Delaware
|
|
20-5837959
|
(State or other jurisdiction of incorporation
|
|
(I.R.S. Employer Identification No.)
|
or organization)
|
|
|
1345 Avenue of the Americas, New York, NY
|
|
10105
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
Emerging growth company
o
|
|
|
|
|
PAGE
|
|
|
|
||
|
|
|
|
|
|||
|
|
|
|
|
Condensed Consolidated Balance Sheets
as of June 30, 2017 (unaudited) and December 31, 2016
|
||
|
|
|
|
|
Condensed Consolidated Statements of Operations
(unaudited) for the three and six months ended June 30, 2017 and 2016
|
||
|
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income
(unaudited) for the three and six months ended June 30, 2017 and 2016
|
||
|
|
|
|
|
Condensed Consolidated Statement of Changes in Equity
(unaudited) for the six months ended June, 2017
|
||
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
(unaudited) for the six months ended June 30, 2017 and 2016
|
||
|
|
|
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
the capital commitments or invested capital (or net asset value, "NAV," if lower) of our private equity funds and credit PE funds, depending on which measure management fees are being calculated upon at a given point in time, which in connection with certain private equity funds includes the mark-to-market value of certain public securities held within the funds,
|
(ii)
|
the contributed capital or book equity (as defined) of our publicly traded permanent capital vehicles,
|
(iii)
|
the NAV of our hedge funds, including the Value Recovery Funds which pay fees based on realizations,
|
(iv)
|
the NAV or fair value of our managed accounts, to the extent management fees are charged, and
|
(v)
|
AUM of the funds related to the affiliated manager and co-managed funds.
|
•
|
should not in all instances be treated as categorical statements of fact, but rather as a way of allocating the risk to one of the parties if those statements prove to be inaccurate;
|
•
|
have been qualified by disclosures that were made to the other party in connection with the negotiation of the applicable agreement, which disclosures are not necessarily reflected in the agreement;
|
•
|
may apply standards of materiality in a way that is different from what may be viewed as material to you or other investors; and
|
•
|
were made only as of the date of the applicable agreement or such other date or dates as may be specified in the agreement and are subject to more recent developments.
|
|
June 30, 2017
(Unaudited)
|
|
December 31, 2016
|
||||
Assets
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
341,712
|
|
|
$
|
397,125
|
|
Due from affiliates
|
231,611
|
|
|
320,633
|
|
||
Investments
|
849,660
|
|
|
880,001
|
|
||
Investments in options
|
65,494
|
|
|
53,206
|
|
||
Deferred tax asset, net
|
417,652
|
|
|
424,244
|
|
||
Other assets
|
134,983
|
|
|
126,165
|
|
||
Total Assets
|
$
|
2,041,112
|
|
|
$
|
2,201,374
|
|
|
|
|
|
|
|
||
Liabilities and Equity
|
|
|
|
|
|
||
Accrued compensation and benefits
|
$
|
219,186
|
|
|
$
|
370,413
|
|
Due to affiliates
|
335,662
|
|
|
360,769
|
|
||
Deferred incentive income
|
380,560
|
|
|
330,354
|
|
||
Debt obligations payable
|
182,838
|
|
|
182,838
|
|
||
Other liabilities
|
90,296
|
|
|
69,255
|
|
||
Total Liabilities
|
1,208,542
|
|
|
1,313,629
|
|
||
|
|
|
|
||||
Commitments and Contingencies
|
|
|
|
|
|
||
|
|
|
|
||||
Equity
|
|
|
|
|
|
||
Class A shares, no par value, 1,000,000,000 shares authorized,
|
|
|
|
||||
219,367,912 and 216,891,601 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively
|
—
|
|
|
—
|
|
||
Class B shares, no par value, 750,000,000 shares authorized, 169,207,335
|
|
|
|
||||
shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively
|
—
|
|
|
—
|
|
||
Paid-in capital
|
1,871,400
|
|
|
1,899,163
|
|
||
Retained earnings (accumulated deficit)
|
(1,323,171
|
)
|
|
(1,333,828
|
)
|
||
Accumulated other comprehensive income (loss)
|
(2,366
|
)
|
|
(1,094
|
)
|
||
Total Fortress shareholders' equity
|
545,863
|
|
|
564,241
|
|
||
Principals' and others' interests in equity of consolidated subsidiaries
|
286,707
|
|
|
323,504
|
|
||
Total Equity
|
832,570
|
|
|
887,745
|
|
||
Total Liabilities and Equity
|
$
|
2,041,112
|
|
|
$
|
2,201,374
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||
Management fees: affiliates
|
$
|
119,710
|
|
|
$
|
126,388
|
|
|
$
|
245,879
|
|
|
$
|
253,778
|
|
Management fees: non-affiliates
|
14,474
|
|
|
14,192
|
|
|
28,697
|
|
|
27,611
|
|
||||
Incentive income: affiliates
|
55,412
|
|
|
22,160
|
|
|
85,785
|
|
|
53,938
|
|
||||
Incentive income: non-affiliates
|
781
|
|
|
9,411
|
|
|
1,191
|
|
|
9,862
|
|
||||
Expense reimbursements: affiliates
|
54,493
|
|
|
56,148
|
|
|
112,787
|
|
|
111,439
|
|
||||
Expense reimbursements: non-affiliates
|
292
|
|
|
1,649
|
|
|
911
|
|
|
2,806
|
|
||||
Other revenues (affiliate portion disclosed in Note 6)
|
1,827
|
|
|
2,758
|
|
|
3,967
|
|
|
4,889
|
|
||||
Total Revenues
|
246,989
|
|
|
232,706
|
|
|
479,217
|
|
|
464,323
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||
Compensation and benefits
|
163,400
|
|
|
191,279
|
|
|
345,392
|
|
|
355,484
|
|
||||
General, administrative and other
|
39,580
|
|
|
38,770
|
|
|
92,525
|
|
|
71,896
|
|
||||
Depreciation and amortization
|
4,420
|
|
|
5,821
|
|
|
8,875
|
|
|
12,087
|
|
||||
Interest expense
|
2,226
|
|
|
2,982
|
|
|
4,205
|
|
|
6,019
|
|
||||
Total Expenses
|
209,626
|
|
|
238,852
|
|
|
450,997
|
|
|
445,486
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other Income (Loss)
|
|
|
|
|
|
|
|
|
|
||||||
Gains (losses) (affiliate portion disclosed in Note 3)
|
(18,373
|
)
|
|
(7,266
|
)
|
|
2,066
|
|
|
(23,939
|
)
|
||||
Tax receivable agreement liability adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,699
|
)
|
||||
Earnings (losses) from equity method investees
|
26,512
|
|
|
(9,107
|
)
|
|
6,644
|
|
|
(29,887
|
)
|
||||
Total Other Income (Loss)
|
8,139
|
|
|
(16,373
|
)
|
|
8,710
|
|
|
(56,525
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income (Loss) Before Income Taxes
|
45,502
|
|
|
(22,519
|
)
|
|
36,930
|
|
|
(37,688
|
)
|
||||
Income tax benefit (expense)
|
(13,693
|
)
|
|
(4,072
|
)
|
|
(11,955
|
)
|
|
(4,855
|
)
|
||||
Net Income (Loss)
|
$
|
31,809
|
|
|
$
|
(26,591
|
)
|
|
$
|
24,975
|
|
|
$
|
(42,543
|
)
|
Allocation of Net Income (Loss):
|
|
|
|
|
|
|
|
||||||||
Principals' and Others' Interests in Income (Loss) of Consolidated Subsidiaries
|
$
|
17,301
|
|
|
$
|
(12,146
|
)
|
|
$
|
13,716
|
|
|
$
|
(19,572
|
)
|
Net Income (Loss) Attributable to Class A Shareholders
|
14,508
|
|
|
(14,445
|
)
|
|
11,259
|
|
|
(22,971
|
)
|
||||
|
$
|
31,809
|
|
|
$
|
(26,591
|
)
|
|
$
|
24,975
|
|
|
$
|
(42,543
|
)
|
Dividends declared per Class A share
|
$
|
0.09
|
|
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings (Loss) Per Class A share
|
|
|
|
|
|
|
|
|
|||||||
Net income (loss) per Class A share, basic
|
$
|
0.06
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.11
|
)
|
Net income (loss) per Class A share, diluted
|
$
|
0.06
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.11
|
)
|
Weighted average number of Class A shares outstanding, basic
|
220,259,863
|
|
|
216,733,660
|
|
|
220,377,475
|
|
|
218,790,533
|
|
||||
Weighted average number of Class A shares outstanding, diluted
|
394,838,000
|
|
|
216,733,660
|
|
|
394,226,039
|
|
|
218,790,533
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Comprehensive income (loss) (net of tax)
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss)
|
$
|
31,809
|
|
|
$
|
(26,591
|
)
|
|
$
|
24,975
|
|
|
$
|
(42,543
|
)
|
Foreign currency translation income (loss)
|
305
|
|
|
(3,209
|
)
|
|
(2,963
|
)
|
|
(3,312
|
)
|
||||
Comprehensive income (loss) from equity
method investees
|
19
|
|
|
(37
|
)
|
|
18
|
|
|
(167
|
)
|
||||
Total comprehensive income (loss)
|
$
|
32,133
|
|
|
$
|
(29,837
|
)
|
|
$
|
22,030
|
|
|
$
|
(46,022
|
)
|
Allocation of Comprehensive Income (Loss):
|
|
|
|
|
|
|
|
||||||||
Comprehensive income (loss) attributable to principals' and others' interests
|
$
|
17,462
|
|
|
$
|
(13,983
|
)
|
|
$
|
12,030
|
|
|
$
|
(21,553
|
)
|
Comprehensive income (loss) attributable to Class A shareholders
|
14,671
|
|
|
(15,854
|
)
|
|
10,000
|
|
|
(24,469
|
)
|
||||
|
$
|
32,133
|
|
|
$
|
(29,837
|
)
|
|
$
|
22,030
|
|
|
$
|
(46,022
|
)
|
|
Class A Shares
|
|
Class B Shares
|
|
Paid-In Capital
|
|
Retained
Earnings (Accumulated Deficit) |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Total Fortress
Shareholders' Equity |
|
Principals'
and Others' Interests in Equity of Consolidated Subsidiaries |
|
Total Equity
|
||||||||||||||
Equity - December 31, 2016
|
216,891,601
|
|
|
169,207,335
|
|
|
$
|
1,899,163
|
|
|
$
|
(1,333,828
|
)
|
|
$
|
(1,094
|
)
|
|
$
|
564,241
|
|
|
$
|
323,504
|
|
|
$
|
887,745
|
|
Cumulative-effect adjustment from adoption of ASU 2016-09 (Note 1)
|
—
|
|
|
—
|
|
|
—
|
|
|
(602
|
)
|
|
—
|
|
|
(602
|
)
|
|
(468
|
)
|
|
(1,070
|
)
|
||||||
Contributions from principals' and others' interests in equity
|
—
|
|
|
—
|
|
|
6,735
|
|
|
—
|
|
|
—
|
|
|
6,735
|
|
|
21,451
|
|
|
28,186
|
|
||||||
Distributions to principals' and others' interests in equity (net of tax)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(68,886
|
)
|
|
(68,886
|
)
|
||||||
Class A dividends declared
|
—
|
|
|
—
|
|
|
(39,242
|
)
|
|
—
|
|
|
—
|
|
|
(39,242
|
)
|
|
—
|
|
|
(39,242
|
)
|
||||||
Dividend equivalents accrued in connection with equity-based
compensation (net of tax)
|
—
|
|
|
—
|
|
|
(1,016
|
)
|
|
—
|
|
|
—
|
|
|
(1,016
|
)
|
|
(786
|
)
|
|
(1,802
|
)
|
||||||
Net deferred tax effects resulting from changes in ownership of
Fortress Operating Group units |
—
|
|
|
—
|
|
|
1,934
|
|
|
—
|
|
|
—
|
|
|
1,934
|
|
|
—
|
|
|
1,934
|
|
||||||
Director restricted share grant
|
47,325
|
|
|
—
|
|
|
129
|
|
|
—
|
|
|
—
|
|
|
129
|
|
|
101
|
|
|
230
|
|
||||||
Capital increase related to equity-based compensation (net of tax)
|
2,428,986
|
|
|
—
|
|
|
1,936
|
|
|
—
|
|
|
—
|
|
|
1,936
|
|
|
1,509
|
|
|
3,445
|
|
||||||
Dilution impact of equity transactions (Note 6)
|
—
|
|
|
—
|
|
|
1,761
|
|
|
—
|
|
|
(13
|
)
|
|
1,748
|
|
|
(1,748
|
)
|
|
—
|
|
||||||
Comprehensive income (loss) (net of tax)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
11,259
|
|
|
—
|
|
|
11,259
|
|
|
13,716
|
|
|
24,975
|
|
||||||
Foreign currency translation income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,269
|
)
|
|
(1,269
|
)
|
|
(1,694
|
)
|
|
(2,963
|
)
|
||||||
Comprehensive income (loss) from equity method investees
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
10
|
|
|
8
|
|
|
18
|
|
||||||
Total comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
12,030
|
|
|
22,030
|
|
||||||
Equity - June 30, 2017
|
219,367,912
|
|
|
169,207,335
|
|
|
$
|
1,871,400
|
|
|
$
|
(1,323,171
|
)
|
|
$
|
(2,366
|
)
|
|
$
|
545,863
|
|
|
$
|
286,707
|
|
|
$
|
832,570
|
|
|
Six Months Ended June 30,
|
||||||
|
2017
|
|
2016
|
||||
Cash Flows From Operating Activities
|
|
|
|
|
|
||
Net income (loss)
|
$
|
24,975
|
|
|
$
|
(42,543
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities
|
|
|
|
||||
Depreciation and amortization
|
8,875
|
|
|
12,087
|
|
||
Other amortization (included in interest expense)
|
343
|
|
|
445
|
|
||
(Earnings) losses from equity method investees
|
(6,644
|
)
|
|
29,887
|
|
||
Distributions of earnings from equity method and other investees
|
35,748
|
|
|
15,316
|
|
||
(Gains) losses
|
(2,066
|
)
|
|
23,939
|
|
||
Deferred incentive income
|
(24,262
|
)
|
|
(44,619
|
)
|
||
Deferred tax (benefit) expense
|
9,015
|
|
|
(2,194
|
)
|
||
Options received from affiliates
|
(8,068
|
)
|
|
—
|
|
||
Tax receivable agreement liability adjustment
|
—
|
|
|
2,699
|
|
||
Equity-based compensation
|
14,857
|
|
|
14,927
|
|
||
Options in affiliates granted to employees
|
4,323
|
|
|
3,409
|
|
||
Other
|
88
|
|
|
612
|
|
||
Cash flows due to changes in
|
|
|
|
||||
Due from affiliates
|
(14,975
|
)
|
|
47,239
|
|
||
Other assets
|
(12,959
|
)
|
|
(6,288
|
)
|
||
Accrued compensation and benefits
|
(130,888
|
)
|
|
(98,142
|
)
|
||
Due to affiliates
|
(31,268
|
)
|
|
(20,943
|
)
|
||
Deferred incentive income
|
63,942
|
|
|
63,595
|
|
||
Other liabilities
|
27,084
|
|
|
12,687
|
|
||
Purchase of investments by consolidated funds
|
(35,192
|
)
|
|
(39,976
|
)
|
||
Proceeds from sale of investments by consolidated funds
|
21,282
|
|
|
44,907
|
|
||
Receivables from brokers and counterparties
|
(592
|
)
|
|
(1,816
|
)
|
||
Due to brokers and counterparties
|
2,948
|
|
|
2,921
|
|
||
Net cash provided by (used in) operating activities
|
(53,434
|
)
|
|
18,149
|
|
||
Cash Flows From Investing Activities
|
|
|
|
|
|
||
Contributions to equity method investees
|
(12,888
|
)
|
|
(7,090
|
)
|
||
Distributions of capital from equity method and other investees
|
141,174
|
|
|
135,641
|
|
||
Proceeds from sale of direct investments
|
—
|
|
|
933
|
|
||
Purchase of fixed assets
|
(8,022
|
)
|
|
(10,608
|
)
|
||
Net cash provided by (used in) investing activities
|
120,264
|
|
|
118,876
|
|
|
Six Months Ended June 30,
|
||||||
|
2017
|
|
2016
|
||||
Cash Flows From Financing Activities
|
|
|
|
|
|
||
Repayments of debt obligations
|
—
|
|
|
(145,000
|
)
|
||
Borrowings under debt obligations
|
—
|
|
|
175,000
|
|
||
Payment of deferred financing costs
|
—
|
|
|
(3,451
|
)
|
||
Repurchase of Class A shares (Note 8)
|
(8,434
|
)
|
|
(34,047
|
)
|
||
Payments to settle RSU statutory withholding tax
|
(9,580
|
)
|
|
(6,594
|
)
|
||
Dividends and dividend equivalents paid
|
(41,238
|
)
|
|
(62,920
|
)
|
||
Principals' and others' interests in equity of consolidated subsidiaries - contributions
|
3,715
|
|
|
71
|
|
||
Principals' and others' interests in equity of consolidated subsidiaries - distributions
|
(66,706
|
)
|
|
(120,989
|
)
|
||
Net cash provided by (used in) financing activities
|
(122,243
|
)
|
|
(197,930
|
)
|
||
Net Increase (Decrease) in Cash and Cash Equivalents
|
(55,413
|
)
|
|
(60,905
|
)
|
||
Cash and Cash Equivalents, Beginning of Period
|
397,125
|
|
|
339,842
|
|
||
Cash and Cash Equivalents, End of Period
|
$
|
341,712
|
|
|
$
|
278,937
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
||||
Cash paid during the period for interest
|
$
|
3,500
|
|
|
$
|
5,185
|
|
Cash paid during the period for income taxes
|
$
|
14,708
|
|
|
$
|
9,637
|
|
Supplemental Schedule of Non-cash Investing and Financing Activities
|
|
|
|
||||
Employee compensation invested directly in subsidiaries
|
$
|
12,506
|
|
|
$
|
39,385
|
|
Investments of incentive receivable amounts into Fortress Funds
|
$
|
111,128
|
|
|
$
|
58,766
|
|
Dividends, dividend equivalents and Fortress Operating Group unit distributions declared but not yet paid
|
$
|
—
|
|
|
$
|
3,070
|
|
Contribution of interests in a Fortress Fund from certain principals to certain senior employees (Note 7)
|
$
|
11,963
|
|
|
$
|
—
|
|
1)
|
Private equity:
|
b)
|
Entities which Fortress collectively refers to as "permanent capital vehicles" which includes Drive Shack Inc. ("Drive Shack") formerly known as Newcastle Investment Corp., New Residential Investment Corp. ("New Residential"), Eurocastle Investment Limited ("Eurocastle"), New Media Investment Group Inc. ("New Media"), New Senior Investment Group Inc. ("New Senior") and Fortress Transportation and Infrastructure Investors LLC ("FTAI"), which are publicly traded companies that are externally managed by Fortress pursuant to management agreements (collectively referred to as the "publicly traded permanent capital vehicles"). FHC Property Management LLC (together with its subsidiaries, referred to as "Blue Harbor"), a senior living property management business, is also part of the permanent capital vehicles segment. The publicly traded permanent capital vehicles invest in a wide variety of real estate related assets, including securities, loans, real estate properties and mortgage servicing related assets, media assets, senior living properties and transportation and infrastructure assets.
|
2)
|
Credit funds:
|
a)
|
Credit hedge funds, which make highly diversified investments in direct lending, corporate debt and securities, portfolios and orphaned assets, real estate and structured finance, on a global basis and throughout the capital structure, with a value orientation, as well as non-Fortress originated funds for which Fortress has been retained as manager or co-manager as part of an advisory business; and
|
3)
|
Liquid hedge funds include (i) funds managed by an autonomous asset management business named Graticule Asset Management Asia ("Affiliated Manager" or "Graticule"), an external manager in which Fortress has a minority interest and accounts for using the equity method and (ii) funds which invest in Fortress Funds, an externally managed fund and direct investments.
|
4)
|
Logan Circle Partners, L.P. ("Logan Circle"), which represents Fortress's traditional asset management business providing institutional clients actively managed investment solutions across a broad spectrum of fixed income strategies. Logan Circle's core fixed income products cover the breadth of the maturity and risk spectrums, including short, intermediate and long duration, core/core plus, investment grade credit, high yield and emerging market debt.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Private Equity
|
|
|
|
|
|
|
|
|
|
|
|||||
Private Equity Funds
|
|
|
|
|
|
|
|
|
|
|
|||||
Management fees: affil.
|
$
|
20,085
|
|
|
$
|
25,732
|
|
|
$
|
40,253
|
|
|
$
|
51,490
|
|
|
|
|
|
|
|
|
|
||||||||
Permanent Capital Vehicles
|
|
|
|
|
|
|
|
||||||||
Management fees: affil.
|
30,992
|
|
|
26,946
|
|
|
61,172
|
|
|
54,126
|
|
||||
Management fees, options: affil.
|
—
|
|
|
—
|
|
|
8,068
|
|
|
—
|
|
||||
Management fees: non-affil.
|
223
|
|
|
432
|
|
|
493
|
|
|
804
|
|
||||
Incentive income: affil.
|
44,975
|
|
|
12,342
|
|
|
56,686
|
|
|
13,461
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Credit Funds
|
|
|
|
|
|
|
|
|
|
|
|||||
Credit Hedge Funds
|
|
|
|
|
|
|
|
|
|
|
|||||
Management fees: affil.
|
37,377
|
|
|
36,823
|
|
|
74,537
|
|
|
73,248
|
|
||||
Management fees: non-affil.
|
12
|
|
|
8
|
|
|
14
|
|
|
16
|
|
||||
Incentive income: affil.
|
1,771
|
|
|
3,802
|
|
|
5,607
|
|
|
4,726
|
|
||||
Incentive income: non-affil.
|
19
|
|
|
—
|
|
|
76
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Credit PE Funds
|
|
|
|
|
|
|
|
|
|
|
|||||
Management fees: affil.
|
30,399
|
|
|
30,807
|
|
|
60,194
|
|
|
61,624
|
|
||||
Management fees: non-affil.
|
—
|
|
|
11
|
|
|
—
|
|
|
36
|
|
||||
Incentive income: affil.
|
8,616
|
|
|
5,898
|
|
|
23,442
|
|
|
34,757
|
|
||||
Incentive income: non-affil.
|
620
|
|
|
9,411
|
|
|
820
|
|
|
9,862
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Liquid Hedge Funds
|
|
|
|
|
|
|
|
||||||||
Management fees: affil.
|
214
|
|
|
5,464
|
|
|
367
|
|
|
12,100
|
|
||||
Incentive income: affil.
|
50
|
|
|
118
|
|
|
50
|
|
|
994
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Logan Circle
|
|
|
|
|
|
|
|
||||||||
Management fees: affil.
|
643
|
|
|
616
|
|
|
1,288
|
|
|
1,190
|
|
||||
Management fees: non-affil.
|
14,239
|
|
|
13,741
|
|
|
28,190
|
|
|
26,755
|
|
||||
Incentive income: non-affil.
|
142
|
|
|
—
|
|
|
295
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total
|
|
|
|
|
|
|
|
|
|
|
|||||
Management fees: affil. (including
options)
|
$
|
119,710
|
|
|
$
|
126,388
|
|
|
$
|
245,879
|
|
|
$
|
253,778
|
|
Management fees: non-affil.
|
$
|
14,474
|
|
|
$
|
14,192
|
|
|
$
|
28,697
|
|
|
$
|
27,611
|
|
Incentive income: affil. (A)
|
$
|
55,412
|
|
|
$
|
22,160
|
|
|
$
|
85,785
|
|
|
$
|
53,938
|
|
Incentive income: non-affil.
|
$
|
781
|
|
|
$
|
9,411
|
|
|
$
|
1,191
|
|
|
$
|
9,862
|
|
(A)
|
See "Deferred Incentive Income" below. The incentive income amounts presented in this table are based on the estimated results of investment vehicles for each period. These estimates are subject to change based on the final results of such vehicles.
|
|
Distributed-Gross
|
|
Distributed-Recognized (A)
|
|
Distributed-Unrecognized (B)
|
|
Undistributed, net of intrinsic clawback (if any) (C) (D)
|
|
||||||||
Deferred incentive income as of December 31, 2016
|
$
|
1,657,775
|
|
|
$
|
(1,327,421
|
)
|
|
$
|
330,354
|
|
|
$
|
1,207,881
|
|
|
Share of income (loss) of Fortress Funds
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
253,212
|
|
|
||||
Distribution of private equity funds and credit PE funds incentive income
|
70,821
|
|
|
N/A
|
|
|
70,821
|
|
|
(70,821
|
)
|
|
||||
Recognition of previously deferred incentive income
|
N/A
|
|
|
(24,262
|
)
|
|
(24,262
|
)
|
|
N/A
|
|
|
||||
Changes in foreign exchange rates
|
3,647
|
|
|
—
|
|
|
3,647
|
|
|
N/A
|
|
|
||||
Deferred incentive income as of June 30, 2017
|
$
|
1,732,243
|
|
(E)
|
$
|
(1,351,683
|
)
|
|
$
|
380,560
|
|
|
$
|
1,390,272
|
|
(E)
|
Deferred incentive income including Fortress Funds
which are not subject to clawback |
$
|
1,880,412
|
|
|
$
|
(1,499,852
|
)
|
|
|
|
|
|
(A)
|
All related contingencies have been resolved.
|
(B)
|
Reflected on Fortress's condensed consolidated balance sheets as of
June 30, 2017
and
December 31, 2016
.
|
(C)
|
At
June 30, 2017
, no intrinsic clawback exists for any of the Fortress Funds. The net undistributed incentive income represents the amount that would be received by Fortress from the related funds if such funds were liquidated on
June 30, 2017
at their net asset values.
|
(D)
|
From inception to
June 30, 2017
, Fortress has paid
$838.8 million
of compensation expense under its employee profit sharing arrangements (Note 7) in connection with distributed incentive income. If the
$1.4 billion
of gross undistributed incentive income were realized, Fortress would recognize and pay an additional
$566.4 million
of compensation.
|
(E)
|
See detailed reconciliations below of Distributed-Gross and Undistributed, net of intrinsic clawback (if any).
|
|
|
|
|
|
June 30, 2017
|
|||
Distributed incentive income - Private Equity Funds
|
$
|
781,459
|
|
|||||
Distributed incentive income - Private Equity Funds in Investment Period or Commitment Period
|
—
|
|
||||||
Distributed incentive income - Credit PE Funds
|
1,271,832
|
|
||||||
Distributed incentive income - Credit PE Funds in Investment Period or Commitment Period
|
1,094
|
|
||||||
Distributed incentive income - Permanent Capital Vehicle (see footnote (P) of incentive
income threshold tables) |
7,043
|
|
||||||
Less:
|
|
|||||||
|
|
Fortress Funds which are not subject to a clawback provision:
|
|
|||||
|
|
—
|
|
|
NIH
|
(94,513
|
)
|
|
|
|
—
|
|
|
GAGACQ Fund
|
(51,476
|
)
|
|
|
|
Portion of Fund I distributed incentive income that Fortress is not entitled to (see footnote K of incentive income threshold tables)
|
(183,196
|
)
|
||||
Distributed-Gross
|
$
|
1,732,243
|
|
|
|
|
|
|
June 30, 2017
|
||
Undistributed incentive income - Private Equity Funds
|
$
|
16,949
|
|
||||
Undistributed incentive income - Private Equity Funds in Investment Period or Commitment Period
|
236,733
|
|
|||||
Undistributed incentive income - Credit PE Funds
|
960,165
|
|
|||||
Undistributed incentive income - Credit PE Funds in Investment Period or Commitment
Period |
62,172
|
|
|||||
Undistributed incentive income - Permanent Capital Vehicles
|
7,408
|
|
|||||
Undistributed incentive income - Hedge Funds (total)
|
106,558
|
|
|||||
Undistributed incentive income - Logan Circle
|
287
|
|
|||||
Less:
|
|
Gross intrinsic clawback per incentive income threshold tables
|
—
|
|
|||
Undistributed, net of intrinsic clawback
|
$
|
1,390,272
|
|
Fund (Vintage) (A)
|
|
Maturity Date (B)
|
|
Inception to Date
Capital Invested |
|
Inception to Date Distributions (C)
|
|
Net Asset Value ("NAV")
|
|
NAV Surplus (Deficit) (D)
|
|
Current Preferred Return Threshold (E)
|
|
Gain to Cross Incentive Income Threshold (F)
|
|
Undistributed Incentive Income (G)
|
|
Distributed Incentive Income (H)
|
|
Distributed Incentive Income Subject to Clawback (I)
|
|
Gross Intrinsic Clawback (J)
|
|
Net Intrinsic Clawback (J)
|
|||||||||||||||||||
Private Equity Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
NIH (1998)
|
|
Closed Jun-15
|
|
$
|
415,574
|
|
|
$
|
(823,588
|
)
|
|
$
|
—
|
|
|
$ N/A
|
|
$ N/A
|
|
|
$ N/A
|
|
|
$
|
—
|
|
|
$
|
94,513
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fund I (1999) (K)
|
|
Closed May-13
|
|
1,015,943
|
|
|
(2,847,929
|
)
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
|
344,939
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fund II (2002)
|
|
Closed Dec-15
|
|
1,974,298
|
|
|
(3,446,405
|
)
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
|
289,531
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fund III (2004)
|
|
In Liquidation
|
|
2,762,992
|
|
|
(2,221,941
|
)
|
|
800,469
|
|
|
259,418
|
|
|
2,736,093
|
|
|
2,476,675
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fund III Coinvestment (2004)
|
|
In Liquidation
|
|
273,649
|
|
|
(243,771
|
)
|
|
44,073
|
|
|
14,195
|
|
|
314,456
|
|
|
300,261
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fund IV (2006)
|
|
(B)
|
|
3,639,561
|
|
|
(1,537,150
|
)
|
|
2,014,487
|
|
|
(87,924
|
)
|
|
3,774,798
|
|
|
3,862,722
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fund IV Coinvestment (2006)
|
|
(B)
|
|
762,696
|
|
|
(323,613
|
)
|
|
339,769
|
|
|
(99,314
|
)
|
|
805,757
|
|
|
905,071
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fund V (2007)
|
|
Feb-18
|
|
4,103,713
|
|
|
(1,928,729
|
)
|
|
3,729,062
|
|
|
1,554,078
|
|
|
3,510,432
|
|
|
1,956,354
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fund V Coinvestment (2007)
|
|
Feb-18
|
|
990,480
|
|
|
(283,431
|
)
|
|
334,930
|
|
|
(372,119
|
)
|
|
953,504
|
|
|
1,325,623
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
GAGACQ Fund (2004) (GAGFAH)
|
|
Closed Nov-09
|
|
545,663
|
|
|
(595,401
|
)
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
|
51,476
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
FRID (2005) (GAGFAH)
|
|
Closed Nov-14
|
|
1,220,229
|
|
|
(1,202,153
|
)
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
FRIC (2006) (Brookdale)
|
|
Closed Dec-14
|
|
328,754
|
|
|
(291,330
|
)
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
FICO (2006) (Intrawest)
|
|
(B)
|
|
724,525
|
|
|
—
|
|
|
(68,418
|
)
|
|
(792,943
|
)
|
|
911,355
|
|
|
1,704,298
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
FHIF (2006) (Holiday)
|
|
(B)
|
|
1,543,463
|
|
|
(954,223
|
)
|
|
827,601
|
|
|
238,361
|
|
|
1,563,891
|
|
|
1,325,530
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
FECI (2007) (Florida East Coast/Flagler)
|
|
Feb-18
|
|
982,779
|
|
|
(876
|
)
|
|
849,019
|
|
|
(132,884
|
)
|
|
1,118,379
|
|
|
1,251,263
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
MSR Opportunities Fund I A (2012)
|
|
Aug-22
|
|
341,135
|
|
|
(250,517
|
)
|
|
239,182
|
|
|
148,564
|
|
|
—
|
|
|
N/A
|
|
|
13,502
|
|
|
799
|
|
|
799
|
|
|
—
|
|
|
—
|
|
||||||||
MSR Opportunities Fund I B (2012)
|
|
Aug-22
|
|
82,760
|
|
|
(60,502
|
)
|
|
57,961
|
|
|
35,703
|
|
|
—
|
|
|
N/A
|
|
|
3,368
|
|
|
201
|
|
|
201
|
|
|
—
|
|
|
—
|
|
||||||||
MSR Opportunities Fund II A (2013)
|
|
Jul-23
|
|
160,653
|
|
|
(71,590
|
)
|
|
115,814
|
|
|
26,751
|
|
|
12,912
|
|
|
446
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
MSR Opportunities Fund II B (2013)
|
|
Jul-23
|
|
2,291
|
|
|
(997
|
)
|
|
1,648
|
|
|
354
|
|
|
386
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
MSR Opportunities MA I (2013)
|
|
Jul-23
|
|
36,868
|
|
|
(16,508
|
)
|
|
26,608
|
|
|
6,248
|
|
|
—
|
|
|
N/A
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
16,949
|
|
|
$
|
781,459
|
|
|
$
|
1,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|||
Private Equity Funds in Investment or Commitment Period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Italian NPL Opportunities Fund (2013)
|
|
Sep-24
|
|
340,585
|
|
|
(124,064
|
)
|
|
478,673
|
|
|
262,152
|
|
|
—
|
|
|
N/A
|
|
|
39,042
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Fortress Equity Partners (2014)
|
|
Mar-24
|
|
189,968
|
|
|
—
|
|
|
1,178,685
|
|
|
988,717
|
|
|
—
|
|
|
N/A
|
|
|
197,691
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
236,733
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Fund (Vintage) (A)
|
|
Maturity Date (B)
|
|
Inception to Date
Capital Invested |
|
Inception to Date Distributions (C)
|
|
Net Asset Value ("NAV")
|
|
NAV Surplus (Deficit) (D)
|
|
Current Preferred Return Threshold (E)
|
|
Gain to Cross Incentive Income Threshold (F)
|
|
Undistributed Incentive Income (G)
|
|
Distributed Incentive Income (H)
|
|
Distributed Incentive Income Subject to Clawback (I)
|
|
Gross Intrinsic Clawback (J)
|
|
Net Intrinsic Clawback (J)
|
||||||||||||||||||||||
Credit PE Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Long Dated Value Fund I (2005)
|
|
Apr-30
|
|
$
|
267,325
|
|
|
$
|
(283,291
|
)
|
|
$
|
170,115
|
|
|
$
|
186,081
|
|
|
$
|
52,456
|
|
|
$
|
2,727
|
|
|
$
|
7,749
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Long Dated Value Fund II (2005)
|
|
Nov-30
|
|
274,280
|
|
|
(219,735
|
)
|
|
151,768
|
|
|
97,223
|
|
|
149,579
|
|
|
52,356
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Long Dated Value Fund III (2007)
|
|
Feb-32
|
|
343,156
|
|
|
(407,763
|
)
|
|
62,804
|
|
|
127,411
|
|
|
—
|
|
|
N/A
|
|
|
10,520
|
|
|
7,904
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
LDVF Patent Fund (2007)
|
|
Nov-27
|
|
46,633
|
|
|
(35,808
|
)
|
|
17,628
|
|
|
6,803
|
|
|
15,482
|
|
|
8,679
|
|
|
—
|
|
|
1,471
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Real Assets Fund (2007)
|
|
In Liquidation
|
|
359,024
|
|
|
(442,593
|
)
|
|
6,413
|
|
|
89,982
|
|
|
—
|
|
|
N/A
|
|
|
1,117
|
|
|
12,745
|
|
|
5,327
|
|
|
—
|
|
|
—
|
|
|||||||||||
Credit Opportunities Fund (2008)
|
|
Oct-20
|
|
5,693,422
|
|
|
(7,592,839
|
)
|
|
956,541
|
|
|
2,855,958
|
|
|
—
|
|
|
N/A
|
|
|
106,206
|
|
|
452,724
|
|
|
131,777
|
|
|
—
|
|
|
—
|
|
|||||||||||
Credit Opportunities Fund II (2009)
|
|
Jul-22
|
|
2,384,872
|
|
|
(2,960,948
|
)
|
|
825,375
|
|
|
1,401,451
|
|
|
—
|
|
|
N/A
|
|
|
107,788
|
|
|
166,981
|
|
|
67,251
|
|
|
—
|
|
|
—
|
|
|||||||||||
Credit Opportunities Fund III (2011)
|
|
Mar-24
|
|
3,459,527
|
|
|
(2,681,393
|
)
|
|
1,940,255
|
|
|
1,162,121
|
|
|
—
|
|
|
N/A
|
|
|
181,839
|
|
|
45,908
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
FCO Managed Accounts (2008 - 2012)
|
|
Apr-22 to Dec-24
|
|
5,176,974
|
|
|
(4,934,269
|
)
|
|
2,433,623
|
|
|
2,190,918
|
|
|
—
|
|
|
N/A
|
|
|
252,076
|
|
|
166,420
|
|
|
51,562
|
|
|
—
|
|
|
—
|
|
|||||||||||
SIP Managed Account (2010)
|
|
Sep-20
|
|
11,000
|
|
|
(252,037
|
)
|
|
11,393
|
|
|
252,430
|
|
|
—
|
|
|
N/A
|
|
|
2,279
|
|
|
48,207
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Japan Opportunity Fund (Yen only)(2009)
|
|
Jun-19
|
|
980,139
|
|
|
(1,970,668
|
)
|
|
375,740
|
|
|
1,366,269
|
|
|
—
|
|
|
N/A
|
|
|
83,137
|
|
|
204,927
|
|
|
74,996
|
|
|
—
|
|
|
—
|
|
|||||||||||
Net Lease Fund I (2010)
|
|
Closed Dec-15
|
|
152,851
|
|
|
(227,108
|
)
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
—
|
|
|
9,743
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Real Estate Opportunities Fund (2011)
|
|
Sep-24
|
|
558,541
|
|
|
(672,328
|
)
|
|
153,241
|
|
|
267,028
|
|
|
—
|
|
|
N/A
|
|
|
8,921
|
|
|
14,502
|
|
|
8,542
|
|
|
—
|
|
|
—
|
|
|||||||||||
Global Opportunities Fund (2010)
|
|
Sep-20
|
|
355,822
|
|
|
(291,824
|
)
|
|
184,768
|
|
|
120,770
|
|
|
—
|
|
|
N/A
|
|
|
21,220
|
|
|
2,375
|
|
|
2,375
|
|
|
—
|
|
|
—
|
|
|||||||||||
Japan Opportunity Fund II (Yen) (2011)
|
|
Dec-21
|
|
769,283
|
|
|
(916,477
|
)
|
|
710,818
|
|
|
858,012
|
|
|
—
|
|
|
N/A
|
|
|
92,408
|
|
|
75,644
|
|
|
24,842
|
|
|
—
|
|
|
—
|
|
|||||||||||
Japan Opportunity Fund II (Dollar) (2011)
|
|
Dec-21
|
|
685,080
|
|
|
(768,918
|
)
|
|
636,646
|
|
|
720,484
|
|
|
—
|
|
|
N/A
|
|
|
82,449
|
|
|
56,802
|
|
|
9,954
|
|
|
—
|
|
|
—
|
|
|||||||||||
Real Estate Opportunities REOC Fund (2011)
|
|
Oct-23
|
|
58,125
|
|
|
(74,480
|
)
|
|
21,451
|
|
|
37,806
|
|
|
—
|
|
|
N/A
|
|
|
2,456
|
|
|
5,067
|
|
|
2,669
|
|
|
—
|
|
|
—
|
|
|||||||||||
CFT Co-invest Fund (CAD) (2015)
|
|
Oct-27
|
|
14,256
|
|
|
—
|
|
|
14,414
|
|
|
158
|
|
|
1,743
|
|
|
1,585
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
CFT Co-invest Fund (USD) (2015)
|
|
Oct-27
|
|
96,798
|
|
|
—
|
|
|
97,830
|
|
|
1,032
|
|
|
11,800
|
|
|
10,768
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
960,165
|
|
|
$
|
1,271,832
|
|
|
$
|
379,295
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|||||||
Credit PE Funds in Investment Period or Commitment Period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
FCO Managed Accounts (2015)
|
|
Mar-25 to Feb-28
|
|
$
|
960,900
|
|
|
$
|
(61,084
|
)
|
|
$
|
982,991
|
|
|
$
|
83,175
|
|
|
$
|
80,481
|
|
|
$
|
28,126
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Life Settlements Fund (2010)
|
|
Dec-22
|
|
425,910
|
|
|
(299,330
|
)
|
|
132,927
|
|
|
6,347
|
|
|
114,580
|
|
|
108,233
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Life Settlements Fund MA (2010)
|
|
Dec-22
|
|
34,995
|
|
|
(24,482
|
)
|
|
10,692
|
|
|
179
|
|
|
9,419
|
|
|
9,240
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Real Estate Opportunities Fund II (2014)
|
|
May-27
|
|
705,474
|
|
|
(156,342
|
)
|
|
738,190
|
|
|
189,058
|
|
|
—
|
|
|
N/A
|
|
|
36,452
|
|
|
265
|
|
|
265
|
|
|
—
|
|
|
—
|
|
|||||||||||
Japan Opportunity Fund III (Yen) (2014)
|
|
Oct-24
|
|
349,601
|
|
|
(10,552
|
)
|
|
405,828
|
|
|
66,779
|
|
|
—
|
|
|
N/A
|
|
|
13,055
|
|
|
179
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Japan Opportunity Fund III (Dollar) (2014)
|
|
Oct-24
|
|
275,615
|
|
|
(4,843
|
)
|
|
336,692
|
|
|
65,920
|
|
|
—
|
|
|
N/A
|
|
|
11,986
|
|
|
650
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Credit Opportunities Fund IV (2015)
|
|
Feb-27
|
|
1,138,527
|
|
|
(59,800
|
)
|
|
1,189,755
|
|
|
111,028
|
|
|
112,555
|
|
|
1,527
|
|
|
152
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Global Opportunities Fund II (2015)
|
|
Jul-26
|
|
53,164
|
|
|
(2,142
|
)
|
|
44,542
|
|
|
(6,480
|
)
|
|
2,802
|
|
|
9,282
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Secured Lending Fund I (2016)
|
|
Mar-24
|
|
158,240
|
|
|
(1,179
|
)
|
|
160,728
|
|
|
3,667
|
|
|
—
|
|
|
N/A
|
|
|
527
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
FJOF3 Residential Coinvestment Fund (Yen) (2017)
|
|
Mar-27
|
|
53,464
|
|
|
—
|
|
|
53,456
|
|
|
(8
|
)
|
|
1,165
|
|
|
1,173
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
FJOF3 Residential Coinvestment Fund (Dollar) (2017)
|
|
Mar-27
|
|
111,721
|
|
|
—
|
|
|
113,020
|
|
|
1,299
|
|
|
2,404
|
|
|
1,105
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
62,172
|
|
|
$
|
1,094
|
|
|
$
|
265
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Equity Eligible for Incentive (L)
|
|
Gain to Cross Incentive Income Threshold (F)
|
|
Undistributed Incentive Income (O)
|
|
Life-to-Date Incentive Income Crystallized (P)
|
||||||
Publicly Traded Permanent Capital Vehicles
|
|
|
|
|
|
|
|
|
||||||
Drive Shack
|
|
$
|
752,271
|
|
|
$ (F)
|
|
|
$ N/A
|
|
|
$
|
41,283
|
|
Eurocastle
|
|
337,789
|
|
|
—
|
|
|
7,408
|
|
|
47,551
|
|
||
New Residential
|
|
3,827,162
|
|
|
—
|
|
|
N/A
|
|
|
181,804
|
|
||
New Media
|
|
718,005
|
|
|
—
|
|
|
N/A
|
|
|
41,461
|
|
||
New Senior
|
|
1,019,713
|
|
|
—
|
|
|
N/A
|
|
|
5,542
|
|
||
FTAI
|
|
1,020,377
|
|
|
10,705
|
|
|
—
|
|
|
—
|
|
(A)
|
Vintage represents the year in which the fund was formed.
|
(B)
|
Represents the contractual maturity date including the assumed exercise of all extension options, which in some cases may require the approval of the applicable fund advisory board. Private equity funds that have reached their maturity date are included in the table to the extent they have generated incentive income. Although Fund IV, Fund IV Coinvestment, FICO (Intrawest) and FHIF (Holiday) have passed their contractual maturity, Fortress continues to actively manage the funds' portfolio of investments which include various operating companies.
|
(C)
|
Includes an increase to the NAV surplus related to the U.S. income tax expense of certain investment entities, which is considered a distribution for the purposes of computing incentive income.
|
(D)
|
A NAV deficit represents the gain needed to cross the incentive income threshold (as described in (F) below), excluding the impact of any relevant performance (i.e. preferred return) thresholds (as described in (E) below).
|
(E)
|
For fund investors whose NAV is below the incentive income threshold, represents the gain needed for these investors to achieve the current relevant performance thresholds, assuming the gain described in (D) above is already achieved.
|
(F)
|
For fund investors whose NAV is below the incentive income threshold, represents the immediate increase in NAV needed for these investors for Fortress to begin earning incentive income, including the achievement of any relevant performance thresholds. It does not include the amount needed to earn back intrinsic clawback (see (J) below), if any. Incentive income is not recorded as revenue until it is received and any related contingencies are resolved (see (I) below). For the publicly traded permanent capital vehicles, represents the immediate increase of the entity's applicable supplemental measure of operating performance needed for Fortress to begin earning incentive income. As of
June 30, 2017
, Fortress does not expect to earn incentive income from Drive Shack for an indeterminate period of time.
|
(G)
|
Represents the amount of additional incentive income Fortress would receive if the fund were liquidated at the end of the period at its NAV. The undistributed incentive income amounts presented in this table are based on the estimated results of the investment vehicles for the current period. These estimates are subject to change based on the final results of such vehicles. As of
June 30, 2017
, a portion of MSR Opportunities Fund II A, Long Dated Value Fund I and Credit Opportunities Fund IV's capital are above their incentive income threshold.
|
(H)
|
Represents the amount of net incentive income previously received from the fund since inception.
|
(I)
|
Represents the amount of incentive income previously received from the fund which is still subject to contingencies and is therefore recorded on the condensed consolidated balance sheet as Deferred Incentive Income. This amount will either be recorded as revenue when all related contingencies are resolved, or, if the fund does not meet certain performance thresholds, will be returned by Fortress to the fund (i.e., "clawed back").
|
(J)
|
Represents the amount of incentive income previously received from the fund that would be clawed back (i.e., returned by Fortress to the fund) if the fund were liquidated at the end of the period at its NAV, excluding the effect of any tax adjustments. Employees, former employees and affiliates of Fortress would be required to return a portion of this incentive income that was paid to them under profit sharing arrangements. "Gross" and "Net" refer to amounts that are gross and net, respectively, of this employee/affiliate portion of the intrinsic clawback. As of
June 30, 2017
, Fortress has no intrinsic clawback obligation for any of its private equity funds and credit PE funds.
|
(K)
|
The Fund I distributed incentive income amount is presented for the total fund, of which Fortress was entitled to approximately
50%
.
|
(L)
|
Represents the portion of a fund's or managed account's NAV or trading level that is eligible to earn incentive income. For the publicly traded permanent capital vehicles, represents the equity basis that is used to calculate incentive income.
|
(M)
|
Such amount represents, for those investors whose NAV is below the performance threshold the amount by which their aggregate incentive income thresholds exceed their aggregate NAVs. "Incentive income threshold" or "high water mark" means the immediate increase in NAV needed for Fortress to begin earning incentive income. The amount by which the NAV of each investor within this category is below their respective incentive income threshold varies and, therefore, Fortress may begin earning incentive income from certain investors before this entire amount is earned back. Fortress earns incentive income whenever the assets of new investors, as well as of investors whose NAV exceeds their incentive income threshold, increase in value. For Fortress Japan Income Fund, Fortress earns incentive income based on investment income, which does not include unrealized and realized gains and losses, earned in excess of a preferred return threshold.
|
(N)
|
Represents the percentage which is computed by dividing (i) the aggregate NAV of all investors who are at or above their respective incentive income thresholds, by (ii) the total incentive income eligible NAV of the fund. The amount by which the NAV of each fund investor who is not in this category is below their respective incentive income threshold may vary, and may vary significantly. This percentage represents the performance of only the main fund investments and managed accounts relative to their respective incentive income thresholds. It does not incorporate the impact of unrealized losses on sidepocket investments that can reduce the amount of incentive income earned from certain funds. See footnote (Q) below.
|
(O)
|
For hedge funds, represents the amount of additional incentive income Fortress would earn from the fund or managed account if it were liquidated at the end of the period at its NAV. This amount is currently subject to performance contingencies generally until the end of the year or, in the case of sidepocket investments, until such investments are realized. Main Fund Investments (Liquidating) pay incentive income only after all capital is returned. For the Fortress Japan Income Fund, represents the amount of incentive income Fortress would earn from the fund assuming the amount of investment income earned in excess of the preferred return threshold was distributed as of the end of the period. For the Value Recovery Fund managed accounts, Fortress can earn incentive income if aggregate realizations exceed an agreed threshold. For Eurocastle and FTAI, the amount disclosed, if any, represents the amount of additional incentive income Fortress would recognize if the measurement period had occurred at the end of the reporting period. The undistributed incentive income amounts presented in this table are based on the estimated results of the investment vehicles for the current period. These estimates are subject to change based on the final results of such vehicles.
|
(P)
|
For hedge funds, represents the amount of incentive income Fortress has earned which is not subject to clawback. For the publicly traded permanent capital vehicles, represents the life-to-date incentive income amount that Fortress has earned and which is not subject to clawback. All of the capital of WWTAI, formerly a private fund managed by Fortress, was contributed to FTAI which completed its IPO in May 2015. Fortress earned
$7.0 million
in life-to-date incentive income which is not subject to clawback and was not included in the table above. Of the
$7.0 million
in incentive income from WWTAI, Fortress received
$5.9 million
in FTAI common shares based on the share price at IPO. A portion of the incentive income crystallized amounts are based on the estimated results of the investment vehicles for the current period. These estimates are subject to change based on the final results of such vehicles.
|
(Q)
|
Represents investments held in sidepockets (also known as special investment accounts), which generally have investment profiles similar to private equity funds. For the credit hedge funds, the performance of these investments may impact Fortress's ability to earn incentive income from main fund investments. Realized and unrealized losses from individual sidepockets below original cost may reduce the incentive income earned from main fund investments.
|
(R)
|
Represents investments held in sidepockets for investors with no corresponding investment in the related main fund investments.
|
(S)
|
Includes onshore and offshore funds.
|
(T)
|
Relates to Redeeming Capital Accounts ("RCA") where investors have provided return of capital notices and are subject to payout as underlying fund investments are realized. Effective January 1, 2017, the main fund investments of the Worden Fund became RCA.
|
(U)
|
The Third Party Originated Funds include the Value Recovery Funds and JP Funds. Main fund investments exclude certain funds which had total NAV of
$562.2 million
as of
June 30, 2017
. Fortress began managing the third party originated Value Recovery Funds and JP Funds in June 2009 and March 2016, respectively, and generally does not expect to earn any significant incentive income from these funds.
|
|
Credit PE
|
||
Fortress
|
$
|
12,826
|
|
Fortress's affiliates
|
29,447
|
|
|
Third party investors
|
438,288
|
|
|
Total capital commitments
|
$
|
480,561
|
|
|
Credit Hedge
|
||
Fortress
|
$
|
8,652
|
|
Fortress's affiliates
|
2,884
|
|
|
Total NAV
|
$
|
11,536
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Equity method and other investees
|
$
|
823,975
|
|
|
$
|
856,512
|
|
Equity method investees, held at fair value (A)
|
25,685
|
|
|
23,489
|
|
||
Total investments
|
$
|
849,660
|
|
|
$
|
880,001
|
|
Options in equity method investees
|
$
|
65,494
|
|
|
$
|
53,206
|
|
(A)
|
Represents the publicly traded permanent capital vehicles.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net realized gains (losses)
|
$
|
964
|
|
|
$
|
(2,084
|
)
|
|
$
|
5,874
|
|
|
$
|
(1,193
|
)
|
Net realized gains (losses) from affiliate investments (A)
|
(704
|
)
|
|
57
|
|
|
(1,224
|
)
|
|
(16,878
|
)
|
||||
Net unrealized gains (losses)
|
5,858
|
|
|
(12,788
|
)
|
|
(7,763
|
)
|
|
(34,836
|
)
|
||||
Net unrealized gains (losses) from affiliate investments (A)
|
(24,491
|
)
|
|
7,549
|
|
|
5,179
|
|
|
28,968
|
|
||||
Total gains (losses)
|
$
|
(18,373
|
)
|
|
$
|
(7,266
|
)
|
|
$
|
2,066
|
|
|
$
|
(23,939
|
)
|
(A)
|
Includes the impact of the expiration of out of the money options in certain publicly traded permanent capital vehicles in 2017 and 2016.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Mark to fair value on affiliate investments and options
|
$
|
(22,282
|
)
|
|
$
|
14,994
|
|
|
$
|
5,803
|
|
|
$
|
11,644
|
|
Mark to fair value on derivatives
|
2,940
|
|
|
(21,643
|
)
|
|
(5,148
|
)
|
|
(34,876
|
)
|
||||
Other
|
969
|
|
|
(617
|
)
|
|
1,411
|
|
|
(707
|
)
|
||||
Total gains (losses)
|
$
|
(18,373
|
)
|
|
$
|
(7,266
|
)
|
|
$
|
2,066
|
|
|
$
|
(23,939
|
)
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||||||
|
Private Equity
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds
|
|
Permanent Capital Vehicles (A)
|
|
Credit Hedge Funds
|
|
Credit PE Funds
|
|
Liquid Hedge Funds (B)
|
|
Other
|
|
Total
|
||||||||||||||
Investments as of December 31, 2016
|
$
|
530,501
|
|
|
$
|
23,489
|
|
|
$
|
59,325
|
|
|
$
|
183,017
|
|
|
$
|
68,127
|
|
|
$
|
15,542
|
|
|
$
|
880,001
|
|
Earnings (losses) from equity method and
other investees
|
(9,476
|
)
|
|
N/A
|
|
|
2,510
|
|
|
11,502
|
|
|
2,032
|
|
|
76
|
|
|
6,644
|
|
|||||||
Other comprehensive income (loss) from equity
method investees
|
—
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||||
Contributions to equity method and other investees (C)
|
82
|
|
|
—
|
|
|
111,153
|
|
|
14,871
|
|
|
5,900
|
|
|
43
|
|
|
132,049
|
|
|||||||
Distributions of earnings from equity
method and other investees |
(1,199
|
)
|
|
N/A
|
|
|
(6,504
|
)
|
|
(11,359
|
)
|
|
(16,684
|
)
|
|
(2
|
)
|
|
(35,748
|
)
|
|||||||
Distributions of capital from equity
method and other investees (C) |
(301
|
)
|
|
N/A
|
|
|
(113,700
|
)
|
|
(5,563
|
)
|
|
(29,687
|
)
|
|
(26
|
)
|
|
(149,277
|
)
|
|||||||
Total distributions from equity method
and other investees |
(1,500
|
)
|
|
N/A
|
|
|
(120,204
|
)
|
|
(16,922
|
)
|
|
(46,371
|
)
|
|
(28
|
)
|
|
(185,025
|
)
|
|||||||
Mark to fair value - during period (D)
|
(27
|
)
|
|
2,010
|
|
|
(19
|
)
|
|
N/A
|
|
|
N/A
|
|
|
178
|
|
|
2,142
|
|
|||||||
Net purchases (sales) of investments by
consolidated funds
|
—
|
|
|
N/A
|
|
|
10,856
|
|
|
—
|
|
|
—
|
|
|
699
|
|
|
11,555
|
|
|||||||
Translation adjustment
|
381
|
|
|
186
|
|
|
—
|
|
|
625
|
|
|
—
|
|
|
—
|
|
|
1,192
|
|
|||||||
Reclassification to Due to Affiliates (E)
|
1,084
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,084
|
|
|||||||
Investments as of June 30, 2017
|
$
|
521,045
|
|
|
$
|
25,685
|
|
|
$
|
63,621
|
|
|
$
|
193,093
|
|
|
$
|
29,706
|
|
|
$
|
16,510
|
|
|
$
|
849,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Undistributed earnings - June 30, 2017
|
$
|
4,609
|
|
|
N/A
|
|
|
$
|
3,858
|
|
|
$
|
11,619
|
|
|
$
|
5,167
|
|
|
$
|
—
|
|
|
$
|
25,253
|
|
(A)
|
Fortress elected to record the common shares held in the publicly traded permanent capital vehicles at fair value pursuant to the fair value option for financial instruments.
|
(B)
|
Includes Fortress's investment in the Affiliated Manager.
|
(C)
|
The amounts presented above can be reconciled to the amounts presented on the condensed consolidated statement of cash flows as follows:
|
|
Six Months Ended June 30, 2017
|
||||||
|
Contributions
|
|
Distributions of Capital
|
||||
Per Condensed Consolidated Statement of Cash Flows
|
$
|
12,888
|
|
|
$
|
(141,174
|
)
|
Incentive income invested into the Fortress Funds
|
111,128
|
|
|
—
|
|
||
Change in distributions receivable from the Fortress Funds
|
—
|
|
|
(50
|
)
|
||
Non-cash contribution (distribution)
|
6,464
|
|
|
(5,925
|
)
|
||
Net funded*
|
1,569
|
|
|
(1,569
|
)
|
||
Other
|
—
|
|
|
(559
|
)
|
||
Per Above
|
$
|
132,049
|
|
|
$
|
(149,277
|
)
|
*
|
In some instances, a private equity style fund may need to simultaneously make both a capital call (for new investments or expenses) and a capital distribution (related to realizations from existing investments). This results in a net funding.
|
(D)
|
Recorded to Gains (Losses).
|
(E)
|
Represents a portion of the general partner liability (Note 9).
|
|
Private Equity Funds (A)
|
|
Credit Hedge Funds
|
||||||||||||
|
Six Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenues and gains (losses) on investments
|
$
|
290,847
|
|
|
$
|
(117,146
|
)
|
|
$
|
492,009
|
|
|
$
|
395,868
|
|
Expenses
|
(120,666
|
)
|
|
(78,873
|
)
|
|
(223,580
|
)
|
|
(212,989
|
)
|
||||
Net Income (Loss)
|
$
|
170,181
|
|
|
$
|
(196,019
|
)
|
|
$
|
268,429
|
|
|
$
|
182,879
|
|
Fortress's earnings (losses) from equity method
investees |
$
|
(9,476
|
)
|
|
$
|
(35,767
|
)
|
|
$
|
2,510
|
|
|
$
|
1,848
|
|
|
Credit PE Funds (A)(B)
|
|
Liquid Hedge Funds (C)
|
||||||||||||
|
Six Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenues and gains (losses) on investments
|
$
|
1,083,743
|
|
|
$
|
862,648
|
|
|
$
|
78,755
|
|
|
$
|
50,279
|
|
Expenses
|
(211,595
|
)
|
|
(157,787
|
)
|
|
(68,304
|
)
|
|
(81,224
|
)
|
||||
Net Income (Loss)
|
$
|
872,148
|
|
|
$
|
704,861
|
|
|
$
|
10,451
|
|
|
$
|
(30,945
|
)
|
Fortress's earnings (losses) from equity method
investees
|
$
|
11,502
|
|
|
$
|
12,464
|
|
|
$
|
2,032
|
|
|
$
|
(8,402
|
)
|
(A)
|
For private equity funds, includes
five
entities which are recorded on a
one
quarter lag (i.e. current year balances reflected for these entities are for the six months ended March 31, 2017). For credit PE funds, includes
one
entity which is recorded on a
one
quarter lag and several entities which are recorded on a
one
month lag. They are recorded on a lag, as permitted, because they are foreign entities, or they have substantial operations in foreign countries, and do not provide financial reports under GAAP within the reporting time frame necessary for U.S. public entities.
|
(B)
|
Includes certain entities in which Fortress has both a direct and an indirect investment.
|
(C)
|
Includes the operating results of the Affiliated Manager.
|
|
|
Fortress is not Primary Beneficiary
|
|
|
|||||||||||||
Business
|
|
Number of VIEs
|
|
Gross Assets (A)
|
|
Financial Obligations (A)
|
|
Fortress Investment (B)
|
|
Notes
|
|||||||
Credit PE Funds
|
|
3
|
|
|
$
|
3,509
|
|
|
$
|
—
|
|
|
$
|
92
|
|
|
(D)
|
|
|
Fortress is not Primary Beneficiary
|
|
|
||||||||||||||||||||||||||||
|
|
June 30, 2017
|
|
December 31, 2016
|
|
|
||||||||||||||||||||||||||
Business
|
|
Number of VIEs
|
|
Gross
Assets (A) |
|
Financial Obligations
(A) |
|
Fortress Investment (B)
|
|
Number of VIEs
|
|
Gross Assets (A)
|
|
Financial Obligations (A)
|
|
Fortress Investment (B)
|
|
Notes
|
||||||||||||||
Private Equity Funds
|
|
1
|
|
|
$
|
1,184,032
|
|
|
$
|
—
|
|
|
$
|
5,350
|
|
|
1
|
|
|
$
|
1,129,646
|
|
|
$
|
—
|
|
|
$
|
334
|
|
|
(D)
|
Permanent Capital Vehicles
|
|
6
|
|
|
30,336,873
|
|
|
19,486,939
|
|
|
174,156
|
|
|
6
|
|
|
25,865,217
|
|
|
16,758,464
|
|
|
146,934
|
|
|
(C)
|
||||||
Credit Hedge Funds
|
|
4
|
|
|
1,582,304
|
|
|
283,011
|
|
|
2,897
|
|
|
4
|
|
|
1,891,053
|
|
|
432,078
|
|
|
20,894
|
|
|
(D) (E)
|
||||||
Credit PE Funds
|
|
36
|
|
|
1,577,281
|
|
|
532,129
|
|
|
13,369
|
|
|
35
|
|
|
995,592
|
|
|
236,105
|
|
|
12,265
|
|
|
(D) (E)
|
||||||
Liquid Hedge Funds
|
|
3
|
|
|
176,810
|
|
|
—
|
|
|
25,112
|
|
|
3
|
|
|
253,646
|
|
|
—
|
|
|
32,836
|
|
|
(D) (E)
|
|
|
Fortress is Primary Beneficiary
|
|
|
||||||||||||||||||||||||||||
|
|
June 30, 2017
|
|
December 31, 2016
|
|
|
||||||||||||||||||||||||||
Business
|
|
Number of VIEs
|
|
Gross Assets (A)
|
|
Financial Obligations (A)
|
|
Fortress Investment (B)
|
|
Number of VIEs
|
|
Gross Assets (A)
|
|
Financial Obligations (A)
|
|
Fortress Investment (B)
|
|
Notes
|
||||||||||||||
Private Equity Funds
|
|
2
|
|
|
$
|
25,437
|
|
|
$
|
—
|
|
|
$
|
10,738
|
|
|
2
|
|
|
$
|
34,118
|
|
|
$
|
—
|
|
|
$
|
10,694
|
|
|
(F) (G)
|
Credit Hedge Funds
|
|
1
|
|
|
13,367
|
|
|
—
|
|
|
8,652
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(F)
|
||||||
Credit PE Funds
|
|
1
|
|
|
400
|
|
|
—
|
|
|
20
|
|
|
1
|
|
|
400
|
|
|
—
|
|
|
20
|
|
|
(F)
|
||||||
Liquid Hedge Funds
|
|
1
|
|
|
4,395
|
|
|
—
|
|
|
2,040
|
|
|
1
|
|
|
4,328
|
|
|
—
|
|
|
2,009
|
|
|
(F)
|
(A)
|
Represents financial obligations of the VIEs which are not recourse to Fortress and assets of the VIEs which Fortress does not have the right to make use of to satisfy its obligations. Financial obligations include financial borrowings, derivative liabilities and short securities. In many cases, these VIEs have additional debt within unconsolidated subsidiaries. The debt obligations of the VIEs are not cross collateralized with the debt obligations of Fortress. Fortress has no obligation to satisfy the liabilities of the VIEs. The VIE's debt obligations have no impact on Fortress's cash flows and its ability to borrow or comply with its debt covenants under its revolving credit agreement.
|
(B)
|
Represents Fortress's maximum exposure to loss with respect to these entities, which includes investments in these entities, plus any receivables due from these entities. In addition to the table above, Fortress is exposed to potential changes in cash flow and revenues attributable to the management fees and/or incentive income Fortress earns from those entities. For VIEs where Fortress is deemed to be the primary beneficiary, these investments and receivables are eliminated in consolidation but still represent Fortress's economic exposure to the VIEs.
|
(C)
|
Includes permanent capital vehicles that are a VIE because the entity's at-risk equity holders as a group lack the characteristics of a controlling financial interest because the group of at-risk equity holders does not have the power, through voting rights or similar rights, to direct the activities that most significantly affect the success of the entity or impact the entity's economic performance. Fortress is not the primary beneficiary of these entities. Fortress and its related parties under common control as a group, where applicable, do not have the obligation to absorb losses or the right to receive benefits that could potentially be significant to these entities.
|
(D)
|
Includes entities, primarily investing vehicles set up on behalf of the Fortress Funds to make investments, that are a VIE because the entity's at-risk equity holders as a group lack the characteristics of a controlling financial interest because either (i) the group of at-risk
|
(E)
|
Includes entities that are a VIE because the entity's equity investment at-risk is determined to be insufficient. Fortress is not the primary beneficiary of these entities because Fortress does not have the power to direct the activities that most significantly impact the economic performance of these entities.
|
(F)
|
Includes entities that are a VIE because the entity's at-risk equity holders as a group lack the characteristics of a controlling financial interest because either (i) the group of at-risk equity holders does not have the power, through voting rights or similar rights, to direct the activities that most significantly affect the success of the entity or impact the entity's economic performance and/or (ii) the voting rights of an investor are not proportional to its obligation to absorb the income or loss of the entity and substantially all of the entity's activities either involve or are conducted on behalf of that investor and its related parties. Fortress is the investment manager of these entities. Fortress is determined to be the primary beneficiary of these entities since it has both power over the activities that most significantly affect the success of the entity or impact the entity's economic performance and has the right to receive benefits or the obligation to absorb losses from the VIE that potentially could be significant to the entity.
|
(G)
|
Includes an entity that is a VIE because the entity's equity investment at risk is determined to be insufficient. Fortress, as a result of directing the operations of the entity through its management contracts with certain funds, and providing financial support to the entity, was deemed to be its primary beneficiary.
|
(A)
|
Represents the publicly traded permanent capital vehicles.
|
|
|
Gross Amounts of Recognized Assets as of
|
|
Gross Amounts Offset in the Condensed Consolidated Balance Sheet as of
|
|
Net Amounts of Assets Presented in the Condensed Consolidated Balance Sheet as of
|
|
Cash Collateral Received as of
|
|
Net Amount as of
|
||||||||||
Offsetting of Derivative Assets
|
|
June 30, 2017
|
|
June 30, 2017
|
|
June 30, 2017
|
|
June 30, 2017
|
|
June 30, 2017
|
||||||||||
Foreign exchange option contracts
|
|
$
|
1,779
|
|
|
$
|
(694
|
)
|
|
$
|
1,085
|
|
|
$
|
—
|
|
|
$
|
1,085
|
|
Foreign exchange forward contracts
|
|
9,942
|
|
|
—
|
|
|
9,942
|
|
|
—
|
|
|
9,942
|
|
|||||
|
|
$
|
11,721
|
|
|
$
|
(694
|
)
|
|
$
|
11,027
|
|
|
$
|
—
|
|
|
$
|
11,027
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Gross Amounts of Recognized Liabilities as of
|
|
Gross Amounts Offset in the Condensed Consolidated Balance Sheet as of
|
|
Net Amounts of Liabilities Presented in the Condensed Consolidated Balance Sheet as of
|
|
Cash Collateral Pledged as of
|
|
Net Amount as of
|
||||||||||
Offsetting of Derivative Liabilities
|
|
June 30, 2017
|
|
June 30, 2017
|
|
June 30, 2017
|
|
June 30, 2017
|
|
June 30, 2017
|
||||||||||
Foreign exchange option contracts
|
|
$
|
(1,658
|
)
|
|
$
|
372
|
|
|
$
|
(1,286
|
)
|
|
$
|
—
|
|
|
$
|
(1,286
|
)
|
Foreign exchange forward contracts
|
|
(5,861
|
)
|
|
—
|
|
|
(5,861
|
)
|
|
—
|
|
|
(5,861
|
)
|
|||||
|
|
$
|
(7,519
|
)
|
|
$
|
372
|
|
|
$
|
(7,147
|
)
|
|
$
|
—
|
|
|
$
|
(7,147
|
)
|
|
Balance Sheet
|
|
June 30, 2017 (or six months ended)
|
|
Maturity
|
||||||||||
|
Classification
|
|
Fair Value
|
|
Notional Amount
|
|
Gains/(Losses) (B)
|
|
Date
|
||||||
Foreign exchange option contracts (JPY) (A)
|
Other assets
|
|
$
|
1,085
|
|
|
$
|
82,195
|
|
|
$
|
(963
|
)
|
|
Sep-17 - Feb-19
|
Foreign exchange option contracts (JPY) (A)
|
Other liabilities
|
|
$
|
(1,286
|
)
|
|
$
|
72,032
|
|
|
$
|
(829
|
)
|
|
Nov-17 - Mar-18
|
Foreign exchange forward contracts (JPY) (A)
|
Other assets
|
|
$
|
6,161
|
|
|
$
|
179,274
|
|
|
$
|
(2,084
|
)
|
|
Nov-17 - Sep-19
|
Foreign exchange forward contracts (JPY) (A)
|
Other liabilities
|
|
$
|
(424
|
)
|
|
$
|
32,943
|
|
|
$
|
(614
|
)
|
|
Sep-17 - Dec-19
|
Foreign exchange forward contracts (JPY)
|
Due to affiliates
|
|
$
|
(1,656
|
)
|
|
$
|
85,580
|
|
|
$
|
(1,746
|
)
|
|
Nov-17
|
Foreign exchange forward contracts (CAD) (A)
|
Other liabilities
|
|
$
|
(3,781
|
)
|
|
$
|
104,960
|
|
|
$
|
(3,781
|
)
|
|
Oct-17
|
Foreign exchange forward contracts (CAD)
|
Due from affiliates
|
|
$
|
3,781
|
|
|
$
|
104,960
|
|
|
$
|
3,781
|
|
|
Oct-17
|
(A)
|
Fortress has master netting agreements with its counterparties.
|
(B)
|
Reflects unrealized gains (losses) for the
six months ended June 30, 2017
related to contracts outstanding at period end.
|
|
Face Amount and Carrying Value
|
|
Contractual
|
|
Final
|
|
June 30, 2017
|
||||||||
|
June 30,
|
|
December 31,
|
|
Interest
|
|
Stated
|
|
Amount
|
||||||
Debt Obligation
|
2017
|
|
2016
|
|
Rate
|
|
Maturity
|
|
Available for Draws
|
||||||
Revolving credit agreement (A)(B)
|
$
|
105,000
|
|
|
$
|
105,000
|
|
|
LIBOR + 2.00% (C)
|
|
Jan 2021
|
|
$
|
168,091
|
|
Promissory note (D)
|
77,838
|
|
|
77,838
|
|
|
5.00%
|
|
Nov 2017
|
|
N/A
|
|
|||
Total
|
$
|
182,838
|
|
|
$
|
182,838
|
|
|
|
|
|
|
|
(A)
|
The 2016 Credit Agreement is not collateralized by the assets of Fortress.
|
(B)
|
The
$275.0 million
revolving debt facility includes a
$15.0 million
letter of credit subfacility of which
$1.9 million
was utilized as of
June 30, 2017
.
|
(C)
|
Subject to unused commitment fees of
0.30%
per annum.
|
(D)
|
Issued to a former Principal in exchange for his Fortress Operating Group units and Class B shares in Fortress.
|
(A)
|
Impacted by capital raised in funds, redemptions from funds, and valuations of fund investments. The AUM presented here is based on the definition of Management Fee Earning Assets contained in the 2016 Credit Agreement.
|
(B)
|
The Consolidated Leverage Ratio is equal to Adjusted Net Funded Indebtedness, as defined, divided by the trailing four quarters' Consolidated EBITDA, as defined. The Consolidated Interest Coverage Ratio is equal to the quotient of (A) the trailing four quarters' Consolidated EBITDA, as defined, divided by (B) the trailing four quarters' interest charges as defined in the 2016 Credit Agreement. Consolidated EBITDA, as defined, is impacted by the same factors as distributable earnings, except Consolidated EBITDA is not impacted by changes in clawback reserves (except when paid) or gains and losses, including impairment, on investments.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Current
|
|
|
|
|
|
|
|
|
|
|
|
||||
Federal income tax expense (benefit)
|
$
|
7,841
|
|
|
$
|
11,389
|
|
|
$
|
(3,452
|
)
|
|
$
|
(978
|
)
|
Foreign income tax expense (benefit)
|
4,697
|
|
|
5,260
|
|
|
6,493
|
|
|
8,085
|
|
||||
State and local income tax expense (benefit)
|
2,707
|
|
|
1,273
|
|
|
(101
|
)
|
|
(58
|
)
|
||||
|
15,245
|
|
|
17,922
|
|
|
2,940
|
|
|
7,049
|
|
||||
Deferred
|
|
|
|
|
|
|
|
|
|
|
|
||||
Federal income tax expense (benefit)
|
(1,928
|
)
|
|
(12,215
|
)
|
|
8,247
|
|
|
(3,535
|
)
|
||||
Foreign income tax expense (benefit)
|
666
|
|
|
42
|
|
|
(397
|
)
|
|
1,926
|
|
||||
State and local income tax expense (benefit)
|
(290
|
)
|
|
(1,677
|
)
|
|
1,165
|
|
|
(585
|
)
|
||||
|
(1,552
|
)
|
|
(13,850
|
)
|
|
9,015
|
|
|
(2,194
|
)
|
||||
Total expense (benefit)
|
$
|
13,693
|
|
|
$
|
4,072
|
|
|
$
|
11,955
|
|
|
$
|
4,855
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Gross deferred tax assets
|
$
|
461,202
|
|
|
$
|
460,854
|
|
Less:
|
|
|
|
||||
Valuation allowance
|
(32,803
|
)
|
|
(27,819
|
)
|
||
Deferred tax liabilities (A)
|
(10,747
|
)
|
|
(8,791
|
)
|
||
Deferred tax assets, net
|
$
|
417,652
|
|
|
$
|
424,244
|
|
(A)
|
The deferred tax liabilities primarily relate to timing differences in the recognition of income from options received from certain publicly traded permanent capital vehicles. Deferred tax assets are shown net of deferred tax liabilities since they are both primarily of similar tax character and tax jurisdiction.
|
Valuation allowance at December 31, 2016
|
$
|
27,819
|
|
Changes due to FIG Corp. ownership change
|
370
|
|
|
Net increases (A)
|
4,614
|
|
|
Valuation allowance at June 30, 2017
|
$
|
32,803
|
|
(A)
|
Primarily related to the change in the portion of the deferred tax asset that would be realized only in connection with future capital gains and therefore required a full valuation allowance.
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Permanent
|
|
Credit
|
|
Liquid
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds
|
|
Capital Vehicles
|
|
Hedge
Funds |
|
PE
Funds |
|
Hedge
Funds |
|
Logan
Circle |
|
Other (A)
|
|
Total
|
||||||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Management fees and incentive income
|
$
|
48,348
|
|
|
$
|
72,421
|
|
|
$
|
3,763
|
|
|
$
|
20,036
|
|
|
$
|
253
|
|
|
$
|
547
|
|
|
$
|
—
|
|
|
$
|
145,368
|
|
Expense reimbursements
|
24,923
|
|
|
8,514
|
|
|
11,533
|
|
|
19,500
|
|
|
326
|
|
|
115
|
|
|
—
|
|
|
64,911
|
|
||||||||
Dividends and distributions
|
—
|
|
|
259
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
259
|
|
||||||||
Other
|
—
|
|
|
1,783
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,290
|
|
|
21,073
|
|
||||||||
Total
|
$
|
73,271
|
|
|
$
|
82,977
|
|
|
$
|
15,296
|
|
|
$
|
39,536
|
|
|
$
|
579
|
|
|
$
|
662
|
|
|
$
|
19,290
|
|
|
$
|
231,611
|
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Permanent
|
|
Credit
|
|
Liquid
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds
|
|
Capital Vehicles
|
|
Hedge
Funds |
|
PE
Funds |
|
Hedge
Funds |
|
Logan
Circle |
|
Other (A)
|
|
Total
|
||||||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Management fees and incentive income
|
$
|
46,010
|
|
|
$
|
59,001
|
|
|
$
|
109,910
|
|
|
$
|
20,260
|
|
|
$
|
41
|
|
|
$
|
1,041
|
|
|
$
|
—
|
|
|
$
|
236,263
|
|
Expense reimbursements
|
30,306
|
|
|
8,417
|
|
|
13,013
|
|
|
14,668
|
|
|
849
|
|
|
108
|
|
|
—
|
|
|
67,361
|
|
||||||||
Dividends and distributions
|
—
|
|
|
298
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
298
|
|
||||||||
Other
|
—
|
|
|
2,523
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,188
|
|
|
16,711
|
|
||||||||
Total
|
$
|
76,316
|
|
|
$
|
70,239
|
|
|
$
|
122,923
|
|
|
$
|
34,928
|
|
|
$
|
890
|
|
|
$
|
1,149
|
|
|
$
|
14,188
|
|
|
$
|
320,633
|
|
(A)
|
Other includes amounts primarily due from the principals and advances to senior employees (who are not officers).
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Principals - tax receivable agreement - Note 5
|
$
|
244,496
|
|
|
$
|
244,325
|
|
Principals - Principal Performance Payments - Note 7
|
21,774
|
|
|
36,698
|
|
||
Distributions payable on Fortress Operating Group units - Note 8
|
—
|
|
|
—
|
|
||
Other
|
19,822
|
|
|
31,259
|
|
||
General partner liability - Note 9
|
49,570
|
|
|
48,487
|
|
||
Total
|
$
|
335,662
|
|
|
$
|
360,769
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Fortress Operating Group units held by the Principals
|
$
|
264,857
|
|
|
$
|
289,540
|
|
Employee interests in majority owned and controlled fund advisor and general partner entities
|
19,503
|
|
|
32,711
|
|
||
Other
|
2,347
|
|
|
1,253
|
|
||
Total
|
$
|
286,707
|
|
|
$
|
323,504
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Fortress Operating Group equity
|
$
|
630,081
|
|
|
$
|
694,639
|
|
Less: Others' interests in equity of consolidated subsidiaries
|
(21,850
|
)
|
|
(33,964
|
)
|
||
Total Fortress shareholders' equity in Fortress Operating Group
|
$
|
608,231
|
|
|
$
|
660,675
|
|
Fortress Operating Group units outstanding (A)
|
169,207,335
|
|
|
169,207,335
|
|
||
Class A shares outstanding
|
219,367,912
|
|
|
216,891,601
|
|
||
Total
|
388,575,247
|
|
|
386,098,936
|
|
||
Fortress Operating Group units as a percent of total (B)
|
43.5
|
%
|
|
43.8
|
%
|
||
Equity of Fortress Operating Group units held by the Principals
|
$
|
264,857
|
|
|
$
|
289,540
|
|
(A)
|
Held by the Principals; exclusive of Class A shares.
|
(B)
|
As a result, the Registrant owned
56.5%
and
56.2%
of Fortress Operating Group as of
June 30, 2017
and
December 31, 2016
, respectively.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Fortress Operating Group units held by the Principals and a former senior employee (see Note 8)
|
$
|
17,087
|
|
|
$
|
(12,341
|
)
|
|
$
|
13,526
|
|
|
$
|
(20,371
|
)
|
Employee interests in majority owned and controlled fund advisor and general partner entities
|
158
|
|
|
220
|
|
|
148
|
|
|
807
|
|
||||
Other
|
56
|
|
|
(25
|
)
|
|
42
|
|
|
(8
|
)
|
||||
Total
|
$
|
17,301
|
|
|
$
|
(12,146
|
)
|
|
$
|
13,716
|
|
|
$
|
(19,572
|
)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Fortress Operating Group net income (loss)
|
$
|
39,413
|
|
|
$
|
(27,902
|
)
|
|
$
|
31,242
|
|
|
$
|
(45,713
|
)
|
Adjust:
|
|
|
|
|
|
|
|
||||||||
Others' interests in net (income) loss of consolidated subsidiaries
|
(214
|
)
|
|
(195
|
)
|
|
(190
|
)
|
|
(799
|
)
|
||||
Total Fortress shareholders' net income (loss) in Fortress Operating Group
|
$
|
39,199
|
|
|
$
|
(28,097
|
)
|
|
$
|
31,052
|
|
|
$
|
(46,512
|
)
|
Fortress Operating Group as a percent of total (A)
|
43.6
|
%
|
|
43.9
|
%
|
|
43.6
|
%
|
|
43.8
|
%
|
||||
Fortress Operating Group net income (loss) attributable to the Principals and a former senior employee (see Note 8)
|
$
|
17,087
|
|
|
$
|
(12,341
|
)
|
|
$
|
13,526
|
|
|
$
|
(20,371
|
)
|
(A)
|
Represents the weighted average percentage of total Fortress shareholders' net income (loss) in Fortress Operating Group attributable to the Principals and a former senior employee.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Transfers (to) from the Principals' and Others' Interests:
|
|
|
|
|
|
|
|
||||||||
Increase in Fortress's shareholders' equity for the delivery of Class A shares primarily in connection with vested RSUs
|
$
|
911
|
|
|
$
|
92
|
|
|
$
|
1,748
|
|
|
$
|
3,559
|
|
Decrease in Fortress's shareholders' equity for the repurchase and cancellation of Class A shares and FOGUs
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,708
|
)
|
||||
Dilution impact of equity transactions
|
911
|
|
|
92
|
|
|
1,748
|
|
|
(149
|
)
|
||||
Net income (loss) attributable to Class A shareholders
|
14,508
|
|
|
(14,445
|
)
|
|
11,259
|
|
|
(22,971
|
)
|
||||
Change from transfers (to) from the Principals' and Others' Interests and from net income (loss) attributable to Fortress
|
$
|
15,419
|
|
|
$
|
(14,353
|
)
|
|
$
|
13,007
|
|
|
$
|
(23,120
|
)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Equity-based compensation, per below
|
$
|
8,457
|
|
|
$
|
6,905
|
|
|
$
|
14,857
|
|
|
$
|
14,927
|
|
Profit-sharing expense, per below
|
27,758
|
|
|
63,185
|
|
|
62,069
|
|
|
92,087
|
|
||||
Discretionary bonuses
|
68,728
|
|
|
58,537
|
|
|
136,672
|
|
|
119,932
|
|
||||
Other payroll, taxes and benefits (A)
|
58,457
|
|
|
62,652
|
|
|
131,794
|
|
|
128,538
|
|
||||
|
$
|
163,400
|
|
|
$
|
191,279
|
|
|
$
|
345,392
|
|
|
$
|
355,484
|
|
(A)
|
During the six months ended
June 30, 2017
, certain Fortress principals contributed to Fortress interests in a Fortress Fund which were then granted to certain senior employees. These interests are fully vested and were valued at
$12.0 million
as of the grant date and expensed as other payroll, taxes and benefits during the period with a corresponding credit to contributions from principals' and others' interest in equity in Fortress's condensed consolidated statement of changes in equity.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Expense incurred (B)
|
|
|
|
|
|
|
|
|
|
||||||
Employee RSUs
|
$
|
5,237
|
|
|
$
|
6,135
|
|
|
$
|
10,047
|
|
|
$
|
13,038
|
|
Non-employee RSUs
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
66
|
|
||||
Principal Performance Payments (C)
|
3,184
|
|
|
741
|
|
|
4,739
|
|
|
1,752
|
|
||||
Restricted shares (D)
|
36
|
|
|
36
|
|
|
71
|
|
|
71
|
|
||||
Total equity-based compensation expense
|
$
|
8,457
|
|
|
$
|
6,905
|
|
|
$
|
14,857
|
|
|
$
|
14,927
|
|
(A)
|
Represents the weighted average grant date estimated fair value per share or unit.
|
(B)
|
In future periods, Fortress will further recognize compensation expense on its non-vested equity based awards outstanding as of
June 30, 2017
of
$54.7 million
, with a weighted average recognition period of
3.1 years
.
|
(C)
|
Represents expense associated with RSUs awarded for Principal Performance Payments in relation to 2014, 2015 and 2016. These RSUs vest ratably over a period of
three
years. In addition, a portion of the expense is related to 2017 performance to date, which would result in approximately
1.0 million
Class A shares being granted. These Class A shares would be fully vested on the grant date.
|
(D)
|
Represents expense associated with restricted shares granted to a director during 2015. These restricted shares will vest over a period of
two
years with final vesting in July 2017.
|
|
Six Months Ended June 30, 2017
|
||||||||||
|
Equity-Based
Compensation |
|
Profit Sharing
Expense |
|
Total
|
||||||
Private equity businesses
|
$
|
1,392
|
|
|
$
|
9,796
|
|
|
$
|
11,188
|
|
Credit businesses
|
3,347
|
|
|
8,174
|
|
|
11,521
|
|
|||
Total
|
$
|
4,739
|
|
|
$
|
17,970
|
|
|
$
|
22,709
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Private equity funds
|
$
|
1,877
|
|
|
$
|
—
|
|
|
$
|
1,877
|
|
|
$
|
—
|
|
Permanent capital vehicles (A)
|
(1,449
|
)
|
|
5,921
|
|
|
4,652
|
|
|
7,490
|
|
||||
Credit hedge funds
|
6,863
|
|
|
11,154
|
|
|
19,276
|
|
|
14,170
|
|
||||
Credit PE funds
|
11,465
|
|
|
35,283
|
|
|
18,294
|
|
|
55,896
|
|
||||
Liquid hedge funds
|
—
|
|
|
33
|
|
|
—
|
|
|
553
|
|
||||
Principal Performance Payments (B)
|
9,002
|
|
|
10,794
|
|
|
17,970
|
|
|
13,978
|
|
||||
Total
|
$
|
27,758
|
|
|
$
|
63,185
|
|
|
$
|
62,069
|
|
|
$
|
92,087
|
|
(A)
|
Includes rights in options held in the publicly traded permanent capital vehicles (tandem options) that are granted to certain Fortress employees. The fair value and changes thereto are recorded as profit sharing compensation expense.
|
(B)
|
Relates to all applicable segments. Accrued based on year-to-date performance; the actual payments due to each Principal are determined at year end.
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2017
|
||||||||||||
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
||||||||
Weighted average shares outstanding
|
|
|
|
|
|
|
|
||||||||
Class A shares outstanding
|
217,417,799
|
|
|
217,417,799
|
|
|
217,235,120
|
|
|
217,235,120
|
|
||||
Fully vested restricted Class A share units with dividend equivalent rights
|
1,907,872
|
|
|
1,907,872
|
|
|
2,208,686
|
|
|
2,208,686
|
|
||||
Restricted Class A shares
|
934,192
|
|
|
934,192
|
|
|
933,669
|
|
|
933,669
|
|
||||
Fortress Operating Group units exchangeable into Class A shares (1)
|
—
|
|
|
169,207,335
|
|
|
—
|
|
|
169,207,335
|
|
||||
Class A restricted share units granted to employees (not eligible for dividend and dividend equivalent payments) (3)
|
—
|
|
|
5,370,802
|
|
|
—
|
|
|
4,641,229
|
|
||||
Total weighted average shares outstanding
|
220,259,863
|
|
|
394,838,000
|
|
|
220,377,475
|
|
|
394,226,039
|
|
||||
Basic and diluted net income (loss) per Class A share
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to Class A shareholders
|
$
|
14,508
|
|
|
$
|
14,508
|
|
|
$
|
11,259
|
|
|
$
|
11,259
|
|
Dividend equivalents declared on non-vested restricted Class A shares and restricted Class A share units (2)
|
(378
|
)
|
|
(378
|
)
|
|
(757
|
)
|
|
(757
|
)
|
||||
Add back Principals' and others' interests in income of Fortress Operating Group, net of assumed income taxes at enacted rates, attributable to Fortress Operating Group units (1)
|
—
|
|
|
9,372
|
|
|
—
|
|
|
7,767
|
|
||||
Net income (loss) available to Class A shareholders
|
$
|
14,130
|
|
|
$
|
23,502
|
|
|
$
|
10,502
|
|
|
$
|
18,269
|
|
Weighted average shares outstanding
|
220,259,863
|
|
|
394,838,000
|
|
|
220,377,475
|
|
|
394,226,039
|
|
||||
Basic and diluted net income (loss) per Class A share
|
$
|
0.06
|
|
|
$
|
0.06
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
||||||||||||
|
Basic
|
|
Diluted
|
|
Basic
|
|
Diluted
|
||||||||
Weighted average shares outstanding
|
|
|
|
|
|
|
|
||||||||
Class A shares outstanding
|
215,631,309
|
|
|
215,631,309
|
|
|
217,016,378
|
|
|
217,016,378
|
|
||||
Fully vested restricted Class A share units with dividend equivalent rights
|
291,469
|
|
|
291,469
|
|
|
984,000
|
|
|
984,000
|
|
||||
Restricted Class A shares
|
810,882
|
|
|
810,882
|
|
|
790,155
|
|
|
790,155
|
|
||||
Fortress Operating Group units exchangeable into Class A shares (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Class A restricted share units granted to employees (not eligible for dividend and dividend equivalent payments) (3)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total weighted average shares outstanding
|
216,733,660
|
|
|
216,733,660
|
|
|
218,790,533
|
|
|
218,790,533
|
|
||||
Basic and diluted net income (loss) per Class A share
|
|
|
|
|
|
|
|
||||||||
Net income attributable to Class A shareholders
|
$
|
(14,445
|
)
|
|
$
|
(14,445
|
)
|
|
$
|
(22,971
|
)
|
|
$
|
(22,971
|
)
|
Dividend equivalents declared on non-vested restricted Class A shares and restricted Class A share units (2)
|
(905
|
)
|
|
(905
|
)
|
|
(1,272
|
)
|
|
(1,272
|
)
|
||||
Add back Principals' and others' interests in income of Fortress Operating Group, net of assumed income taxes at enacted rates, attributable to Fortress Operating Group units (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income (loss) available to Class A shareholders
|
$
|
(15,350
|
)
|
|
$
|
(15,350
|
)
|
|
$
|
(24,243
|
)
|
|
$
|
(24,243
|
)
|
Weighted average shares outstanding
|
216,733,660
|
|
|
216,733,660
|
|
|
218,790,533
|
|
|
218,790,533
|
|
||||
Basic and diluted net income per Class A share
|
$
|
(0.07
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(0.11
|
)
|
(1)
|
The Fortress Operating Group units not held by Fortress (that is, those held by (i) the Principals and (ii) a former senior employee through September 2016) are exchangeable into Class A shares on a
one
-to-
one
basis. These units are not included in the computation of basic earnings per share. These units enter into the computation of diluted net income (loss) per Class A share when the effect is dilutive using the if-converted method, which includes the income tax effects of nondiscretionary adjustments to the net income (loss) attributable to Class A shareholders from assumed conversion of these units. To the extent charges, particularly tax related charges, are incurred by the Registrant (i.e. not at the Fortress Operating Group level), the effect may be anti-dilutive.
|
(2)
|
Restricted Class A shares granted to directors and certain restricted Class A share units granted to employees are eligible to receive dividend or dividend equivalent payments when dividends are declared and paid on Fortress's Class A shares and therefore participate fully in the results of Fortress's operations from the date they are granted. They are considered in the computation of both basic and diluted earnings per Class A share using the two-class method for participating securities, except during periods of net losses.
|
(3)
|
Certain restricted Class A share units granted to employees are not entitled to dividend or dividend equivalent payments until they are vested and are therefore non-participating securities. These units are not included in the computation of basic earnings per share. They
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Share Units
|
8,493,099
|
|
|
9,344,273
|
|
|
8,251,752
|
|
|
9,050,075
|
|
|
Weighted Average
|
|
Weighted Average
|
||||||||
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Class A shares
|
217,417,799
|
|
|
215,631,309
|
|
|
217,235,120
|
|
|
217,016,378
|
|
Restricted Class A shares (directors)
|
934,192
|
|
|
810,882
|
|
|
933,669
|
|
|
790,155
|
|
Restricted Class A share units (employees) (A)
|
1,907,872
|
|
|
291,469
|
|
|
2,208,686
|
|
|
984,000
|
|
Restricted Class A share units (employees) (B)
|
7,461,953
|
|
|
8,063,715
|
|
|
7,363,765
|
|
|
7,940,803
|
|
Fortress Operating Group units (Principals)
|
169,207,335
|
|
|
169,514,478
|
|
|
169,207,335
|
|
|
169,514,478
|
|
Total
|
396,929,151
|
|
|
394,311,853
|
|
|
396,948,575
|
|
|
396,245,814
|
|
|
As of June 30, 2017
|
|
As of December 31, 2016
|
||
Class A shares
|
218,433,720
|
|
|
216,004,734
|
|
Restricted Class A shares (directors)
|
934,192
|
|
|
886,867
|
|
Restricted Class A share units (employees) (A)
|
—
|
|
|
467,930
|
|
Restricted Class A share units (employees) (B)
|
7,461,953
|
|
|
8,063,715
|
|
Fortress Operating Group units (Principals)
|
169,207,335
|
|
|
169,207,335
|
|
Total
|
396,037,200
|
|
|
394,630,581
|
|
(A)
|
Represents vested restricted Class A share units which are entitled to dividend equivalent payments.
|
(B)
|
Represents unvested restricted Class A share units which are entitled to dividend equivalent payments.
|
|
|
|
Declared in Current Year
|
||||||||||||
|
Declared in Prior Year, Paid in Current Year
|
|
Declared and Paid
|
|
Declared but not yet Paid
|
|
Total
|
||||||||
Dividends on Class A shares
|
$
|
—
|
|
|
$
|
39,242
|
|
|
$
|
—
|
|
|
$
|
39,242
|
|
Dividend equivalents on restricted Class A share units
|
194
|
|
|
1,802
|
|
|
—
|
|
|
1,802
|
|
||||
Distributions to Fortress Operating Group unit holders
|
|
|
|
|
|
|
|
||||||||
(the Principals) (A)
|
—
|
|
|
40,359
|
|
|
—
|
|
|
40,359
|
|
||||
Total distributions
|
$
|
194
|
|
|
$
|
81,403
|
|
|
$
|
—
|
|
|
$
|
81,403
|
|
(A)
|
Fortress Operating Group made tax-related distributions to the FOG unit holders (the Principals).
|
July 1, 2017 to December 31, 2017
|
$
|
9,874
|
|
2018
|
27,383
|
|
|
2019
|
27,082
|
|
|
2020
|
26,131
|
|
|
2021
|
25,070
|
|
|
2022
|
23,356
|
|
|
Thereafter
|
228,516
|
|
|
Total
|
$
|
367,412
|
|
(i)
a.
|
for Fortress Funds which are private equity funds and credit PE funds, adding (a) incentive income paid (or declared as a distribution) to Fortress, less an applicable reserve for potential future clawbacks if the likelihood
|
b.
|
for other Fortress Funds, at interim periods, adding (a) incentive income on an accrual basis as if the incentive income from these funds were earned on a quarterly basis, less (b) incentive income recorded in accordance with GAAP,
|
c.
|
adding the receipt of cash or proceeds from the sale of shares received (a) as incentive income from the publicly traded permanent capital vehicles and (b) pursuant to the exercise of options in the publicly traded permanent capital vehicles, if any, in excess of their strike price,
|
d.
|
adding incentive income received from third parties which is subject to contingent repayment less incentive income from third parties that is no longer subject to contingent repayment,
|
(ii)
|
with respect to income from certain investments in the Fortress Funds and certain other interests or assets that cannot be readily transferred or redeemed:
|
a.
|
for equity method investments in the private equity funds and credit PE funds as well as indirect equity method investments in hedge fund special investment accounts (which generally have investment profiles similar to private equity funds), treating these investments as cost basis investments by adding (a) realizations of income, including dividends, from these funds, less (b) impairment with respect to these funds, if necessary, less (c) equity method earnings (or losses) recorded in accordance with GAAP,
|
b.
|
subtracting gains (or adding losses) on options held in the publicly traded permanent capital vehicles,
|
c.
|
subtracting unrealized gains (or adding unrealized losses) on derivatives, direct investments in publicly traded portfolio companies and in the publicly traded permanent capital vehicles,
|
(iii)
|
subtracting management fee income recorded in accordance with GAAP in connection with the receipt of options from the publicly traded permanent capital vehicles, if any,
|
(iv)
|
adding or subtracting the employee profit sharing portion of (a) incentive income described in (i) above to match the timing of the expense with the revenue, (b) unrealized gains (losses) related to foreign exchange derivative contracts used to economically hedge future estimated incentive income and (c) intrinsic clawback, if any, which represents incentive income previously received from a fund that would be clawed back if the fund were liquidated at the end of the period at its NAV,
|
(v)
|
adding back equity-based compensation expense (including grants to employees of tandem options in the publicly traded permanent capital vehicles, grants to employees of equity interests in Fortress Funds and portfolio company investments, RSUs (including the portion of related dividend and distribution equivalents recorded as compensation expense) and restricted shares),
|
(vi)
|
adding back the amortization of intangible assets and any impairment of goodwill or intangible assets recorded under GAAP,
|
(vii)
|
adding the income (or subtracting the loss) allocable to the interests in consolidated subsidiaries attributable to Fortress Operating Group units, and
|
(viii)
|
adding back income tax benefit or expense and any income or expense recorded in connection with the tax receivable agreement (Note 5).
|
(i)
|
any difference between the GAAP carrying amount of equity method investments and their carrying amount for segment reporting purposes, which is generally fair value for publicly traded investments and net asset value for nonpublic investments,
|
(ii)
|
employees' and others' portions of investments, which are reported gross for GAAP purposes (as assets offset by Principals' and others' interests in equity of consolidated subsidiaries) but net for segment reporting purposes,
|
(iii)
|
the difference, if any, between the GAAP carrying amount of intangible assets and goodwill and their carrying amount for segment reporting purposes resulting from the distributable earnings adjustments listed above, and
|
(iv)
|
at interim periods, the accrued incentive income recorded for distributable earnings purposes in relation to the incentive income reconciling item in (i)(b) above.
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Permanent Capital Vehicles
|
|
Credit
|
|
Liquid Hedge Funds
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds
|
|
|
Hedge Funds
|
|
PE Funds
|
|
|
Logan Circle
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Management fees
|
$
|
40,253
|
|
|
$
|
61,165
|
|
|
$
|
75,072
|
|
|
$
|
60,194
|
|
|
$
|
639
|
|
|
$
|
29,478
|
|
|
$
|
—
|
|
|
$
|
266,801
|
|
Incentive income
|
1,000
|
|
|
64,095
|
|
|
46,686
|
|
|
74,862
|
|
|
50
|
|
|
582
|
|
|
—
|
|
|
187,275
|
|
||||||||
Segment revenues - total
|
$
|
41,253
|
|
|
$
|
125,260
|
|
|
$
|
121,758
|
|
|
$
|
135,056
|
|
|
$
|
689
|
|
|
$
|
30,060
|
|
|
$
|
—
|
|
|
$
|
454,076
|
|
Fund management distributable
earnings (loss) before earnings from
the Affiliated Manager and Principal
Performance Payments (B)
|
$
|
25,510
|
|
|
$
|
72,450
|
|
|
$
|
47,967
|
|
|
$
|
33,772
|
|
|
$
|
(3,833
|
)
|
|
$
|
868
|
|
|
$
|
(22,524
|
)
|
|
$
|
154,210
|
|
Fund management distributable
earnings (loss) before Principal
Performance Payments (B)
|
$
|
25,510
|
|
|
$
|
72,450
|
|
|
$
|
47,967
|
|
|
$
|
33,772
|
|
|
$
|
2,690
|
|
|
$
|
868
|
|
|
$
|
(22,524
|
)
|
|
$
|
160,733
|
|
Fund management distributable
earnings (loss)
|
$
|
25,456
|
|
|
$
|
62,709
|
|
|
$
|
43,042
|
|
|
$
|
30,523
|
|
|
$
|
2,690
|
|
|
$
|
868
|
|
|
$
|
(22,524
|
)
|
|
$
|
142,764
|
|
Pre-tax distributable earnings (loss)
|
$
|
25,577
|
|
|
$
|
63,993
|
|
|
$
|
45,803
|
|
|
$
|
35,279
|
|
|
$
|
13,554
|
|
|
$
|
1,198
|
|
|
$
|
(25,195
|
)
|
|
$
|
160,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total segment assets
|
$
|
597,878
|
|
|
$
|
180,288
|
|
|
$
|
122,233
|
|
|
$
|
257,143
|
|
|
$
|
73,738
|
|
|
$
|
49,998
|
|
|
$
|
870,115
|
|
(A)
|
$
|
2,151,393
|
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Permanent Capital Vehicles
|
|
Credit
|
|
Liquid Hedge Funds
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds
|
|
|
Hedge Funds
|
|
PE Funds
|
|
|
Logan Circle
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Management fees
|
$
|
20,085
|
|
|
$
|
30,965
|
|
|
$
|
37,613
|
|
|
$
|
30,399
|
|
|
$
|
322
|
|
|
$
|
14,882
|
|
|
$
|
—
|
|
|
$
|
134,266
|
|
Incentive income
|
1,000
|
|
|
48,248
|
|
|
14,768
|
|
|
19,928
|
|
|
50
|
|
|
228
|
|
|
—
|
|
|
84,222
|
|
||||||||
Segment revenues - total
|
$
|
21,085
|
|
|
$
|
79,213
|
|
|
$
|
52,381
|
|
|
$
|
50,327
|
|
|
$
|
372
|
|
|
$
|
15,110
|
|
|
$
|
—
|
|
|
$
|
218,488
|
|
Fund management distributable
earnings (loss) before earnings
from the Affiliated Manager and
Principal Performance Payments (B)
|
$
|
13,278
|
|
|
$
|
50,235
|
|
|
$
|
18,476
|
|
|
$
|
7,350
|
|
|
$
|
(1,735
|
)
|
|
$
|
(300
|
)
|
|
$
|
(1,924
|
)
|
|
$
|
85,380
|
|
Fund management distributable earnings
(loss) before Principal Performance
Payments (B)
|
$
|
13,278
|
|
|
$
|
50,235
|
|
|
$
|
18,476
|
|
|
$
|
7,350
|
|
|
$
|
3,652
|
|
|
$
|
(300
|
)
|
|
$
|
(1,924
|
)
|
|
$
|
90,767
|
|
Fund management distributable earnings (loss)
|
$
|
13,224
|
|
|
$
|
43,872
|
|
|
$
|
16,752
|
|
|
$
|
6,491
|
|
|
$
|
3,652
|
|
|
$
|
(300
|
)
|
|
$
|
(1,924
|
)
|
|
$
|
81,767
|
|
Pre-tax distributable earnings (loss)
|
$
|
13,238
|
|
|
$
|
44,517
|
|
|
$
|
17,860
|
|
|
$
|
7,781
|
|
|
$
|
5,551
|
|
|
$
|
(100
|
)
|
|
$
|
(2,900
|
)
|
|
$
|
85,947
|
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Permanent Capital Vehicles
|
|
Credit
|
|
Liquid Hedge Funds
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds
|
|
|
Hedge Funds
|
|
PE Funds
|
|
|
Logan Circle
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Management fees
|
$
|
51,490
|
|
|
$
|
54,430
|
|
|
$
|
74,472
|
|
|
$
|
61,660
|
|
|
$
|
12,100
|
|
|
$
|
27,945
|
|
|
$
|
—
|
|
|
$
|
282,097
|
|
Incentive income
|
—
|
|
|
15,920
|
|
|
39,759
|
|
|
138,251
|
|
|
994
|
|
|
64
|
|
|
—
|
|
|
194,988
|
|
||||||||
Segment revenues - total
|
$
|
51,490
|
|
|
$
|
70,350
|
|
|
$
|
114,231
|
|
|
$
|
199,911
|
|
|
$
|
13,094
|
|
|
$
|
28,009
|
|
|
$
|
—
|
|
|
$
|
477,085
|
|
Fund management distributable
earnings (loss) before earnings from the Affiliated Manager and Principal Performance Payments (B) |
$
|
31,556
|
|
|
$
|
29,511
|
|
|
$
|
45,214
|
|
|
$
|
68,767
|
|
|
$
|
(4,190
|
)
|
|
$
|
2,488
|
|
|
$
|
—
|
|
|
$
|
173,346
|
|
Fund management distributable earnings
(loss) before Principal Performance Payments (B) |
$
|
31,556
|
|
|
$
|
29,511
|
|
|
$
|
45,214
|
|
|
$
|
68,767
|
|
|
$
|
(2,113
|
)
|
|
$
|
2,488
|
|
|
$
|
—
|
|
|
$
|
175,423
|
|
Fund management distributable earnings (loss)
|
$
|
31,539
|
|
|
$
|
25,572
|
|
|
$
|
38,792
|
|
|
$
|
65,167
|
|
|
$
|
(2,113
|
)
|
|
$
|
2,488
|
|
|
$
|
—
|
|
|
$
|
161,445
|
|
Pre-tax distributable earnings (loss)
|
$
|
30,721
|
|
|
$
|
26,886
|
|
|
$
|
40,443
|
|
|
$
|
75,386
|
|
|
$
|
(3,987
|
)
|
|
$
|
2,884
|
|
|
$
|
(7,237
|
)
|
|
$
|
165,096
|
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Permanent Capital Vehicles
|
|
Credit
|
|
Liquid Hedge Funds
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds
|
|
|
Hedge Funds
|
|
PE Funds
|
|
|
Logan Circle
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Management fees
|
$
|
25,732
|
|
|
$
|
27,128
|
|
|
$
|
37,373
|
|
|
$
|
30,818
|
|
|
$
|
5,464
|
|
|
$
|
14,357
|
|
|
$
|
—
|
|
|
$
|
140,872
|
|
Incentive income
|
—
|
|
|
13,720
|
|
|
32,563
|
|
|
85,458
|
|
|
(477
|
)
|
|
64
|
|
|
—
|
|
|
131,328
|
|
||||||||
Segment revenues - total
|
$
|
25,732
|
|
|
$
|
40,848
|
|
|
$
|
69,936
|
|
|
$
|
116,276
|
|
|
$
|
4,987
|
|
|
$
|
14,421
|
|
|
$
|
—
|
|
|
$
|
272,200
|
|
Fund management distributable
earnings (loss) before earnings from
the Affiliated Manager and Principal
Performance Payments (B)
|
$
|
15,978
|
|
|
$
|
19,979
|
|
|
$
|
29,802
|
|
|
$
|
42,988
|
|
|
$
|
(2,555
|
)
|
|
$
|
1,838
|
|
|
$
|
—
|
|
|
$
|
108,030
|
|
Fund management distributable earnings
(loss) before Principal Performance
Payments (B)
|
$
|
15,978
|
|
|
$
|
19,979
|
|
|
$
|
29,802
|
|
|
$
|
42,988
|
|
|
$
|
(1,381
|
)
|
|
$
|
1,838
|
|
|
$
|
—
|
|
|
$
|
109,204
|
|
Fund management distributable earnings (loss)
|
$
|
15,972
|
|
|
$
|
17,076
|
|
|
$
|
24,676
|
|
|
$
|
40,229
|
|
|
$
|
(1,381
|
)
|
|
$
|
1,838
|
|
|
$
|
—
|
|
|
$
|
98,410
|
|
Pre-tax distributable earnings (loss)
|
$
|
16,275
|
|
|
$
|
17,736
|
|
|
$
|
26,181
|
|
|
$
|
47,274
|
|
|
$
|
(5,433
|
)
|
|
$
|
2,109
|
|
|
$
|
(3,503
|
)
|
|
$
|
100,639
|
|
(A)
|
Unallocated assets includes cash of
$336.0 million
and net deferred tax assets of
$417.7 million
.
|
(B)
|
See Note 7. Fund management distributable earnings (loss) is only reduced for the profit sharing component of the Principal Performance Payments.
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Fund management distributable earnings
|
$
|
81,767
|
|
|
$
|
98,410
|
|
|
$
|
142,764
|
|
|
$
|
161,445
|
|
Investment income (loss)
|
6,257
|
|
|
5,079
|
|
|
21,476
|
|
|
9,510
|
|
||||
Interest expense
|
(2,077
|
)
|
|
(2,850
|
)
|
|
(4,031
|
)
|
|
(5,859
|
)
|
||||
Pre-tax distributable earnings
|
85,947
|
|
|
100,639
|
|
|
160,209
|
|
|
165,096
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Adjust incentive income
|
|
|
|
|
|
|
|
|
|
||||||
Incentive income received from or declared by private equity funds and credit PE funds, subject to contingent repayment
|
(20,928
|
)
|
|
(85,458
|
)
|
|
(75,862
|
)
|
|
(138,251
|
)
|
||||
Incentive income received from third parties, subject to contingent repayment
|
(264
|
)
|
|
(3,058
|
)
|
|
(1,442
|
)
|
|
(3,058
|
)
|
||||
Incentive income from private equity funds and credit PE funds, not subject to contingent repayment
|
9,236
|
|
|
15,309
|
|
|
24,262
|
|
|
44,619
|
|
||||
Incentive income from hedge funds, permanent capital vehicles and Logan Circle, subject to annual performance achievement
|
(15,894
|
)
|
|
(25,771
|
)
|
|
(46,777
|
)
|
|
(33,719
|
)
|
||||
Incentive income from third parties, not subject to contingent repayment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Incentive income received related to the exercise of options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
(27,850
|
)
|
|
(98,978
|
)
|
|
(99,819
|
)
|
|
(130,409
|
)
|
||||
Adjust other income (loss)
|
|
|
|
|
|
|
|
||||||||
Distributions of earnings from equity method investees*
|
(3,203
|
)
|
|
(7,220
|
)
|
|
(16,650
|
)
|
|
(10,731
|
)
|
||||
Earnings (losses) from equity method investees*
|
19,864
|
|
|
(8,377
|
)
|
|
(1,885
|
)
|
|
(32,396
|
)
|
||||
Gains (losses) on options in equity method investees
|
(22,469
|
)
|
|
12,500
|
|
|
4,220
|
|
|
10,005
|
|
||||
Gains (losses) on other investments
|
3,110
|
|
|
(19,559
|
)
|
|
(3,204
|
)
|
|
(34,084
|
)
|
||||
Impairment of investments (see discussion above)
|
12
|
|
|
695
|
|
|
33
|
|
|
2,825
|
|
||||
Adjust income from the receipt of options
|
—
|
|
|
—
|
|
|
8,068
|
|
|
—
|
|
||||
|
(2,686
|
)
|
|
(21,961
|
)
|
|
(9,418
|
)
|
|
(64,381
|
)
|
||||
Adjust employee, Principal and director compensation
|
|
|
|
|
|
|
|
|
|
||||||
Adjust employee, Principal and director equity-based and other compensation expense (including publicly traded permanent capital vehicle options assigned)
|
(6,673
|
)
|
|
(9,761
|
)
|
|
(30,910
|
)
|
|
(18,537
|
)
|
||||
Adjust employee portion of incentive income from private equity funds and credit PE funds, accrued prior to the realization of incentive income
|
(2,664
|
)
|
|
8,090
|
|
|
18,208
|
|
|
13,871
|
|
||||
|
(9,337
|
)
|
|
(1,671
|
)
|
|
(12,702
|
)
|
|
(4,666
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Adjust amortization of intangible assets and impairment of goodwill and intangible assets
|
(659
|
)
|
|
(659
|
)
|
|
(1,318
|
)
|
|
(1,318
|
)
|
||||
Adjust non-controlling interests related to Fortress Operating Group units
|
(17,087
|
)
|
|
12,341
|
|
|
(13,526
|
)
|
|
20,371
|
|
||||
Adjust tax receivable agreement liability
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,699
|
)
|
||||
Adjust income taxes and other tax related items
|
(13,820
|
)
|
|
(4,156
|
)
|
|
(12,167
|
)
|
|
(4,965
|
)
|
||||
Total adjustments
|
(71,439
|
)
|
|
(115,084
|
)
|
|
(148,950
|
)
|
|
(188,067
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net Income (Loss) Attributable to Class A Shareholders
|
14,508
|
|
|
(14,445
|
)
|
|
11,259
|
|
|
(22,971
|
)
|
||||
Principals' and Others' Interests in Income (Loss) of Consolidated Subsidiaries
|
17,301
|
|
|
(12,146
|
)
|
|
13,716
|
|
|
(19,572
|
)
|
||||
Net Income (Loss) (GAAP)
|
$
|
31,809
|
|
|
$
|
(26,591
|
)
|
|
$
|
24,975
|
|
|
$
|
(42,543
|
)
|
|
June 30, 2017
|
||
Total segment assets
|
$
|
2,151,393
|
|
Adjust equity investments from segment carrying amount
|
(51,467
|
)
|
|
Adjust investments gross of employees' and others' portion
|
9,293
|
|
|
Adjust intangible assets
|
(28,046
|
)
|
|
Adjust receivables for incentive income subject to annual performance achievement
|
(40,061
|
)
|
|
Total assets (GAAP)
|
$
|
2,041,112
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Total segment revenues
|
$
|
218,488
|
|
|
$
|
272,200
|
|
|
$
|
454,076
|
|
|
$
|
477,085
|
|
Adjust management fees
|
(81
|
)
|
|
(292
|
)
|
|
(292
|
)
|
|
(708
|
)
|
||||
Adjust incentive income*
|
(28,030
|
)
|
|
(99,757
|
)
|
|
(100,300
|
)
|
|
(131,188
|
)
|
||||
Adjust income from the receipt of options
|
—
|
|
|
—
|
|
|
8,068
|
|
|
—
|
|
||||
Adjust other revenues (including expense reimbursements)**
|
56,612
|
|
|
60,555
|
|
|
117,665
|
|
|
119,134
|
|
||||
Total revenues (GAAP)
|
$
|
246,989
|
|
|
$
|
232,706
|
|
|
$
|
479,217
|
|
|
$
|
464,323
|
|
•
|
Increase the amount of capital we manage for fund investors, also known as our "assets under management" or "AUM;"
|
•
|
Earn attractive returns on the investments we make; and
|
•
|
Effectively manage our liquidity, including our debt, if any, and expenses.
|
•
|
Capital raising
: AUM increases when we receive more capital from our fund investors to manage on their behalf, when the publicly traded permanent capital vehicles raise capital such as in an equity offering or when our Affiliated Manager receives more capital. Typically, fund investors make this decision based on: (a) the amount of capital they wish, or are able, to invest in the types of investments a certain manager or fund makes and (b) the reputation and track record of the manager and its key investment employees.
|
•
|
Realization of private equity investments and return of capital distributions
: In "closed-end" funds, AUM decreases when we return capital to fund investors as investments are realized. Investments are realized when they are sold or otherwise converted to cash by the manager. Similarly, AUM decreases in publicly traded investment vehicles, including the publicly traded permanent capital vehicles, when return of capital distributions are made to investors.
|
•
|
Redemptions
: In "open-end" funds, AUM decreases after fund investors ask for their capital to be returned, or "redeemed," at periodic intervals. Typically, fund investors make this decision based on the same factors they used in making the original investment, which may have changed over time or based on circumstances, as well as on their liquidity needs.
|
•
|
Fund performance
: AUM increases or decreases in accordance with the performance of fund investments.
|
•
|
Fund returns
: Fund returns express the rate of return a fund earns on its investments in the aggregate. They can be compared to the returns of other managers, to returns offered by other investments or to broader indices. They can also be compared to the performance hurdles necessary to generate incentive income. We disclose our fund returns below, under "— Performance of Our Funds."
|
•
|
Proximity to incentive income threshold
: This is a measure of a fund's performance relative to the performance criteria it needs to achieve in order for us to earn incentive income.
|
•
|
We generally earn incentive income from hedge funds based on a straight percentage of the returns of each fund investor, since fund investors may enter the fund at different times. Incentive payments are made periodically, typically annually for the Fortress hedge funds. Once an incentive payment is made, it is not refundable. However, if a particular fund investor suffers a loss on its investment, either from the date of the Fund's inception or since the last incentive payment to the manager, this establishes a "high water mark" for that investor, meaning a threshold that has to be exceeded in order for us to begin earning incentive income again from that fund investor. Investors in the same fund could have different high water marks, in terms of both percentage return and dollar amount.
|
•
|
Since it is impractical to disclose this information on a fund investor-by-investor basis, it may be disclosed based on the following metrics: the percentage of fund investors who have a high water mark, and the aggregate dollar difference between the value of those fund investors' investments and their applicable aggregate high water mark. The investments held by fund investors who do not have a high water mark are eligible to generate incentive income for us on their next dollar earned.
|
•
|
We generally earn incentive income from private equity style funds based on a percentage of the returns of the fund, subject to the achievement of a minimum return (the "preferred" return) to fund investors. Incentive income is generally paid as each investment in a fund is realized, subject to a "clawback." At the termination of a fund, a computation is done to determine how much incentive income we should have earned based on the fund's overall performance, and any incentive income payments received by us in excess of the amount we should have earned must be returned by us (or "clawed back") to the fund for distribution to fund investors. Certain of our private equity style funds pay incentive income only after all of the fund's invested capital has been returned.
|
•
|
We generally earn incentive income from publicly traded permanent capital vehicles based on a percentage of operating results in excess of specified returns to shareholders, generally calculated on a cumulative but not compounding basis. Generally, incentive income is earned quarterly and once incentive is earned, it is not subject to clawback. However, if at a later date the total incentive income received by us is in excess of the cumulative amount calculated as of this later date, we would have to make up that difference in order for us to begin earning incentive income again.
|
•
|
Profit sharing means that when profits increase, either of Fortress as a whole or of a specified component (such as a particular fund) of Fortress, employees receive increased compensation. In this way, employees' interests are aligned with Fortress's, employees can receive significant compensation when performance is good, and we are able to reduce expenses when necessary.
|
•
|
Equity-based compensation means that employees are paid in equity of Fortress rather than in cash. This form of compensation has the advantage of not requiring a cash expenditure, while aligning employees' interests with those of Fortress.
|
1)
|
Investments in our funds, recorded generally based on our share of the funds' underlying net asset value, which in turn is based on the estimated fair value of the funds' investments. In addition, we hold options in our publicly traded permanent capital vehicles.
|
2)
|
Cash.
|
3)
|
Amounts due from our funds for fees and expense reimbursements.
|
4)
|
Deferred tax assets, which relate to potential future tax benefits. This asset is not tangible - it was not paid for and does not represent a receivable or other claim on assets.
|
1)
|
Debt owed under our credit facility and other debt obligations (if any).
|
2)
|
Accrued compensation, generally payable to employees shortly after year-end.
|
3)
|
Amounts due to our Principals under the tax receivable agreement. These amounts partially offset the deferred tax assets and do not become payable to the Principals until the related future tax benefits are realized.
|
4)
|
Deferred incentive income, which is incentive income that we have already received in cash but is subject to contingencies and may have to be returned ("clawed back") to the respective funds if certain performance hurdles are not met.
|
1)
|
Expected cash flows from funds, including the potential for incentive income.
|
2)
|
Cash on hand.
|
3)
|
Collectibility of receivables.
|
4)
|
Current amounts due under our credit facility and other debt obligations (if any).
|
5)
|
Other current liabilities, primarily accrued compensation.
|
6)
|
Financial covenants under our debt obligations.
|
7)
|
Likelihood of clawback of incentive income.
|
1)
|
Fees and expense reimbursements from our funds, including management fees, which are based on the size of the funds, and incentive income, which is based on the funds' performance.
|
2)
|
Returns on our investments in the funds.
|
1)
|
Employee compensation paid in cash, including profit sharing compensation.
|
2)
|
Equity-based compensation, which is not paid in cash and is broken out from total compensation in Note 7 to our condensed consolidated financial statements. Equity-based compensation includes (i) RSUs (which have a dilutive effect when it vests because it results in additional shares being issued), (ii) restricted shares, (iii) grants to employees of tandem options in the publicly traded permanent capital vehicles and (iv) grants to employees of equity interests in Fortress Funds and portfolio company investments.
|
3)
|
Other general and administrative expenses and interest expense.
|
4)
|
Taxes.
|
•
|
Volatility in the markets since the financial crisis in 2008 increased the importance of maintaining sufficient liquidity without relying upon additional infusions of capital from the equity and debt markets. Based on cash balances, committed financing and short-term operating cash flows, in the judgment of management we have sufficient liquidity in the current market environment. The maintenance of sufficient liquidity may limit our ability to make investments, distributions, or engage in other strategic transactions.
|
•
|
Improved economic conditions over the last several years, including relatively low interest rates, have benefited our business in a number of ways, including, but not limited to, a financing environment that has enabled our private equity funds and their portfolio companies to secure long-term financing, refinance debt at attractive levels, raise public and private equity capital and improve portfolio company profitability. Improving economic conditions and higher valuations in private equity funds have also contributed to our ability to raise capital for new investment vehicles and realize investments in existing funds. While improved conditions have created a more challenging environment for identifying new investments, we continue to deploy meaningful amounts of new capital. Market conditions have at times, especially in the second half of 2015, however, have negatively affected the terms on which some of our publicly traded permanent capital vehicles and portfolio companies were able to raise debt and equity capital but, as a general matter, positively impacted the environment for making new investments.
|
•
|
Following a period of deleveraging, that resulted in significant opportunities for investors with sufficient capital to acquire assets at reduced prices, near-term investment opportunities have become more sporadic in nature given pricing and market dynamics. However, potential opportunities exist, particularly where access to capital is restricted and in Europe where economies may remain uncertain.
|
•
|
Despite the uncertain economic recovery, our funds continue to make investments on an opportunistic basis, and we continue to raise new funds as discussed above and illustrated in the AUM table below.
|
|
Private Equity
|
|
Credit (H)
|
|
|
|
|
|
|
||||||||||||||||||
|
Funds (H)
|
|
Permanent Capital Vehicles
|
|
Hedge Funds (I)
|
|
PE Funds
|
|
Liquid Hedge
Funds (I) |
|
Logan Circle
|
|
Total
|
||||||||||||||
AUM December 31, 2016
|
$
|
6,532
|
|
|
$
|
6,961
|
|
|
$
|
8,803
|
|
|
$
|
9,306
|
|
|
$
|
4,589
|
|
|
$
|
33,436
|
|
|
$
|
69,627
|
|
Capital raised (A)
|
—
|
|
|
835
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
862
|
|
|||||||
Increase in invested capital
|
22
|
|
|
—
|
|
|
44
|
|
|
675
|
|
|
—
|
|
|
—
|
|
|
741
|
|
|||||||
Redemptions (B)
|
—
|
|
|
—
|
|
|
(143
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(143
|
)
|
|||||||
RCA distributions (C)
|
—
|
|
|
—
|
|
|
(319
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(319
|
)
|
|||||||
Return of capital distributions (D)
|
(119
|
)
|
|
(114
|
)
|
|
(8
|
)
|
|
(573
|
)
|
|
(170
|
)
|
|
—
|
|
|
(984
|
)
|
|||||||
Crystallized incentive income (E)
|
—
|
|
|
—
|
|
|
(108
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(108
|
)
|
|||||||
Equity buyback
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||||
Change in AUM of the Affiliated
Manager and co-managed funds |
—
|
|
|
—
|
|
|
(263
|
)
|
|
—
|
|
|
151
|
|
|
—
|
|
|
(112
|
)
|
|||||||
Net client flows (traditional)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
342
|
|
|
342
|
|
|||||||
Income (loss) and foreign exchange (F)
|
415
|
|
|
155
|
|
|
277
|
|
|
(10
|
)
|
|
(12
|
)
|
|
1,705
|
|
|
2,530
|
|
|||||||
AUM June 30, 2017 (G)
|
$
|
6,850
|
|
|
$
|
7,832
|
|
|
$
|
8,310
|
|
|
$
|
9,398
|
|
|
$
|
4,558
|
|
|
$
|
35,483
|
|
|
$
|
72,431
|
|
(A)
|
Includes offerings of shares by our publicly traded permanent capital vehicles, if any.
|
(B)
|
Excludes redemptions which reduced AUM subsequent to
June 30, 2017
, if any. Redemptions are further detailed below.
|
(C)
|
Represents distributions from (i) assets held within redeeming capital accounts ("RCA") in our Drawbridge Special Opportunities Funds and Worden Fund, which represent accounts where investors have provided withdrawal notices and are subject to payout as underlying fund investments are realized, and (ii) the Value Recovery Funds.
|
(D)
|
For private equity funds and credit PE funds, return of capital distributions are based on realization events. Such distributions include, in the case of private equity funds and credit PE funds that are in their capital commitment periods, recallable capital distributions. For certain hedge funds, return of capital distributions represent distributions from special investments to investors who fully redeemed their capital from the fund. For credit hedge funds, return of capital distributions include income distributions from Fortress Japan Income Fund. For publicly traded permanent capital vehicles, return of capital distributions represent the portion of dividends paid and categorized as return of capital.
|
(E)
|
Represents the transfer of value from investors (fee paying) to Fortress (non-fee paying) related to realized hedge fund incentive income.
|
(F)
|
Represents the change in AUM resulting from realized and unrealized changes in the reported value of the funds. For certain private equity funds, also includes the impact of a change in AUM basis from invested capital to fair value for certain portfolio companies which became publicly traded.
|
(G)
|
AUM is presented mainly in reference to Fortress's ability to generate management fees. Note 2 to our condensed consolidated financial statements, contained herein, provides further information regarding incentive income, and Note 3 provides further information regarding Fortress's investments in the funds, including gains and losses therein. The percentage of capital invested by Fortress across different funds varies.
|
(H)
|
As of
June 30, 2017
, the private equity funds and credit funds had approximately $0.7 billion and $6.8 billion of uncalled and recallable capital, respectively, that will become assets under management if deployed/called, of which an aggregate of $3.0 billion is only available for follow-on investments, management fees and other fund expenses.
|
(I)
|
In January 2015, the Fortress Asia Macro Funds and related managed accounts transitioned to Graticule under the Affiliated Manager. As of
June 30, 2017
and December 31, 2016, liquid hedge funds AUM included
$4.5 billion
and $4.4 billion, respectively, related to the Affiliated Manager and credit hedge funds AUM included $1.4 billion and $1.7 billion, respectively, related to co-managed funds.
|
Request/Notice
Receipt Period |
|
Return of Capital
Requests Received
|
|
Payments Made with
Respect to those Requests - Inception to Date (A)
|
|
Remaining
Outstanding Requests
|
|
||||||
2017
|
|
$
|
27,301
|
|
(D)
|
$
|
—
|
|
|
$
|
27,301
|
|
|
2016
|
|
737,539
|
|
|
245,330
|
|
|
513,466
|
|
|
|||
2015
|
|
773,268
|
|
|
477,569
|
|
|
349,887
|
|
|
|||
Prior
|
|
|
|
|
|
251,738
|
|
(B)
|
|||||
|
|
|
|
|
|
|
|
$
|
1,142,392
|
|
(C)
|
(A)
|
RCA payments are reflected in the AUM rollforward table as RCA distributions rather than as redemptions.
|
(B)
|
Includes all prior periods with notices / requests that are still outstanding as of period end.
|
(C)
|
Reflects (i)
$1.1 billion
in RCAs which are to be paid over time as the underlying investments are realized and (ii)
$27.3 million
of 2017 redemption requests outstanding as of
June 30, 2017
. All or a portion of the
$27.3 million
of 2017 redemption requests outstanding may also be deemed as RCA. Any 2017 redemption requests not deemed to be RCA will be paid in the first quarter of 2018. The determination of whether the current year's redemption requests are RCA is generally made by December 31.
|
(D)
|
Effective January 1, 2017, the remaining investor capital of the Worden Fund is comprised of RCA which is not subject to redemption.
|
|
|
|
|
|
|
AUM
|
|
Returns (B)
|
|||||
|
|
Inception
|
|
|
|
June 30,
|
|
Inception to
|
|||||
Name of Fund
|
|
Date
|
|
Maturity Date (A)
|
|
2017
|
|
2016
|
|
June 30, 2017
|
|||
Private Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Equity Funds that Report IRR's
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund I
|
|
Nov-99
|
|
Closed May-13
|
|
$ N/A
|
|
|
$ N/A
|
|
|
25.7
|
%
|
Fund II
|
|
Jul-02
|
|
Closed Dec-15
|
|
N/A
|
|
|
N/A
|
|
|
35.5
|
%
|
Fund III
|
|
Sep-04
|
|
In Liquidation
|
|
—
|
|
|
—
|
|
|
1.9
|
%
|
Fund III Coinvestment
|
|
Nov-04
|
|
In Liquidation
|
|
—
|
|
|
—
|
|
|
0.9
|
%
|
Fund IV
|
|
Mar-06
|
|
(A)
|
|
1,765
|
|
|
1,455
|
|
|
(0.3
|
)%
|
Fund IV Coinvestment
|
|
Apr-06
|
|
(A)
|
|
320
|
|
|
290
|
|
|
(1.6
|
)%
|
Fund V
|
|
May-07
|
|
Feb-18
|
|
2,896
|
|
|
3,024
|
|
|
3.8
|
%
|
Fund V Coinvestment
|
|
Jul-07
|
|
Feb-18
|
|
346
|
|
|
315
|
|
|
(5.7
|
)%
|
GAGACQ Coinvestment Fund (GAGFAH)
|
|
Sep-04
|
|
Closed Dec-14
|
|
N/A
|
|
|
N/A
|
|
|
19.4
|
%
|
FRID (GAGFAH)
|
|
Mar-05
|
|
Closed Nov-14
|
|
N/A
|
|
|
N/A
|
|
|
(0.3
|
)%
|
FRIC (Brookdale)
|
|
Mar-06
|
|
Closed Dec-14
|
|
N/A
|
|
|
N/A
|
|
|
(1.6
|
)%
|
FICO (Intrawest)
|
|
Aug-06
|
|
(A)
|
|
—
|
|
|
—
|
|
|
(100.0
|
)%
|
FHIF (Holiday)
|
|
Dec-06
|
|
(A)
|
|
464
|
|
|
459
|
|
|
1.7
|
%
|
FECI (Florida East Coast Railway/Florida East Coast Industries)
|
|
Jun-07
|
|
Feb-18
|
|
486
|
|
|
398
|
|
|
(1.5
|
)%
|
MSR Opportunities Fund I A
|
|
Aug-12
|
|
Aug-22
|
|
89
|
|
|
136
|
|
|
12.5
|
%
|
MSR Opportunities Fund I B
|
|
Aug-12
|
|
Aug-22
|
|
22
|
|
|
34
|
|
|
12.4
|
%
|
MSR Opportunities Fund II A
|
|
Jul-13
|
|
Jul-23
|
|
88
|
|
|
112
|
|
|
7.9
|
%
|
MSR Opportunities Fund II B
|
|
Jul-13
|
|
Jul-23
|
|
1
|
|
|
2
|
|
|
7.3
|
%
|
MSR Opportunities MA I
|
|
Jul-13
|
|
Jul-23
|
|
20
|
|
|
26
|
|
|
8.0
|
%
|
Italian NPL Opportunities Fund
|
|
Dec-13
|
|
Sep-24
|
|
163
|
|
|
225
|
|
|
(C)
|
|
Fortress Equity Partners
|
|
Mar-14
|
|
Mar-24
|
|
190
|
|
|
164
|
|
|
(C)
|
|
|
|
|
|
|
|
AUM
|
|
Returns (B)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|||||||||
|
|
Inception
|
|
|
|
June 30,
|
|
Inception
|
|
June 30,
|
|||||||||||
Name of Fund
|
|
Date
|
|
Maturity Date (A)
|
|
2017
|
|
2016
|
|
to Date (D)
|
|
2017
|
|
2016
|
|||||||
Publicly Traded Permanent Capital Vehicles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Drive Shack Inc. (E)
|
|
Jun-98
|
|
Permanent
|
|
$
|
681
|
|
|
$
|
680
|
|
|
N/A
|
|
|
N/A
|
|
|
10.5
|
%
|
New Residential Investment Corp.
|
|
May-13
|
|
Permanent
|
|
3,782
|
|
|
2,689
|
|
|
N/A
|
|
|
12.9
|
%
|
|
13.3
|
%
|
||
Eurocastle Investment Limited (E)
|
|
Oct-03
|
|
Permanent
|
|
627
|
|
|
510
|
|
|
N/A
|
|
|
7.0
|
%
|
|
8.3
|
%
|
||
New Media Investment Group Inc.
|
|
Feb-14
|
|
Permanent
|
|
707
|
|
|
637
|
|
|
N/A
|
|
|
10.4
|
%
|
|
7.3
|
%
|
||
New Senior Investment Group Inc.
|
|
Nov-14
|
|
Permanent
|
|
1,020
|
|
|
1,024
|
|
|
N/A
|
|
|
10.3
|
%
|
|
9.7
|
%
|
||
Fortress Transportation and Infrastructure Investors LLC
|
|
May-15
|
|
Permanent
|
|
1,015
|
|
|
1,104
|
|
|
N/A
|
|
|
8.3
|
%
|
|
14.4
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Liquid Hedge Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Drawbridge Global Macro Funds
|
|
Jun-02
|
|
Non-redeemable
|
|
35
|
|
|
112
|
|
|
5.9
|
%
|
|
(G)
|
|
|
(G)
|
|
||
Fortress Macro Funds
|
|
May-09
|
|
Closed Nov-15
|
|
N/A
|
|
|
N/A
|
|
|
2.8
|
%
|
|
N/A
|
|
|
N/A
|
|
||
Fortress Macro MA1
|
|
Nov-11
|
|
Closed Dec-15
|
|
N/A
|
|
|
N/A
|
|
|
5.6
|
%
|
|
N/A
|
|
|
N/A
|
|
||
Fortress Redwood Fund LTD
|
|
Aug- 13
|
|
Closed Dec-15
|
|
N/A
|
|
|
N/A
|
|
|
(3.5
|
)%
|
|
N/A
|
|
|
N/A
|
|
||
Fortress Partners Fund LP
|
|
Jul-06
|
|
Non-redeemable
|
|
5
|
|
|
133
|
|
|
1.6
|
%
|
|
(G)
|
|
|
(G)
|
|
||
Fortress Partners Offshore Fund LP
|
|
Nov-06
|
|
Non-redeemable
|
|
2
|
|
|
82
|
|
|
1.7
|
%
|
|
(G)
|
|
|
(G)
|
|
||
Fortress Centaurus Global Funds
|
|
Jun-14
|
|
Closed Sep-16
|
|
N/A
|
|
|
182
|
|
|
(3.1
|
)%
|
|
N/A
|
|
|
(4.3
|
)%
|
||
Fortress Convex Asia Funds
|
|
May-12
|
|
Closed Jun-16
|
|
N/A
|
|
|
N/A
|
|
|
(3.8
|
)%
|
|
N/A
|
|
|
0.3
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Credit Hedge Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Drawbridge Special Opp's Fund LP (F)
|
|
Aug-02
|
|
PE style redemption
|
|
4,773
|
|
|
4,626
|
|
|
10.6
|
%
|
|
3.6
|
%
|
|
3.4
|
%
|
||
Drawbridge Special Opp's Fund LTD (F)
|
|
Aug-02
|
|
PE style redemption
|
|
1,133
|
|
|
1,133
|
|
|
9.4
|
%
|
|
3.2
|
%
|
|
0.1
|
%
|
||
Worden Fund
|
|
Jan-10
|
|
PE style redemption
|
|
104
|
|
|
167
|
|
|
9.2
|
%
|
|
(G)
|
|
|
0.3
|
%
|
||
Worden Fund II
|
|
Aug-10
|
|
Closed Feb-16
|
|
N/A
|
|
|
N/A
|
|
|
7.0
|
%
|
|
N/A
|
|
|
(2.7
|
)%
|
||
Japan Income Fund (Yen only)
|
|
Dec-13
|
|
Redeemable
|
|
160
|
|
|
123
|
|
|
(B)
|
|
|
(B)
|
|
|
(B)
|
|
||
Third Party Originated Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
JP Funds (A)
|
|
(G)
|
|
Non-redeemable
|
|
666
|
|
|
755
|
|
|
(G)
|
|
|
(G)
|
|
|
(G)
|
|
||
Value Recovery Funds and related assets (A)
|
|
(G)
|
|
Non-redeemable
|
|
40
|
|
|
82
|
|
|
(G)
|
|
|
(G)
|
|
|
(G)
|
|
|
|
|
|
|
|
AUM
|
|
Returns (B)
|
|||||||
|
|
Inception
|
|
|
|
June 30,
|
|
Inception to
|
|||||||
Name of Fund
|
|
Date
|
|
Maturity Date (A)
|
|
2017
|
|
2016
|
|
June 30, 2017
|
|||||
Credit PE Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Credit Opportunities Fund
|
|
Jan-08
|
|
Oct-20
|
|
$
|
589
|
|
|
$
|
579
|
|
|
23.1
|
%
|
Credit Opportunities Fund II
|
|
Jul-09
|
|
Jul-22
|
|
422
|
|
|
462
|
|
|
15.9
|
%
|
||
Credit Opportunities Fund III
|
|
Sep-11
|
|
Mar-24
|
|
1,215
|
|
|
1,568
|
|
|
10.5
|
%
|
||
Credit Opportunities Fund IV
|
|
Feb-15
|
|
Feb-27
|
|
1,039
|
|
|
547
|
|
|
(C)
|
|
||
FCO Managed Accounts (H)
|
|
Sep-08 to Jun-12
|
|
Apr-22 to Dec-24
|
|
1,420
|
|
|
1,649
|
|
|
14.4
|
%
|
||
FCO Managed Accounts (H)
|
|
Mar-15 to Jun-15
|
|
Mar-25 to Feb-28
|
|
751
|
|
|
411
|
|
|
(C)
|
|
||
Long Dated Value Fund I
|
|
Apr-05
|
|
Apr-30
|
|
50
|
|
|
29
|
|
|
5.7
|
%
|
||
Long Dated Value Fund II
|
|
Nov-05
|
|
Nov-30
|
|
55
|
|
|
95
|
|
|
4.3
|
%
|
||
Long Dated Value Fund III
|
|
Feb-07
|
|
Feb-32
|
|
75
|
|
|
75
|
|
|
6.1
|
%
|
||
LDVF Patent Fund
|
|
Nov-07
|
|
Nov-27
|
|
5
|
|
|
4
|
|
|
2.6
|
%
|
||
Real Assets Fund
|
|
Jun-07
|
|
In Liquidation
|
|
—
|
|
|
33
|
|
|
6.3
|
%
|
||
Japan Opportunity Fund (Yen only)
|
|
Jun-09
|
|
Jun-19
|
|
63
|
|
|
124
|
|
|
28.0
|
%
|
||
Japan Opportunity Fund II (Dollar)
|
|
Dec-11
|
|
Dec-21
|
|
322
|
|
|
399
|
|
|
22.0
|
%
|
||
Japan Opportunity Fund II (Yen)
|
|
Dec-11
|
|
Dec-21
|
|
370
|
|
|
493
|
|
|
27.2
|
%
|
||
Japan Opportunity Fund III (Dollar)
|
|
Dec-14
|
|
Oct-24
|
|
470
|
|
|
470
|
|
|
(C)
|
|
||
Japan Opportunity Fund III (Yen)
|
|
Dec-14
|
|
Oct-24
|
|
694
|
|
|
756
|
|
|
(C)
|
|
||
Net Lease Fund I
|
|
Jan-10
|
|
Closed Dec-15
|
|
N/A
|
|
|
N/A
|
|
|
21.2
|
%
|
||
Global Opportunities Fund
|
|
Sep-10
|
|
Sep-20
|
|
141
|
|
|
198
|
|
|
8
|
%
|
||
Global Opportunities Fund II
|
|
Jul-15
|
|
Jul-26
|
|
227
|
|
|
128
|
|
|
(C)
|
|
||
Life Settlements Fund
|
|
Dec-10
|
|
Dec-22
|
|
119
|
|
|
105
|
|
|
(C)
|
|
||
Life Settlements Fund MA
|
|
Dec-10
|
|
Dec-22
|
|
10
|
|
|
9
|
|
|
(C)
|
|
||
Real Estate Opportunities Fund
|
|
May-11
|
|
Sep-24
|
|
39
|
|
|
76
|
|
|
15.9
|
%
|
||
Real Estate Opportunities Fund II
|
|
May-14
|
|
May-27
|
|
1,000
|
|
|
1,000
|
|
|
(C)
|
|
||
Real Estate Opportunities REOC Fund
|
|
Oct-11
|
|
Oct-23
|
|
21
|
|
|
33
|
|
|
11.5
|
%
|
||
Secured Lending Fund I
|
|
Oct-16
|
|
Mar-24
|
|
154
|
|
|
N/A
|
|
|
(C)
|
|
||
FJOF3 Residential Coinvestment
Fund (Yen) |
|
Mar-17
|
|
Mar-27
|
|
47
|
|
|
N/A
|
|
|
(C)
|
|
||
FJOF3 Residential Coinvestment
Fund (Dollar) |
|
Mar-17
|
|
Mar-27
|
|
100
|
|
|
N/A
|
|
|
(C)
|
|
||
Subtotal - all funds
|
|
|
|
|
|
30,998
|
|
|
29,922
|
|
|
|
|
||
Affiliated Manager, co-managed
funds and managed accounts (I) |
|
|
|
|
|
5,950
|
|
|
6,193
|
|
|
|
|||
Total - Alternative Investments
|
|
|
|
|
|
36,948
|
|
|
36,115
|
|
|
|
|||
Logan Circle
|
|
|
|
|
|
35,483
|
|
|
34,080
|
|
|
|
|
||
Total (J)
|
|
|
|
|
|
$
|
72,431
|
|
|
$
|
70,195
|
|
|
|
|
(A)
|
For funds with a contractual maturity date, maturity date represents the final contractual maturity date including the assumed exercise of extension options, which in some cases require the approval of the applicable fund advisory board. Fund III and Fund III Coinvestment have passed their contractual maturity date and are in the process of an orderly wind down. Although Fund IV, Fund IV Coinvestment, FICO (Intrawest) and FHIF (Holiday) have passed their contractual maturity, Fortress continues to actively manage the funds' portfolio of investments which include various operating companies. The publicly traded permanent capital vehicles are considered to have permanent equity as they have an indefinite life and no redemption terms. Investor capital in the liquid hedge funds is generally redeemable at the option of the fund investors; however, the Drawbridge Global Macro Funds' and Fortress Partner Funds' investor capital is not redeemable by its investors and such capital will only be distributed as underlying sidepocket investments are realized, in accordance with their governing documents. The Drawbridge Special Opportunities Funds and Worden Fund may pay redemptions over time, as the underlying sidepocket investments are realized, in accordance with their governing documents ("PE style redemption"). The JP Funds' AUM includes $436.7 million of permanent equity which is not subject to redemption. The Value Recovery Funds generally do not allow for redemptions, but are in the process of realizing their remaining investments in an orderly liquidation. Management notes that funds which had a term of three years or longer at inception, funds which have permanent equity, funds which have a PE style redemption and funds which do not allow for redemptions aggregated approximately 87% of our alternative investment AUM as of
June 30, 2017
.
|
(B)
|
Represents the following:
|
(C)
|
Generally, these funds had no successor fund formed and either (a) were in their investment or commitment periods and had capital, other than recallable capital, remaining to invest, or (b) had less than one year elapsed from their inception, through the end of these periods.
|
(D)
|
For credit hedge funds and liquid hedge funds, reflects a composite of monthly returns presented on an annualized net return basis. For the Drawbridge Global Macro Funds and Fortress Partners Funds, inception to date returns are through October 31, 2015 and December 31, 2015, respectively. For the Worden Fund, inception to date returns are through December 31, 2016. Also see Note (G) below.
|
(E)
|
Effective December 2016, Newcastle Investment Corp. changed its name to Drive Shack Inc.. For Eurocastle,
June 30, 2017
AUM is as of March 31, 2017.
|
(F)
|
The returns for Drawbridge Special Opportunities Funds exclude the performance of special investments and the performance of the redeeming capital accounts (i.e. investors who requested redemptions in prior periods and who are being paid out as investments are realized).
|
(G)
|
During the fourth quarter of 2015, the Drawbridge Global Macro Funds and Fortress Partners Funds redeemed all of their investors' liquid capital. On December 31, 2016, the Worden Fund redeemed all of their investors' liquid capital. As such, the remaining investor capital in these funds are comprised of sidepocket investments or redeeming capital accounts and their returns subsequent to the redemption of all investor liquid capital are not comparable to returns reported for prior historical periods.
|
(H)
|
AUM and returns shown for prior periods have not been adjusted for funds which no longer fall within the description of Note (C) above for the current period.
|
(I)
|
In January 2015, the Fortress Asia Macro Funds and related managed accounts were transferred to Graticule, our Affiliated Manager. In July 2015, Fortress became co-manager of the Mount Kellett Funds.
|
(J)
|
In addition to the funds listed, Fortress manages Credit Asset-Based Income Fund, CFT Co-invest Fund (CAD and USD) and FPRF. Such funds are excluded from the table because they did not include any management fee paying assets at the end of the periods presented. Fund I, Fund II, GAGACQ Coinvestment Fund (GAGFAH), FRID (GAGFAH), FRIC (Brookdale), FICO (Intrawest), Fortress Macro Funds, Fortress Macro MA1, Fortress Redwood Fund LTD, Fortress Convex Asia Funds, Worden Fund II and Net Lease Fund I had no AUM or were closed as of
June 30, 2017
and
2016
, but for purposes of continuity of presentation, the returns of these funds have been left in the table.
|
|
Six Months Ended June 30,
|
|
Variance
|
|
Three Months Ended June 30,
|
|
Variance
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Management fees: affiliates
|
$
|
245,879
|
|
|
$
|
253,778
|
|
|
$
|
(7,899
|
)
|
|
$
|
119,710
|
|
|
$
|
126,388
|
|
|
$
|
(6,678
|
)
|
Management fees: non-affiliates
|
28,697
|
|
|
27,611
|
|
|
1,086
|
|
|
14,474
|
|
|
14,192
|
|
|
282
|
|
||||||
Incentive income: affiliates
|
85,785
|
|
|
53,938
|
|
|
31,847
|
|
|
55,412
|
|
|
22,160
|
|
|
33,252
|
|
||||||
Incentive income: non-affiliates
|
1,191
|
|
|
9,862
|
|
|
(8,671
|
)
|
|
781
|
|
|
9,411
|
|
|
(8,630
|
)
|
||||||
Expense reimbursements: affiliates
|
112,787
|
|
|
111,439
|
|
|
1,348
|
|
|
54,493
|
|
|
56,148
|
|
|
(1,655
|
)
|
||||||
Expense reimbursements: non-affiliates
|
911
|
|
|
2,806
|
|
|
(1,895
|
)
|
|
292
|
|
|
1,649
|
|
|
(1,357
|
)
|
||||||
Other revenues
|
3,967
|
|
|
4,889
|
|
|
(922
|
)
|
|
1,827
|
|
|
2,758
|
|
|
(931
|
)
|
||||||
Total Revenues
|
479,217
|
|
|
464,323
|
|
|
14,894
|
|
|
246,989
|
|
|
232,706
|
|
|
14,283
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Compensation and benefits
|
345,392
|
|
|
355,484
|
|
|
(10,092
|
)
|
|
163,400
|
|
|
191,279
|
|
|
(27,879
|
)
|
||||||
General, administrative and other expense (including depreciation and amortization)
|
101,400
|
|
|
83,983
|
|
|
17,417
|
|
|
44,000
|
|
|
44,591
|
|
|
(591
|
)
|
||||||
Interest expense
|
4,205
|
|
|
6,019
|
|
|
(1,814
|
)
|
|
2,226
|
|
|
2,982
|
|
|
(756
|
)
|
||||||
Total Expenses
|
450,997
|
|
|
445,486
|
|
|
5,511
|
|
|
209,626
|
|
|
238,852
|
|
|
(29,226
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gains (losses)
|
2,066
|
|
|
(23,939
|
)
|
|
26,005
|
|
|
(18,373
|
)
|
|
(7,266
|
)
|
|
(11,107
|
)
|
||||||
Tax receivable agreement liability adjustment
|
—
|
|
|
(2,699
|
)
|
|
2,699
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Earnings (losses) from equity method investees
|
6,644
|
|
|
(29,887
|
)
|
|
36,531
|
|
|
26,512
|
|
|
(9,107
|
)
|
|
35,619
|
|
||||||
Total Other Income (Loss)
|
8,710
|
|
|
(56,525
|
)
|
|
65,235
|
|
|
8,139
|
|
|
(16,373
|
)
|
|
24,512
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income (Loss) Before Income Taxes
|
36,930
|
|
|
(37,688
|
)
|
|
74,618
|
|
|
45,502
|
|
|
(22,519
|
)
|
|
68,021
|
|
||||||
Income tax benefit (expense)
|
(11,955
|
)
|
|
(4,855
|
)
|
|
(7,100
|
)
|
|
(13,693
|
)
|
|
(4,072
|
)
|
|
(9,621
|
)
|
||||||
Net Income (Loss)
|
$
|
24,975
|
|
|
$
|
(42,543
|
)
|
|
$
|
67,518
|
|
|
$
|
31,809
|
|
|
$
|
(26,591
|
)
|
|
$
|
58,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Allocation of Net Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principals' and Others' Interests in Income (Loss) of Consolidated Subsidiaries
|
$
|
13,716
|
|
|
$
|
(19,572
|
)
|
|
$
|
33,288
|
|
|
$
|
17,301
|
|
|
$
|
(12,146
|
)
|
|
$
|
29,447
|
|
Net Income (Loss) Attributable to Class A Shareholders
|
11,259
|
|
|
(22,971
|
)
|
|
34,230
|
|
|
14,508
|
|
|
(14,445
|
)
|
|
28,953
|
|
||||||
|
$
|
24,975
|
|
|
$
|
(42,543
|
)
|
|
$
|
67,518
|
|
|
$
|
31,809
|
|
|
$
|
(26,591
|
)
|
|
$
|
58,400
|
|
•
|
changes in our AUM;
|
•
|
level of performance of our funds; and
|
•
|
changes in the size of our fund management and investment platform and our related compensation structure.
|
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Six Months Ended
|
|
Funds
|
|
Permanent Capital Vehicles (A)
|
|
Credit Hedge Funds (B)
|
|
Credit PE Funds
|
|
Liquid Hedge Funds (C)
|
|
Logan Circle
|
|
Total
|
||||||||||||||
June 30, 2017
|
|
$
|
6,692
|
|
|
$
|
7,536
|
|
|
$
|
8,582
|
|
|
$
|
9,267
|
|
|
$
|
4,449
|
|
|
$
|
34,212
|
|
|
$
|
70,738
|
|
June 30, 2016
|
|
$
|
7,603
|
|
|
$
|
6,744
|
|
|
$
|
8,992
|
|
|
$
|
9,301
|
|
|
$
|
5,134
|
|
|
$
|
32,686
|
|
|
$
|
70,460
|
|
|
|
Private Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Three Months Ended
|
|
Funds
|
|
Permanent Capital Vehicles (A)
|
|
Credit Hedge Funds (B)
|
|
Credit PE Funds
|
|
Liquid Hedge Funds (C)
|
|
Logan Circle
|
|
Total
|
||||||||||||||
June 30, 2017
|
|
$
|
6,772
|
|
|
$
|
7,824
|
|
|
$
|
8,472
|
|
|
$
|
9,248
|
|
|
$
|
4,378
|
|
|
$
|
34,601
|
|
|
$
|
71,295
|
|
June 30, 2016
|
|
$
|
6,910
|
|
|
$
|
6,709
|
|
|
$
|
9,151
|
|
|
$
|
9,298
|
|
|
$
|
4,997
|
|
|
$
|
33,441
|
|
|
$
|
70,506
|
|
(A)
|
During 2017 and 2016, certain publicly traded permanent capital vehicles had share repurchase programs to purchase common stock which reduces fee paying AUM upon repurchase. During the six months ended
June 30, 2017
and year ended December 31, 2016, these repurchase programs resulted in an AUM decrease of $5.2 million and $124.8 million, respectively. As of
June 30, 2017
, there is remaining capacity under an active share repurchase program to purchase up to $95.0 million of common stock which would reduce fee paying AUM upon repurchase.
|
(B)
|
In March 2016 Fortress became investment manager of the JP Funds.
|
(C)
|
Liquid hedge funds includes average fee paying AUM of the Affiliated Manager of $4.3 billion and $4.4 billion for the
six months ended June 30, 2017
and
2016
, and $4.3 billion and $4.5 billion for the three months ended
June 30, 2017
and
2016
, respectively.
|
|
Comparative Periods
|
||
|
Six Months Ended June 30, 2017 vs. 2016
|
||
Change in pre-tax income applicable to Class A Shareholders (A)
|
$
|
13,770
|
|
Change in foreign and state income taxes (B)
|
(2,209
|
)
|
|
Change in mix of business (C)
|
(5,433
|
)
|
|
Change in deferred tax asset valuation allowance and related adjustments (D)
|
2,128
|
|
|
Tax receivable agreement liability adjustment (E)
|
(945
|
)
|
|
Change in deferred tax asset impact of equity compensation delivery (F)
|
(253
|
)
|
|
Change in tax credits and other deductions
|
42
|
|
|
Total change (F)
|
$
|
7,100
|
|
(A)
|
Changes in pre-tax income applicable to Class A shareholders are due to an increase or decrease in the pre-tax income of Fortress Operating Group and by changes in the Class A shareholders' ownership interest in Fortress Operating Group.
|
(B)
|
Primarily related to a decrease in foreign taxes due to a decrease in foreign-sourced income.
|
(C)
|
For the
six months ended June 30, 2017
, the amount of income passed through to non-corporate tax paying shareholders was higher when compared to the
six months ended June 30, 2016
, resulting in an decrease in income tax expense in 2017.
|
(D)
|
Primarily related to the change in the valuation allowance associated with the portion of the deferred tax asset that would be realized only in connection with future capital gains.
|
(E)
|
Relates to the tax receivable agreement (discussed in Note 5 to our condensed consolidated financial statements included herein) which is not tax deductible and represents a significant permanent tax/GAAP difference.
|
(F)
|
As a result of the adoption of ASU 2016-09 effective January 1, 2017 (see Note 1), tax shortfalls or excess tax benefits associated with RSU deliveries are prospectively recorded as income tax expense. Previously, tax shortfalls were recorded as income tax expense only to the extent Fortress did not have prior excess tax benefits. In 2016 Fortress had prior excess tax benefits, as such tax shortfalls associated with RSU deliveries were recorded as an adjustment to shareholders' equity.
|
(G)
|
Interim period tax provisions are based on estimates, including estimates of full year taxable amounts, and are therefore subject to significant judgment and uncertainty. This can result in significant variability from period to period and comparability may be limited.
|
(i)
a.
|
for Fortress Funds which are private equity funds and credit PE funds, adding (a) incentive income paid (or declared as a distribution) to Fortress, less an applicable reserve for potential future clawbacks if the likelihood of a clawback is deemed greater than remote by Fortress's CODM (net of the reversal of any prior such reserves that are no longer deemed necessary), less (b) incentive income recorded in accordance with GAAP,
|
b.
|
for other Fortress Funds, at interim periods, adding (a) incentive income on an accrual basis as if the incentive income from these funds were earned on a quarterly basis, less (b) incentive income recorded in accordance with GAAP,
|
c.
|
adding the receipt of cash or proceeds from the sale of shares received (a) as incentive income from the publicly traded permanent capital vehicles and (b) pursuant to the exercise of options in the publicly traded permanent capital vehicles, if any, in excess of their strike price,
|
d.
|
adding incentive income received from third parties which is subject to contingent repayment less incentive income from third parties that is no longer subject to contingent repayment,
|
(ii)
|
with respect to income from certain investments in the Fortress Funds and certain other interests or assets that cannot be readily transferred or redeemed:
|
a.
|
for equity method investments in the private equity funds and credit PE funds as well as indirect equity method investments in hedge fund special investment accounts (which generally have investment profiles similar to private equity funds), treating these investments as cost basis investments by adding (a) realizations of income, including dividends, from these funds, less (b) impairment with respect to these funds, if necessary, less (c) equity method earnings (or losses) recorded in accordance with GAAP,
|
b.
|
subtracting gains (or adding losses) on options held in the publicly traded permanent capital vehicles,
|
c.
|
subtracting unrealized gains (or adding unrealized losses) on derivatives, direct investments in publicly traded portfolio companies and in the publicly traded permanent capital vehicles,
|
(iii)
|
subtracting management fee income recorded in accordance with GAAP in connection with the receipt of options from the publicly traded permanent capital vehicles, if any,
|
(iv)
|
adding or subtracting the employee profit sharing portion of (a) incentive income described in (i) above to match the timing of the expense with the revenue, (b) unrealized gains (losses) related to foreign exchange derivative contracts used to economically hedge future estimated incentive income and (c) intrinsic clawback, if any, which represents incentive income previously received from a fund that would be clawed back if the fund were liquidated at the end of the period at its NAV,
|
(v)
|
adding back equity-based compensation expense (including grants to employees of tandem options in the publicly traded permanent capital vehicles, grants to employees of equity interests in Fortress Funds and portfolio company investments, RSUs (including the portion of related dividend and distribution equivalents recorded as compensation expense) and restricted shares),
|
(vi)
|
adding back the amortization of intangible assets and any impairment of goodwill or intangible assets recorded under GAAP,
|
(vii)
|
adding the income (or subtracting the loss) allocable to the interests in consolidated subsidiaries attributable to Fortress Operating Group units, and
|
(viii)
|
adding back income tax benefit or expense and any income or expense recorded in connection with the tax receivable agreement (see Note 5 to our condensed consolidated financial statements included herein).
|
|
Six Months Ended June 30,
|
|
2017 vs. 2016
|
|
Three Months Ended June 30,
|
|
2017 vs. 2016
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Management Fees
|
$
|
40,253
|
|
|
$
|
51,490
|
|
|
$
|
(11,237
|
)
|
|
$
|
20,085
|
|
|
$
|
25,732
|
|
|
$
|
(5,647
|
)
|
Incentive Income
|
1,000
|
|
|
—
|
|
|
1,000
|
|
|
1,000
|
|
|
—
|
|
|
1,000
|
|
||||||
Segment revenues — total
|
$
|
41,253
|
|
|
$
|
51,490
|
|
|
$
|
(10,237
|
)
|
|
$
|
21,085
|
|
|
$
|
25,732
|
|
|
$
|
(4,647
|
)
|
Pre-tax distributable earnings
|
$
|
25,577
|
|
|
$
|
30,721
|
|
|
$
|
(5,144
|
)
|
|
$
|
13,238
|
|
|
$
|
16,275
|
|
|
$
|
(3,037
|
)
|
|
Six Months Ended June 30,
|
|
2017 vs. 2016
|
|
Three Months Ended June 30,
|
|
2017 vs. 2016
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Management Fees
|
$
|
61,165
|
|
|
$
|
54,430
|
|
|
$
|
6,735
|
|
|
$
|
30,965
|
|
|
$
|
27,128
|
|
|
$
|
3,837
|
|
Incentive Income
|
64,095
|
|
|
15,920
|
|
|
48,175
|
|
|
48,248
|
|
|
13,720
|
|
|
34,528
|
|
||||||
Segment revenues — total
|
$
|
125,260
|
|
|
$
|
70,350
|
|
|
$
|
54,910
|
|
|
$
|
79,213
|
|
|
$
|
40,848
|
|
|
$
|
38,365
|
|
Pre-tax distributable earnings
|
$
|
63,993
|
|
|
$
|
26,886
|
|
|
$
|
37,107
|
|
|
$
|
44,517
|
|
|
$
|
17,736
|
|
|
$
|
26,781
|
|
|
Six Months Ended June 30,
|
|
2017 vs. 2016
|
|
Three Months Ended June 30,
|
|
2017 vs. 2016
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Management Fees
|
$
|
75,072
|
|
|
$
|
74,472
|
|
|
$
|
600
|
|
|
$
|
37,613
|
|
|
$
|
37,373
|
|
|
$
|
240
|
|
Incentive Income
|
46,686
|
|
|
39,759
|
|
|
6,927
|
|
|
14,768
|
|
|
32,563
|
|
|
(17,795
|
)
|
||||||
Segment revenues — total
|
$
|
121,758
|
|
|
$
|
114,231
|
|
|
$
|
7,527
|
|
|
$
|
52,381
|
|
|
69,936
|
|
|
$
|
(17,555
|
)
|
|
Pre-tax distributable earnings
|
$
|
45,803
|
|
|
$
|
40,443
|
|
|
$
|
5,360
|
|
|
$
|
17,860
|
|
|
$
|
26,181
|
|
|
$
|
(8,321
|
)
|
|
Six Months Ended June 30,
|
|
2017 vs. 2016
|
|
Three Months Ended June 30,
|
|
2017 vs. 2016
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
Segment Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Management Fees
|
$
|
60,194
|
|
|
$
|
61,660
|
|
|
$
|
(1,466
|
)
|
|
$
|
30,399
|
|
|
$
|
30,818
|
|
|
$
|
(419
|
)
|
Incentive Income
|
74,862
|
|
|
138,251
|
|
|
(63,389
|
)
|
|
19,928
|
|
|
85,458
|
|
|
(65,530
|
)
|
||||||
Segment revenues — total
|
$
|
135,056
|
|
|
$
|
199,911
|
|
|
$
|
(64,855
|
)
|
|
$
|
50,327
|
|
|
$
|
116,276
|
|
|
$
|
(65,949
|
)
|
Pre-tax distributable earnings
|
$
|
35,279
|
|
|
$
|
75,386
|
|
|
$
|
(40,107
|
)
|
|
$
|
7,781
|
|
|
$
|
47,274
|
|
|
$
|
(39,493
|
)
|
|
Six Months Ended June 30,
|
|
2017 vs. 2016
|
|
Three Months Ended June 30,
|
|
2017 vs. 2016
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
Segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Management Fees
|
$
|
639
|
|
|
$
|
12,100
|
|
|
$
|
(11,461
|
)
|
|
$
|
322
|
|
|
$
|
5,464
|
|
|
$
|
(5,142
|
)
|
Incentive Income
|
50
|
|
|
994
|
|
|
(944
|
)
|
|
50
|
|
|
(477
|
)
|
|
527
|
|
||||||
Segment revenues — total
|
$
|
689
|
|
|
$
|
13,094
|
|
|
$
|
(12,405
|
)
|
|
$
|
372
|
|
|
$
|
4,987
|
|
|
$
|
(4,615
|
)
|
Pre-tax distributable earnings (loss)
|
$
|
13,554
|
|
|
$
|
(3,987
|
)
|
|
$
|
17,541
|
|
|
$
|
5,551
|
|
|
$
|
(5,433
|
)
|
|
$
|
10,984
|
|
|
Six Months Ended June 30,
|
|
2017 vs. 2016
|
|
Three Months Ended June 30,
|
|
2017 vs. 2016
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
Segment Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Management Fees
|
$
|
29,478
|
|
|
$
|
27,945
|
|
|
$
|
1,533
|
|
|
$
|
14,882
|
|
|
$
|
14,357
|
|
|
$
|
525
|
|
Incentive Income
|
582
|
|
|
64
|
|
|
518
|
|
|
228
|
|
|
64
|
|
|
164
|
|
||||||
Segment revenues — total
|
$
|
30,060
|
|
|
$
|
28,009
|
|
|
$
|
2,051
|
|
|
$
|
15,110
|
|
|
$
|
14,421
|
|
|
$
|
689
|
|
Pre-tax distributable earnings (loss)
|
$
|
1,198
|
|
|
$
|
2,884
|
|
|
$
|
(1,686
|
)
|
|
$
|
(100
|
)
|
|
$
|
2,109
|
|
|
$
|
(2,209
|
)
|
|
Six Months Ended June 30,
|
|
2017 vs. 2016
|
|
Three Months Ended June 30,
|
|
2017 vs. 2016
|
||||||||||||||||
|
2017
|
|
2016
|
|
$
|
|
2017
|
|
2016
|
|
$
|
||||||||||||
Pre-tax distributable loss
|
$
|
(25,195
|
)
|
|
$
|
(7,237
|
)
|
|
$
|
(17,958
|
)
|
|
$
|
(2,900
|
)
|
|
$
|
(3,503
|
)
|
|
$
|
603
|
|
Fund
|
Fortress Share
of NAV (A) |
|
Fortress Segment
Cost Basis (B) |
|
Excess (C)
|
|
(Deficit) (C)
|
||||||||
Main Funds
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fund III and Fund III Coinvestment
|
$
|
5,019
|
|
|
$
|
—
|
|
|
5,019
|
|
|
$ N/A
|
|
||
Fund IV and Fund IV Coinvestment
|
72,834
|
|
|
21,719
|
|
|
51,115
|
|
|
N/A
|
|
||||
Fund V and Fund V Coinvestment
|
143,514
|
|
|
4
|
|
|
143,510
|
|
|
N/A
|
|
||||
Long Dated Value Funds
|
10,778
|
|
|
239
|
|
|
10,539
|
|
|
N/A
|
|
||||
Real Assets Fund
|
753
|
|
|
—
|
|
|
753
|
|
|
N/A
|
|
||||
Credit Opportunities Funds
|
118,130
|
|
|
60,272
|
|
|
57,858
|
|
|
N/A
|
|
||||
Asia Funds (Japan Opportunity Funds and Global Opportunities Funds)
|
34,172
|
|
|
16,608
|
|
|
17,564
|
|
|
—
|
|
||||
Real Estate Opportunities Funds
|
14,687
|
|
|
10,055
|
|
|
4,632
|
|
|
N/A
|
|
||||
Secured Lending Fund I
|
137
|
|
|
134
|
|
|
3
|
|
|
N/A
|
|
||||
MSR Opportunities Funds
|
2,125
|
|
|
1,560
|
|
|
565
|
|
|
N/A
|
|
||||
Italian NPL Opportunities Fund
|
4,528
|
|
|
2,382
|
|
|
2,146
|
|
|
N/A
|
|
||||
Other Funds (combined)
|
|
|
|
|
|
|
|
|
|
||||||
Private investment #1
|
251,719
|
|
|
207,348
|
|
|
44,371
|
|
|
N/A
|
|
||||
Private investment #2
|
39,333
|
|
|
553
|
|
|
38,780
|
|
|
N/A
|
|
||||
Permanent capital vehicles
|
|
|
|
|
|
|
|
|
|
|
|
||||
Eurocastle (EURONEXT: ECT)
|
2,392
|
|
|
78
|
|
|
2,314
|
|
|
N/A
|
|
||||
Drive Shack (NYSE: DS)
|
544
|
|
|
60
|
|
|
484
|
|
|
N/A
|
|
||||
New Residential (NYSE: NRZ)
|
8,069
|
|
|
413
|
|
|
7,656
|
|
|
N/A
|
|
||||
New Media (NYSE: NEWM)
|
1,009
|
|
|
54
|
|
|
955
|
|
|
N/A
|
|
||||
New Senior (NYSE: SNR)
|
1,737
|
|
|
229
|
|
|
1,508
|
|
|
N/A
|
|
||||
FTAI (NYSE: FTAI) (D)
|
6,447
|
|
|
6,283
|
|
|
164
|
|
|
N/A
|
|
||||
Other
|
|
|
|
|
|
|
|
|
|
|
|
||||
Hedge fund sidepocket investments
|
2,801
|
|
|
1,858
|
|
|
1,063
|
|
|
(120
|
)
|
||||
Direct investments - Other
|
89,274
|
|
|
23,791
|
|
|
65,530
|
|
|
(47
|
)
|
||||
Total
|
$
|
810,002
|
|
|
$
|
353,640
|
|
|
$
|
456,529
|
|
|
$
|
(167
|
)
|
(A)
|
Represents the net asset value ("NAV") of Fortress's investment in each fund. This is generally equal to its GAAP and segment carrying value.
|
(B)
|
Represents Fortress's cost basis in each investment for segment reporting purposes, which is net of any prior impairments recorded for distributable earnings.
|
(C)
|
Represents the difference between NAV and segment cost basis. If negative (a deficit), this represents potential future impairment. If positive (an excess), this represents unrealized gains which, if realized, will increase future distributable earnings.
|
(D)
|
All of the capital of WWTAI was contributed to FTAI which completed its initial public offering ("IPO") in May 2015. Excludes the FTAI shares received at IPO as incentive income, with a fair value of $5.5 million as of
June 30, 2017
.
|
|
Outstanding Commitment
|
||
Private Equity Funds
|
|
||
Fund III Coinvestment
|
$
|
2
|
|
Fund IV
|
4,053
|
|
|
Fund IV Coinvestment
|
3
|
|
|
Fund V
|
6,143
|
|
|
Fund V Coinvestment
|
2
|
|
|
FHIF (Holiday)
|
8,089
|
|
|
FECI (Florida East Coast Railway/Florida East Coast Industries)
|
1,551
|
|
|
MSR Opportunities Fund I A
|
5
|
|
|
MSR Opportunities Fund I B
|
5
|
|
|
MSR Opportunities Fund II A
|
274
|
|
|
MSR Opportunities Fund II B
|
2
|
|
|
MSR Opportunities MA I
|
66
|
|
|
|
|
||
Private Equity Funds in Investment or Commitment Period
|
|
||
Italian NPL Opportunities Fund
|
6,914
|
|
|
|
|
|
|
Credit PE Funds
|
|
|
|
Credit Opportunities Fund
|
4,379
|
|
|
Credit Opportunities Fund II
|
1,918
|
|
|
Credit Opportunities Fund III
|
3,818
|
|
|
FCO Managed Accounts
|
11,688
|
|
|
Long Dated Value Fund I
|
1,960
|
|
|
Long Dated Value Fund II
|
3,140
|
|
|
Long Dated Value Fund III
|
265
|
|
|
LDVF Patent Fund
|
64
|
|
|
Real Assets Fund
|
11,068
|
|
|
Japan Opportunity Fund
|
4,667
|
|
|
Japan Opportunity Fund II
|
19,152
|
|
|
Global Opportunities Fund
|
699
|
|
|
Real Estate Opportunities Fund
|
618
|
|
|
Real Estate Opportunities REOC Fund
|
58
|
|
|
CFT Co-invest Fund
|
220
|
|
|
|
|
||
Credit PE Funds in Investment or Commitment Period
|
|
||
FCO Managed Accounts
|
27,224
|
|
|
Credit Opportunities Fund IV
|
3,772
|
|
|
Life Settlements Fund
|
51
|
|
|
Life Settlements Fund MA
|
33
|
|
|
Real Estate Opportunities Fund II
|
8,260
|
|
|
Japan Opportunity Fund III
|
6,803
|
|
|
Global Opportunities Fund II
|
2,749
|
|
|
Secured Lending Fund I
|
366
|
|
|
FJOF3 Residential Coinvestment Fund
|
7,870
|
|
|
|
|
||
Credit Hedge Fund
|
|
||
Credit Asset-Based Income Fund
|
21,345
|
|
|
|
|
||
Other
|
586
|
|
|
Total
|
$
|
169,882
|
|
July 1, 2017 to December 31, 2017
|
$
|
9,874
|
|
2018
|
27,383
|
|
|
2019
|
27,082
|
|
|
2020
|
26,131
|
|
|
2021
|
25,070
|
|
|
2022
|
23,356
|
|
|
Thereafter
|
228,516
|
|
|
Total
|
$
|
367,412
|
|
|
|
Face Amount and Carrying Value
|
|
Contractual
|
|
Final
|
|
June 30, 2017
|
||||||||
|
|
June 30,
|
|
December 31,
|
|
Interest
|
|
Stated
|
|
Amount
|
||||||
Debt Obligation
|
|
2017
|
|
2016
|
|
Rate
|
|
Maturity
|
|
Available for Draws
|
||||||
Revolving credit agreement (A)(B)
|
|
$
|
105,000
|
|
|
$
|
105,000
|
|
|
LIBOR + 2.00% (C)
|
|
Jan 2021
|
|
$
|
168,091
|
|
Promissory note (D)
|
|
77,838
|
|
|
77,838
|
|
|
5.00%
|
|
Nov 2017
|
|
N/A
|
|
|||
Total
|
|
$
|
182,838
|
|
|
$
|
182,838
|
|
|
|
|
|
|
|
(A)
|
The 2016 Credit Agreement is not collateralized by the assets of Fortress.
|
(B)
|
The
$275.0 million
revolving debt facility includes a
$15.0 million
letter of credit subfacility of which
$1.9 million
was utilized as of
June 30, 2017
.
|
(C)
|
Subject to unused commitment fees of
0.30%
per annum.
|
(D)
|
Issued to a former Principal in exchange for his Fortress Operating Group units and Class B shares in Fortress.
|
•
|
Permit AUM (as defined as Management Fee Earning Assets in the 2016 Credit Agreement) to be less than
$30.0 billion
as of the end of any fiscal quarter;
|
•
|
Permit the Consolidated Leverage Ratio (a measure of Adjusted Net Funded Indebtedness compared to Consolidated EBITDA, each such term as defined in the 2016 Credit Agreement) to be greater than
2.50
to 1.0 as of the end of any fiscal quarter for the four-quarter period ending on such date; or
|
•
|
Permit the Consolidated Interest Coverage Ratio (a measure of Consolidated EBITDA compared to Consolidated Interest Charges, each such term as defined in the 2016 Credit Agreement) to be less than
4.00
to 1.0 as of the end of any fiscal quarter for the four-quarter period ending on such date.
|
(A)
|
Impacted by capital raised in funds, redemptions from funds, and valuations of fund investments. The AUM presented here is based on the definition of Management Fee Earning Assets contained in the 2016 Credit Agreement.
|
(B)
|
The Consolidated Leverage Ratio is equal to Adjusted Net Funded Indebtedness, as defined, divided by the trailing four quarters' Consolidated EBITDA, as defined. The Consolidated Interest Coverage Ratio is equal to the quotient of (A) the trailing four quarters' Consolidated EBITDA, as defined, divided by (B) the trailing four quarters' interest charges as defined in the 2016 Credit Agreement. Adjusted Net Funded Indebtedness and Consolidated EBITDA are computed as shown below (in millions). Consolidated EBITDA, as defined, is impacted by the same factors as distributable earnings, except Consolidated EBITDA is not impacted by changes in clawback reserves (except when paid) or gains and losses, including impairment, on investments.
|
|
June 30, 2017
|
||
|
(in millions)
|
||
Outstanding debt
|
$
|
182.8
|
|
Plus: Outstanding letters of credit
|
1.9
|
|
|
Less: Cash (up to $50 million)
|
—
|
|
|
Adjusted Net Funded Indebtedness
|
$
|
184.7
|
|
|
Twelve Months Ended
|
||
|
June 30, 2017
|
||
|
(in millions)
|
||
Fortress Investment Group LLC net income
|
$
|
248.2
|
|
Depreciation and amortization, interest expense and income taxes
|
63.8
|
|
|
Extraordinary or non-recurring gains and losses
|
22.2
|
|
|
Incentive Income Adjustment
|
38.8
|
|
|
Other Income Adjustment
|
(56.6
|
)
|
|
Compensation expenses recorded in connection with the assignment of certain publicly traded permanent capital vehicle Options and Stock Based Compensation
|
43.3
|
|
|
Non-controlling interest and tax receivable agreement adjustments
|
4.7
|
|
|
(Income) loss of excluded entities (as defined in the 2016 Credit Agreement)
|
0.1
|
|
|
Consolidated EBITDA
|
$
|
364.5
|
|
Interest charges
|
$
|
8.8
|
|
|
Private
Equity Funds |
|
Credit
Hedge Funds |
|
Credit
PE Funds |
|
Liquid Hedge Funds (B)
|
|
Total
Fund Holdings |
|||||
Basis for Determining Fair Value
|
|
|
|
|
||||||||||
1. Quoted market prices
|
0
|
%
|
|
1
|
%
|
|
5
|
%
|
|
0
|
%
|
|
2
|
%
|
2. Other observable market parameters
|
30
|
%
|
|
6
|
%
|
|
6
|
%
|
|
0
|
%
|
|
13
|
%
|
3. Significant unobservable market parameters (A)
|
70
|
%
|
|
93
|
%
|
|
89
|
%
|
|
100
|
%
|
|
85
|
%
|
Total
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
(A)
|
A substantial portion of our funds' level 3 investment valuations are based on third party pricing services, broker quotes, or third party fund manager statements, in addition to internal models. In particular, approximately 95% and 37% of our credit hedge funds' and credit PE funds', respectively, level 3 valuations were based on such sources. Approximately 4% of the investments included in level 3 for the credit hedge funds are valued using NAV as a practical expedient.
|
(B)
|
The level 3 investments in the liquid hedge funds segment are primarily related to the illiquid SPV and sidepocket investments within the Fortress Partners Funds and Drawbridge Global Macro Funds. Liquid hedge funds excludes the Affiliated Manager.
|
|
Private
Equity Funds
|
|
Credit
Hedge Funds
|
|
Credit PE Funds
|
|
Liquid Hedge Funds
|
Management fees, per annum on a prospective basis
|
$1.1 million or
($2.4 million) (A) |
|
$16.4 million or
($16.4 million) |
|
$0.1 million or
($1.4 million) (A) |
|
less than $0.1 million or
less than ($0.1 million) |
Incentive income
|
N/A (B)
|
|
N/A (C)
|
|
N/A (B)
|
|
N/A (C)
|
Earnings from equity method investees
|
$36.4 million or
($36.4 million) |
|
$6.5 million or
($6.5 million) |
|
$14.7 million or
($14.7 million) |
|
$0.2 million or
($0.2 million) |
(A)
|
Private equity fund and credit PE fund management fees would be generally unchanged as, for investments in non-publicly traded securities, they are generally not based on the NAV of the funds, but rather on the amount of capital invested in the funds. However, if the value of a portfolio investment of certain private equity funds and credit PE funds is reduced below its invested capital, there would be a reduction in management fees.
As of June 30, 2017
, $1.1 billion of such portfolio investments valued at level 3 were carried at or below their invested capital. Management fees are generally calculated as of certain reset dates. The amounts disclosed show what the estimated effects would be to management fees over the next year assuming
June 30, 2017
is the current reset date.
|
(B)
|
Private equity fund and credit PE fund incentive income would be unchanged as it is not recognized until received and all contingencies are resolved. Furthermore, incentive income would be based on the actual price realized in a transaction, not based on a valuation.
|
(C)
|
Hedge fund incentive income would be unchanged as it is not recognized until all contingencies are resolved in the fourth quarter (and the Value Recovery Funds, Mount Kellett Funds and JP Funds generally do not pay any current incentive income). Incentive income is generally not charged on amounts invested by liquid hedge funds in funds managed by external managers.
|
2013
|
$
|
90.7
|
|
2014
|
$
|
150.9
|
|
2015
|
$
|
124.7
|
|
2016: Estimated
|
$
|
150.3
|
|
2017: Estimated
|
$
|
198.2
|
|
2018 - 2025: Average Required
|
$
|
68.7
|
|
•
|
the determination of the grant date;
|
•
|
the discount related to RSUs which do not entitle the recipients to dividend equivalents prior to the delivery of Class A shares. This discount was based on the estimated present value of dividends to be paid during the service period, which in turn was based on an estimated initial dividend rate, an estimated dividend growth rate and a risk-free discount rate of like term.
|
•
|
the investment process of our private equity funds involves a detailed analysis of potential acquisitions, and asset management teams assigned to oversee the strategic development, financing and capital deployment decisions of each portfolio investment;
|
•
|
our credit hedge funds, credit PE funds and publicly traded permanent capital vehicles perform credit and cash-flow analysis of borrowers, tenants and credit-based assets, and have asset management teams that monitor covenant compliance by, and relevant financial data of, borrowers, tenants and other obligors, asset pool performance statistics, tracking of cash payments relating to investments, and ongoing analysis of the credit status of investments; and
|
•
|
our liquid hedge funds continuously monitor a variety of markets for attractive trading opportunities, applying various risk management techniques to analyze risk related to specific assets or portfolios, as well as fund-wide risks.
|
Assets:
|
|
||
Investments
|
$
|
849,660
|
|
Investments in options
|
65,494
|
|
•
|
For the private equity funds and certain credit PE funds, management fees are charged on committed capital during the investment period of a new fund, and then generally on invested capital after the investment or commitment period, with the exception of private equity funds formed after March 2006. For private equity funds formed after March 2006 that
|
•
|
For the permanent capital vehicles, management fees are generally calculated based on the contributed capital or book equity (as defined) or on revenues for the senior living property management business.
|
•
|
For hedge funds, other than the Value Recovery Funds, management fees are based on their NAV, which in turn is dependent on the estimated fair values of their investments, and on the non-investment assets and liabilities of the funds. For the Value Recovery Funds, management fees are based on realizations, which are not dependent on current estimated fair value.
|
•
|
Incentive income from our private equity funds and credit PE funds is not recorded as revenue but instead is deferred under GAAP until the related clawback contingency is resolved. Deferred incentive income, which is subject to contingencies, will be recognized as revenue to the extent it is received and all the associated contingencies are resolved. A change in the fair value of investments held by all of the private equity and credit PE funds would not impact incentive income under GAAP as it is not recognized until received and all contingencies are resolved. However, a 10% increase or decrease in the fair values of investments held by all of the private equity funds and credit PE funds where incentive income is subject to contingencies at
June 30, 2017
would increase or decrease undistributed incentive income by $302.8 million or $(266.5) million, respectively; however, this would have no effect on our current reported financial condition or results of operations.
|
•
|
Incentive income from the publicly traded permanent capital vehicles is generally not impacted by changes in the fair values of their investments, except to the extent they represent impairment, since these changes generally do not impact the measure of current operating results in excess of specified returns to the company's shareholders upon which the incentive income is calculated. Generally, operating results for purposes of computing incentive income excludes unrealized changes in the values of the publicly traded permanent capital vehicles' investments (primarily real estate, loans, securities and other financial instruments), except for certain items (for example, the unrealized gain or loss on non-hedge derivatives).
|
•
|
Incentive income from our hedge funds is directly impacted by changes in the fair value of their investments. Incentive income from certain of our hedge funds is earned based on achieving annual performance criteria. For certain hedge funds, a 10% decrease in the NAV of the funds on
June 30, 2017
would have resulted in a loss to investors for the quarter. In future periods, this loss could create, or cause a fund to fall further below, a "high water mark" (minimum future return to recover the loss to the investors) for our funds' performance which would need to be achieved prior to any incentive income being earned by us. The Value Recovery Funds only pay incentive income if aggregate distributions exceed an agreed threshold and, therefore, this potential incentive income is not directly impacted by changes in fair value.
|
|
10% Positive Change
|
||||||||||||||||||||
|
GAAP Revenues
|
|
Segment Revenues (A)
|
||||||||||||||||||
|
Management
Fees (B) |
|
Incentive
Income |
(D)
|
Earnings from
Equity Method Investees |
|
Management
Fees (B) |
|
Incentive
Income |
(D)
|
Investment
Income (F) |
||||||||||
Private Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funds (C)
|
$
|
4.4
|
|
|
$ N/A
|
|
$
|
52.0
|
|
|
$
|
4.4
|
|
|
$ N/A
|
|
|
$ N/A
|
|
||
Permanent capital vehicles (E)
|
0.8
|
|
|
N/A
|
|
N/A
|
|
|
0.8
|
|
|
—
|
|
|
N/A
|
|
|||||
Credit
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Hedge Funds
|
12.9
|
|
|
N/A
|
|
5.0
|
|
|
12.9
|
|
|
93.5
|
|
|
5.1
|
|
|||||
PE Funds
|
0.6
|
|
|
N/A
|
|
18.2
|
|
|
0.6
|
|
|
N/A
|
|
|
N/A
|
|
|||||
Liquid Hedge Funds
|
—
|
|
|
N/A
|
|
0.2
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|||||
Total
|
$
|
18.7
|
|
|
$ N/A
|
|
$
|
75.4
|
|
|
$
|
18.7
|
|
|
$
|
93.5
|
|
|
$
|
5.1
|
|
|
10% Negative Change
|
|
||||||||||||||||||||
|
GAAP Revenues
|
|
Segment Revenues (A)
|
|
||||||||||||||||||
|
Management
Fees (B) |
|
Incentive
Income |
(D)
|
Earnings from
Equity Method Investees |
|
Management
Fees (B) |
|
Incentive
Income |
(D)
|
Investment
Income (F) |
|||||||||||
Private Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Funds (C)
|
$
|
(5.6
|
)
|
|
$ N/A
|
|
$
|
(52.0
|
)
|
|
$
|
(5.6
|
)
|
|
$ N/A
|
|
|
$ N/A
|
|
|||
Permanent capital vehicles (E)
|
(0.8
|
)
|
|
N/A
|
|
N/A
|
|
|
(0.8
|
)
|
|
—
|
|
|
N/A
|
|
||||||
Credit
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Hedge Funds
|
(12.9
|
)
|
|
N/A
|
|
(5.0
|
)
|
|
(12.9
|
)
|
|
(40.0
|
)
|
|
(5.1
|
)
|
||||||
PE Funds
|
(1.9
|
)
|
|
N/A
|
|
(18.2
|
)
|
|
(1.9
|
)
|
|
N/A
|
|
|
N/A
|
|
||||||
Liquid Hedge Funds
|
—
|
|
|
N/A
|
|
(0.2
|
)
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
||||||
Total
|
$
|
(21.2
|
)
|
|
N/A
|
|
$
|
(75.4
|
)
|
|
$
|
(21.2
|
)
|
|
$
|
(40.0
|
)
|
|
$
|
(5.1
|
)
|
(A)
|
See "Management's Discussion and Analysis of Financial Condition and Results of Operations – Segment Analysis" for a discussion of the differences between GAAP and segment basis revenues.
|
(B)
|
Changes in management fees represent an annual change for the one year period following the measurement date assuming there is no change to the investments held by the funds during that period. For private equity funds and credit PE funds, it assumes that the management fees reset as of the reporting date. Private equity fund and credit PE fund management fees would be generally unchanged as, for investments in non-publicly traded securities, they are not based on the value of the funds, but rather on the amount of capital invested in the funds. However, if the NAV of a portfolio company of certain private equity funds and credit PE funds is reduced below its invested capital, there would be a reduction in management fees. As of the reporting date, $1.9 billion of such private equity fund or credit PE fund portfolio companies were carried at or below their invested capital.
|
(C)
|
The private equity Fortress Funds held concentrated positions in certain industries as of
June 30, 2017
, as illustrated in the following table:
|
|
Percentage of
|
|
|
Investments Based on
|
|
Industry
|
Fair Value
|
|
Transportation and Infrastructure
|
39
|
%
|
Financial Services and Assets
|
38
|
%
|
Senior Living
|
11
|
%
|
Real Estate
|
7
|
%
|
Other
|
5
|
%
|
|
100
|
%
|
(D)
|
For GAAP Revenues, incentive income for private equity funds and credit PE funds would be unchanged as it is not recognized until received and all contingencies are resolved and for liquid hedge funds incentive income is based on realizations. Furthermore, incentive income would be based on the actual price realized in a transaction, not based on a valuation. Credit hedge fund incentive income would be unchanged as it is not recognized until all contingencies are resolved in the fourth quarter (and the Value Recovery Funds, Mount Kellett Funds and JP Funds generally do not pay any current incentive income). Incentive income is generally not charged on amounts invested by liquid hedge funds in funds managed by external managers.
|
(E)
|
Our investments in the common shares of the publicly traded permanent capital vehicles are held at fair value, based on the market value of the shares we own. Gains (losses) on our shares in the publicly traded permanent capital vehicles and options granted to us by certain of the publicly traded permanent capital vehicles are affected by movements in the equity price of the shares. A 10% increase (decrease) in the share price would increase (decrease) unrealized gains (losses) by $31.4 million or $(25.8) million, respectively, and compensation and benefits expense would increase by $4.3 million or decrease by $(3.3) million, respectively. Furthermore, management fees and incentive income for certain of the publicly traded permanent capital vehicles are generally not directly impacted by changes in the fair value of their investments (unless the changes are deemed to be impairment, which could impact incentive income).
|
(F)
|
For segment revenues, investment income for private equity funds, permanent capital vehicles, credit PE funds and hedge fund sidepocket investments would not be impacted as unrealized changes are not recorded through distributable earnings.
|
•
|
oversight and regulation of systemic market risk (including the power to liquidate certain institutions);
|
•
|
regulation by the Federal Reserve of non-bank institutions;
|
•
|
prohibitions on insured depositary institutions and their affiliates from conducting proprietary trading and investing in private equity funds and hedge funds;
|
•
|
new registration, recordkeeping and reporting requirements for private fund investment advisers;
|
•
|
comprehensive regulation of the OTC derivatives markets;
|
•
|
minimum equity retention requirements for issuers of asset-backed securities;
|
•
|
the establishment of a bureau of consumer financial protection;
|
•
|
new requirements and higher liability standards on credit rating agencies;
|
•
|
increased disclosure of executive compensation, limitations on excessive incentive compensation and mandatory shareholder votes on executive compensation; and
|
•
|
additional risk retention requirements for originators of asset-backed securities.
|
•
|
investment performance;
|
•
|
identifying suitable investments;
|
•
|
investor perception of investment managers' drive, focus and alignment of interest;
|
•
|
terms of investment, including the level of fees and expenses charged for services;
|
•
|
actual or perceived financial condition, liquidity and stability;
|
•
|
the quality and mix of services provided to, and the duration of relationships with, investors; and
|
•
|
business reputation.
|
•
|
some of our funds may not perform as well as competitor funds or other available investment products;
|
•
|
the closing of our Fortress Macro Funds and related managed accounts and potential impact on investor perception;
|
•
|
changing decision making processes of investors, including concerns that we will allow a business to grow to the detriment of its performance or a preference to invest with an investment manager that is not publicly traded;
|
•
|
investors may reduce their investments with us or not make additional investments with us based upon dissatisfaction with our investment performance, market conditions, their available capital or their perception of the health of our business;
|
•
|
investors' liquidity and willingness to invest;
|
•
|
some of our competitors have greater capital, lower cost of capital, better access to financing, lower targeted returns or greater sector or investment strategy specific expertise than we do, which creates competitive disadvantages with respect to investment opportunities;
|
•
|
some of our competitors may have greater technical, marketing and other resources than we possess;
|
•
|
some of our competitors may perceive risk differently than we do, which could allow them either to outbid us for investments in particular sectors or, generally, to consider a wider variety of investments;
|
•
|
some of our competitors may agree to more restrictive terms or policies (such as those related to electoral donations or a different standard of care), which would allow them to compete for the capital being invested by entities wishing to impose such terms;
|
•
|
some of our competitors are corporate buyers and may be able to achieve synergistic cost savings in respect of an investment, which may provide them with a competitive advantage in bidding for an investment, particularly if conditions in the debt markets increase our financing costs or make debt financing generally unavailable or cost prohibitive; and
|
•
|
other industry participants continuously seek to recruit our investment professionals, particularly our top performers, away from us.
|
•
|
maintaining adequate accounting, financial, compliance, trading and other business controls,
|
•
|
implementing new or updated information, financial and disclosure systems and procedures, and
|
•
|
recruiting, training, managing and appropriately sizing our work force and other components of our business on a timely and cost-effective basis.
|
•
|
not exceed a total leverage ratio;
|
•
|
maintain a minimum AUM; and
|
•
|
maintain a minimum consolidated interest coverage ratio.
|
•
|
the historical performance of our funds should not be considered indicative of the future results that should be expected from such funds or from any future funds we may raise;
|
•
|
our funds' returns have benefited historically from investment opportunities and general market conditions that currently may not exist and may not repeat themselves, and there can be no assurance that our current or future funds will be able to avail themselves of profitable investment opportunities;
|
•
|
the performance of a number of our funds that is calculated on the basis of NAV of the funds' investments reflects unrealized gains that may never be realized;
|
•
|
several of our private equity portfolio companies have become public companies and have experienced significant subsequent decreases in their public market value. There can be no assurance that we will be able to realize such investments at profitable sale prices, particularly if market conditions are weak or the market perceives that the companies will perform less well when a Fortress fund reduces its investment in them; and
|
•
|
Certain of the funds are newly established funds without any operating history or are managed by management companies or general partners who do not have a significant track record as an independent manager.
|
•
|
AUM to decrease, lowering management fees;
|
•
|
increases in costs associated with financial instruments;
|
•
|
adverse conditions for our portfolio companies or permanent capital vehicles (e.g., decreased revenues, liquidity pressures, increased difficulty in obtaining access to financing and complying with the terms of existing financings as well as increased financing costs);
|
•
|
lower investment returns, reducing incentive income or eliminating incentive income for a period of time;
|
•
|
reduced demand to purchase assets held by our funds, which would negatively affect the funds' ability to realize value from such assets;
|
•
|
material reductions in the value of our private equity fund investments in portfolio companies or the operating results of our permanent capital vehicles, which would reduce our ability to realize incentive income from these investments or vehicles;
|
•
|
difficulty raising additional capital;
|
•
|
investor redemptions, resulting in lower fees and potential increased difficulty in raising new capital; and
|
•
|
decreases in the carrying value of our investments in our funds.
|
•
|
10% indebtedness: any incurrence of indebtedness, in one transaction or a series of related transactions, by us or any of our subsidiaries in an amount in excess of approximately 10% of the then existing long-term indebtedness of us and our subsidiaries;
|
•
|
10% share issuance: any issuance by us, in any transaction or series of related transactions, of equity or equity-related securities that would represent, after such issuance, or upon conversion, exchange or exercise, as the case may be, at least 10% of the total combined voting power of our outstanding Class A and Class B shares other than (1) pursuant to transactions solely among us and our wholly owned subsidiaries, or (2) upon conversion of convertible securities or upon exercise of warrants or options, which convertible securities, warrants or options are either outstanding on the date of, or issued in compliance with, the shareholders agreement;
|
•
|
investment of $250 million or more: any equity or debt commitment or investment or series of related equity or debt commitments or investments in an entity or related group of entities in an amount equal to or greater than $250 million;
|
•
|
new business requiring investment in excess of $100 million: any entry by us or any of our controlled affiliates into a new line of business that does not involve investment management and that requires an investment in excess of $100 million;
|
•
|
the adoption of a shareholder rights plan;
|
•
|
any appointment of a chief executive officer or co-chief executive officer; or
|
•
|
the termination without cause of the employment of a principal with us or any of our material subsidiaries.
|
•
|
failure of the proposed Merger to close in accordance with the terms of the Merger Agreement;
|
•
|
variations in our quarterly operating results or dividends, or a reversal of our recent history of paying quarterly dividends;
|
•
|
failure to meet analysts' earnings estimates;
|
•
|
sales by the Company, key executives or other shareholders of a significant amount of our equity securities, including sales to cover withholding taxes with respect to equity-based compensation;
|
•
|
difficulty in complying with the provisions in our credit agreement such as financial covenants;
|
•
|
publication of research reports or press reports about us, our investments or the investment management industry or the failure of securities analysts to cover our Class A shares;
|
•
|
additions or departures of our principals, and other key management personnel or lack of certainty about our principals' employment agreements, whose term ends in January 2022;
|
•
|
closure of funds, including the Fortress Macro Funds and related managed accounts;
|
•
|
adverse market reaction to any indebtedness we may incur or securities we may issue in the future;
|
•
|
actions by shareholders;
|
•
|
changes in market valuations and performance or share price of other alternative asset managers;
|
•
|
speculation in the press or investment community;
|
•
|
changes or proposed changes in laws or regulations or differing interpretations thereof affecting our business or enforcement of these laws and regulations, or announcements relating to these matters;
|
•
|
litigation or governmental investigations or regulatory activities;
|
•
|
poor performance or other complications affecting our funds or current or proposed investments;
|
•
|
adverse publicity about the asset management industry generally, our specific funds or investments, or individual scandals, specifically;
|
•
|
a breach of our computer systems, software or networks, or misappropriation of our proprietary information;
|
•
|
general market and economic conditions; and
|
•
|
dilution resulting from the issuance of equity-based compensation to employees.
|
•
|
our actual results of operations and financial condition;
|
•
|
restrictions imposed by our operating agreement or applicable law;
|
•
|
restrictions imposed by our credit agreements;
|
•
|
reinvestment of our capital;
|
•
|
the timing of the investment of our capital;
|
•
|
the amount of cash that is generated by our investments or to fund liquidity needs;
|
•
|
levels of operating and other expenses;
|
•
|
contingent liabilities; or
|
•
|
factors that our board of directors deems relevant.
|
2.1
|
|
|
Agreement and Plan of Merger, dated February 14, 2017, by and among SB Foundation Holdings LP, Foundation Acquisition LLC, and Fortress Investment Group LLC (incorporated by reference to Exhibit 2.1 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
2.2
|
|
|
Amendment No. 1 to the Agreement and Plan of Merger, dated July 7, 2017, by and among SB Foundation Holdings LP, Foundation Acquisition LLC and Fortress Investment Group LLC (incorporated by reference to Exhibit 2.3 to the Registrant's Current Report on Form 8-K, dated July 7, 2017).
|
|
|
|
|
2.3
|
|
|
Founders Agreement, dated February 14, 2017, by and among SB Foundation Holdings LP, Fortress Investment Group LLC, FIG Corp., FIG Asset Co. LLC, Randal Nardone, Wesley Edens and Peter Briger (incorporated by reference to Exhibit 2.2 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
2.4
|
|
|
Purchase and Sale Agreement, dated July 7, 2017, by and among Fortress Asset Management LLC, Fortress Asset Management GP LLC, Logan Circle Partners, L.P., Logan Circle Partners GP, LLC, FIG LLC (solely for purposes of Section 5.1(j), Section 5.11 and Article IX), and MetLife, Inc. (incorporated by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K, dated July 7, 2017).
|
|
|
|
|
3.1
|
|
|
Certificate of Formation of the Registrant (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 3.1).
|
|
|
|
|
3.2
|
|
|
Certificate of Amendment to Certificate of Formation of the Registrant (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 3.2).
|
|
|
|
|
3.3
|
|
|
Fourth Amended and Restated Limited Liability Company Agreement of the Registrant (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2009 filed with the SEC on August 10, 2009 (File No. 001-33294), Exhibit 3.3).
|
|
|
|
|
3.4
|
|
|
Amendment No. 1 to Fourth Amended and Restated Limited Liability Company Agreement of Fortress Investment Group LLC (incorporated by reference to Exhibit 3.1 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
4.1
|
|
|
Specimen Certificate evidencing the Registrant’s Class A shares (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 4.1).
|
|
|
|
|
4.2
|
|
|
Form of Shareholders Agreement, by and among the Registrant, Peter Briger, Wesley Edens, Randal Nardone, Robert Kauffman, and Michael Novogratz (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 4.2).
|
|
|
|
|
4.3
|
|
|
Amendment No. 1 to Shareholders Agreement (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 filed with the SEC on May 1, 2014 (File No. 001-33294), Exhibit 4.3).
|
|
|
|
|
10.1
|
|
|
Form of Agreement Among Principals, by and among Peter Briger, Wesley Edens, Randal Nardone, Robert Kauffman, and Michael Novogratz (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.1).
|
|
|
|
|
10.2
|
|
|
Amended and Restated Tax Receivable Agreement dated February 1, 2007, by and among FIG Corp., FIG Asset Co. LLC, the entities set forth on the signature pages thereto and each of the parties thereto identified as partners (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.3).
|
|
|
|
|
10.3
|
|
|
Certificate of Incorporation of FIG Corp. (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.13).
|
|
|
|
|
10.4
|
|
|
By-Laws of FIG Corp. (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.14).
|
|
|
|
|
10.5
|
|
|
Certificate of Formation of FIG Asset Co. LLC (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.15).
|
|
|
|
|
10.6
|
|
|
Operating Agreement of FIG Asset Co. LLC (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.16).
|
|
|
|
10.7
|
|
|
Amended and Restated Limited Partnership Agreement of Fortress Operating Entity I LP (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.17).
|
|
|
|
|
10.8
|
|
|
First Amendment to the Amended Restated Agreement of Limited Partnership of Fortress Operating Entity I LP (incorporated by reference to the Registrant's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on February 27, 2014 (File No. 001-33294), Exhibit 10.9).
|
|
|
|
|
10.9
|
|
|
Second Amendment to the Amended Restated Agreement of Limited Partnership of Fortress Operating Entity I LP (incorporated by reference to the Registrant's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on February 27, 2014 (File No. 001-33294), Exhibit 10.10).
|
|
|
|
|
10.10
|
|
|
Amended and Restated Agreement of Limited Partnership of Fortress Operating Entity II LP (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2012 filed with the SEC on August 2, 2012 (File No. 001-33294), Exhibit 10.9).
|
|
|
|
|
10.11
|
|
|
First Amendment to Amended and Restated Agreement of Limited Partnership of FOE II (New) LP (formerly known as Fortress Operating Entity II LP) (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2012 filed with the SEC on August 2, 2012 (File No. 001-33294), Exhibit 10.10).
|
|
|
|
|
10.12
|
|
|
Second Amendment to the Amended Restated Agreement of Limited Partnership of FOE II (New) LP (incorporated by reference to the Registrant's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on February 27, 2014 (File No. 001-33294), Exhibit 10.13).
|
|
|
|
|
10.13
|
|
|
Third Amendment to the Amended Restated Agreement of Limited Partnership of the FOE II (New) LP (incorporated by reference to the Registrant's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on February 27, 2014 (File No. 001-33294), Exhibit 10.14).
|
|
|
|
|
10.14
|
|
|
Amended and Restated Limited Partnership Agreement of Principal Holdings I LP (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.20).
|
|
|
|
|
10.15
|
|
|
First Amendment to the Amended and Restated Agreement of Limited Partnership of Principal Holdings I LP (incorporated by reference to the Registrant's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on February 27, 2014 (File No. 001-33294), Exhibit 10.16).
|
|
|
|
|
10.16
|
|
|
Second Amendment to the Amended and Restated Agreement of Limited Partnership of Principal Holdings I LP (incorporated by reference to the Registrant's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on February 27, 2014 (File No. 001-33294), Exhibit 10.17).
|
|
|
|
|
10.17
|
|
|
Third Amendment to the Amended Restated Agreement of Limited Partnership of Principal Holdings I LP (incorporated by reference to the Registrant's Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on February 27, 2014 (File No. 001-33294), Exhibit 10.18).
|
|
|
|
|
10.18
|
|
|
Employment Agreement by and between Daniel Bass and the Registrant (incorporated by reference to the Registrant's Registration Statement on Form S-1 (File No. 333-138514), Exhibit 10.24).
|
|
|
|
|
10.19
|
|
|
Employment Agreement by and between David Brooks and the Registrant (incorporated by reference to the Registrant's Annual Report on Form 10-K filed with the SEC on March 28, 2008 (File No. 001-33294), Exhibit 10.25).
|
|
|
|
|
10.20
|
|
|
Amended and Restated Fortress Investment Group LLC 2007 Omnibus Equity Incentive Plan (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2009 filed with the SEC on August 10, 2009 (File No. 001-33294), Exhibit 10.4).
|
|
|
|
|
10.21
|
|
|
Form of Indemnification Agreement, by and between Fortress Investment Group LLC and the executive officers and directors of the Registrant (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2009 filed with the SEC on August 10, 2009 (File No. 001-33294), Exhibit 10.6).
|
|
|
|
|
10.22
|
|
|
Employment, Non-Competition and Non-Solicitation Agreement of Peter L. Briger, Jr., dated August 4, 2011 (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 filed with the SEC on August 4, 2011 (File No. 001-33294), Exhibit 10.18).
|
|
|
|
|
10.23
|
|
|
Employment, Non-Competition and Non-Solicitation Agreement of Wesley R. Edens, dated August 4, 2011 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 filed with the SEC on August 4, 2011 (File No. 001-33294), Exhibit 10.19).
|
|
|
|
|
10.24
|
|
|
Employment, Non-Competition and Non-Solicitation Agreement of Randal A. Nardone, dated August 4, 2011 (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 filed with the SEC on August 4, 2011 (File No. 001-33294), Exhibit 10.21).
|
|
|
|
10.25
|
|
|
Employment, Non-Competition and Non-Solicitation Agreement of Michael E. Novogratz, dated August 4, 2011 (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 filed with the SEC on August 4, 2011 (File No. 001-33294), Exhibit 10.22).
|
|
|
|
|
10.26
|
|
|
Separation Agreement and Release Agreement dated November 24, 2015, by and between Michael E. Novogratz and FIG LLC (incorporated by reference to the Registrant's Annual Report on Form 10-K filed with the SEC on February 25, 2016 (File No. 001-33294), Exhibit 10.29).
|
|
|
|
|
10.27
|
|
|
Purchase Agreement dated November 24, 2015, by and among Fortress Operating Group Entity I LP, FOE II (New) LP, Principal Holdings I LP, Michael E. Novogratz and the trusts party thereto (incorporated by reference to the Registrant's Annual Report on Form 10-K filed with the SEC on February 25, 2016 (File No. 001-33294), Exhibit 10.30).
|
|
|
|
|
10.28
|
|
|
Credit Agreement, dated as of January 15, 2016, among FIG LLC, as borrower, certain subsidiaries and affiliates of the borrower, as guarantors, Bank of America, N.A., as administrative agent and letter of credit issuer, Citibank, N.A., as syndication agent, Industrial and Commercial Bank of China Ltd, New York Branch, as documentation agent, and the lenders party thereto (incorporated by reference to the Registrant's Annual Report on Form 10-K filed with the SEC on February 25, 2016 (File No. 001-33294), Exhibit 10.34).
|
|
|
|
|
10.29
|
|
|
Fortress Investment Group LLC 2016 Omnibus Equity Incentive Plan (incorporated by reference to the Registrant's Registration Statement on Form S-8 (File No. 333-211828), Exhibit 99.1).
|
|
|
|
|
10.30
|
|
|
Employment, Non-Competition and Non-Solicitation Agreement of Peter L. Briger, Jr., dated November 3, 2016 (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 filed with the SEC on November 3, 2016 (File No. 001-33294), Exhibit 10.30).
|
|
|
|
|
10.31
|
|
|
Employment, Non-Competition and Non-Solicitation Agreement of Wesley R. Edens, dated November 3, 2016 (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 filed with the SEC on November 3, 2016 (File No. 001-33294), Exhibit 10.31).
|
|
|
|
|
10.32
|
|
|
Employment, Non-Competition and Non-Solicitation Agreement of Randal A. Nardone, dated November 3, 2016 (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 filed with the SEC on November 3, 2016 (File No. 001-33294), Exhibit 10.32).
|
|
|
|
|
10.33
|
|
|
Amended and Restated Fortress Investment Group LLC Principal Compensation Plan, dated as of November 3, 2016 (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 filed with the SEC on November 3, 2016 (File No. 001-33294), Exhibit 10.33).
|
|
|
|
|
10.34
|
|
|
Second Amended and Restated Exchange Agreement among FIG Corp., FIG Asset Co, LLC, Peter L. Briger, Wesley R. Edens, Randal A. Nardone, Fortress Operating Entity I LP, FOE II (New) LP and Principal Holdings I LP (incorporated by reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 filed with the SEC on November 3, 2016 (File No. 001-33294), Exhibit 10.34).
|
|
|
|
|
10.38
|
|
|
Waiver Agreement, dated February 14, 2017, by and between FIG Corp., FIG Asset Co. LLC, Randal Nardone, Wesley Edens, Peter Briger and the other parties thereto (incorporated by reference to Exhibit 10.1 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
10.39
|
|
|
Amended and Restatement Employment, Non-Competition, and Non-Solicitation Agreement, dated February 14, 2017, by and between FIG and Randal Nardone (incorporated by reference to Exhibit 10.2 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
10.40
|
|
|
Amended and Restatement Employment, Non-Competition, and Non-Solicitation Agreement, dated February 14, 2017, by and between FIG and Wesley Edens (incorporated by reference to Exhibit 10.3 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
10.41
|
|
|
Amended and Restatement Employment, Non-Competition, and Non-Solicitation Agreement, dated February 14, 2017, by and between FIG and Peter Briger (incorporated by reference to Exhibit 10.4 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
10.42
|
|
|
Second Amended and Restated Fortress Investment Group LLC Principal Compensation Plan (incorporated by reference to Exhibit 10.5 to the Registrant's Form 8-K, dated February 15, 2017).
|
|
|
|
|
31.1
|
|
|
Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
31.2
|
|
|
Certification of Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
32.1
|
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
FORTRESS INVESTMENT GROUP LLC
|
||
|
|
||
|
|
||
|
|
August 3, 2017
|
|
|
|
|
|
|
|
By:
|
/s/ Randal A. Nardone
|
|
|
Randal A. Nardone
|
|
|
|
Chief Executive Officer and Director
|
By:
|
/s/ Daniel N. Bass
|
|
Daniel N. Bass
|
|
|
Chief Financial Officer
|
|
|
|
|
|
August 3, 2017
|
|
|
|
|
|
By:
|
/s/ John A. Konawalik
|
|
John A. Konawalik
|
|
|
Principal Accounting Officer
|
|
|
|
|
|
August 3, 2017
|
|