x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended September 30, 2012 OR
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from to
|
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.
|
FINANCIAL INFORMATION
|
4 |
Item 1.
|
Financial Statements - JMP Group Inc.
|
4 |
Consolidated Statements of Financial Condition - September 30, 2012 and December 31, 2011 (Unaudited)
|
4 | |
Consolidated Statements of Operations - For the Three and Nine Months Ended September 30, 2012 and 2011 (Unaudited)
|
6 | |
Consolidated Statements of Comprehensive Income - For the Three and Nine Months Ended September 30, 2012 and 2011 (Unaudited)
|
7 | |
Consolidated Statement of Changes in Equity - For the Nine Months Ended September 30, 2012 (Unaudited)
|
7 | |
Consolidated Statements of Cash Flows - For the Nine Months Ended September 30, 2012 and 2011 (Unaudited)
|
8 | |
Notes to Consolidated Financial Statements (Unaudited)
|
10 | |
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
24 |
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
51 |
Item 4.
|
Controls and Procedures
|
52 |
PART II.
|
OTHER INFORMATION
|
53 |
Item 1.
|
Legal Proceedings
|
53 |
Item 1A.
|
Risk Factors
|
53 |
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
54 |
Item 3.
|
Defaults Upon Senior Securities
|
54 |
Item 4.
|
Mine Safety Disclosures
|
54 |
Item 5.
|
Other Information
|
54 |
Item 6.
|
Exhibits
|
54 |
SIGNATURES
|
55 | |
EXHIBIT INDEX
|
56 |
September 30,
2012
|
December 31,
2011
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$ | 59,690 | $ | 70,363 | ||||
Restricted cash and deposits (includes cash on deposit with clearing broker of $150 and $255 at September 30, 2012 and December 31, 2011, respectively)
|
63,461 | 48,440 | ||||||
Receivable from clearing broker
|
1,113 | 1,138 | ||||||
Investment banking fees receivable, net of allowance for doubtful accounts of zero at September 30, 2012 and December 31, 2011
|
9,254 | 2,539 | ||||||
Marketable securities owned, at fair value
|
14,482 | 24,309 | ||||||
Incentive fee receivable
|
477 | 2,097 | ||||||
Other investments (of which $75,785 and $51,517 are recorded at fair value at September 30, 2012 and December 31, 2011, respectively)
|
76,288 | 51,706 | ||||||
Loans held for sale
|
3,219 | 2,957 | ||||||
Small business loans, net of allowance for loan losses
|
24,645 | 7,477 | ||||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses
|
402,241 | 410,770 | ||||||
Interest receivable
|
1,575 | 1,358 | ||||||
Fixed assets, net
|
2,810 | 2,285 | ||||||
Deferred tax assets
|
16,650 | 26,221 | ||||||
Other assets
|
8,577 | 8,961 | ||||||
Total assets
|
$ | 684,482 | $ | 660,621 | ||||
Liabilities and Equity
|
||||||||
Liabilities:
|
||||||||
Marketable securities sold, but not yet purchased, at fair value
|
$ | 11,383 | $ | 10,921 | ||||
Accrued compensation
|
32,517 | 38,143 | ||||||
Asset-backed securities issued
|
406,461 | 381,556 | ||||||
Interest payable
|
647 | 651 | ||||||
Note payable
|
22,657 | 19,222 | ||||||
Deferred tax liability
|
12,736 | 23,214 | ||||||
Other liabilities
|
24,271 | 30,430 | ||||||
Total liabilities
|
510,672 | 504,137 | ||||||
Redeemable Non-controlling Interest
|
161 | 50 | ||||||
Commitments and Contingencies
|
||||||||
JMP Group Inc. Stockholders' Equity
|
||||||||
Common stock, $0.001 par value, 100,000,000 shares authorized; 22,780,052 and 22,409,644 shares issued at September 30, 2012 and December 31, 2011, respectively; 22,705,994 and 21,947,353 shares outstanding at September 30, 2012 and December 31, 2011, respectively
|
23 | 22 | ||||||
Additional paid-in capital
|
126,632 | 132,944 | ||||||
Treasury stock, at cost, 74,058 and 462,291 shares at September 30, 2012 and December 31, 2011, respectively
|
(420 | ) | (3,011 | ) | ||||
Accumulated other comprehensive loss
|
(68 | ) | (102 | ) | ||||
Accumulated deficit
|
(5,376 | ) | (148 | ) | ||||
Total JMP Group Inc. stockholders' equity
|
120,791 | 129,705 | ||||||
Nonredeemable Non-controlling Interest
|
52,858 | 26,729 | ||||||
Total equity
|
173,649 | 156,434 | ||||||
Total liabilities and equity
|
$ | 684,482 | $ | 660,621 |
September 30,
2012
|
December 31,
2011
|
|||||||
Restricted cash
|
$ | 50,800 | $ | 36,137 | ||||
Loans held for sale
|
3,219 | 2,957 | ||||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses
|
402,241 | 410,770 | ||||||
Interest receivable
|
1,164 | 1,191 | ||||||
Deferred tax assets
|
4,367 | 8,567 | ||||||
Other assets
|
55 | 40 | ||||||
Total assets of consolidated VIE
|
$ | 461,846 | $ | 459,662 | ||||
Asset-backed securities issued
|
406,461 | 381,556 | ||||||
Interest payable
|
589 | 601 | ||||||
Deferred tax liability
|
11,761 | 21,791 | ||||||
Other liabilities
|
3,253 | 2,042 | ||||||
Total liabilities of consolidated VIE
|
$ | 422,064 | $ | 405,990 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues
|
||||||||||||||||
Investment banking
|
$ | 12,218 | $ | 10,048 | $ | 38,010 | $ | 40,332 | ||||||||
Brokerage
|
5,371 | 6,898 | 16,275 | 19,370 | ||||||||||||
Asset management fees
|
3,755 | 5,694 | 10,721 | 14,893 | ||||||||||||
Principal transactions
|
(1,955 | ) | (6,290 | ) | 12,309 | (106 | ) | |||||||||
Gain on sale and payoff of loans
|
204 | 1,373 | 2,643 | 14,981 | ||||||||||||
Net dividend (expense) income
|
(2 | ) | 322 | (25 | ) | 870 | ||||||||||
Other income
|
365 | 1,026 | 3,507 | 2,536 | ||||||||||||
Non-interest revenues
|
19,956 | 19,071 | 83,440 | 92,876 | ||||||||||||
Interest income
|
8,333 | 7,451 | 24,051 | 25,799 | ||||||||||||
Interest expense
|
(10,087 | ) | (9,024 | ) | (29,573 | ) | (26,460 | ) | ||||||||
Net interest expense
|
(1,754 | ) | (1,573 | ) | (5,522 | ) | (661 | ) | ||||||||
Provision for loan losses
|
(71 | ) | (123 | ) | (1,812 | ) | (477 | ) | ||||||||
Total net revenues after provision for loan losses
|
18,131 | 17,375 | 76,106 | 91,738 | ||||||||||||
Non-interest expenses
|
||||||||||||||||
Compensation and benefits
|
17,358 | 15,970 | 55,833 | 66,218 | ||||||||||||
Administration
|
1,645 | 2,246 | 4,604 | 5,060 | ||||||||||||
Brokerage, clearing and exchange fees
|
902 | 1,275 | 2,656 | 3,552 | ||||||||||||
Travel and business development
|
746 | 1,107 | 2,435 | 2,568 | ||||||||||||
Communications and technology
|
909 | 1,013 | 2,642 | 2,929 | ||||||||||||
Occupancy
|
814 | 774 | 2,352 | 2,216 | ||||||||||||
Professional fees
|
967 | 806 | 2,324 | 2,311 | ||||||||||||
Depreciation
|
227 | 192 | 642 | 529 | ||||||||||||
Impairment loss on purchased management contract
|
- | - | - | 700 | ||||||||||||
Other
|
67 | 105 | 282 | 343 | ||||||||||||
Total non-interest expenses
|
23,635 | 23,488 | 73,770 | 86,426 | ||||||||||||
Income (loss) before income tax expense
|
(5,504 | ) | (6,113 | ) | 2,336 | 5,312 | ||||||||||
Income tax (benefit) expense
|
(894 | ) | (1,410 | ) | (1,547 | ) | 2,354 | |||||||||
Net (loss) income
|
(4,610 | ) | (4,703 | ) | 3,883 | 2,958 | ||||||||||
Less: Net (loss) income attributable to nonredeemable non-controlling interest
|
(2,934 | ) | (3,080 | ) | 6,832 | (475 | ) | |||||||||
Net (loss) income attributable to JMP Group Inc.
|
$ | (1,676 | ) | $ | (1,623 | ) | $ | (2,949 | ) | $ | 3,433 | |||||
Net (loss) income attributable to JMP Group Inc. per common share:
|
||||||||||||||||
Basic
|
$ | (0.07 | ) | $ | (0.07 | ) | $ | (0.13 | ) | $ | 0.15 | |||||
Diluted
|
$ | (0.07 | ) | $ | (0.07 | ) | $ | (0.13 | ) | $ | 0.15 | |||||
Dividends declared per common share
|
$ | 0.035 | $ | 0.03 | $ | 0.10 | $ | 0.075 | ||||||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
22,737 | 22,354 | 22,564 | 22,152 | ||||||||||||
Diluted
|
22,830 | 22,493 | 22,977 | 22,634 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net (loss) income
|
$ | (4,610 | ) | $ | (4,703 | ) | $ | 3,883 | $ | 2,958 | ||||||
Other comprehensive income (loss)
|
||||||||||||||||
Unrealized gain (loss) on cash flow hedge, net of tax
|
14 | (12 | ) | 34 | (51 | ) | ||||||||||
Comprehensive (loss) income
|
(4,596 | ) | (4,715 | ) | 3,917 | 2,907 | ||||||||||
Less: Comprehensive (loss) income attributable to non-controlling interest
|
(2,934 | ) | (3,080 | ) | 6,832 | (475 | ) | |||||||||
Comprehensive (loss) income attributable to JMP Group Inc.
|
$ | (1,662 | ) | $ | (1,635 | ) | $ | (2,915 | ) | $ | 3,382 |
JMP Group Inc. Stockholders' Equity
|
||||||||||||||||||||||||||||||||
Common Stock
|
Treasury
|
Additional
Paid-In |
Accumulated
|
Accumulated
Other |
Nonredeemable
Non-controlling |
Total | ||||||||||||||||||||||||||
Shares
|
Amount
|
Stock
|
Capital
|
Deficit
|
Loss
|
Interest
|
Equity
|
|||||||||||||||||||||||||
Balance, December 31, 2011
|
22,410 | $ | 22 | $ | (3,011 | ) | $ | 132,944 | $ | (148 | ) | $ | (102 | ) | $ | 26,729 | $ | 156,434 | ||||||||||||||
Net income (loss)
|
- | - | - | - | (2,949 | ) | - | 6,832 | 3,883 | |||||||||||||||||||||||
Additonal paid-in capital - stock-based compensation
|
- | - | - | (9,319 | ) | - | - | - | (9,319 | ) | ||||||||||||||||||||||
Cash dividends paid to shareholders
|
- | - | - | - | (2,279 | ) | - | - | (2,279 | ) | ||||||||||||||||||||||
Purchases of shares of common stock for treasury
|
- | - | (4,839 | ) | - | - | - | - | (4,839 | ) | ||||||||||||||||||||||
Reissuance of shares of common stock from treasury
|
- | - | 7,430 | 267 | - | - | - | 7,697 | ||||||||||||||||||||||||
Common stock issued
|
402 | 1 | - | 2,740 | - | - | - | 2,741 | ||||||||||||||||||||||||
Retirement of shares
|
(32 | ) | - | - | - | - | - | - | - | |||||||||||||||||||||||
Distributions to non-controlling interest holders
|
- | - | - | - | - | - | (5,272 | ) | (5,272 | ) | ||||||||||||||||||||||
Unrealized gain on cash flow hedge, net of tax
|
- | - | - | - | - | 34 | - | 34 | ||||||||||||||||||||||||
Capital contributions from non-controlling interest holders (1)
|
- | - | - | - | - | - | 24,569 | 24,569 | ||||||||||||||||||||||||
Balance, September 30, 2012
|
22,780 | $ | 23 | $ | (420 | ) | $ | 126,632 | $ | (5,376 | ) | $ | (68 | ) | $ | 52,858 | $ | 173,649 |
Nine Months Ended
September 30,
|
|||||||
2012
|
2011
|
||||||
Cash flows from operating activities:
|
|||||||
Net income
|
$ | 3,883 | $ | 2,958 | |||
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
|||||||
Provision for loan losses
|
1,812 | 477 | |||||
Accretion of deferred loan fees
|
(928 | ) | (1,225 | ) | |||
Amortization of liquidity discount, net
|
21,631 | 14,880 | |||||
Gain on sale and payoff of loans
|
(2,643 | ) | (14,981 | ) | |||
Change in other investments:
|
|||||||
Fair value
|
(7,091 | ) | 553 | ||||
Incentive fees reinvested in general partnership interests
|
(2,216 | ) | (2,477 | ) | |||
Realized gain on other investments
|
(2,280 | ) | (187 | ) | |||
Impairment loss on purchased management contract
|
- | 700 | |||||
Depreciation and amortization of fixed assets
|
642 | 529 | |||||
Stock-based compensation expense
|
582 | 1,138 | |||||
Deferred income taxes
|
(907 | ) | (614 | ) | |||
Net change in operating assets and liabilities:
|
|||||||
(Increase) decrease in interest receivable
|
(217 | ) | 121 | ||||
(Increase) decrease in receivables
|
(8,685 | ) | 1,186 | ||||
Decrease (increase) in marketable securities
|
9,827 | (1,033 | ) | ||||
(Increase) decrease in restricted cash (excluding restricted cash reserved for lending activities), deposits and other assets
|
(22 | ) | 11,022 | ||||
Increase in marketable securities sold, but not yet purchased
|
462 | 289 | |||||
(Decrease) increase in interest payable
|
(4 | ) | 7 | ||||
Decrease in accrued compensation and other liabilities
|
(11,195 | ) | (5,115 | ) | |||
Net cash provided by operating activities
|
2,651 | 8,228 | |||||
Cash flows from investing activities:
|
|||||||
Purchases of fixed assets
|
(1,167 | ) | (1,268 | ) | |||
Purchases of other investments
|
(19,873 | ) | (10,158 | ) | |||
Sales of other investments
|
10,478 | 4,643 | |||||
Funding of loans collateralizing asset-backed securities issued
|
(122,542 | ) | (220,991 | ) | |||
Funding of small business loans
|
(18,459 | ) | (1,985 | ) | |||
Sale and payoff of loans collateralizing asset-backed securities issued
|
111,681 | 193,350 | |||||
Principal receipts on loans collateralizing asset-backed securities issued
|
25,453 | 21,712 | |||||
Principal receipts on loans held for investment
|
- | 813 | |||||
Net change in restricted cash reserved for lending activities
|
(14,615 | ) | 5,952 | ||||
Net cash used in investing activities
|
(29,044 | ) | (7,932 | ) |
Cash flows from financing activities:
|
|||||||
Proceeds from borrowing on line of credit, net of repayment
|
9,987 | - | |||||
Repayment of note payable
|
(6,552 | ) | (4,803 | ) | |||
Cash dividends paid to stockholders
|
(2,279 | ) | (1,673 | ) | |||
Purchases of shares of common stock for treasury
|
(4,839 | ) | (5,037 | ) | |||
Capital contributions of redeemable non-controlling interest holders
|
110 | 11 | |||||
Capital contributions of nonredeemable non-controlling interest holders
|
24,565 | 9,254 | |||||
Distributions to non-controlling interest shareholders
|
(5,272 | ) | (1,107 | ) | |||
Excess tax benefit related to stock-based compensation
|
- | (335 | ) | ||||
Net cash provided by (used in) financing activities
|
15,720 | (3,690 | ) | ||||
Net decrease in cash and cash equivalents
|
(10,673 | ) | (3,394 | ) | |||
Cash and cash equivalents, beginning of period
|
70,363 | 71,114 | |||||
Cash and cash equivalents, end of period
|
$ | 59,690 | $ | 67,720 | |||
Supplemental disclosures of cash flow information:
|
|||||||
Cash paid during the period for interest
|
$ | 4,669 | $ | 4,009 | |||
Cash paid during the period for taxes
|
$ | 839 | $ | 6,005 | |||
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
|
$ | 7,430 | $ | 5,530 |
At September 30, 2012
|
||||||||||||||||||||
(In thousands)
|
Fair Value
|
|||||||||||||||||||
Carrying Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Assets:
|
||||||||||||||||||||
Marketable securities owned
|
$ | 14,482 | 14,482 | - | - | 14,482 | ||||||||||||||
Other investments
|
75,785 | 1,424 | 29,229 | 45,132 | 75,785 | |||||||||||||||
Loans held for sale (1)
|
3,219 | - | 3,236 | - | 3,236 | |||||||||||||||
Small business loans, net of allowance for loan losses (2), (3)
|
24,645 | - | 5,915 | 19,812 | 25,727 | |||||||||||||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses (2), (4)
|
402,241 | - | 406,416 | 10,948 | 417,364 | |||||||||||||||
Long term receivable (5)
|
1,372 | - | - | 1,597 | 1,597 | |||||||||||||||
Total assets:
|
$ | 521,744 | $ | 15,906 | $ | 444,796 | $ | 77,489 | $ | 538,191 | ||||||||||
Liabilities:
|
||||||||||||||||||||
Marketable securities sold, but not yet purchased
|
$ | 11,383 | $ | 11,383 | $ | - | $ | - | $ | 11,383 | ||||||||||
Asset-backed securities issued (2)
|
406,461 | - | 397,805 | - | 397,805 | |||||||||||||||
Note payable (2)
|
22,657 | - | 22,657 | - | 22,657 | |||||||||||||||
Total liabilities:
|
$ | 440,501 | $ | 11,383 | $ | 420,462 | $ | - | $ | 431,845 |
At December 31, 2011
|
||||||||||||||||||||
(In thousands)
|
Fair Value
|
|||||||||||||||||||
Carrying Value |
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Assets:
|
||||||||||||||||||||
Marketable securities owned
|
$ | 24,309 | $ | 24,309 | $ | - | $ | - | $ | 24,309 | ||||||||||
Other investments
|
51,517 | 3,434 | 24,072 | 24,011 | 51,517 | |||||||||||||||
Loans held for sale (1)
|
2,957 | - | 2,979 | - | 2,979 | |||||||||||||||
Small business loans, net of allowance for loan losses (2), (3)
|
7,477 | - | 3,790 | 4,000 | 7,790 | |||||||||||||||
Loans collateralizing asset-backed securities issued, net of allowance for loan losses (2), (4)
|
410,770 | - | 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 | $ | - | $ | - | $ | 10,921 | ||||||||||
Asset-backed securities issued (2)
|
381,556 | - | 375,902 | - | 375,902 | |||||||||||||||
Note payable (2)
|
19,222 | - | 19,222 | - | 19,222 | |||||||||||||||
Total liabilities:
|
$ | 411,699 | $ | 10,921 | $ | 395,124 | $ | - | $ | 406,045 |
(In thousands)
|
September 30, 2012
|
|||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Other investments:
|
||||||||||||||||
General partner investment in hedge funds
|
$ | - | $ | 28,479 | $ | - | $ | 28,479 | ||||||||
General partner investment in funds of funds
|
- | - | 105 | 105 | ||||||||||||
Total general partner investment in funds
|
- | 28,479 | 105 | 28,584 | ||||||||||||
Limited partner investment in private equity fund
|
- | - | 2,444 | 2,444 | ||||||||||||
Warrants and other
|
- | - | 669 | 669 | ||||||||||||
Equity securities in HGC and JMP Capital
|
1,424 | 750 | 41,914 | 44,088 | ||||||||||||
Total other investments
|
$ | 1,424 | $ | 29,229 | $ | 45,132 | $ | 75,785 |
(In thousands)
|
December 31, 2011
|
|||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Other investments:
|
||||||||||||||||
General partner investment in hedge funds
|
$ | - | $ | 24,072 | $ | - | $ | 24,072 | ||||||||
General partner investment in funds of funds
|
- | - | 102 | 102 | ||||||||||||
Total general partner investment in funds
|
- | 24,072 | 102 | 24,174 | ||||||||||||
Limited partner investment in private equity fund
|
- | - | 2,585 | 2,585 | ||||||||||||
Warrants and other
|
- | - | 617 | 617 | ||||||||||||
Equity securities in HGC and JMP Capital
|
3,426 | - | 20,707 | 24,133 | ||||||||||||
Interest rate cap
|
8 | - | - | 8 | ||||||||||||
Total other investments
|
$ | 3,434 | $ | 24,072 | $ | 24,011 | $ | 51,517 |
(In thousands)
|
Balance as of
June 30, 2012
|
Purchases
|
Sales
|
Total gains (losses) - realized and unrealized included in earnings (1)
|
Transfers out of Level 3
|
Balance as of September 30, 2012
|
Unrealized gains/(losses) included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 104 | - | - | 1 | - | $ | 105 | $ | 1 | ||||||||||||||||||
Limited partner investment in private equity fund
|
2,741 | 25 | - | (322 | ) | - | 2,444 | (322 | ) | |||||||||||||||||||
Warrants
|
782 | - | - | (113 | ) | - | 669 | (113 | ) | |||||||||||||||||||
Equity securities in HGC and JMP Capital
|
43,400 | 2,771 | - | (3,957 | ) | (300 | ) | 41,914 | (3,957 | ) | ||||||||||||||||||
Total Level 3 assets
|
$ | 47,027 | $ | 2,796 | $ | - | $ | (4,391 | ) | $ | (300 | ) | $ | 45,132 | $ | (4,391 | ) |
(In thousands)
|
Balance as of
June 30, 2011
|
Purchases
|
Sales
|
Total losses - realized and unrealized included in earnings (1)
|
Transfers in/(out) of Level 3
|
Balance as of September 30, 2011
|
Unrealized losses included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 105 | $ | - | $ | - | $ | (3 | ) | $ | - | $ | 102 | $ | (3 | ) | ||||||||||||
Limited partner investment in private equity fund
|
3,184 | 32 | - | (292 | ) | - | 2,924 | (292 | ) | |||||||||||||||||||
Warrants
|
1,061 | - | - | (623 | ) | - | 438 | (623 | ) | |||||||||||||||||||
Equity securities in HGC and JMP Capital
|
17,200 | - | - | (2,616 | ) | - | 14,584 | (2,616 | ) | |||||||||||||||||||
Total Level 3 assets
|
$ | 21,550 | $ | 32 | $ | - | $ | (3,534 | ) | $ | - | $ | 18,048 | $ | (3,534 | ) |
(In thousands)
|
Balance as of
December 31, 2011
|
Purchases | Sales |
Total gains (losses) - realized and unrealized included in earnings (1)
|
Transfers out of Level 3
|
Balance as of September 30, 2012
|
Unrealized gains/(losses) included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 102 | $ | - | $ | - | $ | 3 | $ | - | $ | 105 | $ | 3 | ||||||||||||||
Limited partner investment in private equity fund
|
2,585 | 25 | (49 | ) | (117 | ) | - | 2,444 | (117 | ) | ||||||||||||||||||
Warrants and other
|
617 | 2 | - | 50 | - | 669 | 50 | |||||||||||||||||||||
Equity securities in HGC and JMP Capital
|
20,707 | 17,273 | - | 5,147 | (1,213 | ) | 41,914 | 5,147 | ||||||||||||||||||||
Total Level 3 assets
|
$ | 24,011 | $ | 17,300 | $ | (49 | ) | $ | 5,083 | $ | (1,213 | ) | $ | 45,132 | $ | 5,083 |
(In thousands)
|
Balance as of
December 31, 2010
|
Purchases | Sales |
Total losses - realized and unrealized included in earnings (1)
|
Transfers out of Level 3
|
Balance as of September 30, 2011
|
Unrealized losses included in earnings related to assets still held at reporting date
|
|||||||||||||||||||||
General partner investment in funds of funds
|
$ | 102 | $ | - | $ | - | $ | - | $ | - | $ | 102 | $ | - | ||||||||||||||
Limited partner investment in private equity fund
|
3,063 | 32 | - | (171 | ) | - | 2,924 | (171 | ) | |||||||||||||||||||
Warrants and other
|
532 | 15 | - | (109 | ) | - | 438 | (109 | ) | |||||||||||||||||||
Equity securities in HGC and JMP Capital
|
11,245 | 8,342 | - | (880 | ) | (4,123 | ) | 14,584 | (880 | ) | ||||||||||||||||||
Total Level 3 assets
|
$ | 14,942 | $ | 8,389 | $ | - | $ | (1,160 | ) | $ | (4,123 | ) | $ | 18,048 | $ | (1,160 | ) |
Dollars in thousands
|
Fair Value at September 30, 2012
|
Valuation Technique
|
Unobservable Input
|
Range
(Weighted Average)
|
|||||||||
General Partner in Funds of Funds (1)
|
$ | 105 |
Net Asset Value
|
N/A | N/A | ||||||||
Limited Partner in Private Equity Fund (1)
|
$ | 2,444 |
Net Asset Value
|
N/A | N/A | ||||||||
Warrants and Other
|
$ | 669 |
Black-Scholes Option Model
|
Annualized volatility of credit (2)
|
17.0% | - | 47.3% | (18.4%) | |||||
Equity securities in HGC and JMP Capital
|
$ | 41,914 |
Market comparable companies
|
Revenue multiples (3)
|
2.2x | - | 8.8x | (4.6x) | |||||
EBITDA multiples (3)
|
8.6x | - | 18.5x | (13.2x) | |||||||||
Free cash flow multiples (3)
|
26.7x | - | 28.1x | (27.2x) | |||||||||
Discount for lack of marketability (4)
|
30% | - | 40% | (32%) | |||||||||
Market transactions
|
Revenue multiples (3)
|
3.1x | - | 6.9x | (5.0x) | ||||||||
EBITDA multiples (3)
|
11.5x | - | 25.9x | (19.6x) | |||||||||
Control premium (4)
|
25% |
(In thousands)
|
September 30,
2012
|
December 31,
2011
|
||||||
Small business loans
|
$ | 26,459 | $ | 8,000 | ||||
Allowance for loan losses
|
(894 | ) | (216 | ) | ||||
Deferred loan fees
|
(920 | ) | (307 | ) | ||||
Small business loans, net
|
$ | 24,645 | $ | 7,477 |
(In thousands)
|
Cash Flow (CF)
|
|||||||
September 30,
2012
|
December 31,
2011
|
|||||||
Moody's rating:
|
||||||||
B1 - B3
|
6,000 | 4,000 | ||||||
NR
|
20,459 | 4,000 | ||||||
Total:
|
$ | 26,459 | $ | 8,000 | ||||
Internal rating:
|
||||||||
Rating 2
|
26,459 | 8,000 | ||||||
Total:
|
$ | 26,459 | $ | 8,000 | ||||
Performance:
|
||||||||
Performing
|
$ | 26,459 | $ | 8,000 | ||||
Total:
|
$ | 26,459 | $ | 8,000 |
(In thousands)
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
September 30,
2012
|
September 30,
2011
|
September 30,
2012
|
September 30,
2011
|
|||||||||||||
Balance at beginning of period
|
$ | (757 | ) | $ | - | $ | (216 | ) | $ | - | ||||||
Provision for loan losses
|
(137 | ) | (32 | ) | (677 | ) | (32 | ) | ||||||||
Balance at end of period
|
$ | (894 | ) | $ | (32 | ) | $ | (893 | ) | $ | (32 | ) |
(In thousands)
|
Loans Collateralizing Asset-backed Securities
|
Loans Held for Sale
|
||||||||||||||
September 30,
2012
|
December 31,
2011
|
September 30,
2012
|
December 31,
2011
|
|||||||||||||
Loans
|
$ | 419,372 | $ | 436,954 | $ | 4,686 | $ | 4,686 | ||||||||
Allowance for loan losses
|
(3,581 | ) | (4,199 | ) | - | - | ||||||||||
Liquidity discount
|
(5,205 | ) | (14,459 | ) | (1,279 | ) | (1,279 | ) | ||||||||
Credit discount
|
(938 | ) | (1,335 | ) | - | - | ||||||||||
Deferred loan fees, net
|
(7,407 | ) | (6,191 | ) | (156 | ) | (168 | ) | ||||||||
Valuation allowance
|
N/A | N/A | (32 | ) | (282 | ) | ||||||||||
Total loans, net
|
$ | 402,241 | $ | 410,770 | $ | 3,219 | $ | 2,957 |
Three Months Ended September 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
|
$ | 3,298 | $ | (1,524 | ) | $ | (836 | ) | $ | (938 | ) | $ | - | $ | - | |||||||||
Repayments
|
(54 | ) | - | - | - | - | (54 | ) | ||||||||||||||||
Accretion of discount
|
- | - | 54 | - | - | 54 | ||||||||||||||||||
Balance at end of period
|
$ | 3,244 | $ | (1,524 | ) | $ | (782 | ) | $ | (938 | ) | $ | - | $ | - | |||||||||
Non-impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 431,790 | $ | (2,122 | ) | $ | (5,468 | ) | $ | - | $ | (6,851 | ) | $ | 417,349 | |||||||||
Purchases / funding
|
37,492 | - | - | - | (1,321 | ) | 36,171 | |||||||||||||||||
Repayments
|
(8,312 | ) | - | - | - | - | (8,312 | ) | ||||||||||||||||
Accretion of discount
|
- | - | 1,045 | - | 525 | 1,570 | ||||||||||||||||||
Provision for loan losses
|
- | 65 | - | - | - | 65 | ||||||||||||||||||
Sales and payoff
|
(44,842 | ) | - | - | - | 240 | (44,602 | ) | ||||||||||||||||
Balance at end of period
|
$ | 416,128 | $ | (2,057 | ) | $ | (4,423 | ) | $ | - | $ | (7,407 | ) | $ | 402,241 |
Three Months Ended September 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
|
$ | 14,058 | $ | (582 | ) | $ | (5,951 | ) | $ | (4,763 | ) | $ | (54 | ) | $ | 2,708 | ||||||||
Repayments
|
(79 | ) | - | 13 | - | - | (66 | ) | ||||||||||||||||
Balance at end of period
|
$ | 13,979 | $ | (582 | ) | $ | (5,938 | ) | $ | (4,763 | ) | $ | (54 | ) | $ | 2,642 | ||||||||
Non-impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 435,107 | $ | (1,764 | ) | $ | (14,929 | ) | $ | - | $ | (5,504 | ) | $ | 412,910 | |||||||||
Purchases / funding
|
61,837 | - | - | - | (891 | ) | 60,946 | |||||||||||||||||
Repayments
|
(4,940 | ) | - | - | - | - | (4,940 | ) | ||||||||||||||||
Accretion of discount
|
- | - | 1,292 | - | 464 | 1,756 | ||||||||||||||||||
Provision for loan losses
|
- | (91 | ) | - | - | - | (91 | ) | ||||||||||||||||
Sales and payoff
|
(44,554 | ) | - | 1,183 | - | 395 | (42,976 | ) | ||||||||||||||||
Transfers to/from non-impaired loans, net
|
(4,686 | ) | - | 1,292 | - | 175 | (3,219 | ) | ||||||||||||||||
Balance at end of period
|
$ | 442,764 | $ | (1,855 | ) | $ | (11,162 | ) | $ | - | $ | (5,361 | ) | $ | 424,386 |
Nine Months Ended September 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
|
$ | 10,538 | $ | (2,277 | ) | $ | (5,924 | ) | $ | (1,335 | ) | $ | (54 | ) | $ | 948 | ||||||||
Purchases / funding
|
5 | - | - | - | - | 5 | ||||||||||||||||||
Repayments
|
(132 | ) | - | - | - | - | (132 | ) | ||||||||||||||||
Accretion of discount
|
- | - | 125 | - | 13 | 138 | ||||||||||||||||||
Write-off/ restructuring
|
(7,167 | ) | 1,753 | 5,017 | 397 | 41 | 41 | |||||||||||||||||
Provision for loan losses
|
- | (1,000 | ) | - | - | - | (1,000 | ) | ||||||||||||||||
Balance at end of period
|
$ | 3,244 | $ | (1,524 | ) | $ | (782 | ) | $ | (938 | ) | $ | - | $ | - | |||||||||
Non-impaired Loans
|
||||||||||||||||||||||||
Balance at beginning of period
|
$ | 426,416 | $ | (1,922 | ) | $ | (8,535 | ) | $ | - | $ | (6,137 | ) | $ | 409,822 | |||||||||
Purchases / funding
|
126,579 | - | - | - | (4,042 | ) | 122,537 | |||||||||||||||||
Repayments
|
(25,321 | ) | - | - | - | - | (25,321 | ) | ||||||||||||||||
Accretion of discount
|
- | - | 3,149 | - | 1,488 | 4,637 | ||||||||||||||||||
Provision for loan losses
|
- | (135 | ) | - | - | - | (135 | ) | ||||||||||||||||
Sales and payoff
|
(111,546 | ) | - | 963 | - | 1,284 | (109,299 | ) | ||||||||||||||||
Balance at end of period
|
$ | 416,128 | $ | (2,057 | ) | $ | (4,423 | ) | $ | - | $ | (7,407 | ) | $ | 402,241 |