x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
20-1450327
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
x
|
Non-accelerated filer
|
|
¨ (Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
Page
|
||
PART I.
|
4
|
|
Item 1.
|
4
|
|
4
|
||
6
|
||
7
|
||
7
|
||
8
|
||
10
|
||
Item 2.
|
30
|
|
Item 3.
|
52
|
|
Item 4.
|
53
|
|
PART II.
|
53
|
|
Item 1.
|
53
|
|
Item 1A.
|
53
|
|
Item 2.
|
54
|
|
Item 3.
|
54
|
|
Item 4.
|
54
|
|
Item 5.
|
54
|
|
Item 6.
|
54
|
|
55
|
||
56
|
June 30, 2012
|
December 31, 2011
|
||||||
Assets
|
|||||||
Cash and cash equivalents
|
$ | 63,005 | $ | 70,363 | |||
Restricted cash and deposits (includes cash on deposit with clearing broker of $150 and $255 at June 30, 2012 and December 31, 2011, respectively)
|
47,345 | 48,440 | |||||
Receivable from clearing broker
|
1,003 | 1,138 | |||||
Investment banking fees receivable, net of allowance for doubtful accounts of zero at June 30, 2012 and December 31, 2011
|
6,740 | 2,539 | |||||
Marketable securities owned, at fair value
|
15,625 | 24,309 | |||||
Incentive fee receivable
|
1,510 | 2,097 | |||||
Other investments (of which $76,749 and $51,517 are recorded at fair value at June 30, 2012 and December 31, 2011, respectively)
|
77,008 | 51,706 | |||||
Loans held for sale
|
2,814 | 2,957 | |||||
Small business loans, net of allowance for loan losses
|
21,454 | 7,477 | |||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses
|
417,349 | 410,770 | |||||
Interest receivable
|
1,546 | 1,358 | |||||
Fixed assets, net
|
2,255 | 2,285 | |||||
Deferred tax assets
|
21,051 | 26,221 | |||||
Other assets
|
7,223 | 8,961 | |||||
Total assets
|
$ | 685,928 | $ | 660,621 | |||
Liabilities and Equity
|
|||||||
Liabilities:
|
|||||||
Marketable securities sold, but not yet purchased, at fair value
|
$ | 12,083 | $ | 10,921 | |||
Accrued compensation
|
24,441 | 38,143 | |||||
Asset-backed securities issued
|
397,906 | 381,556 | |||||
Interest payable
|
644 | 651 | |||||
Note payable
|
27,341 | 19,222 | |||||
Deferred tax liability
|
17,225 | 23,214 | |||||
Other liabilities
|
28,235 | 30,430 | |||||
Total liabilities
|
507,875 | 504,137 | |||||
Redeemable Non-controlling Interest
|
106 | 50 | |||||
Commitments and Contingencies
|
|||||||
JMP Group Inc. Stockholders' Equity
|
|||||||
Common stock, $0.001 par value, 100,000,000 shares authorized; 22,788,019 and 22,069,741 shares issued at June 30, 2012 and December 31, 2011, respectively; 22,741,519 and 21,737,367 shares outstanding at June 30, 2012 and December 31, 2011, respectively
|
23 | 22 | |||||
Additional paid-in capital
|
126,630 | 132,944 | |||||
Treasury stock, at cost, 46,500 and 332,374 shares at June 30, 2012 and December 31, 2011, respectively
|
(284 | ) | (3,011 | ) | |||
Accumulated other comprehensive loss
|
(82 | ) | (102 | ) | |||
Accumulated deficit
|
(2,902 | ) | (148 | ) | |||
Total JMP Group Inc. stockholders' equity
|
123,385 | 129,705 | |||||
Nonredeemable Non-controlling Interest
|
54,562 | 26,729 | |||||
Total equity
|
177,947 | 156,434 | |||||
Total liabilities and equity
|
$ | 685,928 | $ | 660,621 |
June 30, 2012
|
December 31, 2011
|
|||||||
Restricted cash
|
$ | 33,984 | $ | 36,137 | ||||
Loans held for sale
|
2,814 | 2,957 | ||||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses
|
417,349 | 410,770 | ||||||
Interest receivable
|
1,188 | 1,191 | ||||||
Deferred tax assets
|
5,009 | 8,567 | ||||||
Other assets
|
22 | 40 | ||||||
Total assets of consolidated VIE
|
$ | 460,366 | $ | 459,662 | ||||
Asset-backed securities issued
|
397,906 | 381,556 | ||||||
Interest payable
|
595 | 601 | ||||||
Deferred tax liability
|
15,129 | 21,791 | ||||||
Other liabilities
|
2,879 | 2,042 | ||||||
Total liabilities of consolidated VIE
|
$ | 416,509 | $ | 405,990 |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues
|
||||||||||||||||
Investment banking
|
$ | 9,133 | $ | 10,059 | $ | 25,792 | $ | 30,284 | ||||||||
Brokerage
|
5,412 | 6,187 | 10,904 | 12,472 | ||||||||||||
Asset management fees
|
3,492 | 6,046 | 6,966 | 9,199 | ||||||||||||
Principal transactions
|
7,780 | 2,554 | 14,264 | 6,184 | ||||||||||||
Gain on sale and payoff of loans
|
1,449 | 6,837 | 2,439 | 13,608 | ||||||||||||
Net dividend (expense) income
|
(9 | ) | 298 | (23 | ) | 548 | ||||||||||
Other income
|
2,407 | 682 | 3,142 | 1,510 | ||||||||||||
Non-interest revenues
|
29,664 | 32,663 | 63,484 | 73,805 | ||||||||||||
Interest income
|
8,260 | 7,728 | 15,718 | 18,348 | ||||||||||||
Interest expense
|
(9,878 | ) | (8,796 | ) | (19,486 | ) | (17,436 | ) | ||||||||
Net interest (expense) income
|
(1,618 | ) | (1,068 | ) | (3,768 | ) | 912 | |||||||||
Provision for loan losses
|
(1,429 | ) | (134 | ) | (1,741 | ) | (354 | ) | ||||||||
Total net revenues after provision for loan losses
|
26,617 | 31,461 | 57,975 | 74,363 | ||||||||||||
Non-interest expenses
|
||||||||||||||||
Compensation and benefits
|
16,704 | 22,017 | 38,475 | 50,248 | ||||||||||||
Administration
|
1,709 | 1,744 | 2,959 | 2,814 | ||||||||||||
Brokerage, clearing and exchange fees
|
858 | 1,179 | 1,754 | 2,277 | ||||||||||||
Travel and business development
|
987 | 791 | 1,689 | 1,461 | ||||||||||||
Communications and technology
|
825 | 995 | 1,733 | 1,916 | ||||||||||||
Occupancy
|
721 | 777 | 1,538 | 1,442 | ||||||||||||
Professional fees
|
718 | 797 | 1,357 | 1,505 | ||||||||||||
Depreciation
|
217 | 179 | 415 | 337 | ||||||||||||
Impairment loss on purchased management contract
|
0 | 0 | 0 | 700 | ||||||||||||
Other
|
(51 | ) | 134 | 215 | 238 | |||||||||||
Total non-interest expenses
|
22,688 | 28,613 | 50,135 | 62,938 | ||||||||||||
Income before income tax expense
|
3,929 | 2,848 | 7,840 | 11,425 | ||||||||||||
Income tax (benefit) expense
|
(975 | ) | 1,281 | (653 | ) | 3,764 | ||||||||||
Net income
|
4,904 | 1,567 | 8,493 | 7,661 | ||||||||||||
Less: Net income attributable to nonredeemable non-controlling interest
|
6,529 | 49 | 9,766 | 2,605 | ||||||||||||
Net (loss) income attributable to JMP Group Inc.
|
$ | (1,625 | ) | $ | 1,518 | $ | (1,273 | ) | $ | 5,056 | ||||||
Net (loss) income attributable to JMP Group Inc. per common share:
|
||||||||||||||||
Basic
|
$ |
(0.07
|
) | $ |
0.07
|
$ |
(0.06
|
) | $ |
0.23
|
||||||
Diluted
|
$ |
(0.07
|
) | $ |
0.07
|
$ |
(0.06
|
) | $ |
0.22
|
||||||
Dividends declared per common share
|
$ |
0.035
|
$ |
0.03
|
$ |
0.065
|
$ |
0.05
|
||||||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
22,772
|
22,254
|
22,476
|
22,050
|
||||||||||||
Diluted
|
22,859
|
22,613
|
23,057
|
22,720
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
2012
|
2011
|
2012
|
2011
|
||||||||||||
Net income
|
$ | 4,904 | $ | 1,567 | $ | 8,493 | $ | 7,661 | |||||||
Other comprehensive income
|
|||||||||||||||
Unrealized gain (loss) on cash flow hedge, net of tax
|
12 | (47 | ) | 20 | (39 | ) | |||||||||
Comprehensive income
|
4,916 | 1,520 | 8,513 | 7,622 | |||||||||||
Less: Comprehensive income attributable to non-controlling interest
|
6,529 | 49 | 9,766 | 2,605 | |||||||||||
Comprehensive (loss) income attributable to JMP Group Inc.
|
$ | (1,613 | ) | $ | 1,471 | $ | (1,253 | ) | $ | 5,017 |
JMP Group Inc. Stockholders' Equity | ||||||||||||||||||||||||||||||||
Common Stock
|
||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Treasury
Stock |
Additional
Paid-In |
Retained
Earnings |
Accumulated
Other |
Nonredeemable Non-controlling Interest
|
Total Equity
|
|||||||||||||||||||||||||
Balance, December 31, 2011
|
22,410 | $ | 22 | $ | (3,011 | ) | $ | 132,944 | $ | (148 | ) | $ | (102 | ) | $ | 26,729 | $ | 156,434 | ||||||||||||||
Net income
|
- | - | - | - | (1,273 | ) | - | 9,766 | 8,493 | |||||||||||||||||||||||
Additonal paid-in capital - stock-based compensation
|
- | - | - | (9,314 | ) | - | - | - | (9,314 | ) | ||||||||||||||||||||||
Cash dividends paid to shareholders
|
- | - | - | - | (1,481 | ) | - | - | (1,481 | ) | ||||||||||||||||||||||
Purchases of shares of common stock for treasury
|
- | - | (4,511 | ) | - | - | - | - | (4,511 | ) | ||||||||||||||||||||||
Reissuance of shares of common stock from treasury
|
- | - | 7,238 | 260 | - | - | - | 7,498 | ||||||||||||||||||||||||
Common stock issued
|
402 | 1 | - | 2,740 | - | - | - | 2,741 | ||||||||||||||||||||||||
Retirement of shares
|
(24 | ) | - | - | - | - | - | - | - | |||||||||||||||||||||||
Distributions to non-controlling interest holders
|
- | - | - | - | - | - | (2,854 | ) | (2,854 | ) | ||||||||||||||||||||||
Unrealized gain on cash flow hedge, net of tax
|
- | - | - | - | - | 20 | - | 20 | ||||||||||||||||||||||||
Capital contributions from non-controlling interest holders (1)
|
- | - | - | - | - | - | 20,921 | 20,921 | ||||||||||||||||||||||||
Balance, June 30, 2012
|
22,788 | $ | 23 | $ | (284 | ) | $ | 126,630 | $ | (2,902 | ) | $ | (82 | ) | $ | 54,562 | $ | 177,947 |
Six Months Ended June 30,
|
|||||||
2012
|
2011
|
||||||
Cash flows from operating activities:
|
|||||||
Net income | $ | 8,493 | $ | 7,661 | |||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||
Provision for loan losses | 1,741 | 354 | |||||
Accretion of deferred loan fees | (671 | ) | (762 | ) | |||
Amortization of liquidity discount, net | 14,175 | 8,533 | |||||
Gain on sale and payoff of loans | (2,439 | ) | (13,608 | ) | |||
Change in other investments: | |||||||
Fair value | (11,177 | ) | (4,618 | ) | |||
Incentive fees reinvested in general partnership interests | (1,062 | ) | (2,410 | ) | |||
Realized gain on other investments | (1,024 | ) | 0 | ||||
Impairment loss on purchased management contract | 0 | 700 | |||||
Depreciation and amortization of fixed assets | 415 | 337 | |||||
Stock-based compensation expense | 388 | 1,026 | |||||
Deferred income taxes | (694 | ) | 2,302 | ||||
Net change in operating assets and liabilities: | |||||||
(Increase) decrease in interest receivable | (188 | ) | 87 | ||||
Increase in receivables | (6,034 | ) | (925 | ) | |||
Decrease (increase) in marketable securities | 8,684 | (1,812 | ) | ||||
Decrease in restricted cash (excluding restricted cash reserved for lending activities), deposits and other assets | 850 | 6,781 | |||||
Increase in deferred tax liabilities | (125 | ) | 0 | ||||
Increase in marketable securities sold, but not yet purchased | 1,162 | 1,950 | |||||
Decrease in interest payable | (7 | ) | (16 | ) | |||
Decrease in accrued compensation and other liabilities | (15,361 | ) | (10,139 | ) | |||
Net cash used in operating activities | (2,874 | ) | (4,559 | ) | |||
Cash flows from investing activities:
|
|||||||
Purchases of fixed assets | (384 | ) | (921 | ) | |||
Purchases of other investments | (16,689 | ) | (10,126 | ) | |||
Sales of other investments | 7,229 | 4,576 | |||||
Funding of loans collateralizing asset-backed securities issued | (86,371 | ) | (160,044 | ) | |||
Funding of small business loans | (14,863 | ) | 0 | ||||
Sale and payoff of loans collateralizing asset-backed securities issued | 67,277 | 148,723 | |||||
Principal receipts on loans collateralizing asset-backed securities issued | 17,088 | 16,706 | |||||
Principal receipts on loans held for investment | 0 | 813 | |||||
Net change in restricted cash reserved for lending activities | 1,983 | (5,410 | ) | ||||
Net cash used in investing activities | (24,730 | ) | (5,683 | ) |
Cash flows from financing activities:
|
|||||||
Proceeds from borrowing on line of credit | 12,487 | 0 | |||||
Repayment of note payable | (4,368 | ) | (2,619 | ) | |||
Cash dividends paid to stockholders | (1,481 | ) | (1,001 | ) | |||
Purchases of shares of common stock for treasury | (4,511 | ) | (3,320 | ) | |||
Capital contributions of redeemable non-controlling interest holders | 20,917 | 8,748 | |||||
Capital contributions of nonredeemable non-controlling interest holders | 56 | 0 | |||||
Distributions to non-controlling interest shareholders | (2,854 | ) | (900 | ) | |||
Excess tax benefit related to stock-based compensation | 0 | (335 | ) | ||||
Net cash provided by financing activities | 20,246 | 573 | |||||
Net decrease in cash and cash equivalents | (7,358 | ) | (9,669 | ) | |||
Cash and cash equivalents, beginning of period
|
70,363 | 71,114 | |||||
Cash and cash equivalents, end of period
|
$ | 63,005 | $ | 61,445 | |||
Supplemental disclosures of cash flow information:
|
|||||||
Cash paid during the period for interest | $ | 3,141 | $ | 2,594 | |||
Cash paid during the period for taxes | $ | 745 | $ | 5,598 | |||
Non-cash investing and financing activities:
|
|||||||
Issuance of shares of common stock from treasury related to vesting of restricted stock units and exercises of stock options
|
$ | 7,238 | $ | 5,530 |
At June 30, 2012
|
|||||||||||||||||||
(In thousands) |
Carrying Value
|
Fair Value
|
|||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Assets:
|
|||||||||||||||||||
Marketable securities owned
|
$ | 15,625 | $ | 15,625 | $ | 0 | $ | 0 | $ | 15,625 | |||||||||
Other investments
|
76,749 | 1,581 | 28,141 | 47,027 | 76,749 | ||||||||||||||
Loans held for sale (1)
|
2,814 | 0 | 2,814 | 0 | 2,814 | ||||||||||||||
Small business loans, net of allowance for loan losses (2), (3)
|
21,454 | 0 | 5,867 | 16,490 | 22,357 | ||||||||||||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses (2), (4)
|
417,349 | 0 | 417,873 | 10,598 | 428,471 | ||||||||||||||
Total assets:
|
$ | 533,991 | $ | 17,206 | $ | 454,695 | $ | 74,115 | $ | 546,016 | |||||||||
Liabilities:
|
|||||||||||||||||||
Marketable securities sold, but not yet purchased
|
$ | 12,083 | $ | 12,083 | $ | 0 | $ | 0 | $ | 12,083 | |||||||||
Asset-backed securities issued (2)
|
397,906 | 0 | 384,105 | 0 | 384,105 | ||||||||||||||
Note payable (2)
|
27,341 | 0 | 27,341 | 0 | 27,341 | ||||||||||||||
Total liabilities:
|
$ | 437,330 | $ | 12,083 | $ | 411,446 | $ | 0 | $ | 423,529 |
At December 31, 2011
|
|||||||||||||||||||
(In thousands) |
Carrying Value
|
Fair Value
|
|||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Assets:
|
|||||||||||||||||||
Marketable securities owned
|
$ | 24,309 | $ | 24,309 | $ | 0 | $ | 0 | $ | 24,309 | |||||||||
Other investments
|
51,517 | 3,434 | 24,072 | 24,011 | 51,517 | ||||||||||||||
Loans held for sale (1)
|
2,957 | 0 | 2,979 | 0 | 2,979 | ||||||||||||||
Small business loans, net of allowance for loan losses (2), (3)
|
7,477 | 0 | 3,790 | 4,000 | 7,790 | ||||||||||||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses (2), (4)
|
410,770 | 0 | 405,386 | 14,769 | 420,155 | ||||||||||||||
Total assets:
|
$ | 497,030 | $ | 27,743 | $ | 436,227 | $ | 42,780 | $ | 506,750 | |||||||||
Liabilities:
|
|||||||||||||||||||
Marketable securities sold, but not yet purchased
|
$ | 10,921 | $ | 10,921 | $ | 0 | $ | 0 | $ | 10,921 | |||||||||
Asset-backed securities issued (2)
|
381,556 | 0 | 375,902 | 0 | 375,902 | ||||||||||||||
Note payable (2)
|
19,222 | 0 | 19,222 | 0 | 19,222 | ||||||||||||||
Total liabilities:
|
$ | 411,699 | $ | 10,921 | $ | 395,124 | $ | 0 | $ | 406,045 |
(In thousands) |
June 30, 2012
|
|||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Other investments:
|
||||||||||||||||
General partner investment in hedge funds
|
$ | 0 | $ | 26,466 | $ | 0 | $ | 26,466 | ||||||||
General partner investment in funds of funds
|
0 | 0 | 104 | 104 | ||||||||||||
Total general partner investment in funds
|
0 | 26,466 | 104 | 26,570 | ||||||||||||
Limited partner investment in private equity fund
|
0 | 0 | 2,741 | 2,741 | ||||||||||||
Warrants and other
|
0 | 0 | 782 | 782 | ||||||||||||
Equity securities in HGC and JMP Capital
|
1,581 | 1,675 | 43,400 | 46,656 | ||||||||||||
Total other investments
|
$ | 1,581 | $ | 28,141 | $ | 47,027 | $ | 76,749 |
(In thousands)
|
December 31, 2011
|
|||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Other investments:
|
||||||||||||||||
General partner investment in hedge funds
|
$ | 0 | $ | 24,072 | $ | 0 | $ | 24,072 | ||||||||
General partner investment in funds of funds
|
0 | 0 | 102 | 102 | ||||||||||||
Total general partner investment in funds
|
0 | 24,072 | 102 | 24,174 | ||||||||||||
Limited partner investment in private equity fund
|
0 | 0 | 2,585 | 2,585 | ||||||||||||
Warrants and other
|
0 | 0 | 617 | 617 | ||||||||||||
Equity securities in HGC and JMP Capital
|
3,426 | 0 | 20,707 | 24,133 | ||||||||||||
Interest rate cap
|
8 | 0 | 0 | 8 | ||||||||||||
Total other investments
|
$ | 3,434 | $ | 24,072 | $ | 24,011 | $ | 51,517 |
(In thousands) |
Balance as of
March 31, 2012
|
Purchases
|
Sales
|
Total gains (losses) - realized and unrealized included in earnings (1)
|
Transfers in/(out) of Level 3
|
Balance as of June 30, 2012
|
Unrealized gains/(losses) included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 105 | $ | 0 | $ | 0 | $ | (1 | ) | $ | 0 | $ | 104 | $ | 2 | |||||||||||||
Limited partner investment in private equity fund
|
2,625 | 0 | (49 | ) | 165 | 0 | 2,741 | 165 | ||||||||||||||||||||
Warrants and other
|
805 | 2 | 0 | (25 | ) | 0 | 782 | (25 | ) | |||||||||||||||||||
Equity securities in HGC and JMP Capital
|
31,963 | 5,100 | 0 | 6,337 | 0 | 43,400 | 6,337 | |||||||||||||||||||||
Total Level 3 assets
|
$ | 35,498 | $ | 5,102 | $ | (49 | ) | $ | 6,476 | $ | 0 | $ | 47,027 | $ | 6,476 |
(In thousands) |
Balance as of March 31, 2011
|
Purchases
|
Sales
|
Total gains (losses) - realized and unrealized included in earnings (1)
|
Transfers in/(out) of Level 3
|
Balance as of June 30, 2011
|
Unrealized gains/(losses) included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 106 | $ | 0 | $ | 0 | $ | (1 | ) | $ | 0 | $ | 105 | $ | (1 | ) | ||||||||||||
Limited partner investment in private equity fund
|
3,220 | 0 | 0 | (36 | ) | 0 | 3,184 | (36 | ) | |||||||||||||||||||
Warrants
|
805 | 0 | 0 | 256 | 0 | 1,061 | 256 | |||||||||||||||||||||
Equity securities in HGC and JMP Capital
|
12,149 | 6,954 | 0 | (198 | ) | (1,705 | ) | 17,200 | (198 | ) | ||||||||||||||||||
Total Level 3 assets
|
$ | 16,280 | $ | 6,954 | $ | 0 | $ | 21 | $ | (1,705 | ) | $ | 21,550 | $ | 21 |
(In thousands)
|
Balance as of December 31, 2011
|
Purchases
|
Sales
|
Total gains (losses) - realized and unrealized included in earnings (1)
|
Transfers in/(out) of Level 3
|
Balance as of June 30, 2012
|
Unrealized gains/(losses) included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 102 | $ | 0 | $ | 0 | $ | 2 | $ | 0 | $ | 104 | $ | 2 | ||||||||||||||
Limited partner investment in private equity fund
|
2,585 | 0 | (49 | ) | 205 | 0 | 2,741 | 205 | ||||||||||||||||||||
Warrants and other
|
617 | 2 | 0 | 163 | 0 | 782 | 163 | |||||||||||||||||||||
Equity securities in HGC and JMP Capital
|
20,707 | 14,502 | 0 | 9,104 | (913 | ) | 43,400 | 9,104 | ||||||||||||||||||||
Total Level 3 assets
|
$ | 24,011 | $ | 14,504 | $ | (49 | ) | $ | 9,474 | $ | (913 | ) | $ | 47,027 | $ | 9,474 |
(In thousands)
|
Balance as of December 31, 2010 |
Purchases
|
Sales
|
Total gains (losses) - realized and unrealized included in earnings (1)
|
Transfers in/(out) of Level 3
|
Balance as of June 30, 2011
|
Unrealized gains/(losses) included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 102 | $ | 0 | $ | 0 | $ | 3 | $ | 0 | $ | 105 | $ | 3 | ||||||||||||||
Limited partner investment in private equity fund
|
3,063 | 0 | 0 | 121 | 0 | 3,184 | 121 | |||||||||||||||||||||
Warrants and other
|
532 | 15 | 0 | 514 | 0 | 1,061 | 514 | |||||||||||||||||||||
Equity securities in HGC and JMP Capital
|
11,245 | 8,342 | 0 | 1,736 | (4,123 | ) | 17,200 | 1,736 | ||||||||||||||||||||
Total Level 3 assets
|
$ | 14,942 | $ | 8,357 | $ | 0 | $ | 2,374 | $ | (4,123 | ) | $ | 21,550 | $ | 2,374 |
Dollars in thousands | Fair Value at June 30, 2012 | Valuation Technique | Unobservable Input | Range (Weighted Average) | ||||||||
General Partner in Funds of Funds (1)
|
$ | 104 |
Net Asset Value
|
N/A | N/A | |||||||
Limited Partner in Private Equity Fund (1)
|
$ | 2,741 |
Net Asset Value
|
N/A | N/A | |||||||
Warrants and Other
|
$ | 782 |
Black-Scholes Option Model
|
Annualized volatility of credit (2)
|
15.7% | - | 35.5% | (15.8%) | ||||
Equity securities in HGC and JMP Capital
|
$ | 43,400 | Market comparable companies |
Revenue multiples (3)
|
2.4x | - | 7.9x | (4.2x) | ||||
EBITDA multiples (3)
|
7.0x | - | 26.9x | (13.3x) | ||||||||
Free cash flow multiples (3)
|
23.7x | - | 65.5x | (38.8x) | ||||||||
Discount for lack of marketability (4)
|
30% | - | 40% | (34%) | ||||||||
Market transactions
|
Revenue multiples (3)
|
3.3x | - | 7.1x | (4.9x) | |||||||
EBITDA multiples (3)
|
11.5x | - | 25.9x | (17.7x) | ||||||||
Control premium (4)
|
25% |
(In thousands)
|
June 30, 2012
|
December 31, 2011
|
||||||
Small business loans
|
$ | 22,863 | $ | 8,000 | ||||
Allowance for loan losses
|
(757 | ) | (216 | ) | ||||
Deferred loan fees
|
(652 | ) | (307 | ) | ||||
Small business loans, net | $ | 21,454 | $ | 7,477 |
(In thousands)
|
Cash Flow (CF)
|
|||||||
June 30, 2012
|
December 31, 2011
|
|||||||
Moody's rating:
|
||||||||
B1 - B3
|
6,000 | 4,000 | ||||||
NR
|
16,863 | 4,000 | ||||||
Total:
|
$ | 22,863 | $ | 8,000 | ||||
Internal rating:
|
||||||||
Rating 2
|
22,863 | 8,000 | ||||||
Total:
|
$ | 22,863 | $ | 8,000 | ||||
Performance:
|
||||||||
Performing
|
$ | 22,863 | $ | 8,000 | ||||
Total:
|
$ | 22,863 | $ | 8,000 |
(In thousands)
|
Three Months Ended
June 30, 2012 |
Six Months Ended
June 30, 2012 |
||||||
Balance at beginning of period
|
$ | (435 | ) | $ | (216 | ) | ||
Provision for loan losses
|
(322 | ) | (541 | ) | ||||
Loans charged off
|
0 | 0 | ||||||
Recoveries
|
0 | 0 | ||||||
Balance at end of period
|
$ | (757 | ) | $ | (757 | ) |
(In thousands)
|
Loans Collateralizing Asset-backed Securities
|
Loans Held for Sale
|
||||||||||||||
June 30,
2012
|
December 31,
2011
|
June 30,
2012
|
December 31,
2011
|
|||||||||||||
Loans
|
$ | 435,088 | $ | 436,954 | $ | 4,686 | $ | 4,686 | ||||||||
Allowance for loan losses
|
(3,646 | ) | (4,199 | ) | 0 | 0 | ||||||||||
Liquidity discount
|
(6,304 | ) | (14,459 | ) | (1,279 | ) | (1,279 | ) | ||||||||
Credit discount
|
(938 | ) | (1,335 | ) | 0 | 0 | ||||||||||
Deferred loan fees, net
|
(6,851 | ) | (6,191 | ) | (156 | ) | (168 | ) | ||||||||
Valuation allowance
|
N/A | N/A | (437 | ) | (282 | ) | ||||||||||
Total loans, net
|
$ | 417,349 | $ | 410,770 | $ | 2,814 | $ | 2,957 |
Three Months Ended June 30, 2012
|
||||||||||||||||||||||||
(In thousands)
|
Principal
|
Allowance for Loan Losses
|
Liquidity Discount
|
Credit Discount
|
Deferred Loan Fees
|
Carrying Value,
Net
|
||||||||||||||||||
Impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 10,520 | $ | (2,277 | ) | $ | (5,907 | ) | $ | (1,335 | ) | $ | (54 | ) | $ | 947 | ||||||||
Repayments
|
(55 | ) | 0 | 0 | 0 | 0 | (55 | ) | ||||||||||||||||
Accretion of discount
|
0 | 0 | 54 | 0 | 0 | 54 | ||||||||||||||||||
Write-off/restructuring
|
(7,167 | ) | 1,753 | 5,017 | 397 | 54 | 54 | |||||||||||||||||
Provision for loan losses
|
0 | (1,000 | ) | 0 | 0 | 0 | (1,000 | ) | ||||||||||||||||
Balance at end of period
|
$ | 3,298 | $ | (1,524 | ) | $ | (836 | ) | $ | (938 | ) | $ | 0 | $ | 0 | |||||||||
Non-impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 426,388 | $ | (2,015 | ) | $ | (6,709 | ) | $ | 0 | $ | (6,871 | ) | $ | 410,793 | |||||||||
Purchases / funding
|
41,591 | 0 | 0 | 0 | (1,006 | ) | 40,585 | |||||||||||||||||
Repayments
|
(8,548 | ) | 0 | 0 | 0 | 0 | (8,548 | ) | ||||||||||||||||
Accretion of discount
|
0 | 0 | 1,241 | 0 | 402 | 1,643 | ||||||||||||||||||
Provision for loan losses
|
0 | (107 | ) | 0 | 0 | 0 | (107 | ) | ||||||||||||||||
Sales and payoff
|
(27,641 | ) | 0 | 0 | 0 | 624 | (27,017 | ) | ||||||||||||||||
Balance at end of period
|
$ | 431,790 | $ | (2,122 | ) | $ | (5,468 | ) | $ | 0 | $ | (6,851 | ) | $ | 417,349 |
Three Months Ended June 30, 2011
|
||||||||||||||||||||||||
(In thousands)
|
Principal
|
Allowance for Loan Losses
|
Liquidity Discount
|
Credit Discount
|
Deferred Loan Fees
|
Carrying Value,
Net
|
||||||||||||||||||
Impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 7,223 | $ | (582 | ) | $ | (1,841 | ) | $ | (4,763 | ) | $ | 0 | $ | 37 | |||||||||
Purchases / funding
|
2 | 0 | 0 | 0 | 0 | 2 | ||||||||||||||||||
Repayments
|
(116 | ) | 0 | 0 | 0 | 0 | (116 | ) | ||||||||||||||||
Accretion of discount
|
0 | 0 | 43 | 0 | 0 | 43 | ||||||||||||||||||
Transfers to/from non-impaired loans, net
|
6,949 | 0 | (4,153 | ) | 0 | (54 | ) | 2,742 | ||||||||||||||||
Balance at end of period
|
$ | 14,058 | $ | (582 | ) | $ | (5,951 | ) | $ | (4,763 | ) | $ | (54 | ) | $ | 2,708 | ||||||||
Non-impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 451,339 | $ | (1,630 | ) | $ | (27,108 | ) | $ | 0 | $ | (5,733 | ) | $ | 416,868 | |||||||||
Purchases / funding
|
70,402 | 0 | 0 | 0 | (883 | ) | 69,519 | |||||||||||||||||
Repayments
|
(9,769 | ) | 0 | 0 | 0 | 0 | (9,769 | ) | ||||||||||||||||
Accretion of discount
|
0 | 0 | 1,876 | 0 | 334 | 2,210 | ||||||||||||||||||
Provision for loan losses
|
0 | (134 | ) | 0 | 0 | 0 | (134 | ) | ||||||||||||||||
Sales and payoff
|
(69,916 | ) | 0 | 6,149 | 0 | 725 | (63,042 | ) | ||||||||||||||||
Transfers to/from non-impaired loans, net
|
(6,949 | ) | 0 | 4,153 | 0 | 54 | (2,742 | ) | ||||||||||||||||
Balance at end of period
|
$ | 435,107 | $ | (1,764 | ) | $ | (14,930 | ) | $ | 0 | $ | (5,503 | ) | $ | 412,910 |
(In thousands)
|
Six Months Ended June 30, 2012
|
|||||||||||||||||||||||
Principal
|
Allowance for Loan Losses
|
Liquidity Discount
|
Credit Discount
|
Deferred Loan Fees
|
Carrying Value,
Net
|
|||||||||||||||||||
Impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 10,538 | $ | (2,277 | ) | $ | (5,924 | ) | $ | (1,335 | ) | $ | (54 | ) | $ | 948 | ||||||||
Purchases / funding
|
5 | 0 | 0 | 0 | 0 | 5 | ||||||||||||||||||
Repayments
|
(78 | ) | 0 | 0 | 0 | 0 | (78 | ) | ||||||||||||||||
Accretion of discount
|
0 | 0 | 71 | 0 | 0 | 71 | ||||||||||||||||||
Write-off/ restructuring
|
(7,167 | ) | 1,753 | 5,017 | 397 | 54 | 54 | |||||||||||||||||
Provision for loan losses
|
0 | (1,000 | ) | 0 | 0 | 0 | (1,000 | ) | ||||||||||||||||
Balance at end of period
|
$ | 3,298 | $ | (1,524 | ) | $ | (836 | ) | $ | (938 | ) | $ | 0 | $ | 0 | |||||||||
Non-impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 426,416 | $ | (1,922 | ) | $ | (8,535 | ) | $ | 0 | $ | (6,137 | ) | $ | 409,822 | |||||||||
Purchases / funding
|
89,087 | 0 | 0 | 0 | (2,721 | ) | 86,366 | |||||||||||||||||
Repayments
|
(17,010 | ) | 0 | 0 | 0 | 0 | (17,010 | ) | ||||||||||||||||
Accretion of discount
|
0 | 0 | 2,104 | 0 | 962 | 3,066 | ||||||||||||||||||
Provision for loan losses
|
0 | (200 | ) | 0 | 0 | 0 | (200 | ) | ||||||||||||||||
Sales and payoff
|
(66,703 | ) | 0 | 963 | 0 | 1,045 | (64,695 | ) | ||||||||||||||||
Balance at end of period
|
$ | 431,790 | $ | (2,122 | ) | $ | (5,468 | ) | $ | 0 | $ | (6,851 | ) | $ | 417,349 |
(In thousands)
|
Six Months Ended June 30, 2011
|
|||||||||||||||||||||||
Principal
|
Allowance for Loan Losses
|
Liquidity Discount
|
Credit Discount
|
Deferred Loan Fees
|
Carrying Value,
Net
|
|||||||||||||||||||
Impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 13,867 | $ | (582 | ) | $ | (2,557 | ) | $ | (8,558 | ) | $ | 0 | $ | 2,170 | |||||||||
Purchases / funding
|
18 | 0 | 0 | 0 | 0 | 18 | ||||||||||||||||||
Repayments
|
(194 | ) |