Attached files
file | filename |
---|---|
8-K/A - FORM 8-K/A - Blackstone Group Inc | d316183d8ka.htm |
EX-23.1 - CONSENT OF ERNST & YOUNG - Blackstone Group Inc | d316183dex231.htm |
EX-99.2 - UNAUDITED CONSOLIDATED BALANCE SHEET OF HARBOURMASTER CAPITAL (HOLDINGS) LIMITED - Blackstone Group Inc | d316183dex992.htm |
EX-99.3 - UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF FINANCIAL CONDITION - Blackstone Group Inc | d316183dex993.htm |
Exhibit 99.1
Harbourmaster Capital (Holdings) Limited
Consolidated Financial Statements
For the Year Ended 31 December 2010
1
REPORT OF INDEPENDENT AUDITORS
The Board of Directors and Shareholders of Harbourmaster Capital (Holdings) Limited
We have audited the accompanying consolidated balance sheet of Harbourmaster Capital (Holdings) Limited (the Company) as of December 31, 2010, and the related consolidated profit and loss account, consolidated reconciliation of shareholders funds and consolidated cash flow statement for the year then ended. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Companys internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
Accounting principles generally accepted in the United Kingdom require that financial statements be presented with comparative financial information. These consolidated financial statements have been prepared solely for the purpose of meeting the requirements of Rule 3-05 of Regulation S-X. Accordingly, no comparative financial information is presented.
In our opinion, except for the omission of comparative financial information as discussed in the preceding paragraph, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Harbourmaster Capital (Holdings) Limited as at 31 December 2010 and the consolidated results of its operations and its cash flow and its consolidated reconciliation of shareholders funds for the year then ended in conformity with accounting principles generally accepted in the United Kingdom.
Accounting principles generally accepted in the United Kingdom vary in certain significant respects from accounting principles generally accepted in the United States of America. Information relating to the nature of such differences is presented in note 23 to the consolidated financial statements.
/s/ Ernst & Young
Dublin, Ireland
20 March 2012
2
Harbourmaster Capital (Holdings) Limited
CONSOLIDATED BALANCE SHEET
As at 31 December 2010
Notes | 31 December |
|||||
FIXED ASSETS |
||||||
Investments |
4 | 7,349,819 | ||||
Tangible Fixed Assets |
15 | 262,066 | ||||
|
|
|||||
7,611,885 | ||||||
|
|
|||||
CURRENT ASSETS |
||||||
Trade Debtors |
7 | 3,954,039 | ||||
Other Debtors |
7 | 85,871 | ||||
Cash and Cash Equivalents |
20,203,446 | |||||
|
|
|||||
24,243,356 | ||||||
CREDITORS: amounts falling due within one year |
||||||
Creditors and Accruals |
8 | (2,743,322 | ) | |||
|
|
|||||
NET CURRENT ASSETS |
21,500,034 | |||||
|
|
|||||
TOTAL ASSETS LESS CURRENT LIABILITIES |
29,111,919 | |||||
CREDITORS: amounts falling due after one year |
||||||
Creditors and Accruals |
9 | (468,750 | ) | |||
|
|
|||||
TOTAL NET ASSETS |
28,643,169 | |||||
|
|
|||||
REPRESENTED BY: |
||||||
Share Capital |
10 | 223,840 | ||||
Share Based Payment Reserve |
18 | 1,466,923 | ||||
Capital Contribution |
76,002 | |||||
Profit and Loss Account |
26,876,404 | |||||
|
|
|||||
TOTAL EQUITY SHAREHOLDERS FUNDS |
28,643,169 | |||||
|
|
3
Harbourmaster Capital (Holdings) Limited
CONSOLIDATED PROFIT AND LOSS ACCOUNT
For the Year Ended 31 December 2010
Notes | Year Ended 31 December 2010 |
|||||
Operating Income |
3 | 72,967,008 | ||||
Operating Costs |
(8,675,717 | ) | ||||
|
|
|||||
Operating Profit |
64,291,291 | |||||
Write-Up (Down) on Financial Fixed Assets |
3,160,417 | |||||
|
|
|||||
Profit on Ordinary Activities before Interest |
67,451,708 | |||||
Interest Receivable and Similar Income |
146,823 | |||||
Interest Payable and Similar Charges |
(21,622 | ) | ||||
|
|
|||||
Profit on Ordinary Activities before Taxation |
67,576,909 | |||||
Taxation |
6 | (113,765 | ) | |||
|
|
|||||
Profit for the Financial Year |
67,463,144 | |||||
|
|
4
Harbourmaster Capital (Holdings) Limited
CONSOLIDATED CASH FLOW STATEMENT
As at 31 December 2010
Notes | Year Ended 31 December 2010 |
|||||||
Net Cash Inflow from Operating Activities before Taxation |
12 | 64,773,156 | ||||||
Taxation |
||||||||
Corporation Paid |
(142,639 | ) | ||||||
Corporation Tax Refund Received |
12,323 | |||||||
|
|
|||||||
Net Cash Inflow from Operating Activities |
64,642,840 | |||||||
|
|
|||||||
Cash Flows from Capital Expenditure and Investing Activities |
||||||||
Purchase of Tangible Fixed Assets |
(59,033 | ) | ||||||
Purchase of Financial Fixed Assets |
(5,570,000 | ) | ||||||
Sales of Financial Fixed Assets |
5,511,928 | |||||||
|
|
|||||||
(117,105 | ) | |||||||
|
|
|||||||
Cash Flows from Return on Investments and Servicing of Finance |
||||||||
Interest Income |
146,823 | |||||||
Interest Paid |
(22,300 | ) | ||||||
|
|
|||||||
124,523 | ||||||||
|
|
|||||||
Equity Dividends Paid |
(65,184,957 | ) | ||||||
|
|
|||||||
Cash Flows from Financing Activities |
||||||||
Repayment of Bank Loan |
13 | (625,000 | ) | |||||
Issue of Shares |
22,200 | |||||||
Redemption of Shares |
(817,287 | ) | ||||||
|
|
|||||||
(1,420,087 | ) | |||||||
|
|
|||||||
Net Increase in Cash |
13 | (1,954,786 | ) | |||||
Cash at the Beginning of the Year |
22,158,232 | |||||||
|
|
|||||||
Cash at the End of the Year |
13 | 20,203,446 | ||||||
|
|
5
Harbourmaster Capital (Holdings) Limited
CONSOLIDATED RECONCILIATION OF SHAREHOLDERS FUNDS
As at 31 December 2010
Issued |
Retained |
Share Based Reserve |
Capital |
Total |
||||||||||||||||
| | | | | ||||||||||||||||
As at 1 January 2010 |
201,640 | 25,415,505 | 1,262,559 | 76,002 | 26,955,706 | |||||||||||||||
Profit for the Year |
| 67,463,144 | | | 67,463,144 | |||||||||||||||
Share Based Payment Expense |
| | 204,364 | | 204,364 | |||||||||||||||
Share Issuance/Buy-back |
22,200 | (817,288 | ) | | | (795,088 | ) | |||||||||||||
Dividends |
| (65,184,957 | ) | | | (65,184,957 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
As at 31 December 2010 |
223,840 | 26,876,404 | 1,466,923 | 76,002 | 28,643,169 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
6
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
1. | ACCOUNTING POLICIES |
Basis of Preparation
The consolidated financial statements of Harbourmaster Capital (Holdings) Limited (the Group) have been prepared under the historical cost convention on a going concern basis. Except for the omission of comparative information as discussed below, the consolidated financial statements have been prepared in accordance with United Kingdom generally accepted accounting principles (UK GAAP). The Group consists of Harbourmaster Capital Management Limited, Harbourmaster Capital Limited and Harbourmaster Capital (Holdings) Limited. These financial statements have been prepared solely for the purposes of meeting the requirements of Rule 3-05 of Regulation S-X. Accordingly no comparative information is presented.
The principal accounting policies are as follows:
Functional Currency and Presentational Currency
The functional currency is the euro. The presentation currency is the euro. Monetary assets and liabilities denominated in foreign currencies have been translated at rates of exchange ruling on the balance sheet date. Resultant foreign exchange gains and losses have been accounted for in the Profit and Loss account for the year. Transactions denominated in foreign currencies are translated into euro at the rate of exchange ruling on the date of the transaction.
Interest and expense recognition
Interest income and expense is recognised on an accruals basis.
Tangible Fixed Assets
Tangible Fixed Assets are stated at historical cost less accumulated depreciation. Depreciation is provided on a straight line basis at rates which will write off these assets over their expected useful lives, as follows;
Furniture, Fixtures and Fittings |
8 years | |||
Computer Hardware and Software |
3 years | |||
Office Equipment |
3 years |
Income
Fees are earned for the provision of collateral management and advisory services to a number of entities and are accrued over the period of time the services are provided. Where fees payable to the Group for a particular period have been deferred by the counterparty under the terms of the contract due to trigger conditions not being met, such fees are not recognised until all relevant conditions are met.
Pension Contribution
The Group makes contributions to pension schemes which have been established for its employees. Contributions are charged to the Profit and Loss account as they become payable. Pension benefits are funded over the employees period of service by way of contributions to a defined contribution scheme.
Taxation
Current tax payable is the expected tax payable on the taxable income for the year adjusted for changes to previous years and is calculated based on the applicable tax law in each jurisdiction in which the Group operates. Deferred tax is provided using the balance sheet method on temporary differences arising between the tax bases of assets and liabilities for taxation purposes and their carrying amounts in the financial statements. Current and deferred taxes are determined using tax rates legislation enacted or substantively enacted at the balance sheet date and expected to apply when the tax asset is realised or the related tax liability is realised.
Deferred tax is recognised in respect of all material timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay
7
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
more or right to pay less tax. Deferred tax is measured on an undiscounted basis using the tax rates that have been enacted or substantively enacted at the balance sheet date as an approximation of the rates expected to apply in the periods in which timing differences reverse.
Deferred tax assets are recognised only to the extent that the directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.
Investments
Investments are stated at historical cost less provision for impairment. The discount arising from the purchase of investments is accreted annually through the Profit and Loss account. Any impairment loss is recognised in the Profit and Loss account. The amount of write down is based on the par credit loss of each deals portfolio of collateral obligations as at balance sheet date on a mark to market basis.
Share Based Payments
In accordance with the provisions of FRS 20 the effects of Share Based Payment transactions, including transactions in which share options are granted to employees, have been fully reflected in the financial position of Harbourmaster Capital (Holdings) Limited as at 31 December 2010. The share based payment reserve reflects the charge for performance and non performance options over the shares of the ultimate parent undertaking, as set out in note 18 below, granted to directors and the incremental fair value for subsequent awards. The cost of these awards is measured with reference to the fair value of these options at the grant date, and is ascertained by an external valuation agent, using the Black-Scholes Merton Option Pricing model. All Options are equity settled. The Profit and Loss account expense for the year is recognized within Operating Costs and represents the movement in cumulative expense recognized at the beginning and end of the year. Where the terms of the awards are modified, any additional expense is recognized at the modification date based on the fair value of the modified share-based payment arrangement.
Cash and Cash Equivalents
Cash includes cash in hand, demand deposits and other short-term highly liquid investments with original maturities of three months or less.
2. | PRINCIPAL FINANCIAL RISKS |
The main risks to which the Group is exposed are detailed below together with the policies adopted by the board to manage the risk.
Market Risk
Market Risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will affect the Groups income or the value of its holdings of financial instruments.
(i) Interest Rate Risk
The Groups income is principally in the form of management fees and other fees. Therefore, the directors believe that there is low interest rate risk to the Group.
(ii) Currency Rate Risk
All significant assets, liabilities, incomes and expenses are denominated in euro. Accordingly, the directors believe there is no currency exchange rate risk to the Group.
8
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
Credit Risk
Credit Risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. While the Group actively manages the portfolios of Collateralised Loan Obligations (CLOs) and funds, there can be no assurance that the CLOs and / or other instruments in which the Group has invested will not be subject to credit difficulties, leading to the loss of some or all the sums invested in such a security. Maximum exposure to credit risk to the Group is 31,507,304.
3. | OPERATING INCOME |
The principal activity of the Group is the provision of administrative and management services in respect of various portfolios of collateral obligations. The Group also earns other ancillary income such as waiver fees and return on investments in the form of cash distributions.
4. | INVESTMENTS |
The Groups investments comprise of those made in special purpose vehicles and investment funds containing portfolios of loan obligations and asset backed securities. The Group does not have any voting rights in these entities. The CLO investments range from a holding of 8% of the subordinated tranche down to 3% of the subordinated tranche issued by each transaction. Investments are carried at cost less provisions for impairment. At balance sheet date the directors believed that there was no longer objective evidence of impairment in a number of these investments holdings. This analysis was based on a detailed assessment of the carrying value of the individual holdings based on the present value of estimated cash flows discounted at the financial assets original effective interest rate (in this case a minimum Internal Rate of Return hurdle). Based on this analysis, the previously recognised impairments were written back through the Profit and Loss account to the extent of their carrying valuation.
2010 | ||||
| ||||
Carrying Value at 1 January |
3,919,402 | |||
Additions |
5,570,000 | |||
Disposals |
(5,300,000 | ) | ||
Equity Impairment/Writeback |
3,160,417 | |||
|
|
|||
Carrying Value at 31 December |
7,349,819 | |||
|
|
The cost of the assets held at year end is €22,029,794, which carry an impairment provision of €14,679,975.
5. | PROFIT BEFORE TAXATION |
2010 | ||||
| ||||
Profit on Ordinary Activities before Taxation is stated after charging: |
||||
Auditors Remuneration |
29,000 | |||
Directors Emoluments |
2,956,369 | |||
Directors Pension |
116,333 | |||
Depreciation |
78,780 |
9
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
6. | TAXATION |
Analysis of Profit and Loss account charge:
2010 | ||||
| ||||
Current Tax: |
||||
Corporation Tax on Profits for the Year |
114,985 | |||
Deferred Tax: |
||||
Credit for the Year |
(1,220 | ) | ||
|
|
|||
Tax on Profit on Ordinary Activities |
113,765 | |||
|
|
Harbourmaster Capital (Holdings) Limited is subject to tax on its profits at zero percent. Profits of its overseas subsidiaries are taxed at a higher rate, resulting in tax on profit on ordinary activities of 113,765.
7. | DEBTORS |
2010 |
||||
Trade Debtors |
||||
Accrued Management Fee Income |
2,039,132 | |||
Waiver Fees |
1,914,907 | |||
|
|
|||
3,954,039 | ||||
|
|
|||
2010 | ||||
| ||||
Other Debtors |
||||
VAT Recoverable |
47,771 | |||
Deferred Tax |
17,894 | |||
Corporation Tax Receivable |
20,206 | |||
|
|
|||
85,871 | ||||
|
|
10
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
8. | CREDITORS: amounts falling due within one year |
2010 |
||||
Accrued Expenses |
2,115,920 | |||
Bank Loans |
625,000 | |||
Interest Payable on Loans |
2,402 | |||
|
|
|||
2,743,322 | ||||
|
|
9. | CREDITORS: amounts falling due after one year |
2010 |
||||
Bank Loan Payable |
468,750 | |||
|
|
|||
468,750 | ||||
|
|
The loan is repayable in 16 equal quarterly instalments of 156,250 on each payment date commencing on 30 November 2008. Interest is payable on 17 November, February, May and August in each year commencing on 17 November 2008 and ending on 17 August 2012. The interest rate is a percentage per annum which is the aggregate of; a) Margin 0.75% b) Euribor applicable during the period.
10. | SHARE CAPITAL |
2010 | ||||
| ||||
Harbourmaster Capital (Holdings) Limited Authorised |
||||
11,192 Shares of 20 Each |
223,840 | |||
|
|
|||
Harbourmaster Capital (Holdings) Limited Issued |
||||
6,182 Class A Shares of 20 Each Fully Paid |
123,640 | |||
3,699 Class B1 Shares of 20 Each Fully Paid |
73,980 | |||
1,201 Class B2 Shares of 20 Each Fully Paid |
24,020 | |||
110 Class C Shares of 20 Each Fully Paid |
2,200 | |||
|
|
|||
223,840 | ||||
|
|
The holders of Class A, B1 and B2 shares have full voting rights and the Class C shares have no voting rights attached. All class of dividend rights are equal. In January 2010, Harbourmaster Capital (Holdings) Limited repurchased and cancelled 191 A shares. In addition 1,110 A shares were issued during the year, for €20 each.
11
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
11. | DIVIDENDS |
The directors paid dividends during the year ended 31 December 2010 as follows:
2010 | ||||
| ||||
Class A Share |
34,522,548 | |||
Class B1 Share |
23,182,767 | |||
Class B2 Share |
7,077,761 | |||
Class C Share |
401,881 | |||
|
|
|||
65,184,957 | ||||
|
|
12. | RECONCILIATION OF OPERATING PROFIT TO OPERATING CASH INFLOW |
2010 | ||||
| ||||
Profit on Operating Activities before Taxation |
67,576,909 | |||
Decrease in Debtors |
425,021 | |||
Increase in Creditors |
(41,372 | ) | ||
Share Based Payment Expense |
204,364 | |||
Write Up on Financial Fixed Assets |
(3,160,417 | ) | ||
Depreciation |
78,780 | |||
Gain on Disposal of Financial Fixed Assets |
(211,928 | ) | ||
Interest Income |
(146,823 | ) | ||
Interest Expense |
21,622 | |||
|
|
|||
Net Cash Inflow from Operating Activities before Taxation |
64,773,156 | |||
|
|
13. | ANALYSIS OF CHANGE IN NET DEBT |
2009 | Cash flow | Net Debt | 2010 | |||||||||||||
| | | | |||||||||||||
Cash at Bank |
22,158,232 | (1,954,786 | ) | | 20,203,446 | |||||||||||
Bank Loans |
(1,718,750 | ) | | 625,000 | (1,093,750 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
20,439,482 | (1,954,786 | ) | 625,000 | 19,109,696 | ||||||||||||
|
|
|
|
|
|
|
|
14. | RELATED PARTY TRANSACTIONS |
Matthew Swan and Michael Lombardi, who are directors of Harbourmaster Capital (Holdings) Limited, are partners in the law firm of Ogier, the Jersey legal advisers to the Group which may receive fees for providing legal advice from time to time in respect of the Group. They also have a beneficial interest in Ogier Fiduciary Services Holding Company Limited and certain of its subsidiaries, including Ogier Fiduciary Services (Jersey) Limited (OFS(J)L). Ogier SPV Services Limited is wholly owned subsidiary OFS(J)L which received fees for the
12
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
provision of legal advice and administration services from time to time in respect of the Group. Any such fees will be discharged through the Group. Administration fees in the financial year 2010 were 82,166. Legal fees in the financial year 2010 were 437. No fees were outstanding as at year end.
Fabio Salvalaggio, who was a director of the Harbourmaster Capital Management Limited until 5 January 2012, received 166,378 in fees under a consultancy agreement in the period. An amount of 172,994 was also paid to HM Revenue and Customs for PAYE and National Insurance with respect to payments received by Fabio Salvalaggio during the period. Stewart Wilkinson, who was also a director in the Group until 5 January 2012, received 300,000 under the servicing agreement in the period.
In January 2010, Harbourmaster Capital (Holdings) Limited repurchased 191 shares from its shareholders for 817,287.
Harbourmaster Capital (Holdings) Limited is a related party, through its subsidiary companies, Harbourmaster Capital Limited and Harbourmaster Capital Management Limited with the CLO entities it acts as collateral manager to, as well as invests in. Harbourmaster Capital Limited receives all of its operating fee income from these related parties during the normal course of business.
15. | TANGIBLE FIXED ASSETS |
Furniture and Fittings |
Computer Equipment |
Office Equipment |
Total | |||||||||||||
| | | | |||||||||||||
Cost |
||||||||||||||||
At 1 January 2010 |
437,579 | 329,272 | 135,237 | 902,088 | ||||||||||||
Additions |
| 58,284 | 749 | 59,033 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
At 31 December 2010 |
437,579 | 387,556 | 135,986 | 961,121 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Depreciation |
||||||||||||||||
At 1 January 2010 |
160,896 | 328,408 | 130,971 | 620,275 | ||||||||||||
Charge for Year |
54,404 | 19,861 | 4,515 | 78,780 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
At 31 December 2010 |
215,300 | 348,269 | 135,486 | 699,055 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Book Amounts |
||||||||||||||||
At 31 December 2010 |
222,279 | 39,287 | 500 | 262,066 | ||||||||||||
|
|
|
|
|
|
|
|
16. | CONTROLLING PARTY |
At the balance sheet date there is no one controlling party. Voting shares are held by a number of separate parties with no one shareholder owning the majority of the voting shares. Refer to Note 22 Post Balance Sheet Events for changes after the balance sheet date.
17. | PRINCIPAL GROUP COMPANIES |
Harbourmaster Capital (Holdings) Limited, a company incorporated under the laws of Jersey, Channel Islands, is the ultimate parent of the Group. Harbourmaster Capital (Holdings) Limited owns 100% of Harbourmaster Capital Limited and Harbourmaster Capital Limited owns 100% of Harbourmaster Capital Management Limited. Harbourmaster Capital Management Limited provides collateral advisory services to Harbourmaster Capital Limited. Refer to Note 22 Post Balance Sheet Events for changes after the balance sheet date.
18. | SHARE BASED PAYMENT RESERVE |
The share based payment reserve reflects the charge for performance and non performance options over the shares of the ultimate parent undertaking, as set out in the table below, granted to directors as of 14 December 2007 and
13
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
the incremental fair value for the 7 July 2009 and 18 January 2010 awards. The fair value of these options was ascertained by an external valuation agent, using the Black-Scholes Merton Option Pricing model. All options are equity settled. The performance tranche of the 2007 grant was linked to EBITDA Target Growth over each of 2007, 2008 and 2009.
Reference | Grant Date |
Vesting Date |
Expiry | Number Granted |
Weighted () |
|||||||||
C Share Non-Performance Options |
14-Dec-07 | 10-Apr-10 | 14-Dec-14 | 150 | 20 | |||||||||
C Share Performance Options |
14-Dec-07 | 14-Dec-07 | 14-Dec-14 | Up to 300 | 20 | |||||||||
A Share Options |
7-Jul-09 | 7-Jul-09 | 7-Jul-16 | 1,110 | 20 | |||||||||
A Share Options |
18-Jan-10 | 18-Jan-10 | 18-Jan-17 | 191 | 20 |
2010 |
||||
Expense arising from equity settled share based payment transactions |
204,364 | |||
|
|
The above expense includes 166,216 which is the incremental fair value of the modified option grant on the A share option awards in 2009 and 2010 over the original C share awards. The modifications of the original options consist of a) removal of performance conditions, b) award is over A shares rather than C shares and c) modified options vest immediately.
The following table lists the inputs to the model used to fair value the incremental modified A share equity settled options over the original performance and non-performance options which were granted during the year:
Reference | Performance Options |
Non-Performance Options |
July 2009 A Shares |
January 2010 A Shares |
||||||||||||
Share Price () |
848 | 848 | 883 | 888 | ||||||||||||
Weighted Average Exercise Price () |
20 | 20 | 20 | 20 | ||||||||||||
Expected Life of Options (years) |
5.44 | 5.44 | 7 | 7 | ||||||||||||
Expected Volatility (%) |
50 | 50 | 50 | 45 | ||||||||||||
Risk Free Rate (%) |
3.20 | 3.20 | 3.20 | 3.20 | ||||||||||||
Dividend Yield (%) |
| 40 | | |
14
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
As the Group is a private company an estimate of its historic market volatility is not observable. The directors have made a reasonable estimate of volatility for the industry in 2009 at 50% and 2010 at 45%.
The following table reflects the movement in share options outstanding during the year:
2010 | ||||
Outstanding at the Beginning of the Year |
1,110 | |||
Granted During the Year |
191 | |||
Exercised During the Year |
(1,301 | ) | ||
|
|
|||
Outstanding at the End of the Year |
| |||
|
|
As the Group is private there is no observable share price at the dates on which the share options were exercised in 2010. The directors believe the fair value of the Groups shares would be 888 a share on these dates (January 2010 and March 2010).
19. | EMPLOYEES AND RENUMERATION |
The average number of persons employed by the Group during the year was 27. All were engaged in the provision of advisory services.
The related remuneration incurred by the Group was:
2010 | ||||
| ||||
Wages and Salaries |
5,181,166 | |||
Social Welfare Costs |
739,586 | |||
Pension Costs |
431,907 | |||
|
|
|||
6,352,659 | ||||
|
|
20. | LEASE OBLIGATIONS |
During 2007, the Group entered into lease agreement in respect of office buildings. An amount of 381,572 is payable within one year of the balance sheet date in respect of the obligations under the lease which expires more than five years from the balance sheet date. This is the only lease to which the Group is a party to. The legal maturity of the lease is April 2032.
21. | PENSION |
The Group operates defined contribution pension schemes. The assets of the scheme are held separately from those of the Group in independently administered funds. The pension cost charge represents contributions payable by the Group to the schemes and amounted to 431,907. At year end there was 22,306 of pension contributions outstanding.
22. | POST BALANCE SHEET EVENTS |
On 6 October 2011, GSO Capital Partners, the global credit platform of The Blackstone Group L.P., agreed to purchase the entire share capital of Harbourmaster Capital (Holdings) Limited. On 5 January 2012, the transaction was completed. As part of the transaction Stewart Wilkinson and Fabio Salvallaggio, two of the principals and shareholders of the business, departed. All share classes in holding company, Harbourmaster Capital (Holdings) Limited, were converted into common shares with Graphite Holdings LLC, a subsidiary of GSO Capital Partners, the sole shareholder.
15
Harbourmaster Capital (Holdings) Limited
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year Ended 31 December 2010
23. | SUMMARY OF THE SIGNIFICANT DIFFERENCES BETWEEN ACCOUNTING PRINCIPLES GENERALLY ACCEPTED IN THE UNITED KINGDOM AND ACCOUNTING PRINCIPLES GENERALLY ACCEPTED IN THE UNITED STATES OF AMERICA |
The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United Kingdom (UK GAAP). Such principles differ in certain respects from generally accepted accounting principles in the United States (US GAAP). A summary of principal differences applicable to the Group is set out below:
Investments
Under UK GAAP, investments are stated at historical cost less provision for impairment. Any impairment loss is recognised in the profit and loss account. A subsequent reversal of impairment is recorded in the profit and loss account.
(a) Variable Interest Entities
Under US GAAP certain of these investments would be consolidated by the Group, under Financial Accounting Standard (FAS) No. 167, Amendments to FASB Interpretation No. 46(R) (Accounting Standards Codification (ASC) 810-10-05), when the Group is deemed to be the primary beneficiary of the entities on the basis that the Group holds a controlling financial interest in those entities through holding an equity interest and/or a variable contractual interest to earn asset management fees. Consolidation of such investments will affect a number of line items within the financial statements, including investments, cash, debtors, other assets, loans payable, accounts payable, interest income, interest expense, realised and unrealised gains and losses on investments, operating expenses, taxation and reserves. Additionally, ASC 810-10-05 requires certain additional disclosures about the involvement with variable interest entities and any significant changes in risk exposure due to that involvement.
(b) Other Investments
Under US GAAP, an impairment related to investments that are not consolidated would not be reversed.
16