EX-99.1 2 dex991.htm PRESS RELEASE Press release

Exhibit 99.1

 

LOGO    FORTRESS INVESTMENT GROUP LLC

 

Contact:    FOR IMMEDIATE RELEASE
Lilly H. Donohue   
212-798-6118   

Fortress Reports Second Quarter 2009 Financial Results

Second Quarter Highlights

 

   

Assets under management of $31.0 billion

 

   

Segment management fees of $110 million

 

   

Fund management distributable earnings of $53 million

 

   

Pre-tax distributable earnings (DE) of $59 million

 

   

GAAP net income, excluding principals agreement compensation, of $66 million. GAAP net loss of $171 million. GAAP net loss attributable to Class A Shareholders of $45 million

 

   

Successfully integrated the management of a large credit fund, renamed as Fortress Value Recovery Fund I

 

   

Raised $219.5 million in net proceeds through issuance of 46 million Class A shares

 

   

Began operations of a new Japanese investment fund

Subsequent Events in the Third Quarter

 

   

Daniel H. Mudd, currently member of the Fortress board of directors, will become the firm’s new CEO effective August 11, 2009

 

   

George W. Wellde has been elected to Fortress’s board of directors

New York, NY. August 5, 2009 – Fortress Investment Group LLC (NYSE: FIG) today reported its results for the quarter ended June 30, 2009.

Second Quarter 2009

For the quarter ended June 30, 2009, our GAAP net loss was $171 million and our GAAP net loss attributable to Class A Shareholders was $45 million, or $0.41 per diluted share, as compared to a loss of $0.67 per diluted share for the quarter ended June 30, 2008. Excluding principals agreement compensation, second quarter GAAP net income was $66 million.

Fund management distributable earnings for the second quarter was $53 million versus $75 million in the second quarter of 2008.

Pre-tax DE for the second quarter was $59 million, or $0.12 per dividend paying share (DEPS), versus $58 million for the second quarter of 2008.

For reconciliations from pre-tax distributable earnings and fund management DE to GAAP net income (loss), from GAAP net income (loss) excluding principals agreement compensation to GAAP net income (loss), from segment revenues to GAAP revenues, from segment assets to GAAP assets and from Weighted Average Class A Shares Outstanding (Used for Basic EPS) to Weighted Average Dividend Paying Shares Outstanding (Used for

 

1


DEPS) see “Reconciliation of Fund Management DE to Pre-tax Distributable Earnings and GAAP Net Income (Loss)”, “Reconciliation of GAAP Net Income (Loss) Excluding Principals Agreement Compensation to GAAP Net Income (Loss)”, “Reconciliation of Segment Revenues to GAAP Revenues” and “Reconciliation of Segment Assets to GAAP Assets” in this release. Distributable earnings is a supplemental measure of our operating performance that we believe provides a meaningful basis for comparison between present and future periods.

The Company’s quarterly segment revenues and distributable earnings will fluctuate materially depending upon the performance of our funds and the realization events within our private equity business, as well as other factors. Accordingly, the revenues and profits in any particular quarter should not be expected to be indicative of future results.

The following discussion of our results is based on segment reporting as presented in our Quarterly Report on Form 10-Q. Our GAAP statement of operations and balance sheet are presented following this discussion. The following table is a summary presentation of our segment performance with supplemental data provided for informational purposes. For a reconciliation of our segment results to the corresponding GAAP data, see the reconciliation information included later in this release.

Due to the increased significance of the hybrid private equity funds segment, it has been disaggregated from the private equity fund segment in this period and for all periods presented. Hybrid private equity funds are comprised of a family of “credit opportunities” funds focused on investing in distressed and undervalued assets, a family of “long dated value” funds focused on investing in undervalued assets with limited current cash flows and long investment horizons, a family of “real assets” funds focused on investing in tangible and intangible assets in four principal categories (real estate, capital assets, natural resources and intellectual property), and an Asian fund.

 

2


Supplemental Data for Three Months:

 

Three Months Ended June 30, 2009    Total     Private Equity     Liquid Hedge
Funds
    Hybrid Funds     Principal
Investments
 
(in millions)      Funds     Castles       Hedge Funds     PE Funds    
AUM               

AUM - April 1, 2009

   $ 26,538      $ 10,161      $ 3,078      $ 4,809      $ 6,451      $ 2,039      $ —     

Capital raised 1

     3,373        —          —          99        3,140        134        —     

Increase in invested capital

     327        10        —          —          2        315        —     

Redemptions

     (736     —          —          (585     (151     —          —     

Return of capital distributions

     (168     (88     —          —          (1     (79     —     

Income (loss) and foreign exchange

     1,707        519        115        248        477        348        —     
                                                        

AUM - Ending Balance

   $ 31,041      $ 10,602      $ 3,193      $ 4,571      $ 9,918      $ 2,757      $ —     
Third-Party Capital Raised    $ 3,373      $ —        $ —        $ 99      $ 3,140      $ 134      $ —     
Segment Revenues               

Management fee

   $ 110      $ 40      $ 12      $ 20      $ 30      $ 8      $ —     

Incentive income

     7        —          —          —          —          7        —     
                                                        

Total

     117        40        12        20        30        15        —     
Segment Expenses               

Profit sharing compensation expenses

     (8     —          —          (2     (2     (4     —     

Operating expenses

     (56     (12     (5     (11     (21     (7     —     
                                                        

Total

     (64     (12     (5     (13     (23     (11     —     
                                                        
Fund Management DE      53        28        7        7        7        4        —     
                                                        

Investment Income

     14                  14   

Interest Expense

     (8               (8
                                                        

Pre-tax Distributable Earnings

   $ 59      $ 28      $ 7      $ 7      $ 7      $ 4      $ 6   
                                                        

Weighted Average Dividend Paying Shares and Units Outstanding

     482               
                                                        

 

Three Months Ended June 30, 2008    Total     Private Equity     Liquid Hedge
Funds
    Hybrid Funds     Principal
Investments
 
(in millions)      Funds     Castles       Hedge Funds     PE Funds    
AUM               

AUM - April 1, 2008

   $ 34,029      $ 12,382      $ 3,503      $ 9,254      $ 8,149      $ 741      $ —     

Capital raised

     1,772        745        —          924        103        —          —     

Increase in invested capital

     292        118        —          —          2        172        —     

Redemptions

     (311     —          —          (310     (1     —          —     

Return of capital distributions

     (56     (46     —          —          (3     (7     —     

Income (loss) and foreign exchange

     (760     (560     (5     (163     16        (48     —     
                                                        

AUM - Ending Balance

   $ 34,966      $ 12,639      $ 3,498      $ 9,705      $ 8,266      $ 858      $ —     
Segment Revenues               

Management fee

   $ 150      $ 40      $ 15      $ 57      $ 36      $ 2      $ —     

Incentive income

     15        —          —          14        1        —          —     
                                                        

Total

     165        40        15        71        37        2        —     
Segment Expenses               

Profit sharing compensation expenses

     (20     (1     (1     (16     (2     —          —     

Operating expenses

     (70     (7     (10     (25     (26     (2     —     
                                                        

Total

     (90     (8     (11     (41     (28     (2     —     
                                                        
Fund Management DE      75        32        4        30        9        —          —     
                                                        

Investment Income

     (7               (7

Interest Expense

     (10               (10
                                                        
Pre-tax Distributable Earnings    $ 58      $ 32      $ 4      $ 30      $ 9      $ —        $ (17
                                                        

Weighted Average Dividend Paying Shares and Units Outstanding

     456               
                                                        

 

1

Includes $3.1 billion of capital under management due to Fortress’s take over of management of the D.B. Zwirn funds and related investment vehicles.

 

3


Supplemental Data for Six Months:

 

Six Months Ended June 30, 2009    Total     Private Equity     Liquid Hedge
Funds
    Hybrid Funds     Principal
Investments
 
(in millions)      Funds     Castles       Hedge Funds     PE Funds    
AUM               

AUM - January 1, 2009

   $ 29,454      $ 10,307      $ 3,182      $ 7,169      $ 6,494      $ 2,302      $ —     

Capital raised 1

     3,382        —          —          108        3,140        134        —     

Increase in invested capital

     763        70        —          —          2        691        —     

Redemptions

     (3,382     —          —          (3,079     (303     —          —     

Return of capital distributions

     (745     (93     —          —          (8     (644     —     

Income (loss) and foreign exchange

     1,569        318        11        373        593        274        —     
                                                        

AUM - Ending Balance

   $ 31,041      $ 10,602      $ 3,193      $ 4,571      $ 9,918      $ 2,757      $ —     
Third-Party Capital Raised    $ 3,382      $ —        $ —        $ 108      $ 3,140      $ 134      $ —     
Segment Revenues               

Management fee

   $ 216      $ 77      $ 24      $ 43      $ 58      $ 14      $ —     

Incentive income

     8        —          —          —          1        7        —     
                                                        

Total

     224        77        24        43        59        21        —     
Segment Expenses               

Profit sharing compensation expenses

     (12     —          —          (5     (3     (4     —     

Operating expenses

     (115     (20     (13     (25     (46     (11     —     
                                                        

Total

     (127     (20     (13     (30     (49     (15     —     
                                                        
Fund Management DE      97        57        11        13        10        6        —     
                                                        

Investment Income

     (13               (13

Interest Expense

     (16               (16
                                                        
Pre-tax Distributable Earnings    $ 68      $ 57      $ 11      $ 13      $ 10      $ 6      $ (29
                                                        

Weighted Average Dividend Paying Shares and Units Outstanding

     472               
                                                        

 

Six Months Ended June 30, 2008    Total     Private Equity     Liquid Hedge
Funds
    Hybrid Funds     Principal
Investments
 
(in millions)      Funds     Castles       Hedge Funds     PE Funds    
AUM               

AUM - January 1, 2008

   $ 32,930      $ 12,642      $ 3,328      $ 8,128      $ 8,196      $ 636      $ —     

Capital raised

     3,926        745        —          2,211        837        133        —     

Increase in invested capital

     981        760        —          —          26        195        —     

Redemptions

     (894     —          —          (421     (473     —          —     

Return of capital distributions

     (236     (174     —          —          (4     (58     —     

Crystallized Incentive Income

     (95     —          —          —          (95     —          —     

Income (loss) and foreign exchange

     (1,646     (1,334     170        (213     (221     (48     —     
                                                        

AUM - Ending Balance

   $ 34,966      $ 12,639      $ 3,498      $ 9,705      $ 8,266      $ 858      $ —     

Segment Revenues

              

Management fee

   $ 295      $ 80      $ 28      $ 110      $ 73      $ 4      $ —     

Incentive income

     47        29        —          17        1        —          —     
                                                        

Total

     342        109        28        127        74        4        —     
Segment Expenses               

Profit sharing compensation expenses

     (52     (13     (2     (33     (4     —          —     

Operating expenses

     (144     (14     (18     (49     (59     (4     —     
                                                        

Total

     (196     (27     (20     (82     (63     (4     —     
                                                        
Fund Management DE      146        82        8        45        11        —          —     
                                                        

Investment Income

     (10               (10

Interest Expense

     (20               (20
                                                        
Pre-tax Distributable Earnings    $ 116      $ 82      $ 8      $ 45      $ 11      $ —        $ (30
                                                        

Weighted Average Dividend Paying Shares and Units Outstanding

     443               
                                                        

 

1

Includes $3.1 billion of capital under management due to Fortress’s take over of management of the D.B. Zwirn funds and related investment vehicles.

 

4


Overview

We managed $31.0 billion of assets in private equity funds, liquid hedge funds and hybrid funds as of June 30, 2009. Fortress’s revenues consist of (i) management fees, which are based on the size of our funds, (ii) incentive income, which is based on the performance of our funds, and (iii) investment income (loss), which is based on our principal investments.

In the second quarter of 2009, we generated fund management DE of $53 million. Including principal investments, Fortress generated pre-tax distributable earnings of $59 million.

For the quarter ended June 30, 2009, the private equity segments accounted for approximately 44% of total segment revenues, the liquid hedge funds segment accounted for approximately 17% of total segment revenues and the hybrid funds segments accounted for approximately 39% of total segment revenues.

For the quarter ended June 30, 2009, the private equity, liquid hedge funds and hybrid funds businesses accounted for approximately 66%, 13% and 21%, respectively, of total fund management DE.

Private Equity – Funds

For the quarter ended June 30, 2009, the Company’s private equity funds had pre-tax DE of $28 million as compared to pre-tax DE of $32 million for the quarter ended June 30, 2008.

Assets under management for private equity funds was $10.6 billion at June 30, 2009 compared to $12.6 billion as of June 30, 2008.

As of June 30, 2009, our funds’ private equity capital invested in non-public transactions totaled approximately $11.5 billion, and our private equity funds’ unfunded commitments to investments were approximately $790 million.

Private Equity - Castles

For the quarter ended June 30, 2009, the Company’s Castles generated pre-tax DE of $7 million as compared to $4 million for the quarter ended June 30, 2008.

Assets under management for the Castles was $3.2 billion at June 30, 2009 compared to $3.5 billion as of June 30, 2008.

Liquid Hedge Funds

For the quarter ended June 30, 2009, the Company’s liquid hedge fund business generated pre-tax DE of $7 million as compared to $30 million for the quarter ended June 30, 2008.

Assets under management for the liquid hedge funds was $4.6 billion at June 30, 2009 compared to $9.7 billion as of June 30, 2008.

 

5


The following table shows our Assets Under Management by fund:

 

(dollars in billions)    June 30, 2009    December 31, 2008    June 30, 2008

Macro Funds 2

   $ 3.7    $ 6.1    $ 8.8

Fortress Commodities Fund

   $ 0.9    $ 1.1    $ 0.9

The following table shows our gross and net returns by fund: 3

 

      Three Months Ended
June 30, 2009
    Six Months Ended
June 30, 2009
 

Gross Returns

    

Fortress Macro Funds L.P. Offshore 4

   4.3   4.3

Drawbridge Global Macro Fund Ltd.

   6.2   12.3

Fortress Commodities Fund L.P.

   2.3   2.3
Net Returns     

Fortress Macro Funds L.P. Offshore 4

   3.2   3.2

Drawbridge Global Macro Fund Ltd.

   5.8   11.3

Fortress Commodities Fund L.P.

   1.8   1.3

Hybrid - Hedge Funds

For the quarter ended June 30, 2009, the Company’s hybrid hedge fund business generated pre-tax DE of $7 million as compared to $9 million for the quarter ended June 30, 2008.

Assets under management for the hybrid hedge funds was $9.9 billion at June 30, 2009 compared to $8.3 billion as of June 30, 2008.

The following table shows our Assets Under Management by fund:

 

(dollars in billions)    June 30, 2009    December 31, 2008    June 30, 2008

Drawbridge Special Opportunities Funds 5

   $ 5.1    $ 5.0    $ 6.5

Fortress Partners Funds 6

   $ 1.7    $ 1.5    $ 1.8

Fortress Value Recovery Funds 7

   $ 3.1      N.A.      N.A.
 
  2

Combined AUM for Fortress Macro Fund, Drawbridge Global Macro Fund Ltd, Drawbridge Global Macro Fund LP, DBGM Offshore Ltd, DBGM Onshore LP, DBGM Alpha V Ltd and Drawbridge Global Macro managed accounts.

  3

The performance data contained herein reflects returns for a “new issue eligible,” single investor class, net of expenses borne by the Fund (prior to any fees), as of the close of business on the last day of the relevant period. Specific performance may vary based on, among other things, whether fund investors are invested in one or more special investments.

  4

Fortress Macro Offshore Fund L.P. returns reflect a new, class “A” investor from the May 1, 2009 date of inception of the fund.

  5

Combined AUM for Drawbridge Special Opportunities Fund Ltd., Drawbridge Special Opportunities Fund LP and Drawbridge Special Opportunities Fund managed accounts.

  6

Combined AUM for Fortress Partners Offshore Fund LP and Fortress Partners Fund LP.

  7

Fortress will receive management fees from these funds equal to 1% of realized proceeds and up to 1% per annum on certain managed assets, and may receive limited incentive income if aggregate realizations exceed an agreed threshold.

 

6


The following table shows our gross and net returns by fund:8

 

     Three Months Ended
June 30, 2009
    Six Months Ended
June 30, 2009
 

Gross Returns

    

Drawbridge Special Opportunities LP 9

   7.9   11.8

Drawbridge Special Opportunities Ltd 9

   6.5   10.8

Fortress Partners Fund LP

   8.8   7.0

Fortress Partners Offshore Fund LP

   9.5   8.3
Net Returns     

Drawbridge Special Opportunities LP 9

   7.3   10.7

Drawbridge Special Opportunities Ltd 9

   6.0   9.7

Fortress Partners Fund LP

   8.5   6.4

Fortress Partners Offshore Fund LP

   9.2   7.8

Hybrid - Private Equity Funds

For the quarter ended June 30, 2009, the Company’s hybrid private equity fund business generated pre-tax DE of $4 million as compared to a minimal gain for the quarter ended June 30, 2008.

Assets under management for the hybrid private equity funds was $2.8 billion at June 30, 2009 compared to $0.9 billion as of June 30, 2008.

Principal Investments

At June 30, 2009, we had $0.8 billion of assets (excluding cash and cash equivalents) in our principal investments segment, compared to $1.1 billion (excluding cash and cash equivalents) at June 30, 2008. During the three months ended June 30, 2009, we increased commitments to our principal investments by $4 million and funded $6 million of our commitments. We had $131 million of unfunded commitments to our principal investments as of June 30, 2009.

Our principal investments segment generated a gain of $6 million for the three months ended June 30, 2009, due primarily to a $14 million gain from the earnings on our equity investments in our hedge funds and $8 million of net interest expense.

 

8

The performance data contained herein reflects returns for a “new issue eligible,” single investor class as of the close of business on the last day of the relevant period. Gross returns reflect performance data prior to any fees borne by the Fund while net returns reflect performance data after taking into account any fees borne by the Fund. Specific performance may vary based on, among other things, whether fund investors are invested in one or more special investments.

9

The returns for the Drawbridge Special Opportunities Funds reflect the performance of each fund excluding the performance of the redeeming capital accounts which relate to December 31, 2008 redemptions.

 

7


Segment Expenses

Segment expenses were $64 million in the second quarter of 2009, down from $90 million for the second quarter of 2008. Segment expenses for the second quarters of 2009 and 2008 included $8 million and $20 million of profit sharing compensation, respectively, which is a function of revenues received from our various funds.

The Company had $289 million of share-based compensation expense (primarily relating to expense recorded in connection with the principals agreement, the issuance of restricted stock units to Fortress employees, and the issuance of restricted partnership units) for the quarter ended June 30, 2009, which contributed to our reporting a GAAP net loss per share. Share-based compensation expense is not included in segment expenses or in the calculation of distributable earnings.

Corporate Credit Agreement

As previously disclosed, in June 2009, we amended the terms of our credit agreement, agreeing to make additional amortization payments in association with any follow-on equity offerings. Accordingly, during the second quarter we applied a portion of the net proceeds from our second quarter equity offering to pay down the credit facility by $110 million. In addition, we also paid down $54 million on our revolving credit facility. As a result of these payments, we now have $440 million of debt outstanding as of June 30, 2009 and have capacity available of $59 million under our revolving credit facility.

Non-GAAP Information

Fortress discloses certain non-GAAP financial information, which management believes provides a meaningful basis for comparison among present and future periods. The following are non-GAAP measures used in the accompanying financial information:

 

   

Pre-tax distributable earnings (DE) and pre-tax distributable earnings per dividend paying share

 

   

Fund management DE

 

   

Segment revenues

 

   

Segment management fees

 

   

GAAP net income excluding principals agreement compensation

 

   

Segment assets

We urge you to read the reconciliation of such data to the related GAAP measures appearing later in this release.

Conference Call

Management will host a conference call today, Wednesday, August 5, 2009 at 8:00 A.M. Eastern Time. A copy of the earnings release is posted to the Investor Relations section of Fortress’s website, www.fortress.com.

All interested parties are welcome to participate on the live call. The conference call may be accessed by dialing 1-877-252-8576 (from within the U.S.) or 1-706-679-1521 (from outside of the U.S.) ten minutes prior to the scheduled start of the call; please reference “Fortress Second Quarter Earnings Call.”

A simultaneous webcast of the conference call will be available to the public on a listen-only basis at www.fortress.com. Please allow extra time prior to the call to visit the site and download the necessary software required to listen to the internet broadcast.

 

8


A telephonic replay of the conference call will also be available until 11:59 P.M. Eastern Time on Wednesday, August 12, 2009 by dialing 1-800-642-1687 (from within the U.S.) or 1-706-645-9291 (from outside of the U.S.); please reference access code “21490515.”

About Fortress

Fortress is a leading global alternative asset manager with approximately $31.0 billion in assets under management as of June 30, 2009. Fortress manages private equity funds and hedge funds. Fortress was founded in 1998. For more information regarding Fortress Investment Group LLC or to be added to our e-mail distribution list, please visit www.fortress.com.

Cautionary Note Regarding Forward-Looking Statements — Certain statements in this press release may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding our sources of management fees, incentive income and investment income (loss), estimated fund performance, the amount and source of expected capital commitments, amount of redemptions and our effective tax rate. These statements are not historical facts, but instead represent only the Company’s beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of the Company’s control. It is possible that the sources and amounts of management fees, incentive income and investment income, the amount and source of expected capital commitments for any new fund, redemption amounts or our effective tax rate may differ, possibly materially, from these forward-looking statements, and any such differences could cause our actual results to differ materially from the results expressed or implied by these forward-looking statements. For a discussion of some of the risks and important factors that could affect such forward-looking statements, see the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K and Quarterly Report on Form 10-Q, which is, or will be, available on the Company’s website (www.fortress.com). In addition, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. The Company can give no assurance that the expectations of any forward-looking statement will be obtained. Such forward-looking statements speak only as of the date of this press release. The Company expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with regard thereto or any change in events, conditions or circumstances on which any statement is based.

 

9


Fortress Investment Group LLC

Consolidated Statements of Operations (Unaudited)

(dollars in thousands, except share data)

 

     Three Months Ended June 30,     Six Months Ended June 30,  
   2009     2008     2009     2008  

Revenues

        

Management fees from affiliates

   $ 108,425      $ 149,605      $ 214,077      $ 293,662   

Incentive income from affiliates

     6,958        18,300        6,958        55,444   

Expense reimbursements from affiliates

     20,661        15,950        33,708        30,221   

Other revenues

     3,043        4,241        6,640        9,649   
                                
     139,087        188,096        261,383        388,976   
                                

Expenses

        

Interest expense

     7,605        9,888        15,791        20,224   

Compensation and benefits

     113,456        137,460        222,692        264,479   

Principals agreement compensation

     237,367        237,367        472,126        474,734   

General, administrative and other

     21,034        19,746        38,219        36,316   

Depreciation and amortization

     2,761        2,436        5,402        4,872   
                                
     382,223        406,897        754,230        800,625   
                                

Other Income (Loss)

        

Gains (losses) from investments

        

Net realized gains (losses)

     (376     61        (772     1,674   

Net realized gains (losses) from affiliate investments

     234        (92     (14     155   

Net unrealized gains (losses)

     —          —          —          —     

Net unrealized gains (losses) from affiliate investments

     19,583        (6,584     17,754        (36,401

Tax receivable agreement liability reduction

     —          —          (55     —     

Earnings (losses) from equity method investees

     51,057        (26,500     16,208        (75,629
                                
     70,498        (33,115     33,121        (110,201
                                

Income (Loss) Before Income Taxes

     (172,638     (251,916     (459,726     (521,850

Income tax benefit (expense)

     1,308        1,949        1,715        (5,303
                                

Net Income (Loss)

   $ (171,330   $ (249,967   $ (458,011   $ (527,153
                                

Principals’ and Others’ Interests in Income (Loss) of Consolidated Subsidiaries

   $ (126,738   $ (194,411   $ (346,260   $ (402,680
                                

Net Income (Loss) Attributable to Class A Shareholders

   $ (44,592   $ (55,556   $ (111,751   $ (124,473
                                

Dividends declared per Class A share

   $ —        $ 0.225      $ —        $ 0.450   
                                

Earnings Per Class A share - Fortress Investment Group

        

Net income (loss) per Class A share, basic

   $ (0.40   $ (0.62   $ (1.10   $ (1.36
                                

Net income (loss) per Class A share, diluted

   $ (0.41   $ (0.67   $ (1.10   $ (1.37
                                

Weighted average number of Class A shares outstanding, basic

     115,547,744        94,913,677        105,447,324        94,904,157   
                                

Weighted average number of Class A shares outstanding, diluted

     427,619,294        406,985,227        417,518,874        406,975,707   
                                

 

10


Fortress Investment Group LLC

Consolidated Balance Sheets

(dollars in thousands, except share data)

 

     June 30,
2009

(Unaudited)
    December 31,
2008
 

Assets

    

Cash and cash equivalents

   $ 90,506      $ 263,337   

Due from affiliates

     70,709        38,504   

Investments

    

Equity method investees

     818,147        774,382   

Options in affiliates

     116        39   

Deferred tax asset

     429,794        408,066   

Other assets

     86,028        93,407   
                
   $ 1,495,300      $ 1,577,735   
                

Liabilities and Shareholders’ Equity

    

Liabilities

    

Accrued compensation and benefits

   $ 63,268      $ 158,033   

Due to affiliates

     330,194        346,265   

Deferred incentive income

     163,635        163,635   

Debt obligations payable

     439,750        729,041   

Other liabilities

     23,484        26,741   
                
     1,020,331        1,423,715   
                

Commitments and Contingencies

    

Equity

    

Class A shares, no par value, 1,000,000,000 shares authorized, 140,651,044 and 94,609,525 shares issued and outstanding at June 30, 2009 and December 31, 2008, respectively.

     —          —     

Class B shares, no par value, 750,000,000 shares authorized, 312,071,550 shares issued and outstanding

     —          —     

Paid-in capital

     830,447        596,803   

Retained earnings (accumulated deficit)

     (625,130     (513,379

Accumulated other comprehensive income (loss)

     (1,135     (866
                

Total Fortress shareholders’ equity

     204,182        82,558   
                

Principals’ and others’ interests in equity of consolidated subsidiaries

     270,787        71,462   
                

Total equity

     474,969        154,020   
                
   $ 1,495,300      $ 1,577,735   
                

 

11


Fortress Investment Group LLC

Reconciliation of Fund Management DE to Pre-tax Distributable

Earnings and GAAP Net Income (Loss)

(dollars in millions)

 

     Three Months Ended  
   June 30, 2009     June 30, 2008  

Fund Management DE

   $ 53      $ 75   
                

Investment Income (Loss)

     14        (7

Interest Expense

     (8     (10
                

Pre-tax Distributable Earnings

     59        58   
                

Private equity incentive income

     —          3   

Earnings from equity method investees

     38        (26

Gains/losses on options

     —          (3

Gains/losses on other Investments

     20        (3

Impairment of investments

     —          10   

Employee equity-based compensation

     (52     (53

Principal compensation

     (237     (238

Employee portion of incentive income

     —          —     

Taxes

     1        2   
                

GAAP Net Income (Loss)

   $ (171   $ (250
                
     Six Months Ended  
   June 30, 2009     June 30, 2008  

Fund Management DE

   $ 97      $ 146   
                

Investment Income (Loss)

     (13     (10

Interest Expense

     (16     (20
                

Pre-tax Distributable Earnings

     68        116   
                

Private equity incentive income

     —          9   

Earnings from equity method investees

     (1     (67

Gains/losses on options

     —          (15

Gains/losses on other Investments

     18        (21

Impairment of investments

     32        10   

Employee equity-based compensation

     (105     (89

Principal compensation

     (472     (475

Employee portion of incentive income

     —          10   

Taxes

     2        (5
                

GAAP Net Income (Loss)

   $ (458   $ (527
                

 

12


Fortress Investment Group LLC

Reconciliation of Segment Revenues to GAAP Revenues

(dollars in millions)

 

     Three Months Ended
   June 30, 2009    June 30, 2008

Segment Revenues

   $ 117    $ 165

Adjust incentive income

     1      3

Adjust income from the receipt of options

     —        —  

Other revenues

     21      20

Consolidation and elimination

     —        —  
             

GAAP Revenues

   $ 139    $ 188
             
     Six Months Ended
   June 30, 2009    June 30, 2008

Segment Revenues

   $ 224    $ 342

Adjust incentive income

     —        9

Adjust income from the receipt of options

     —        —  

Other revenues

     37      38

Consolidation and elimination

     —        —  
             

GAAP Revenues

   $ 261    $ 389
             

Fortress Investment Group LLC

Reconciliation of Segment Assets to GAAP Assets

(dollars in millions)

 

     Assets as of  
   June 30, 2009    June 30, 2008  

Segment Assets

   $ 1,445    $ 1,993   

Adjust equity investments from fair value

     —        —     

Adjust equity investments from cost

     20      (93

Adjust investments gross of employee portion

     30      43   

Adjust option investments to intrinsic value

     —        1   
               

GAAP Assets

   $ 1,495    $ 1,944   
               

“Distributable earnings” is our supplemental measure of operating performance. It reflects the value created which management considers available for distribution during any period. As compared to generally accepted accounting principles (“GAAP”) net income, distributable earnings excludes the effects of unrealized gains (or losses) on illiquid investments, reflects contingent revenue which has been received as income to the extent it is not expected to be reversed, and disregards expenses which do not require an outlay of assets, whether currently or on an accrued basis. Distributable earnings is reflected on an unconsolidated and pre-tax basis, and, therefore, the interests in consolidated subsidiaries related to Fortress Operating Group units (held by the principals) and income tax expense are added back in its calculation. Distributable earnings is not a measure of cash generated by operations which is available for distribution nor should it be considered in isolation or as an alternative to cash flow or net income and it is not necessarily indicative of liquidity or cash available to fund our operations. For a complete discussion of distributable earnings and its reconciliation to GAAP, as well as an explanation of the calculation of distributable earnings impairment, see note 10 to our financial statements included in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2009.

 

13


Our management uses distributable earnings:

 

   

in its determination of periodic distributions to equity holders;

 

   

in making operating decisions and assessing the performance of each of our core businesses;

 

   

for planning purposes, including the preparation of our annual operating budgets; and

 

   

as a valuation measure in strategic analyses in connection with the performance of our funds and the performance of our employees.

Growing distributable earnings is a key component to our business strategy and distributable earnings is the supplemental measure used by our management to evaluate the economic profitability of each of our businesses and our total operations. Therefore, we believe that it provides useful information to our investors in evaluating our operating performance. Our definition of distributable earnings is not based on any definition contained in our amended and restated operating agreement.

Fortress Investment Group LLC

Reconciliation of GAAP Net Income (Loss) Excluding Principals Agreement

Compensation to GAAP Net Income (Loss)

(dollars in thousands)

 

     Three months ended
June 30, 2009
    Six months ended
June 30, 2009
 

GAAP net loss

   $ (171,330   $ (458,011

Principals agreement compensation

     237,367        472,126   
                

GAAP net income excluding principals agreement compensation

   $ 66,037      $ 14,115   
                

 

14


Fortress Investment Group LLC

Reconciliation of Weighted Average Class A Shares Outstanding (Used for Basic EPS) to Weighted

Average Dividend Paying Shares Outstanding (Used for DEPS)

 

     Three Months Ended June 30,  
     2009     2008  

Weighted Average Class A Shares Outstanding (Used for Basic EPS)

   115,547,744      94,913,677   
            

Weighted average fully vested restricted Class A share units with dividend equivalent rights

   (631,260   (394,286

Weighted average fully vested restricted Class A shares

   (105,728   (19,040
            

Weighted average Class A shares outstanding

   114,810,756      94,500,351   
            

Weighted average restricted Class A shares10

   138,160      104,219   

Weighted average fully vested restricted Class A share units which are entitled to dividend equivalent payments

   631,260      394,286   

Weighted average nonvested restricted Class A share units which are entitled to dividend equivalent payments

   22,955,132      23,652,206   

Weighted average Fortress Operating Group units

   312,071,550      312,071,550   

Weighted average Fortress Operating Group RPUs

   31,000,000      25,208,791   
            

Weighted Average Dividend Paying Shares Outstanding (Used for DEPS)

   481,606,858      455,931,403   
            
     Six Months Ended June 30,  
     2009     2008  

Weighted Average Class A Shares Outstanding (Used for Basic EPS)

   105,447,323      94,904,157   
            

Weighted average fully vested restricted Class A share units with dividend equivalent rights

   (631,260   (394,286

Weighted average fully vested restricted Class A shares

   (104,404   (9,520
            

Weighted average Class A shares outstanding

   104,711,660      94,500,351   
            

Weighted average restricted Class A shares10

   136,836      100,757   

Weighted average fully vested restricted Class A share units which are entitled to dividend equivalent payments

   631,260      394,286   

Weighted average nonvested restricted Class A share units which are entitled to dividend equivalent payments

   22,955,132      23,708,849   

Weighted average Fortress Operating Group units

   312,071,550      312,071,550   

Weighted average Fortress Operating Group RPUs

   31,000,000      12,604,396   
            

Weighted Average Dividend Paying Shares Outstanding (Used for DEPS)

   471,506,438      443,380,189   
            

 

10

Includes both fully vested and non-vested weighted average restricted class A shares.

 

15