a pull-back in secondary CLO prices.
During this period, mezzanine note spreads widened the most - by
approximately 200-300 bps for BBBs and 400 bps for BBs, while A spreads
widened by 200 bps, AAs widened by 100-150 bps, and AAAs widened by 75
bps.([33]) Nonetheless, by month-end, prices began to firm-up across the
capital structure, with CLO equity prices ending the quarter in positive
territory vs. Q4 2010.([34]) Similarly, BWIC ("Bid Wanted in Comp") volumes
continued to be robust during the quarter, with approximately $9.9 billion
trading during Q1 2011 compared with $5.2 billion over the same period one
year earlier.([35])
Loan and CLO Market Developments (continued):
- Securitization regulatory changes: New securitization risk-retention
rules in Europe and the United States, if unchanged and implemented as
currently proposed, may alter the collateral manager and investor dynamics of
those two CLO markets, potentially leading to further collateral manager
consolidation, the "crowding-out" of certain lightly-capitalized managers and
CLO equity investors, as well as potentially constraining capital
availability to certain corporate borrowers.
In Europe, Article 122a of the Capital Requirements Directive released by
the Committee of European Banking Supervisors ("CEBS") on December 31, 2010
provides that E.U.-regulated credit institutions may have exposure to
securitizations as investors, liquidity facility providers or hedge
counterparties, only "if the originator, sponsor or original lender has
explicitly disclosed to the credit institution that it will retain, on an
ongoing basis, a material net economic interest which, in any event, shall
not be less than 5%." ([36]) While the European directive has been finalized,
we believe significant uncertainty surrounds its effect on the European loan
and CLO markets.
Similarly, in the United States several regulatory agencies released a
Joint Notice of Proposed Rulemaking ("NPR") at the end of March 2011 to
clarify risk-retention requirements applicable to CLOs pursuant to the
provisions of the Dodd-Frank Act. The NPR proposed that CLOs be subject to
the same requirements as other types of securitizations and that the CLO
manager, viewed as the "sponsor" of the deal, be required to retain 5% of the
credit risk of the CLO's assets (un-hedged).([37])
We anticipate that the NPR will be vigorously debated and critiqued in
the United States, potentially with the outcome of a material amendment to
its current treatment of CLOs. Although the CEBS is in the early stages of
implementation and the NPR remains in the form of proposed legislation, we
believe that both CEBS and NPR present a measure of regulatory uncertainty
surrounding the CLO market and, in particular, the ability of thinly
capitalized CLO managers to operate effectively under such regulatory
regimes. We believe such regulatory pressures could lead to, among other
things, further CLO manager consolidation.
- Moody's new CLO rating methodology: At the end of Q1 2011, Moody's
published a request for comment outlining proposed changes to its Binomial
Expansion Technique ("BET") modeling framework for global CLOs. The key
proposed changes were: (1) the removal of a temporary 30% macro stress to
default probabilities to reflect Moody's improved outlook for corporate
credit, (2) higher BET liability stress factors, and (3) a 5% increase in
recovery rates.([38]) Moody's concluded that the net effect of these changes
would be upgrades of approximately one notch, on average, on senior tranches
and two to three notches, on average, on junior tranches.([39])
We anticipate that the implementation of these changes may have a
positive effect on TFG's CLO investments, since CLO liability upgrades would
potentially turn-off "restricted trading conditions" triggered by prior
downgrades in certain of the company's CLOs. A restricted trading condition
typically prevents CLO managers from reinvesting unscheduled principal
payments after the end of the reinvestment period. The ability to continue to
reinvest unscheduled principal payments would be expected to be a positive
for CLO equity returns, all else being equal, by allowing the CLO manager
greater flexibility and slowing the process of structural de-leveraging.
Fair Value Determination for TFG's CLO Investments:
- In accordance with the company's valuation policies as set forth on the
company's website, the values of TFG's CLO investments are determined using a
third-party cash flow modeling tool. The model contains certain assumption
inputs that are reviewed and adjusted as appropriate to factor in historic,
current and potential market developments on the performance of TFG's CLO
investments. Since this involves modeling, among other things, forward
projections over multiple years, this is not an exercise in recalibrating
future assumptions to the latest quarter's historical data.
- Subject to the foregoing, when determining the U.S. GAAP-compliant fair
value of TFG's portfolio, the company seeks to derive a value at which market
participants could transact in an orderly market and also seeks to benchmark
our inputs and resulting outputs to observable market data when available and
appropriate. Fundamentally, the valuation process involves two stages. In
stage one, future cash flows for each transaction in the CLO portfolio are
modeled, using our base case assumptions. In stage two, a discount rate
reflecting the perceived level of risk is applied to those future cash flows
to generate a fair value for each transaction. Due to elevated market risk
premia over the last two years, among other factors, this effective discount
rate has typically been higher than the transaction's IRR and therefore, in
such instances, has resulted in a fair value which is lower than the
transaction's amortized cost. The difference between these two figures, on an
aggregate basis across the CLO portfolio, has been characterized as the "ALR
Fair Value Adjustment" or "ALR".
Forward-looking Cash Flow Modeling Assumptions Unchanged vs. Q4 2010
- The Investment Manager reviews, and adjusts as appropriate the CLO
investment portfolio's future modeling assumptions to factor in historic,
current and potential market developments on the performance of TFG's CLO
investments.
- At the end of Q4 2010, certain assumptions were recalibrated, focusing
in particular on improvements in near-term projections for default rates. As
we have moved through Q1 2011, rating agency and investment bank research
reports, as well as observable market data continued to indicate that the
default environment for U.S. loans would remain benign. Although these data
points suggest that TFG's near-term assumptions may potentially be viewed to
be at the conservative end of the range, we have continued to hold the
assumptions unchanged vs. Q4 2010. The key assumption variables have been
summarized on the following page and are discussed below the assumptions
table.
Forward-looking Cash Flow Modeling Assumptions Unchanged vs. Q4 2010
(continued)
Variable Year Assumptions as of March 31, 2011
CADR
2011 1.0x WARF-implied default rate (2.2%)
2012-2014 1.5x WARF-implied default rate (3.2%)
Thereafter 1.0x WARF-implied default rate (2.2%)
Recovery Rate
Until deal 71%
maturity
Prepayment Rate
Until deal 20.0% p.a. on loans; 0.0% on
maturity bonds
Reinvestment Price
2011 99%
Thereafter 100%
- Constant Annual Default Rate ("CADR"): The CADR for 2011 is equivalent
to 1.0x the WARF-implied default rate or approximately 2.2%. Consensus market
expectations continue to be that defaults will remain significantly below
their long-term average over the next 9-12 months. That has certainly been
the experience during Q1 2011, with the U.S. lagged 12-month loan default
rate falling to 1.1% as of March 31, 2011.([40]) Beyond 2011 the default
assumption remains elevated at 1.5x the WARF-implied default rate for
2012-2014, followed by 1.0x the WARF-implied default rate thereafter,
reflecting, among other things, heightened risks in the mid-term as a result
of macro-economic uncertainty and the so-called "maturity cliff." As
mentioned earlier in the report, progress is being made in tackling near and
mid-term maturities and we will continue to monitor our medium-term
assumptions in light of these developments.
- Recovery Rate: We retain our long-term assumption of an average
recovery rate of approximately 71% for the life of each CLO transaction.
- Prepayment Rate: Observable loan prepayment rates spiked significantly
in the first quarter of 2011, as detailed earlier in the report. However,
mindful of the fact that prepayment rates can experience significant
volatility, we have maintained our long-term prepayment rate assumption of
20% p.a. on loans and 0% p.a. on bonds, throughout the life of each CLO
transaction.
- Reinvestment Price and Spread: The reinvestment price assumption is 99%
for the remainder of 2011, which generates an effective spread over LIBOR of
approximately 288 bps on broadly syndicated U.S. loans, 331 bps on European
loans, and 358 bps on middle market loans. From 2012, however, the
reinvestment price assumption remains at 100% of par until the maturity of
each of our investments.
Application of Discount Rate to Projected Cash Flows and ALR
- We have noted in the 2010 TFG Annual Report and other reports that over
the course of the second half of 2010 and beginning of 2011, certain
observable data and research, covering both CLO equity and more senior
tranches (including BB and BBB-rated), suggested that the risk premium for
CLOs in general and CLO equity in particular had been declining. We have also
further observed that if risk premia demonstrated sustainability at these
reduced levels (or continued to fall) it was likely that TFG's discount rates
applied to projected cash flows would need to be reduced to reflect an
appropriate fair value. In fact, the remainder of Q1 2011 witnessed further
reductions in CLO risk premia as evidenced by, among other things, the
reduction in spreads on originally BB and BBB-rated CLO tranches and further
spread compression between such tranches. We have also seen some evidence
that CLO equity was trading at yields in the mid to high teens during this
period.
- Given the magnitude of these reductions and developments over the past
six months, the discount rates applied to TFG's future cash flows have been
reduced from 23% to 20% for the stronger deals and from 30% to 25% for the
remainder. With approximately 80% of the deals by fair value placing in the
stronger category, the weighted-average discount rate across the CLO
portfolio was approximately 21% as of the end of Q1 2011, down from
approximately 25% at the end of 2010.
- In addition to the level of discount rates, the split of transactions
between the two discount rate categories can also change in the context of
each deal's actual structural strength measured by actual O/C ratios
(discussed earlier in this report) compared to expected O/C ratios for
performing transactions. During the course of the quarter, nine deals
migrated into the stronger deal category. Overall, the discount rate
recalibration as well as the migration of the deals increased the fair value
of the TFG CLO portfolio by approximately $90.8 million.
- Through the valuation process described above, as of the end of Q1
2011, the ALR has been reduced to approximately $155.7 million as compared to
$258.0 million at the end of Q4 2010.
- The average carrying cost of TFG's U.S. CLOs, which accounted for
approximately 86% of the investment portfolio by fair value, was
approximately 75% of par as of the end of Q1 2011, up from approximately 67%
of par at the end of Q4 2010.
Outlook Summary:
Following a strong Q1 2011, characterized by continued gains in the
credit quality, structural strength, and cash flow generation of TFG's CLO
and direct loan portfolios, we maintain a positive near-term outlook on the
performance of both the company's investments and asset management platform.
Nonetheless, whilst we believe that positive developments in both the
leveraged loan and CLO markets continue to outweigh the negative, we remain
focused on external sources of uncertainty and potential market disruption,
which may move the markets off their current positive trajectories. The key
developments moderating our generally constructive view relate to potential
negative macroeconomic events, including among other factors, inflationary
pressures, sovereign credit problems, austerity measures within certain
developed economies, and the eventual end of stimulatory monetary and fiscal
policies in the United States.
As mentioned earlier in this report, the regulatory regimes and
conventions that govern CLOs are currently in a period of transition. Since
we are still in the early stages of the formulation and implementation of
these new frameworks, we remain cautious in drawing long-term conclusions
about their ultimate impact on TFG's operations. Similarly, rating agency
actions may be important to future CLO performance. We are mindful of the
fact that should trading flexibility remain constrained as a result of
limited upgrades triggering so called "restricted trading conditions," many
mangers may face skewed incentives with negative performance consequences.([
41])
Despite the aforementioned concerns, we anticipate that the overwhelming
weight of positive credit and structural performance will result in
meaningful upgrades of CLO liabilities by both rating agencies, resulting in
the restoration of managers' trading flexibility. Furthermore, we believe
that TFG's strong financial position and permanent capital base, may allow
the company to weather any adverse regulatory changes more easily than other
participants in the CLO market.
We expect to continue to focus on the long-term goal of evolving TFG into
a broader financial services firm with ownership interests in multiple
operating businesses, capable of pursuing investment opportunities across
multiple geographies and asset classes. The company is committed to its
current strategy of expanding its asset management platform and thereby,
diversifying its income streams. Near-term, we expect to seek to
strategically increase our exposure to the leveraged loan asset class, which
we continue to find attractive from a risk-reward perspective, by supporting
the expansion of LCM's asset management business, investing in new,
externally-managed arbitrage cash flow CLOs, or making direct loan
investments. We also continue to expect to explore investment opportunities
in management companies and asset classes both within and beyond the
leveraged loan market.
Quarterly Investor Call
We will host a conference call for investors on May 5, 2011 at 15:00
GMT/16:00 CET/11:00 EDST to discuss Q1 2011 results and to provide a company
update.
The conference call may be accessed by dialing +44(0)20-7162-0025 and +1
334 323 6201 (a passcode is not required). Participants may also register for
the conference call in advance via the following link
https://eventreg1.conferencing.com/webportal3/reg.html?Acc=247751&Conf=176930
.
A replay of the call will be available for 30 days by dialing
+44(0)20-7031-4064 and +1-954-334-0342, access code 876111 and as an MP3
recording on the TFG website.
Expected Upcoming Events Date
Q1 Ex-Dividend Date April 29, 2011
Q1 Dividend Record Date May 3, 2011
Quarterly Investor Call May 5, 2011
April 2011 Monthly Report May 20, 2011 (approx)
Q1 Dividend Payment Date May 24, 2011
TETRAGON FINANCIAL GROUP
Financial Highlights
Q1 2011 Q4 2010 Q3 2010 Q2 2010
Net income ($MM) $175.1 $132.0 $125.0 $55.6
EPS ($) $1.47 $1.09 $1.03 $0.45
CLO Cash receipts ($MM) (1) $90.9 $78.9 $71.8 $60.9
CLO Cash receipts per share ($) $0.76 $0.66 $0.59 $0.50
Net cash balance ($MM) $147.0 $140.6 $187.9 $156.2
Net assets ($MM) $1,298 $1,138 $1,019 $909
Number of shares outstanding
(million) 119.6 120.1 120.8 $122.2
NAV per share ($) $10.85 $9.47 $8.43 $7.44
DPS ($) $0.09 $0.09 $0.08 $0.08
Weighted average IRR on completed
transactions (%) 15.8% 15.1% 13.7% 13.1%
Number of CLO transactions (2) 74 70 68 68
ALR Fair Value Adjustment ($MM) ($155.7) ($257.98) ($274.7) ($330.7)
TETRAGON FINANCIAL GROUP
Financial Highlights cont'd
Q1 2010 Q4 2009 Quarterly Average
Net income ($MM) $72.5 $94.7 $109.2
EPS ($) $0.58 $0.76 $0.90
CLO Cash receipts ($MM) (1) $51.1 $38.4 $65.3
CLO Cash receipts per share ($) $0.41 $0.31 $0.54
Net cash balance ($MM) $172.6 $174.4 $163.1
Net assets ($MM) $867 $807 $1,006
Number of shares outstanding
(million) 123.6 124.8 121.9
NAV per share ($) $7.02 $6.47 $8.28
DPS ($) $0.06 $0.06 $0.08
Weighted average IRR on completed
transactions (%) 12.3% 11.9% 13.6%
Number of CLO transactions (2) 68 61 68
ALR Fair Value Adjustment ($MM) ($339.5) ($349.0) ($284.6)
(1) Gross cash receipts from CLO portfolio.
(2) Excludes CDO-squared and ABS CDO transactions written off in October
2007. TFG continues to hold the economic rights to 3 of these
written-off transactions.
TETRAGON FINANCIAL GROUP
Quarterly Statement of Operations for the period ended 31 March 2011
Q1 2011 Q4 2010 Q3 2010 Q2 2010
Statement of Operations ($MM) ($MM) ($MM) ($MM)
Interest income 48.5 46.5 45.8 43.4
CLO management fee income 3.8 3.4 3.0 2.9
Other income 1.4 1.4 0.5 0.3
Investment income 53.7 51.3 49.3 46.6
Management and performance fees ( 60.0) ( 45.6) ( 42.7) ( 19.8)
Admin/ custody and other fees ( 5.6) ( 3.5) ( 2.7) ( 2.6)
Total operating expenses ( 65.6) ( 49.1) ( 45.4) ( 22.4)
Net investment income ( 11.8) 2.2 3.9 24.2
Net change in unrealised appreciation
/(depreciation) in investments 184.5 128.8 121.3 31.4
Realised gain/(loss) on investments 0.6 0.5 0.3 0.3
Realised and unrealised gains/(losses)
from hedging and fx 2.8 1.2 0.2 0.7
Net realised and unrealised gains
/(losses) from investments and fx 188.0 130.5 121.8 32.4
Income taxes ( 1.0) ( 0.4) ( 0.4) ( 0.4)
Noncontrolling interest ( 0.5) ( 0.3) ( 0.3) ( 0.6)
Net increase/(decrease) in net assets
from operations 174.7 132.0 125.0 55.6
TETRAGON FINANCIAL GROUP
Balance Sheet as at 31 March 2011
Mar-11
$MM
Assets
Investments in securities, at fair value 1,206.8
Intangible assets - CLO management contracts 0.2
Cash and cash equivalents 147.0
Amounts due from brokers 16.1
Amounts receivable on sale of investments 2.3
Other receivables 2.2
Total Assets 1,374.6
Liabilities
Other payables and accrued expenses 60.7
Unrealised loss on forward contracts 9.8
Amounts payable on Share Options 3.6
Income taxes payables 0.7
Total Liabilities 74.8
Net Assets Before Noncontrolling Interest 1,299.8
Noncontrolling Interest 1.8
Total Equity Attributable to TFG 1,298.0
TETRAGON FINANCIAL GROUP
Statement of Cash Flows as at 31 March 2011
Mar-11
$MM
Operating Activities
Operating cash flows before movements in working capital
after payment of prior quarter incentive fee 51.5
Increase / (decrease) in payables 0.7
Cash flows from operating activities 52.2
Investment Activities
Proceeds on sales of investments
- Proceeds from the sale of bank loans 17.5
Purchase of investments
- Purchase of CLO's ( 14.0)
- Purchase of bank loans ( 39.5)
Maturity and prepayment of investments 16.2
Cash flows from operating and investing activities 32.4
Amounts due from broker ( 11.8)
Purchase of shares ( 4.8)
Dividends paid to shareholders ( 9.4)
Cash flows from financing activities ( 26.0)
Net (decrease) / increase in cash and cash equivalents 6.4
Cash and cash equivalents at beginning of period 140.6
Cash and cash equivalents at end of period 147.0
Tetragon Financial Group Limited (TFG)
CLO Portfolio Details
As of March 31, 2011
Wtd Avg
Original End of Wtd Avg Funding
Invest. Cost Year of Reinv Spread Cost
Transaction Deal Type ($MM USD)(1) Maturity Period (bps)(2) (bps)(3)
Transaction 1 EUR CLO 37.5 2024 2014 288 55
Transaction 2 EUR CLO 29.7 2023 2013 316 52
Transaction 3 EUR CLO 22.2 2022 2012 317 58
Transaction 4 EUR CLO 33.0 2023 2013 324 48
Transaction 5 EUR CLO 36.9 2021 2012 299 60
Transaction 6 EUR CLO 33.3 2022 2012 311 51
Transaction 7 EUR CLO 38.5 2023 2013 297 46
Transaction 8 EUR CLO 26.9 2021 2011 319 53
Transaction 9 EUR CLO 41.3 2023 2013 322 50
Transaction 10 EUR CLO 27.0 2022 2012 307 50
EUR CLO Subtotal: 326.3 309 52
Transaction 11 US CLO 20.5 2018 2012 328 45
Transaction 12 US CLO 22.8 2019 2013 320 46
Transaction 13 US CLO 15.2 2018 2012 321 47
Transaction 14 US CLO 26.0 2021 2014 308 49
Transaction 15 US CLO 28.1 2021 2014 374 52
Transaction 16 US CLO 23.5 2020 2013 385 46
Transaction 17 US CLO 26.0 2021 2014 326 40
Transaction 18 US CLO 16.7 2017 2011 322 45
Transaction 19 US CLO 1.2 2017 2011 322 45
Transaction 20 US CLO 26.6 2020 2012 428 52
Transaction 21 US CLO 20.7 2020 2012 373 53
Transaction 22 US CLO 37.4 2019 2013 414 53
Transaction 23 US CLO 19.9 2021 2013 348 66
Transaction 24 US CLO 16.9 2018 2012 346 46
Transaction 25 US CLO 20.9 2018 2013 355 46
Transaction 26 US CLO 27.9 2019 2013 340 43
Transaction 27 US CLO 23.9 2021 2014 415 51
Transaction 28 US CLO 7.6 2021 2014 415 51
Transaction 29 US CLO 19.1 2018 2011 454 66
Transaction 30 US CLO 12.4 2018 2012 450 67
Transaction 31 US CLO 9.3 2017 2012 351 52
Transaction 32 US CLO 24.0 2021 2014 305 59
Transaction 33 US CLO 16.2 2020 2012 343 56
Transaction 34 US CLO 22.2 2020 2012 337 50
Transaction 35 US CLO 23.6 2018 2012 421 52
Transaction 36 US CLO 28.4 2021 2013 369 46
Transaction 37 US CLO 9.3 2017 2011 305 50
Transaction 38 US CLO 23.7 2021 2013 312 42
Transaction 39 US CLO 7.8 2017 2011 375 70
Transaction 40 US CLO 13.0 2020 2011 375 39
Transaction 41 US CLO 22.5 2020 2013 324 48
Transaction 42 US CLO 22.4 2021 2014 353 47
Transaction 43 US CLO 0.2 2021 2014 336 54
Transaction 44 US CLO 22.3 2018 2012 311 54
Transaction 45 US CLO 23.0 2018 2012 307 46
Transaction 46 US CLO 21.3 2019 2013 303 51
Transaction 47 US CLO 28.3 2021 2013 325 47
Transaction 48 US CLO 23.0 2019 2013 317 46
Transaction 49 US CLO 12.6 2017 2011 315 40
Transaction 50 US CLO 12.3 2018 2012 309 40
Transaction 51 US CLO 18.0 2020 2013 344 53
Transaction 52 US CLO 0.3 2015 2008 272 93
Transaction 53 US CLO 0.6 2016 2011 291 61
Transaction 54 US CLO 0.5 2017 2012 324 56
Transaction 55 US CLO 0.3 2017 2011 318 39
Transaction 56 US CLO 23.0 2019 2014 335 42
Transaction 57 US CLO 0.6 2019 2014 335 42
Transaction 58 US CLO 21.8 2019 2014 331 49
Transaction 59 US CLO 0.4 2019 2014 331 49
Transaction 60 US CLO 18.8 2021 2014 401 198
Transaction 61 US CLO 29.1 2021 2014 293 45
Transaction 62 US CLO 25.3 2020 2013 337 42
Transaction 63 US CLO 27.3 2021 2013 322 53
Transaction 64 US CLO 15.4 2021 2013 425 38
Transaction 65 US CLO 26.9 2021 2013 312 47
Transaction 66 US CLO 21.3 2020 2013 315 49
Transaction 67 US CLO 27.3 2022 2014 319 46
Transaction 68 US CLO 19.3 2020 2013 374 48
Transaction 69 US CLO 28.2 2019 2013 366 44
Transaction 70 US CLO 24.6 2020 2013 291 52
Transaction 71 US CLO 1.7 2018 2012 309 40
Transaction 72 US CLO 4.8 2019 2014 335 42
Transaction 73 US CLO 1.9 2019 2014 335 42
Transaction 74 US CLO 5.5 2019 2014 331 49
US CLO Subtotal: 1121.3 347 51
Total CLO Portfolio: 1447.6 339 51
Tetragon Financial Group Limited (TFG)
CLO Portfolio Details (continued)
As of March 31, 2011
Jr-Most
O/C Annualized ITD Cash
Current Jr- Cushion (Loss) Received
Deal Most O/C at Gain of as % of
Transaction Type Cushion(4) Close(5) Cushion(6) IRR(7) Cost(8)
Transaction 1 EUR CLO (2.31%) 3.86% (1.64%) 6.1% 29.6%
Transaction 2 EUR CLO 0.66% 3.60% (0.67%) 7.3% 35.7%
Transaction 3 EUR CLO 4.56% 5.14% (0.11%) 12.9% 76.3%
Transaction 4 EUR CLO 3.75% 5.76% (0.50%) 13.0% 43.3%
Transaction 5 EUR CLO 3.16% 5.74% (0.70%) 8.0% 25.7%
Transaction 6 EUR CLO (5.20%) 4.70% (2.03%) 2.3% 49.7%
Transaction 7 EUR CLO (6.31%) 3.64% (2.48%) 2.7% 31.9%
Transaction 8 EUR CLO 1.91% 4.98% (0.54%) 12.3% 66.8%
Transaction 9 EUR CLO 1.48% 6.27% (1.20%) 7.1% 24.1%
Transaction 10 EUR CLO 0.95% 4.54% (0.77%) 8.2% 31.5%
EUR CLO Subtotal: (0.01%) 4.84% (1.15%) 39.1%
Transaction 11 US CLO 5.12% 4.55% 0.12% 18.7% 98.0%
Transaction 12 US CLO 5.42% 4.45% 0.22% 18.7% 90.2%
Transaction 13 US CLO 6.05% 4.82% 0.26% 18.2% 98.7%
Transaction 14 US CLO 4.28% 5.63% (0.33%) 14.5% 65.5%
Transaction 15 US CLO 2.59% 4.21% (0.43%) 24.8% 103.8%
Transaction 16 US CLO 2.68% 4.44% (0.37%) 18.6% 90.8%
Transaction 17 US CLO 3.63% 4.24% (0.15%) 20.3% 88.7%
Transaction 18 US CLO 3.95% 4.77% (0.15%) 17.5% 115.6%
Transaction 19 US CLO 3.95% 4.77% (0.15%) 21.0% 109.8%
Transaction 20 US CLO 2.98% 5.28% (0.51%) 20.3% 115.0%
Transaction 21 US CLO 2.79% 4.76% (0.42%) 16.5% 91.9%
Transaction 22 US CLO 3.19% 5.00% (0.45%) 18.0% 79.1%
Transaction 23 US CLO 3.30% 4.98% (0.44%) 17.2% 86.4%
Transaction 24 US CLO 4.02% 4.17% (0.03%) 14.7% 68.2%
Transaction 25 US CLO 4.74% 4.13% 0.14% 19.9% 92.3%
Transaction 26 US CLO 2.52% 4.05% (0.38%) 15.5% 66.9%
Transaction 27 US CLO 8.32% 6.11% 0.52% 29.7% 135.2%
Transaction 28 US CLO 8.32% 6.11% 0.52% 34.1% 47.1%
Transaction 29 US CLO 3.99% 4.82% (0.15%) 18.8% 102.6%
Transaction 30 US CLO 2.27% 5.16% (0.60%) 16.3% 75.1%
Transaction 31 US CLO 2.63% 5.02% (0.41%) 15.4% 107.6%
Transaction 32 US CLO 3.90% 5.57% (0.46%) 16.7% 68.6%
Transaction 33 US CLO 4.55% 6.99% (0.48%) 12.9% 78.4%
Transaction 34 US CLO 4.56% 6.66% (0.49%) 15.6% 79.6%
Transaction 35 US CLO 2.49% 5.00% (0.53%) 19.6% 107.7%
Transaction 36 US CLO 2.49% 5.18% (0.66%) 16.1% 78.8%
Transaction 37 US CLO 2.17% 4.34% (0.39%) 14.0% 94.8%
Transaction 38 US CLO 2.51% 5.07% (0.63%) 23.8% 119.4%
Transaction 39 US CLO 1.13% 3.15% (0.37%) 7.0% 60.8%
Transaction 40 US CLO N/A N/A N/A 18.7% 93.4%
Transaction 41 US CLO 5.81% 4.71% 0.25% 19.7% 93.1%
Transaction 42 US CLO 5.11% 3.92% 0.30% 19.9% 73.4%
Transaction 43 US CLO 4.24% 3.75% 0.14% 21.1% 6.7%
Transaction 44 US CLO 1.95% 4.16% (0.45%) 10.3% 73.0%
Transaction 45 US CLO 1.62% 4.46% (0.66%) 8.6% 49.3%
Transaction 46 US CLO 2.29% 4.33% (0.53%) 5.7% 32.8%
Transaction 47 US CLO 2.84% 4.34% (0.34%) 19.0% 94.7%
Transaction 48 US CLO 2.55% 5.71% (0.72%) 14.7% 62.5%
Transaction 49 US CLO 1.69% 3.94% (0.42%) 7.8% 64.4%
Transaction 50 US CLO 1.79% 4.25% (0.51%) 9.2% 59.3%
Transaction 51 US CLO 3.66% 4.47% (0.21%) 18.8% 83.6%
Transaction 52 US CLO 2.06% 3.20% (0.15%) 278.6% 582.5%
Transaction 53 US CLO 4.86% 4.00% 0.14% 41.9% 138.5%
Transaction 54 US CLO 4.41% 3.69% 0.12% 55.1% 308.4%
Transaction 55 US CLO 4.16% 3.59% 0.10% 56.7% 254.4%
Transaction 56 US CLO 4.48% 4.53% (0.01%) 20.8% 94.9%
Transaction 57 US CLO 4.48% 4.53% (0.01%) 43.3% 292.7%
Transaction 58 US CLO 3.42% 4.04% (0.16%) 22.3% 94.9%
Transaction 59 US CLO 3.42% 4.04% (0.16%) 44.9% 391.6%
Transaction 60 US CLO 4.71% 4.50% 0.58% 10.4% 0.0%
Transaction 61 US CLO 2.48% 4.04% (0.40%) 14.5% 60.6%
Transaction 62 US CLO 3.99% 5.20% (0.30%) 18.0% 85.9%
Transaction 63 US CLO 2.56% 4.78% (0.60%) 15.4% 70.4%
Transaction 64 US CLO N/A N/A N/A 18.9% 48.3%
Transaction 65 US CLO 2.55% 4.96% (0.55%) 10.6% 50.2%
Transaction 66 US CLO 3.35% 4.05% (0.16%) 18.3% 94.6%
Transaction 67 US CLO 3.53% 4.38% (0.21%) 16.9% 69.3%
Transaction 68 US CLO 5.07% 4.41% 0.15% 24.1% 108.6%
Transaction 69 US CLO 5.38% 5.61% (0.06%) 22.2% 90.7%
Transaction 70 US CLO 6.09% 6.21% (0.03%) 17.3% 80.9%
Transaction 71 US CLO 1.79% 4.25% (0.51%) 11.6% 0.0%
Transaction 72 US CLO 4.48% 4.53% (0.01%) 13.3% 0.0%
Transaction 73 US CLO 4.48% 4.53% (0.01%) 13.3% 0.0%
Transaction 74 US CLO 3.42% 4.04% (0.16%) 12.4% 0.0%
US CLO Subtotal: 3.57% 4.68% (0.25%) 81.7%
Total CLO Portfolio: 2.76% 4.72% (0.45%) 72.1%
Notes
(1) The USD investment cost fixes the USD-EUR exchange rate of European
CLOs at the same rate to avoid the impact of skewed weightings and
FX volatility.
(2) Par weighted average spread over LIBOR or EURIBOR (as approproate)
of the underlying loan assets in each CLO's portfolio.
(3) Notional weighted average spread over LIBOR or EURIBOR (as
appropriate) of the debt tranches issued by each CLO, as of the
closing date of each transaction.
(4) The current junior-most O/C cushion is the excess (or deficit) of the
junior-most O/C test ratio over the test requirement, as of the
latest trustee report available as of 03/31/11.
(5) The junior-most O/C cushion at close is the excess (or deficit) of
the junior-most O/C test ratio over the test requirement that was
expected on each deal's closing date. Please note that two of TFG's
investments are so so called "par structures" which don't include a
junior O/C test. They have been marked by an "N/A" in the relevant
junior-most O/C test columns.
(6) Calculated by annualizing the change from the expected closing date
junior-most O/C cushion to the current junior-most O/C cushion.
(7) Calculated from TFG's investment date. Includes both historical cash
flows received to-date and prospective cash flows expected to be
received, based on TFG's base case modeling assumptions.
(8) Inception to Date (as of 03/31/11) cash flow received on each
transaction as a percentage of its original cost.
Tetragon Financial Group Limited (TFG)
Portfolio Composition
Portfolio Held by Tetragon Financial Group Master Fund Limited
(unless otherwise stated)
As of March 31, 2011
Report Date TFG TFG TFG No. of
Share group group Closed CLO
Price Market Net Transactions
($) Cap Assets
($MM)(1) ($MM)
31 March 2011 $7.60 $998.1 $1,298.0 74(2)
Capital Allocation by Asset Class Risk Investment
Capital - Fair
Allocation Value
($MM)(3)(4)
Broadly Syndicated Senior Secured Loans: US 72.0% $865.3
Broadly Syndicated Senior Secured Loans: Europe 12.8% $153.2
Middle Market Senior Secured Loans: US 15.2% $183.2
CDOs Squared: US 0.0% $0.0
ABS and Structured Finance: US 0.0% $0.0
Total 100.0% $1,201.7
Geographic Allocation by Asset Class USA Europe Asia Total
Pacific
Broadly Syndicated Senior Secured Loans 85.0% 15.0% 0.0% 100.0%
Middle Market Senior Secured Loans 100.0% 0.0% 0.0% 100.0%
CDOs Squared 0.0% 0.0% 0.0% 0.0%
ABS and Structured Finance 0.0% 0.0% 0.0% 0.0%
87.2% 12.8% 0.0% 100.0%
Top 15 Underlying Bank Loan Credits Bank Loan
Exposure
(5)
Community Health 0.93%
Univision Communications 0.87%
HCA Inc 0.85%
TXU Corp 0.83%
Charter Communications 0.82%
First Data Corp 0.77%
SunGard Data Systems Inc 0.72%
Cablevision Systems Corp 0.70%
Aramark Corp 0.69%
Federal-Mogul 0.66%
Sabre Holdings Corp 0.64%
Las Vegas Sands 0.59%
Georgia Pacific Corp 0.58%
Nielsen Company 0.58%
Asurion Corp 0.57%
EUR-USD FX: 1.42
(1) Calculated using TFG shares outstanding and month end exchange price.
(2) Excludes CDO-squared and ABS CDO transactions which were written off
in October 2007. TFG continues to hold the economic rights to 3 of
these written-off transactions.
(3) Excludes TFG's investments in LCM Asset Management LLC and GreenOak
Real Estate LP
(4) Equivalent to Investment in Securities at Fair Value in the US GAAP
Financial Statements.
(5) Includes par amount of loans held directly by TFG and also loan
exposures via TFG's investments in CLOs. With respect to CLO
investments, calculated as a percentage of total corporate loan
assets that TFG has exposure to based on its equity-based pro-rata
share of each CLO's total portfolio. All calculations are net of any
single name CDS hedges held against that credit.
An investment in TFG involves substantial risks. Please refer to the
Company's website at www.tetragoninv.com for a description of the
risks and uncertainties pertaining to an investment in TFG.
This release does not contain or constitute an offer to sell or a
solicitation of an offer to purchase securities in the United States or any
other jurisdiction. The securities of TFG have not been and will not be
registered under the US Securities Act of 1933 (the "Securities Act"), as
amended, and may not be offered or sold in the United States or to US persons
unless they are registered under applicable law or exempt from registration.
TFG does not intend to register any portion of its securities in the United
States or to conduct a public offer of securities in the United States. In
addition, TFG has not been and will not be registered under the US Investment
Company Act of 1940, and investors will not be entitled to the benefits of
such Act. TFG is registered in the public register of the Netherlands
Authority for the Financial Markets under Section 1:107 of the Financial
Markets Supervision Act ("FMSA") as a collective investment scheme from a
designated country. This release constitutes regulated information
("gereglementeerde informatie") within the meaning of Section 1:1 of the
FMSA.
Board of Directors
Paddy Dear Reade Griffith Byron Knief*
Rupert Dorey* David Jeffreys* Greville Ward*
*Independent Director
Shareholder Information
Registered Office of TFG and Issuing Agent, Dutch Paying
the Master Fund and Transfer Agent
Tetragon Financial Group Limited Kas Bank N.V.
Tetragon Financial Group Master Spuistraat 172
Fund Limited Amsterdam, The Netherlands
1st Floor Dorey Court
Admiral Park 1012 VT
St. Peter Port, Guernsey
Channel Islands GYI 3PF Legal Advisor (as to U.S. law)
Cravath, Swaine & Moore LLP
Investment Manager One Ropemaker Street
Tetragon Financial Management LP London EC2Y 9HR
399 Park Avenue, 22nd Floor United Kingdom
New York, NY 10022
United States of America Legal Advisor (as to Guernsey
law)
General Partner of Investment Manager Ogier
Tetragon Financial Management GP LLC Ogier House
399 Park Avenue, 22nd Floor St. Julian's Avenue
New York, NY 10022 St. Peter Port, Guernsey
United States of America Channel Islands GYI 1WA
Legal Advisor (as to Dutch law)
Investor Relations De Brauw Blackstone Westbroek
David Wishnow / Yuko Thomas N.V.
ir@tetragoninv.com Claude Debussylaan 80
1082 MD Amsterdam, The
Netherlands
Press Inquiries Stock Listing
Brunswick Group Euronext Amsterdam by NYSE
Andrew Garfield/Gill Ackers/Pip Green Euronext
polygon@brunswickgroup.com
Administrator and Registrar
State Street Fund Services
Auditors (Guernsey) Limited
KPMG Channel Islands Ltd 1st Floor Dorey Court
20 New Street Admiral Park
St. Peter Port, Guernsey St. Peter Port, Guernsey
Channel Islands GYI 4AN Channel Islands GYI 3PF
Sub-Registrar and Transfer Agent
BNY Mellon
One Wall Street
New York, NY 10286
United States of America
ENDNOTES
———————————
([1]) TFG invests substantially all its capital through a master fund,
Tetragon Financial Group Master Fund Limited ("TFGMF"), in which it holds
100% of the issued shares. In this report, unless otherwise stated, we report
on the consolidated business incorporating TFG and TFGMF. References to "we"
are to Tetragon Financial Management LP, TFG's investment manager.
([2]) The LCM I, LCM II, LCM III, LCM IV, LCM V, LCM VI, and LCM VIII
CLOs are referred to as the "LCM Cash Flow CLOs." The LCM VII CLO was a
market value CLO previously managed by LCM, which was liquidated commencing
in 2008, and is not included in the mentioned statistics. In addition, these
statistics do not include the performance of certain transactions that were
developed and previously managed by a third-party prior to being assigned to
LCM, some of which continue to be managed by LCM.
([3]) The hurdle rate is reset each quarter using 3M USD LIBOR plus a
spread of 2.647858% accordance with TFG's investment management agreement.
Please visit www.tetragoninv.com/tfg/about/investmentmanagerima/ for
more details on the calculation of the hurdle rate and the performance fee.
([4]) This figure includes the dividend of $0.09 per share announced on
April 28, 2011 with respect to Q1 2011.
([5]) Includes only look-through loan exposures through TFG's CLO
investments.
([6]) Excludes CDO-squared and ABS CDO transactions which were written
off in October 2007. TFG continues to hold the economic rights to three of
these written-off transactions.
([7]) Based on the most recent trustee reports available for both our
U.S. and European CLO investments as of March 31, 2011.
([8]) As of March 31, 2011, European CLOs represented approximately 14%
of TFG's investment portfolio; approximately 85% of the fair value of TFG's
European CLOs and 70%, when measured as a percentage of the total number of
European deals, were passing their junior-most O/C tests.
([9]) As O/C tests are breached, CLO structures may divert excess
interest cash flows away from the equity tranche holders, such as TFG, to pay
down the CLO's debt thereby curing the O/C breach via deleveraging.
Accordingly, the affected investments ceased to generate cash flows to TFG or
are expected to cease generating cash flows on the next applicable payment
date. Once enough debt has been repaid to cure the O/C test breach,
distributions of excess interest cash to equity holders may resume to the
extent not precluded by the investments' realized or unrealized losses.
([10]) Morgan Stanley CDO Market Tracker, April 6, 2011; based on a
sample of 477 U.S. CLO transactions.
([11]) Excess Caa/CCC+ or below rated assets above transaction-specific
permitted maximum holding levels are generally haircut in our transactions at
market value in U.S. CLOs and recovery rate in European CLOs for purposes of
the O/C or interest reinvestment test ratios.
([12]) Morgan Stanley CDO Market Tracker, April 6, 2011; based on the
lower of Moody's and S&P rating. Furthermore, TFG's investment portfolio
includes approximately 14% CLOs with primary exposure to European senior
secured loans and such loans are included in the calculation of TFG's average
CCC asset holdings.
([13]) Weighted by the original USD cost of each transaction.
([14]) The calculation of TFG's lagging 12-month corporate loan default
rate does not include certain underlying investment collateral that was
assigned a "Selective Default" rating by one or more of the applicable rating
agencies. Such Selected Defaults are included the S&P/LCD lagging 12-month
U.S. institutional loan default rate discussed above. Furthermore, TFG's
investment portfolio includes approximately 14% CLOs with primary exposure to
European senior secured loans and such loans are included in the calculation
of TFG's corporate default rate.
([15]) S&P/LCD News, "With no defaults in March, rates fall to 3-year
low," April 1, 2011.
([16]) The LCM I, LCM II, LCM III, LCM IV, LCM V, LCM VI, and LCM VIII
CLOs are referred to as the "LCM Cash Flow CLOs." The LCM VII CLO was a
market value CLO previously managed by LCM, which was liquidated commencing
in 2008, and is not included in the mentioned statistics. In addition, these
statistics do not include the performance of certain transactions that were
developed and previously managed by a third-party prior to being assigned to
LCM, some of which continue to be managed by LCM.
([17]) S&P/LCD News, "With no defaults in March, rates fall to 3-year
low," April 1, 2011.
([18]) S&P/LSTA Leveraged Lending Review 1Q 2011.
([19]) S&P/LCD News, "Index preview: Loans lose 0.01% in March; YTD
return is 2.43%," April 1, 2011.
([20]) S&P/LCD News, "Index preview: Loans lose 0.01% in March; YTD
return is 2.43%," April 1, 2011.
([21]) S&P/LSTA Leveraged Lending Review 1Q 2011.
([22]) S&P/LSTA Leveraged Lending Review 1Q 2011.
([23]) S&P/LSTA Leveraged Lending Review 1Q 2011.
([24]) S&P/LSTA Leveraged Lending Review 1Q 2011.
([25]) S&P/LSTA Leveraged Lending Review 1Q 2011.
([26]) S&P/LCD News, "Index preview: Loans lose 0.01% in March; YTD
return is 2.43%," April 1, 2011.
([27]) S&P/LCD News, "Index preview: Loans lose 0.01% in March; YTD
return is 2.43%," April 1, 2011.
([28]) S&P/LCD News, "Index preview: Loans lose 0.01% in March; YTD
return is 2.43%," April 1, 2011.
([29]) Morgan Stanley CDO Market Tracker, April 6, 2011; based on a
sample of 477 U.S. CLO transactions.
([30]) Morgan Stanley CDO Market Tracker, January 5, 2011; based on a
sample of 477 U.S. CLO transactions.
([31]) Morgan Stanley CDO Market Tracker, April 6, 2011; based on a
sample of 196 Euro CLO transactions.
([32]) Morgan Stanley CDO Market Tracker, April 6, 2011.
([33]) RBS CLO Market Review - April 2011, April 12, 2011.
([34]) Morgan Stanley CDO Market Tracker, April 6, 2011; based on a
sample of 477 U.S. CLO transactions.
([35]) Morgan Stanley CDO Market Tracker, April 6, 2011.
([36]) Wells Fargo Structured Products Research, "The CLO Salmagundi,"
January 21, 2011.
([37]) LSTA Week in Review, "Risk Retention: Collateral Damage," April 1,
2011. The NPR states in a footnote (p. 30, footnote 42) that "[I]n the
context of collateralized loan obligations (CLOs), the CLO manager generally
acts as the sponsor by selecting the commercial loans to be purchased by an
agent bank for inclusion in the CLO collateral pool, and then manages the
securitized assets once deposited in the CLO structure."
([38]) Moody's Request for Comment: " Moody's Proposes to Change Its
Global CLO Modeling Assumptions," March 22, 2011.
([39]) Moody's Request for Comment: " Moody's Proposes to Change Its
Global CLO Modeling Assumptions," March 22, 2011.
([40]) S&P/LCD News, "With no defaults in March, rates fall to 3-year
low," April 1, 2011.
([41]) For example, under certain restricted trading condition terms,
after the end of the reinvestment period, a CLO manager may lose the ability
to reinvest the sale proceeds of a credit risk obligation that they believe
is at risk of eventual default or loss of principal. Although under ordinary
conditions, a manager would view the asset purely from a credit risk
perspective (because the firm would continue to earn substantially the same
fees whether the asset is held or sold and the proceeds reinvested), under
certain restricted trading condition formulations, the manager may be
incentivized to hold the asset throughout a bankruptcy or work-out, in spite
of the risk implications of doing so, since the proceeds of such a sale would
be used to repay the liabilities thereby reducing assets under management and
therefore management fees.
For further information, please contact:
TFG: Press Inquiries:
David Wishnow/Yuko Thomas Brunswick Group
Investor Relations Andrew Garfield/Gill Ackers/Pip Green
ir@tetragoninv.com polygon@brunswickgroup.com
.
Tags: April 29, London, Tetragon Financial Group Limited, United Kingdom
