Greenwich Loan Income Fund Limited
Full Year Results 2010
28 March 2011
Greenwich Loan Income Fund Limited ("GLIF" or the "Company"), a close-ended Guernsey exempt investment company, investing in debt securities of companies across multiple sectors, today announces its audited results for the twelve months ended 31 December 2010. The Company's portfolio consists of corporate loans, almost all of which are held within the Company's collateralized loan obligation subsidiary, T2 CLO I Ltd, ("the CLO").
Financial highlights
· Invested assets with a fair value of £161.5m (2009: £153.3m) and cash of £36.7m at 31 December 2010 (2009: £24.3m), of which £157.1m of the investments and £30.4m of cash are within the CLO structure.
· Net asset value at 31 December 2010 of 79p per share (2009:70p).
· Net profit, including the combination of net unrealized gains on investments and liabilities, for the period of £11.1m (2009: £2.0m).
· Basic earnings per share of 12.7p (2009: 3.9p).
· Dividends declared of 4.0p per share for the 12 month period to 31 December 2010 (2009: 2.0p).
· Total shareholder return of 25.5% for the year.
· Full interest payments made to the Company from the CLO, resulting in four quarters of dividend payments.
Outlook and strategy
· Acquisition of Asset Management Investment Company (AMIC), completed in January and the Company continues to pursue opportunities to strengthen GLIF beyond its current assets and build the long-term prospects for dividend and capital growth.
· Additional listing of the Company on the Channel Islands Stock Exchange (CISX) in February, providing GLIF with its first listing on a Recognised Stock Exchange and enabling investors to hold their investment in ISAs or PEPs.
· Clarity on the longer-term investment parameters for the Company set out and agreed by shareholders in the amended investment policy.
· The investment manager expects the senior secured loan market to continue to offer attractive investment opportunities and performance through 2011.
· In February, profit realised on the Class B and Class D notes of the CLO purchased by the Company in June 2009.
Commenting, Geoffrey Miller, Chairman of GLIF, said:
"I'm pleased to announce another solid set of full year results from the Company, highlighted by steady NAV accretion and a consistent dividend. While this year has been one of continued progress for GLIF, it has also been one of significant and fundamental change.
"The first acquisition in the Company's history and the additional CISX listing has reestablished GLIF as a mainstream vehicle and forms part of our strategy to provide shareholders with enhanced long-term income and capital growth prospects. As the improving pricing environment in the loan market continues, we are well positioned to benefit from further opportunities and look forward to 2011 with renewed confidence."
For further information, please contact:
Geoffrey Miller
Greenwich Loan Income Fund Limited
+353 1 4433 466
Patrick Conroy
Greenwich Loan Income Fund Limited
+1 203 983 5282
Philip Secrett
Nominated Adviser
Grant Thornton Corporate Finance
+44 207 383 5100
Jos Trusted
Singer Capital Markets Limited
+44 (0) 20 3205 7622
Ed Gascoigne Pees
Financial Dynamics
+44 (0) 207 269 7132
CHAIRMAN'S STATEMENT
I am pleased to report the results of Greenwich Loan Income Fund Limited ("GLIF" or the "Company") for the year ended 31 December 2010. After the turbulence of the previous year, 2010 was a year of more measured progress on the surface, but significant and fundamental change beneath, which should give the Company a platform to optimise returns from an exciting asset class in the future.
Whilst 2009 could be characterised as a year of transition for the Company, towards a more mainstream investment company, 2010 was a year in which the Company reestablished itself as a mainstream vehicle with a strategy to develop long term value for shareholders. For the first time in the Company's history we agreed the acquisition of another investment company, Asset Management Investment Company plc ("AMIC") and we remain alert to other opportunities to enhance both capital and income.
Performance
The GLIF share price rose 10.4% from 26.5p to 29.25p during the year and the Company paid 4p in dividends, giving a total shareholder return of 25.5% for the year. This compares to a total shareholder return of 120.0% in 2009. Since the changes to the Board in the middle of 2009 the total shareholder return has been 226.2%. The S & P LSTA All Loans Index, which the Company's managers believe to be the most relevant index for against which to judge the performance, produced a 10.1% total return in 2010, 51.6% in 2009 and 26.3% since the changes to the Board. The market value return of the S & P LSTA All Loans Index for 2010 was 7.2%.
Just as importantly from a long-term shareholders' perspective, the extreme volatility of the preceding period has abated, without prospects for accretion of value for shareholders on a long term basis being diminished. A consistent and growing dividend has been paid for the last seven quarters. Shareholders who subscribed at launch and increased their holding through the share issue in 2009 are still some way from breaking even and this is something of which the Board is very aware and continues to focus on addressing.
AMIC acquisition
It was to this end that the Board has continually reviewed opportunities for acquisitions during the year. As I have made clear in previous statements, there are many opportunities within the debt markets, but we will not pursue any transaction that does not have the potential to be accretive to capital and income of GLIF without materially increasing the risk profile of the business.
With this in mind, AMIC the Board of GLIF identified AMIC as a potentially attractive acquisition and we approached the company at the beginning of June of 2010, to seek a recommendation for a deal which we felt was in the best interests of both sets of shareholders. We achieved a broad outline agreement at the end of October and the deal was formally announced in December and completed at the end of January 2011.
The AMIC transaction brings with it two debt instruments, that will complement the existing GLIF loan portfolio, and one high yielding equity position that ensures the transaction will be accretive in revenue terms. All of the investee businesses are financially sound, with a strong position in their respective fields.
Equally important in the process of the AMIC transaction, in terms of building GLIF for the long term, were the listing of the Company on the Channel Islands Stock Exchange ("CISX") and the amendment of the investment policy of the Company.
CISX listing
The listing on the CISX gives GLIF for the first time a listing on a Recognised Investment Exchange, and this allows our stock, for the first time, to be held by UK individuals in their ISA's. As an investment company that is seeking to provide a good and sustainable level of income, the ability for individuals to hold the shares in a tax efficient manner is vitally important.
Amended investment policy
The amendment to the investment policy provided an opportunity for the Company to set out longer-term parameters for its investments, to ensure that shareholders understood exactly what sort of exposure would be provided by GLIF in the future.
First and foremost was a commitment to the loan market. With the focus returning globally to rising interest rates, the loans market offers one of the few asset classes within the high yield arena to have the potential to perform well. When the name of the Company was changed in 2009 "Loan" was added to the name to indicate that this Company would continue to focus on the loan market, the amended investment policy reinforces this commitment.
Secondly, the amended policy discusses both direct and indirect investment in the loans market. We currently hold some loans directly, but the majority of our exposure is through T2 CLO I Ltd. This vehicle, consolidated in our balance sheet as we own 100% of the residual economics of the vehicle, gives us the economics of exposure to a portfolio of loans, leveraged through a very cheap debt facility of just 75 basis points over LIBOR until 2019. However, as the last three years have shown, such structures will trade at different values to the underlying loans at different points in the cycle. At some points it may be preferable to hold a structure, at certain points it may be better to hold loans directly. At all times we will retain exposure to the loan market but we want to ensure our investment managers have maximum flexibility to optimise that exposure as they see fit.
Thirdly the Company will continue to see US investment at the core of its investment process. There are opportunities elsewhere in the world and we may well seek to exploit these opportunities, but the US will remain a core part of our portfolio, as it is by far the largest and most liquid loan market in the world.
Finally the Company has put clear limits on the amount of non-loan assets that can be held without seeking shareholder approval. As companies emerge from the crisis, loans have been restructured and we now hold equity and warrants within GLIF as well as loans. Similarly, any transactions we look at are likely to come with assets other than loans. Whilst we do not ever want to see the focus of the Company drift from loans, we equally want to ensure that any opportunity to add value through an acquisition is not stymied by the requirement to hold nothing but loans. Indeed, it may be the "box-ticking" requirements of others that will allow us to acquire other assets at attractive prices in the future.
Future strategy
Thus far I have discussed the acquisition of assets, but equally important in the long term will be to recycle assets through sale. The loan market has seen a remarkable resurgence over the past year, but remains in a state of flux. If we see opportunities to dispose of any of our assets for better value exposure elsewhere we will not hesitate to do so, but always ensuring that our portfolio as a whole remains within the amended investment policy.
There appear many opportunities within the loan market currently, and the recovery in prices and volumes allows GLIF for the first time since I became Chairman to focus fully on optimising investor returns and not partly on maintaining cash flow within the Company.
Investor relations
I am aware that GLIF has not always been the easiest of vehicles to understand and that exacerbated the slump in the Company's share price in early 2009. Since becoming Chairman I have sought to give a greater level of explanation.
Last year we added two additional figures to our NAV announcements, to give greater clarity to the underlying value of the Company.
The value based upon assets at market value and liabilities at par was 45.4p per share as at 31 December 2010, compared to 14.8p as at 31 December 2009. This value is theoretical, since the assets within the CLO are required to remain invested, but it gives a figure based on the full extent of the Company's liabilities, rather than the market value of those liabilities, which is the IFRS basis for the NAV. The dramatic recovery reflects the gearing of returns offered by the CLO and the recovery in the US loan market
The value based upon CLO assets as calculated for interest diversion purposes, remaining assets at market, and liabilities at par was 52.8p per share as at 31 December 2010, compared to 48.5p as at 31 December 2009. This number is an indication of the underlying value within the CLO, with again the non-CLO assets at their market values. As this number is based on the performance of the loans and the companies rather than the market value it is a less volatile number than the market-based value.
In addition to striving to improve financial disclosure, the Company will continue to engage with the market and investors on as regular basis as is practical to further the understanding of the strengths of GLIF, the nature of its investments and its structure and the dynamics of the loan market.
Financials
As of 31 December 2010, the Company and its subsidiary CLO I (the "Group") had invested assets with a fair value of approximately £161.55 million, and cash of £36.67 million (including £30.45 million required to be retained within the CLO structure, available for new investment opportunities). The portfolio is comprised of variable rate investments and, on a weighted average basis, carried a spread of approximately 420 basis points over LIBOR. The Group's Net Asset Value per Share ("NAV") as of 31 December 2010 was 79p (31 December 2009: 70p). For the year ended 31 December 2010 the Group recorded a profit, including net unrealised gains on investments and liabilities, of approximately £11.05 million (31 December 2009: £2.04 million). Basic earnings per share for the period were approximately 12.66p (31 December 2009: 3.92p), and the total dividends per share in respect of the year 2010 were 4.0p (31 December 2009: 2.0p).
As we have previously described to shareholders, under International Financial Reporting Standards (IFRS), the consolidated results of operations for the Company include the impact of carrying its investments and its liabilities at fair value. Shareholders should be aware that the Company's realisation of the full NAV is unlikely. It should also be noted that because both the investment portfolio and the CLO loan notes are denominated in US dollars, the weakening of the USD versus the GBP over the course of the year has created unrealised Foreign Exchange ("FX") losses on the investment portfolio, and unrealised FX gains on the CLO loan notes. The net result of all these fair value and FX related changes are reflected in the consolidated financial results.
Prospects
We expect the loan market in 2011 to continue to offer attractive investment opportunities and performance. In addition, there are many opportunities that are presenting themselves currently to strengthen GLIF beyond its current assets and we will continue to evaluate each with a view to building long term prospects, both for the dividend and the capital of the business.
Geoff Miller
Chairman
23 March 2011
CONSOLIDATED AND COMPANY INCOME STATEMENTS
|
|
|
|
Group |
|
Group |
|
Company |
|
Company |
|
|
|
|
Year to |
|
Year to |
|
Year to |
|
Year to |
|
|
|
|
31 December 2010 |
|
31 December 2009 |
|
31 December 2010 |
|
31 December 2009 |
|
|
Notes |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
Other income |
|
2 |
|
5,168 |
|
3,888 |
|
5,166 |
|
61,274 |
|
|
|
|
|
|
|
|
|
|
|
Investment Income |
|
|
|
|
|
|
|
|
|
|
Net gain/(loss) on financial assets and liabilities at fair value through profit or loss |
|
6 |
|
|
|
|
|
|
|
|
- Realised |
|
|
|
1,209,950 |
|
(417,906) |
|
7,049 |
|
- |
- Unrealised |
|
|
|
7,537,549 |
|
2,440,128 |
|
8,733,806 |
|
(3,994,752) |
- Interest income on fair value through profit or loss assets |
|
|
|
9,756,442 |
|
9,866,468 |
|
7,223,838 |
|
4,194,926 |
- Finance costs |
|
|
|
(1,716,936) |
|
(2,711,017) |
|
- |
|
- |
Gain/(loss) on foreign currency transactions |
|
|
|
295,642 |
|
(2,260,447) |
|
295,642 |
|
(105,210) |
|
|
|
|
|
|
|
|
|
|
|
Total Income |
|
|
|
17,087,815 |
|
6,921,114 |
|
16,265,501 |
|
156,238 |
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
Management fees |
|
4 |
|
3,990,969 |
|
2,965,261 |
|
3,990,969 |
|
2,965,261 |
Administration and secretarial fees |
|
4 |
|
113,274 |
|
47,418 |
|
113,274 |
|
47,418 |
Custodian fees |
|
4 |
|
15,154 |
|
15,070 |
|
15,154 |
|
15,070 |
Legal and professional fees |
|
|
|
127,504 |
|
20,867 |
|
127,504 |
|
20,867 |
Directors' remuneration |
|
4 |
|
110,000 |
|
100,000 |
|
110,000 |
|
100,000 |
Directors' and officers' insurance |
|
|
|
61,095 |
|
53,402 |
|
61,095 |
|
53,402 |
Audit fees |
|
|
|
61,000 |
|
45,050 |
|
61,000 |
|
45,050 |
Share option expense |
|
|
|
- |
|
58,240 |
|
- |
|
58,240 |
Other expenses |
|
|
|
1,555,739 |
|
1,580,642 |
|
621,016 |
|
368,491 |
|
|
|
|
|
|
|
|
|
|
|
Total Expenses |
|
|
|
6,034,735 |
|
4,885,950 |
|
5,100,012 |
|
3,673,799 |
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the year |
|
|
|
11,053,080 |
|
2,035,164 |
|
11,165,489 |
|
(3,517,561) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
5 |
|
0.1266 |
|
0.0392 |
|
0.1279 |
|
(0.0678) |
Diluted earnings per share |
|
5 |
|
0.1264 |
|
0.0388 |
|
0.1276 |
|
(0.0678) |
|
|
|
|
|
|
|
|
|
|
|
All of the profit for the current and prior years relates to the equity holders of the parent.
The accompanying notes form an integral part of these financial statements.
CONSOLIDATED AND COMPANY STATEMENTS OF COMPREHENSIVE INCOME
|
|
|
|
Group |
|
Group |
|
Company |
|
Company |
|
|
|
|
Year to |
|
Year to |
|
Year to |
|
Year to |
|
|
|
|
31 December 2010 |
|
31 December 2009 |
|
31 December 2010 |
|
31 December 2009 |
|
|
|
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the year |
|
11,053,080 |
|
2,035,164 |
|
11,165,489 |
|
(3,517,561) |
||
|
|
|
|
|
|
|
|
|
||
Other comprehensive income |
|
|
|
|
|
|
|
|
||
Foreign exchange on consolidation |
|
342,922 |
|
(4,678,284) |
|
- |
|
- |
||
|
|
|
|
|
|
|
|
|
||
Total comprehensive income for the year |
|
11,396,002 |
|
(2,643,120) |
|
11,165,489 |
|
(3,517,561) |
||
|
|
|
|
|
|
|
|
|
||
Attributable to: |
|
|
|
|
|
|
|
|
||
Equity holders of the parent |
|
11,396,002 |
|
(2,643,120) |
|
11,165,489 |
|
(3,517,561) |
||
|
|
11,396,002 |
|
(2,643,120) |
|
11,165,489 |
|
(3,517,561) |
The accompanying notes form an integral part of these financial statements.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
|
|
|
31 December 2010 |
|
31 December 2009 |
|
|
Notes |
|
GBP |
|
GBP |
ASSETS |
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
6 |
|
161,545,339 |
|
153,256,998 |
|
|
|
|
161,545,339 |
|
153,256,998 |
Current assets |
|
|
|
|
|
|
Note receivable |
|
8 |
|
375,268 |
|
500,000 |
Trade and other receivables |
|
8 |
|
409,794 |
|
1,200,566 |
Cash and cash equivalents |
|
9 |
|
36,668,950 |
|
24,253,613 |
|
|
|
|
37,454,012 |
|
25,954,179 |
|
|
|
|
|
|
|
Total assets |
|
|
|
198,999,351 |
|
179,211,177 |
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
Capital and reserves attributable to the Group's equity holders |
|
|
|
|
|
|
Share premium |
|
11 |
|
16,087,290 |
|
16,087,290 |
Other reserve |
|
|
|
34,802,740 |
|
34,802,740 |
Foreign exchange reserve |
|
|
|
(1,591,921) |
|
(1,934,843) |
Retained earnings |
|
|
|
19,853,646 |
|
12,292,566 |
|
|
|
|
|
|
|
Total equity |
|
|
|
69,151,755 |
|
61,247,753 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Loan notes at fair value through profit or loss |
|
10 |
|
129,207,450 |
|
117,354,993 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
|
10 |
|
640,146 |
|
608,431 |
|
|
|
|
|
|
|
Total liabilities |
|
|
|
129,847,596 |
|
117,963,424 |
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
|
198,999,351 |
|
179,211,177 |
|
|
|
|
|
|
|
Net Asset Value per Share |
|
12 |
|
£0.79 |
|
£0.70 |
The financial statements were approved by the Board of Directors on 25 March 2011 and were signed on its behalf by:
Director: Patrick Firth
The accompanying notes form an integral part of these financial statements.
COMPANY STATEMENT OF FINANCIAL POSITION
|
|
|
|
31 December 2010 |
|
31 December 2009 |
|
|
Notes |
|
GBP |
|
GBP |
ASSETS |
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
6 |
|
4,415,857 |
|
3,091,446 |
Investment in subsidiary |
|
7 |
|
56,455,264 |
|
47,433,719 |
Loan notes held at amortised cost |
|
8 |
|
675,243 |
|
594,500 |
|
|
|
|
61,546,364 |
|
51,119,665 |
Current assets |
|
|
|
|
|
|
Note receivable |
|
8 |
|
375,268 |
|
500,000 |
Trade and other receivables |
|
8 |
|
127,812 |
|
174,386 |
Cash and cash equivalents |
|
9 |
|
6,220,976 |
|
8,782,971 |
|
|
|
|
6,724,056 |
|
9,457,357 |
|
|
|
|
|
|
|
Total assets |
|
|
|
68,270,420 |
|
60,577,022 |
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
Capital and reserves attributable to the Company's equity holders |
|
|
|
|
|
|
Share premium |
|
11 |
|
16,087,290 |
|
16,087,290 |
Other reserve |
|
|
|
34,802,740 |
|
34,802,740 |
Retained earnings |
|
|
|
17,156,771 |
|
9,483,282 |
|
|
|
|
|
|
|
Total equity |
|
|
|
68,046,801 |
|
60,373,312 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
|
10 |
|
223,619 |
|
203,710 |
|
|
|
|
|
|
|
Total liabilities |
|
|
|
223,619 |
|
203,710 |
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
|
68,270,420 |
|
60,577,022 |
|
|
|
|
|
|
|
Net Asset Value per Share |
|
|
|
£0.78 |
|
£0.69 |
The financial statements were approved by the Board of Directors on 25 March 2011 and were signed on its behalf by:
Director: Patrick Firth
The accompanying notes form an integral part of these financial statements.
CONSOLIDATED AND COMPANY STATEMENTS OF CHANGES IN SHAREHOLDER EQUITY
Group |
Share Capital |
|
Share Premium |
|
Other Reserve*** |
|
Foreign Exchange Reserve |
|
Retained Earnings*** |
|
Total Equity |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Balance at 31 December 2008 |
- |
|
5,619,040 |
|
34,800,000 |
|
2,743,441 |
|
10,687,402 |
|
53,849,883 |
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from share issue |
- |
|
10,382,750 |
|
- |
|
- |
|
- |
|
10,382,750 |
Exercise of share options |
- |
|
85,500 |
|
- |
|
- |
|
- |
|
85,500 |
Grant of share options |
- |
|
- |
|
2,740 |
|
- |
|
- |
|
2,740 |
Dividends paid** |
- |
|
- |
|
- |
|
- |
|
(430,000) |
|
(430,000) |
Transactions with owners |
- |
|
10,468,250 |
|
2,740 |
|
- |
|
(430,000) |
|
10,040,990 |
Profit for the year |
- |
|
- |
|
- |
|
- |
|
2,035,164 |
|
2,035,164 |
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange on consolidation |
- |
|
- |
|
- |
|
(4,678,284) |
|
- |
|
(4,678,284) |
Total comprehensive income for the year |
- |
|
- |
|
- |
|
(4,678,284) |
|
2,035,164 |
|
(2,643,120) |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2009 |
- |
|
16,087,290 |
|
34,802,740 |
|
(1,934,843) |
|
12,292,566 |
|
61,247,753 |
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from share issue |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Dividends paid* |
- |
|
- |
|
- |
|
- |
|
(3,492,000) |
|
(3,492,000) |
Transactions with owners |
- |
|
- |
|
- |
|
- |
|
(3,492,000) |
|
(3,492,000) |
Profit for the year |
- |
|
- |
|
- |
|
- |
|
11,053,080 |
|
11,053,080 |
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange on consolidation |
- |
|
- |
|
- |
|
342,922 |
|
- |
|
342,922 |
Total comprehensive income for the year |
- |
|
- |
|
- |
|
342,922 |
|
11,053,080 |
|
11,396,002 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2010 |
- |
|
16,087,290 |
|
34,802,740 |
|
(1,591,921) |
|
19,853,646 |
|
69,151,755 |
Company |
Share Capital |
|
Share Premium |
|
Other Reserve*** |
|
Foreign Exchange Reserve |
|
Retained Earnings*** |
|
Total Equity |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Balance at 31 December 2008 |
- |
|
5,619,040 |
|
34,800,000 |
|
- |
|
13,430,843 |
|
53,849,883 |
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from share issue |
- |
|
10,382,750 |
|
- |
|
- |
|
- |
|
10,382,750 |
Exercise of share options |
- |
|
85,500 |
|
- |
|
- |
|
- |
|
85,500 |
Grant of share options |
- |
|
- |
|
2,740 |
|
- |
|
- |
|
2,740 |
Dividends paid** |
- |
|
- |
|
- |
|
- |
|
(430,000) |
|
(430,000) |
Transactions with owners |
- |
|
10,468,250 |
|
2,740 |
|
- |
|
(430,000) |
|
10,040,990 |
Loss for the year |
- |
|
- |
|
- |
|
- |
|
(3,517,561) |
|
(3,517,561) |
Other comprehensive income: |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Total comprehensive income for the year |
- |
|
- |
|
- |
|
- |
|
(3,517,561) |
|
(3,517,561) |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2009 |
- |
|
16,087,290 |
|
34,802,740 |
|
- |
|
9,483,282 |
|
60,373,312 |
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from share issue |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Dividends paid* |
- |
|
- |
|
- |
|
- |
|
(3,492,000) |
|
(3,492,000) |
Transactions with owners |
- |
|
- |
|
- |
|
- |
|
(3,492,000) |
|
(3,492,000) |
Profit for the year |
- |
|
- |
|
- |
|
- |
|
11,165,489 |
|
11,165,489 |
Other comprehensive income |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Total comprehensive income for the year |
- |
|
- |
|
- |
|
- |
|
11,165,489 |
|
11,165,489 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2010 |
- |
|
16,087,290 |
|
34,802,740 |
|
- |
|
17,156,771 |
|
68,046,801 |
*During the year the Company made four dividend payments.
**During the prior year the Company made two dividend payments.
***Distributable reserves
The accompanying notes form an integral part of these financial statements.
CONSOLIDATED AND COMPANY STATEMENTS OF CASH FLOWS
|
|
|
|
Group |
|
Group |
|
Company |
|
Company |
|
|
|
|
31 December 2010 |
|
31 December 2009 |
|
31 December 2010 |
|
31 December 2009 |
|
|
Notes |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
13 |
|
3,252,800 |
|
(1,435,558) |
|
2,615,850 |
|
475,757 |
Purchase of investments |
|
6 |
|
(80,166,361) |
|
(35,662,307) |
|
(1,711,000) |
|
(5,308,416) |
Sale of investments |
|
6 |
|
23,754,633 |
|
12,535,692 |
|
- |
|
- |
Principal received |
|
6 |
|
68,723,343 |
|
28,149,558 |
|
25,155 |
|
28,533 |
|
|
|
|
|
|
|
|
|
|
|
Net cash inflow/(outflow) from operating activities |
|
|
|
15,564,415 |
|
3,587,385 |
|
930,005 |
|
(4,804,126) |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
Net proceeds from issue of shares |
|
11 |
|
- |
|
10,382,750 |
|
- |
|
10,382,750 |
Exercise of share options |
|
11 |
|
- |
|
30,000 |
|
- |
|
30,000 |
CLO loan notes purchased |
|
|
|
- |
|
(561,350) |
|
- |
|
(561,350) |
CLO loan notes principal paid |
|
|
|
- |
|
(235,244) |
|
- |
|
- |
Dividends paid |
|
|
|
(3,492,000) |
|
(430,000) |
|
(3,492,000) |
|
(430,000) |
Net cash (outflow)/inflow from financing activities |
|
|
|
(3,492,000) |
|
9,186,156 |
|
(3,492,000) |
|
9,421,400 |
|
|
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents |
|
|
|
12,072,415 |
|
12,773,541 |
|
(2,561,995) |
|
4,617,274 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
|
24,253,613 |
|
16,158,356 |
|
8,782,971 |
|
4,165,697 |
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate changes during the year |
|
|
|
342,922 |
|
(4,678,284) |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
9 |
|
36,668,950 |
|
24,253,613 |
|
6,220,976 |
|
8,782,971 |
The accompanying notes form an integral part of these financial statements.
NOTES TO THE FINANCIAL STATEMENTS
1. GENERAL INFORMATION
Greenwich Loan Income Fund Limited (the "Company") was incorporated and domiciled in Guernsey, Channel Islands, as a company limited by shares and with limited liability on 9 June 2005. The address of the registered office is P.O. Box 296, Sarnia House, Le Truchot, St Peter Port, Guernsey, GY1 4NA.
On 26 October 2009, the Company received approval from the Guernsey authorities to change its name from T2 Income Fund Limited to Greenwich Loan Income Fund Limited.
A Cayman Islands registered subsidiary company, T2 Income Fund CLO I Ltd. ("T2 CLO" or the "CLO"), was created on 11 October 2006. The CLO is a wholly owned subsidiary of the Company and the operating results are consolidated in these financial statements. The Group is comprised of the "Company" and the "CLO".
The Company is an investment company, and its investment policies and strategies are managed by an outside investment manager, T2 Advisers, LLC ("T2 Advisers" or the "Investment Manager"), a registered investment adviser in the United States, under the terms of an investment manager agreement. T2 Advisers is also the collateral manager for T2 CLO.
On 31 January 2011, the Company acquired a second wholly owned subsidiary, Asset Management Investment Company plc ("AMIC"). Subsequent to this transaction AMIC changed its name to Asset Management Investment Company Limited.
Investing Policy
The Group's investment policy is detailed on pages 4 and 5.
2. ACCOUNTING POLICIES
(a) Basis of preparation
The consolidated financial statements of the Group have been prepared in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the European Union, and all applicable requirements of the Guernsey Company Law, 2008. The financial statements have been prepared under the historical cost convention, apart from the inclusion of non-current asset investments, foreign currency derivatives and non-current liabilities at fair value through profit or loss. The principal accounting policies of the Group have remained unchanged from the previous year and are set out below.
(b) Basis of consolidation
The consolidated financial statements comprise the financial statements of Greenwich Loan Income Fund Limited and its subsidiary, T2 Income Fund CLO I Ltd. Subsidaries are all entities for which the Company has greater than 50 per cent of the ownership of the residual economic interest. The Company obtains and exercises control of its subsidiary through ownership of the income notes of the entity. Intercompany transactions, balances and unrealised gains on transactions between group companies are eliminated in full on consolidation.
The Company carries its investment in the CLO subsidiary at fair value through profit or loss. This is based upon the fair value of the assets and liabilities held by the CLO, which the Directors consider to be indicative of fair value for financial reporting purposes; however, the disparity between the Company's NAV per share, as determined under IFRS, and share price is acknowledged by the Directors and in their opinion it is reflective of significant dislocations in the global credit markets as well as practical limitations on the Company's ability to realise the discount reflected in the fair value of the CLO loan notes, as well as disparity between valuations of portfolio investments and the likely sales price of such investments.
(c) Foreign currency translation
(i) Functional and presentation currency
The financial statements of the Company are presented in the currency of the primary economic environment in which the entity operates (its functional currency). The Directors have considered the primary economic currency of the Company and considered the currency in which the original finance was raised, distributions made, and ultimately what currency would be returned if the Company was wound up. The Directors have also considered the currency to which the underlying investments are exposed. On balance, the Directors believe Sterling best represents the functional currency of the Company and US Dollars the functional currency of the subsidiary. Therefore the books and records are maintained in Sterling and US Dollars respectively and for the purpose of the consolidated financial statements the results and financial position of the Group are presented in Sterling, which is the presentation currency of the Group.
(ii) Transactions and balances
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Consolidated Statement of Comprehensive Income.
Non-monetary items measured at historical cost are translated using the exchange rates at the date of the transaction (not retranslated). Non-monetary items measured at fair value are translated using the exchange rates at the date when fair value was determined.
Translation differences on non-monetary items are reported as part of the fair value gain or loss reported in the Consolidated Statement of Comprehensive Income.
(iii) Subsidiary company
The results and financial position of the subsidiary entity that has a functional currency different to the presentation currency is translated into the presentation currency as follows:
1. assets and liabilities of the Consolidated Statement of Financial Position presented are translated at the closing rate at the date of the year end;
2. income and expenses for the Consolidated Income Statement are translated at average exchange rates for the year (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the dates of the transactions); and
3. all resulting exchange differences are recognised in other comprehensive income and accumulated as a separate component of equity.
(d) Revenue recognition
Revenue is recognised as follows:
Other income - relates to bank interest received. Bank interest is recognised on an accruals basis.
Dividend income - dividend income is recognised when the right to receive payment is established.
(e) Expenditure
All expenses are accounted for on an accruals basis. The management fees, administration fees, finance costs and all other expenses (excluding set up expenses which were offset against share premium) are charged through the Consolidated Statement of Comprehensive Income.
(f) Taxation
The Company is exempt from Guernsey taxation under the Income Tax (Exempt Bodies) (Guernsey) Ordinance, 1989. A fixed annual fee of £600 is payable to the States of Guernsey in respect of this exemption.
(g) Share issue expenses
Share issue expenses of an equity transaction are accounted for as a deduction from equity (net of any income tax benefit) to the extent they are incremental costs directly attributable to the equity transaction that otherwise would have been avoided.
(h) Dividends
Dividend distributions to the Group's shareholders are recognised in the Group's financial statements in the period in which the dividends are paid.
(i) Cash and cash equivalents
Cash and cash equivalents includes cash in hand, deposits held on call with banks, bank overdrafts and other short term highly liquid investments that are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value.
(j) Trade and other receivables
Receivables are recognised initially at fair value plus transaction costs that are directly attributable to their acquisition or origination. They are subsequently measured at amortised cost using the effective interest rate method less impairment.
(k) Trade and other payables
Payables are recognised initially at fair value and subsequently stated at amortised cost using the effective interest rate method.
(l) Investments and loan notes
(i) Financial assets and liabilities at fair value through profit or loss
Purchases and sales of all investments are recognised on trade date - the date on which the Group acquires or disposes of the economic benefits of the asset. All investments are initially recognised at fair value, and transaction costs for all financial assets and financial liabilities carried at fair value through profit or loss are expensed as incurred. Investments are derecognised when the rights to receive cash flows from the investments have expired or the Group has transferred substantially all risks and rewards of ownership.
The CLO loan notes were designated at fair value through profit or loss because the purpose of issuing the CLO loan notes was to be able to make investments in syndicated loans which were based upon the same or similar variable interest rates, and the fair value designation avoided an accounting mismatch between the sources of financing for the purchase of investments and the investments themselves. The Directors recognise that the magnitude of fair value movement of the CLO loan notes has been substantially greater than the movement of the investments, due to variations in the different markets in which these instruments are traded.
Unquoted equity security investments, at fair value through profit or loss, are valued in accordance with the International Private Equity and Venture Capital valuation guidelines or any other valuation model and techniques which can provide a reasonable estimate of fair value of the investment involved.
The fair value of financial instruments traded in active markets is based on quoted market prices at the year end date. The quoted market price used for financial assets held by the Group is the current bid price. The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques. Valuation techniques used include the use of comparable recent arm's length transactions.
For broadly syndicated loans the Company receives market quotes from agent banks on a quarterly basis. In addition, because of the generally limited trading activity in the syndicated loan market in those instances where there has been a significant change in the credit profile of a portfolio company, the Investment Manager prepares an analysis of the portfolio companies' recent and projected financial performance as well as other relevant business developments. In those instances where the Investment Manager believes additional analysis is necessary, for example due to a significant change in the market quote without related transaction volume, an outside valuation firm will provide a valuation estimate based upon their proprietary methodologies and techniques. Factors considered in these independent valuation analyses include discounted cash flows, comparable company and comparable transaction analysis, and credit spread analysis based upon the independent valuation firms' view of the implied credit rating of the investment and the corresponding required spread in the marketplace. The Board considers all the information presented to it, including indicative bids, internal analysis, and independent valuations, in order to reach, in good faith, their fair value determination.
For bi-lateral loans, an independent third party performs portfolio company evaluations. As at 31 December 2010 and 31 December 2009, there were no bi-lateral loans in the Group's portfolio.
The fair value of the CLO loan notes is determined primarily by reference to a market value report provided by the independent broker-dealer which makes the market in the CLO notes. Due to the very limited trading activity in this security, and the significant dislocations which have occurred in the credit markets generally and in the CLO markets in particular, the Directors consider the market value report to be the best indicator of fair value for the notes. The market value report reflects the proprietary analysis of the broker-dealer, specifically considering the cash flows projections of the T2 CLO subsidiary, the credit quality of the investments included in the CLO, and the credit spread required by the marketplace for CLO notes with these particular characteristics. The Directors also consider any trading activity in the CLO notes, if any, as well as other indicators of value based upon discussions between the Investment Manager and the few holders of the notes. The Directors believe that the mid-market value report is the best reflection of fair value of the notes, consistent with the requirements of IFRS, and is consistent with the other factors which have been taken into consideration.
Gains and losses arising from changes in the fair value of the financial assets and liabilities at fair value through profit or loss are included in the Consolidated and Company Statements of Comprehensive Income in the period in which they arise.
Net income from financial instruments at fair value through profit or loss
Net income from financial instruments at fair value through profit or loss relates to financial assets and liabilities designated at fair value through profit or loss, and includes all realised and unrealised fair value changes, interest (using the effective interest rate method), dividends, finance costs and foreign exchange differences.
Total finance costs for period were GBP1,716,936 (31 December 2009: GBP2,711,017). These finance costs are for interest due to the loan note holders. Fair value of long-term notes outstanding at 31 December 2010 were GBP129,207,450 (31 December 2009: GBP117,354,993).
(ii) Derivative Financial Instruments
Derivatives are categorised as financial assets or liabilities held for trading and valued at fair value through profit or loss. There were no derivatives held by the Group as at 31 December 2010 (31 December 2009: none).
(iii) Subsidiary
Investment in subsidiary is initially recorded at cost. The Company carries its investment in the CLO subsidiary at fair value through profit or loss. This is based upon the fair value of the assets and liabilities held by the CLO, which the Directors consider to be indicative of fair value for financial reporting purposes. Through its ownership of the residual economic interest of T2 Income Fund CLO I Ltd the Directors consider the CLO to be a wholly owned subsidiary and the operating results are consolidated in these financial statements.
(m) Critical accounting estimates and judgements in applying accounting policies
The Group makes estimates and assumptions that affect the reported amounts of assets and liabilities within the next financial year. Estimates are continually evaluated and based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The actual results may differ from the judgements, estimates and assumptions made by management, and will seldom equal the estimated results. The Group also makes assumptions on the classification of financial assets.
Investments and loan notes designated as financial assets and liabilities at fair value
The Group invests in broadly syndicated loans that have limited trading activity. The CLO loan notes in issue also trade infrequently. The fair value of such instruments is determined by using valuation techniques. Details of the assumptions used are given in the notes regarding financial assets and liabilities.
Unlisted Debt Securities and Unlisted Equity Securities
The Group can invest in financial instruments which are not quoted in active markets and may receive such financial instruments as distributions on certain investments. Fair values are determined by using valuation techniques. Where valuation techniques, such as the Market Capitalisation Approach, are used to determine fair values they are carried out by an independent valuation firm specifically engaged by the Group to carry out the valuations. Changes in assumptions could affect the reported fair value of financial instruments. See Note 6 for carrying amount at the year end.
Because the Group's portfolio investments are generally not traded in active markets, fair value determinations are based upon additional information, including internal analysis and projections as well as independent valuation work performed by outside firms, beyond the indicative quotes which are generally also available for portfolio investments. These other analyses rely upon observable data including comparable transactions, interest rates and credit spreads.
The Group's liabilities likewise are not traded in active markets, and the independent analysis which provides the basis for the fair value determination is based, in part, upon observable market data including interest rates and credit spreads. The fair value change in the Group's liabilities may differ substantially from the change in the investment portfolio, even though both are related to interest rates generally, because the assumptions relative to the value of CLO liabilities specifically include the assumptions about credit quality of the individual component companies of the CLO investment portfolio, the anticipated cash flow from those investments, and the resulting possibility of covenant defaults which could dramatically effect the sustainability of the CLO structure and therefore the fair value of the loan notes.
(n) New standards
New standards and interpretations have been published that are mandatory for the Group's accounting periods after 1 February 2010 or later periods and which the Group has not early adopted:
- IFRS 9 Financial Instruments (effective 1 January 2013)
- IAS 24 (Revised 2009) Related Party Disclosures (effective 1 January 2011)
- Improvements to IFRSs 2010 (various effective dates)
- IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments (effective 1July 2010)
- Prepayments of a Minimum Funding Requirement - Amendments to IFRIC 14 (effective 1 January 2011)
- Amendment to IAS 32 Classification of Rights Issues (effective 1 February 2010)
As of 31 December 2010, the following standards and interpretations are in issue but not yet adopted by the EU:
- IFRS 9 Financial Instruments (effective 1 January 2013)
- Prepayments of a Minimum Funding Requirement - Amendments to IFRIC 14 (effective 1 January 2011)
- IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments (effective 1 July 2010)
- IAS 24 (Revised 2009) Related Party Disclosures (effective 1 January 2011)
- IFRS 7 Financial Instruments: Disclosures (effective 1 July 2011)
The Directors are currently evaluating the significance of the impact that the adoption of these standards and interpretations in future periods will have on the financial statements of the Group.
(o) Share based payments
Share options are valued in accordance with IFRS2. In accordance with IFRS2, share options issued are measured using the fair value of the options at the grant date or an estimate of the fair value of the services received. See note 11 for details. No additional share options were issued during the year.
3. FINANCIAL RISK MANAGEMENT
Financial risk factors
The Group is exposed to a variety of financial risks: market risk (including price risk, fair value interest rate risk, cash flow interest rate risk and currency risk), credit risk and liquidity risk. The risk management policies employed by the Group to manage these risks are discussed below. The primary objectives of the financial risk management function are to establish risk limits, and then ensure that exposure to risks stays within these limits. The operational and legal risk management functions are intended to ensure proper functioning of internal policies and procedures to minimise operational and legal risks.
Significant accounting policies
Details of the significant accounting policies and methods adopted, including the criteria for recognition, the basis of measurement and the basis on which income and expenses are recognised in respect of each class of financial asset, financial liability and equity instrument are disclosed in note 2 to the financial statements.
Categories of financial instruments
|
Carrying value at 31 December 2010 |
||||||
|
Designated Fair Value through Profit or Loss |
|
Financial Assets measured at amortised cost |
|
Financial Liabilities measured at amortised cost |
|
Other |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Financial assets |
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
161,545,339 |
|
- |
|
- |
|
- |
Note receivable |
- |
|
375,268 |
|
- |
|
- |
Trade and other receivables |
- |
|
409,794 |
|
- |
|
- |
Cash and cash equivalents |
- |
|
- |
|
- |
|
36,668,950 |
Total assets |
161,545,339 |
|
785,062 |
|
- |
|
36,668,950 |
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
Loan notes at fair value through profit or loss |
129,207,450 |
|
- |
|
- |
|
- |
Trade and other payables |
- |
|
- |
|
640,146 |
|
- |
Total Liabilities |
129,207,450 |
|
- |
|
640,146 |
|
- |
|
Carrying value at 31 December 2009 |
||||||
|
Designated Fair Value through Profit or Loss |
|
Financial Assets measured at amortised cost |
|
Financial Liabilities measured at amortised cost |
|
Other |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Financial assets |
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
153,256,998 |
|
- |
|
- |
|
- |
Note receivable |
- |
|
500,000 |
|
- |
|
- |
Trade and other receivables |
- |
|
1,200,566 |
|
- |
|
- |
Cash and cash equivalents |
- |
|
- |
|
- |
|
24,253,613 |
Total assets |
153,256,998 |
|
1,700,566 |
|
- |
|
24,253,613 |
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
Loan notes at fair value through profit or loss |
117,354,993 |
|
- |
|
- |
|
- |
Trade and other payables |
- |
|
- |
|
608,431 |
|
- |
Total Liabilities |
117,354,993 |
|
- |
|
608,431 |
|
- |
With the exception of its investment in subsidiary, the same measurement categories are applied to the balances held by the Company.
Capital Risk Management
The Group's capital is represented by the net assets attributable to shareholders and the objective when managing capital is to enable the Group to continue as a going concern in order to provide a consistent appropriate risk-adjusted return to shareholders, and to maintain a strong capital base to support the continued development of its investment activities. The Group manages its capital to ensure that its objective is met. It does this by investing available cash whilst maintaining sufficient liquidity to meet on-going expenses and dividend payments. The Group considers its capital to include share capital, distributable reserves, retained earnings, and debt. The Group is not subject to regulatory or industry specific limitations on its capital, other than the legal requirements for Guernsey incorporated entities. The Group considers the amount and composition of its capital in proportion to risk. Adjustments to the capital structure will be taken in response to economic conditions, the cost of debt, the ability to raise share capital, and other opportunities and factors which the Board may consider. At 31 December 2010 the Group had total equity of GBP69,151,755 (31 December 2009: GBP61,247,753).
The Group monitors the ratio of debt to other capital which, based upon shareholder approval, is limited to 5 to 1. Since the debt of the Group is currently contained within its CLO subsidiary, its debt is collateralized by investments held in the CLO portfolio. The portfolio is subject to various financial and other covenant tests which may result in required paydowns of its debt from time to time; in the absence of such required paydowns, the debt matures in 2019.
The Group has sought to achieve an attractive risk adjusted return by investing in debt securities, consisting primarily of senior debt across multiple industries. The Group intends to invest primarily in companies with attractive fundamental characteristics including experienced management, a significant financial or strategic sponsor or partner, a strong competitive position and positive cash flow.
The Investment Manager ensures that not more than 15% of the Group's gross assets are invested in any one investment. Consistent with shareholder approval obtained in December 2006, the Group may apply leverage up to 500%, or five times, the net asset value of the Group. Leverage is the ability to incur indebtedness for the purpose of making investments. The Group has incurred net indebtedness (approximately US$246.9 million; GBP152.9 million at cost, US$201.7 million; GBP129.2 million at fair value as at the year end) through its CLO subsidiary in the form of long-term notes.
Concentration Risk
While the Investment Manager will attempt to spread the Group's assets among a number of investments in accordance with the investment policies adopted by the Group, at times the Group may hold a relatively small number of investments each representing a relatively large portion of the Group's net assets. Losses incurred in such investments could have a materially adverse effect on the Group's overall financial condition. Whilst the Group's portfolio is diversified in terms of the companies in which it invests, the investment portfolio of the Group may be subject to more rapid change in value than would be the case if the Group were required to maintain a wide diversification among types of securities, countries and industry groups. Please refer to the Portfolio of the Group that follows the Notes to the consolidated financial statements.
(a) Market risk
The Group's exposure to market risk is comprised mainly of movements in the Group's investments. The investment portfolio is managed within parameters disclosed in the Group's offering memorandum. All investments present a risk of loss of capital.
At 31 December 2010, the Group's market risk is affected by three main components: changes in actual market prices, interest rate and foreign currency movements. Interest rates and foreign currency movements are covered at (b) and (c) below.
The following details the Group's sensitivity to a 5% increase and decrease in the market prices, with 5% being the sensitivity rate used when reporting price risk to key management and represents management's assessment of the possible change in market price.
If market prices had increased by 5% with all other variables held constant, this would have increased net assets attributable to holders of equity shares by approximately GBP1,616,894 (31 December 2009: GBP1,795,100), due to the increase in the fair value of financial assets at fair value through profit or loss by GBP8,077,267 (31 December 2009: GBP7,662,850) offset by the increase in the fair value of the financial liabilities at fair value through profit or loss by GBP6,460,373 (31 December 2009: GBP5,867,750). Conversely, if market prices had decreased by 5%, this would have decreased net assets attributable to holders of equity shares by approximately GBP1,616,894 (31 December 2009: GBP1,795,100), due to the decrease in the fair value of financial assets at fair value through profit or loss by GBP8,077,267 (31 December 2009: GBP7,662,850) offset by the decrease in the fair value of the financial liabilities at fair value through profit or loss by GBP6,460,373 (31 December 2009: GBP5,867,750).
(b) Interest rate risk
Interest rate risk is the risk that the value of financial instruments will fluctuate due to changes in market interest rates. The Group has exposure to interest rate risk because it has borrowed to fund investments. The exposure arises on the difference between the rate of interest the Group is required to pay on borrowed funds and the rate of interest which it receives on the debt securities in which it invests. Interest rate risk is comprised of two elements: spread risk and rate risk.
The Group is exposed to risks associated with the effects of fluctuations in the prevailing levels of market interest rates on its financial position and cash flows. The Group's cash balances, debt instruments and loan notes are open to interest rate risk.
The Group may, but is not required to, hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts.
The table below summarises the Group's exposure to interest rate risk.
|
Floating rate |
|
Fixed rate |
|
Non- interest Bearing |
|
|
|
Financial |
|
Financial |
|
Financial |
|
|
|
Assets |
|
Assets |
|
Assets |
|
Total |
At 31 December 2010 |
GBP |
|
GBP |
|
GBP |
|
GBP |
Assets |
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
160,456,433 |
|
- |
|
1,088,906 |
|
161,545,339 |
Note receivable |
- |
|
- |
|
375,268 |
|
375,268 |
Trade and other receivables |
- |
|
- |
|
409,794 |
|
409,794 |
Cash and cash equivalents |
36,668,950 |
|
- |
|
- |
|
36,668,950 |
Total assets |
197,125,383 |
|
- |
|
1,873,968 |
|
198,999,351 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Loan notes |
129,207,450 |
|
- |
|
- |
|
129,207,450 |
Trade and other payables |
- |
|
- |
|
640,146 |
|
640,146 |
Total liabilities |
129,207,450 |
|
- |
|
640,146 |
|
129,847,596 |
Total interest sensitivity gap |
67,917,933 |
|
- |
|
1,233,822 |
|
69,151,755 |
At 31 December 2009 |
Floating rate Financial Assets |
|
Fixed rate Financial Assets |
|
Non- interest Bearing Financial Assets |
|
Total |
Assets |
GBP |
|
GBP |
|
GBP |
|
GBP |
Financial assets at fair value through profit or loss |
153,256,998 |
|
- |
|
- |
|
153,256,998 |
Note receivable |
- |
|
- |
|
500,000 |
|
500,000 |
Trade and other receivables |
- |
|
- |
|
1,200,566 |
|
1,200,566 |
Cash and cash equivalents |
24,253,613 |
|
- |
|
- |
|
24,253,613 |
Total assets |
177,510,611 |
|
- |
|
1,700,566 |
|
179,211,177 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Loan notes |
117,354,993 |
|
- |
|
- |
|
117,354,993 |
Trade and other payables |
- |
|
- |
|
608,431 |
|
608,431 |
Total liabilities |
117,354,993 |
|
- |
|
608,431 |
|
117,963,424 |
Total interest sensitivity gap |
60,155,618 |
|
- |
|
1,092,135 |
|
61,247,753 |
The sensitivity analyses below have been determined based on the Group's exposure to interest rates for interest bearing assets and liabilities (included in the interest rate exposure table above) at the year end date and the stipulated change taking place at the beginning of the financial period and held constant through the reporting period in the case of instruments that have floating rates.
A 200 basis point increase or decrease is used when reporting interest spread risk internally on financial assets at fair value through profit or loss and represents management's assessment of the possible change in interest spreads, and 25 basis points is used when reporting interest rate risk for all interest bearing assets and liabilities.
At 31 December 2010, should the interest spread have lowered by 200 basis points with all other variables remaining constant, the decrease in net assets attributable to holders of equity for the period would amount to approximately GBP3,437,414 (31 December 2009: GBP4,311,447). If the interest spread had risen by 200 basis points, the increase in net assets attributable to holders of equity would amount to approximately GBP3,437,414 (31 December 2009: GBP4,311,447).
At 31 December 2010, should interest rates have lowered by 25 basis points with all other variables remaining constant, the increase in net assets attributable to holders of equity for the year would amount to approximately GBP139,233 (31 December 2009: increase in net assets GBP100,940). If the interest rate had risen by 25 basis points, the decrease in net assets attributable to holders of equity would amount to approximately GBP139,233 (31 December 2009: decrease in net assets GBP100,940).
The Group's exposure to interest rate risk is limited to its financial assets at fair value through profit or loss, loan notes held at financial assets at fair value through profit or loss and its cash and cash equivalents. These are all floating rate financial assets.
(c) Currency risk
Currency risk is the risk that the value of financial instruments will fluctuate due to changes in foreign exchange rates. The Group may make investments in currencies other than Sterling. To the extent that it does, the Group will be exposed to a potentially adverse currency risk. Changes in the rate of exchange may affect the value of the Group's investments, and the level of income that it receives from those investments.
Foreign currency denominated financial assets and liabilities, translated into GBP at the closing rate, are as follows:
|
31 December 2010 |
||||
Assets |
USD |
|
GBP |
|
Total |
Financial assets at fair value through profit or loss account |
161,545,339 |
|
- |
|
161,545,339 |
Cash and cash equivalents |
32,540,192 |
|
4,128,758 |
|
36,668,950 |
Note receivable |
- |
|
375,268 |
|
375,268 |
Trade and other receivables |
403,086 |
|
6,708 |
|
409,794 |
Total assets |
194,488,617 |
|
4,510,734 |
|
198,999,351 |
Liabilities |
|
|
|
|
|
Loan notes at fair value through profit or loss |
129,207,450 |
|
- |
|
129,207,450 |
Trade and other payables |
488,205 |
|
151,941 |
|
640,146 |
|
129,695,655 |
|
151,941 |
|
129,847,596 |
Total currency sensitivity gap |
64,792,962 |
|
4,358,793 |
|
69,151,755 |
|
31 December 2009 |
||||
Assets |
USD |
|
GBP |
|
Total |
Financial assets at fair value through profit or loss account |
153,256,998 |
|
- |
|
153,256,998 |
Cash and cash equivalents |
24,253,537 |
|
76 |
|
24,253,613 |
Note receivable |
- |
|
500,000 |
|
500,000 |
Trade and other receivables |
1,077,478 |
|
123,088 |
|
1,200,566 |
Total assets |
178,588,013 |
|
623,164 |
|
179,211,177 |
Liabilities |
|
|
|
|
|
Loan notes at fair value through profit or loss |
117,354,993 |
|
- |
|
117,354,993 |
Trade and other payables |
474,021 |
|
134,410 |
|
608,431 |
Total liabilities |
117,829,014 |
|
134,410 |
|
117,963,424 |
Total currency sensitivity gap |
60,758,999 |
|
488,754 |
|
61,247,753 |
The majority of the Group's financial assets and liabilities are also denominated in US Dollars and therefore the Group is exposed to fluctuations in the GBP:US Dollar foreign exchange rate.
The sensitivity analysis below has been determined based on the sensitivity of the Group's outstanding foreign currency denominated financial assets and liabilities to a 5% increase/decrease in the Sterling against US Dollar, translated at the period end date.
At 31 December 2010, if GBP had weakened or strengthened by 5% against the US Dollar, with all other variables held constant, the increase or decrease respectively in net assets attributable to holders of equity shares would amount to approximately GBP3,239,648 (31 December 2009: GBP3,037,950).
In accordance with the Group's policy, the Investment Manager monitors the Group's currency position on a regular basis, and the Board of Directors reviews it on a quarterly basis.
(d) Credit risk
Credit risk arises when a failure by counterparties to discharge their obligations could reduce the amount of future cash inflows from financial assets on hand at the year end date. The Group invests primarily in senior debt, senior subordinated debt and junior subordinated debt. The maximum investment size, at the time of the investment, will generally be limited to 15% of the Group's Gross Assets. However, the Group may make larger investments and it may seek to syndicate or sell down a portion of any such investment, after it has been acquired.
The investment portfolio of the Group is subject to a number of diversification requirements including size, industry and ratings to ensure that it is sufficiently diversified.
The maximum credit risk associated with the investment portfolio is represented by the fair value of the investments as shown in Note 6.
The Group has established a credit rating system. The purpose of the rating system is to monitor the credit quality of the Company's investment portfolio on both an individual and portfolio basis and the future on-going monitoring required.
Portfolio by rating category |
|
31 December 2010 |
|
31 December 2009 |
1 |
|
9% |
|
8% |
2 |
|
73% |
|
58% |
3 |
|
18% |
|
33% |
4 |
|
0% |
|
0% |
5 |
|
0% |
|
1% |
Total |
|
100% |
|
100% |
Credit Ratings Level |
Ratings Criteria Methodology (1) |
|
(General Parameters) |
1 |
Company is ahead of expectations and/or outperforming financial covenant requirements and this trend is expected to continue. |
2 |
Full repayment of principal and interest is expected. |
3 |
Closer monitoring is required. Full repayment of principal and interest is expected. |
4 |
A reduction of interest income has occurred or is expected to occur. No loss of principal is expected. |
5 |
A loss of some portion of principal is expected. (2) |
(1) The above methodology outlines the general parameters adopted to determine ratings, and other facts and circumstances may be considered when determining an appropriate Credit Ratings Level.
(2) An estimate of the potential amount of principal loss will be determined on a quarterly basis.
In respect of trade and other receivables, the Group is not exposed to any significant credit risk exposure to any single counterparty or any group of counterparties having similar characteristics.
The credit risk for liquid funds and other short-term financial assets is considered negligible, since the counterparties are reputable banks with high quality external credit ratings.
The credit risk associated with the CLO loan notes, designated as a financial liability held at fair value through profit or loss, is affected by changes in the credit ratings associated with the different classes of the loan notes. During 2009 the following changes in ratings were noted for each of the classes:
- Class A - rated as AAA by Standard & Poor's and Aaa by Moody's throughout the year
- Class B - rated as AA by Standard & Poor's and Aa2 by Moody's throughout the year
- Class C - rated as A by Standard & Poor's throughout the year and rated as Baaa3 by Moody's at the start of the year and subsequently upgraded to Baa1 during the year
- Class D - rated as BBB by Standard & Poor's throughout the year and rated as Ba3 by Moody's at the start of the year and subsequently upgraded to Ba1 during the year
- Class E - rated as BB by Standard & Poor's throughout the year and rated as B3 at the start of the year and subsequently upgraded to B3 during the year.
(e) Liquidity risk
Liquidity risk is the risk that arises when the maturity of assets and liabilities does not match. As the Group's investments will not generally be in publicly traded securities, they are likely to be subject to legal and other restrictions on resale or otherwise be less liquid than publicly traded securities. The illiquidity of the Group's investments may make it difficult for them to be sold quickly if the need arises. Since the Group intends to invest in debt securities with a term of up to seven years, and hold investments in debt securities until maturity of the debt, the Group does not expect realisation events to occur in the near term.
The Company's investment in its subsidiary, T2 Income Fund CLO I Ltd, is also considered to be an illiquid investment.
The table below analyses the Group's financial liabilities into relevant maturity groupings based on the remaining period at the year end date to the contractual maturity date. The amounts in the table are the contractual undiscounted cash flows, assuming interest rates in effect at the year end.
|
Current |
|
Non-Current |
|
|
||||
|
within |
|
6 to 12 |
|
1 to 5 |
|
Later than |
|
No stated |
|
6 months |
|
months |
|
years |
|
5 years |
|
maturity |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
At 31 December 2010 |
|
|
|
|
|
|
|
|
|
Loan notes |
800,486 |
|
813,753 |
|
6,461,378 |
|
162,473,589 |
|
- |
Trade and other payables |
640,146 |
|
- |
|
- |
|
- |
|
- |
Total financial liabilities |
1,440,632 |
|
813,753 |
|
6,461,378 |
|
162,473,589 |
|
- |
|
|
|
|
|
|
|
|
|
|
At 31 December 2009 |
|
|
|
|
|
|
|
|
|
Loan notes |
766,093 |
|
766,093 |
|
6,128,743 |
|
158,516,210 |
|
- |
Trade and other payables |
608,431 |
|
- |
|
- |
|
- |
|
- |
Total financial liabilities |
1,374,524 |
|
766,093 |
|
6,128,743 |
|
158,516,210 |
|
- |
Fair value estimation
The fair values of the Group's short-term trade receivables and payables approximate their carrying amounts at the year end date.
Financial instruments measured at fair value
The Group adopted the amendments to IFRS 7 "Improving Disclosures about Financial Instruments" effective from 1 January 2009. These amendments require the Group to present certain information about financial instruments measured at fair value in the Consolidated Statement of Financial Position.
The following table presents financial assets and liabilities measured at fair value in the Consolidated Statement of Financial Position in accordance with the fair value hierarchy. This hierarchy groups financial assets and liabilities into three levels based on the significance of inputs used in measuring the fair value of the financial assets and liabilities. The fair value hierarchy has the following levels:
- Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities;
- Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and
- Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The level within which the financial asset or liability is classified is determined based on the lowest level of significant input to the fair value measurement.
The financial assets and liabilities measured at fair value in the Consolidated Statement of Financial Position are grouped into the fair value hierarchy as follows:
At 31 December 2010 |
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
Assets |
Note |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Broadly syndicated loans |
a |
|
- |
|
- |
|
160,456,433 |
|
160,456,433 |
Equity securities |
b |
|
- |
|
- |
|
1,088,906 |
|
1,088,906 |
Total |
|
|
- |
|
- |
|
161,545,339 |
|
161,545,339 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
CLO loan notes |
c |
|
- |
|
- |
|
(129,207,450) |
|
(129,207,450) |
Total |
|
|
- |
|
- |
|
(129,207,450) |
|
(129,207,450) |
Net Fair Value |
|
|
- |
|
- |
|
32,337,889 |
|
32,337,889 |
At 31 December 2009 |
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
Assets |
Note |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Broadly syndicated loans |
a |
|
- |
|
- |
|
153,256,998 |
|
153,256,998 |
Total |
|
|
- |
|
- |
|
153,256,998 |
|
153,256,998 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
CLO loan notes |
c |
|
- |
|
- |
|
(117,354,993) |
|
(117,354,993) |
Total |
|
|
- |
|
- |
|
(117,354,993) |
|
(117,354,993) |
Net Fair Value |
|
|
- |
|
- |
|
35,902,005 |
|
35,902,005 |
Measurement of fair value
The methods and valuation techniques used for the purposes of measuring fair value are unchanged compared to the previous reporting period.
(a) Broadly syndicated loans
All the broadly syndicated loans are denominated in USD. The loans have significant unobservable inputs, as they trade infrequently. As observable prices are not available for these securities, the Investment Manager has used valuation techiques to assist the Board in its determining of the fair value.
(b) Equity securities
All the equity securities are denominated in USD. The equity securities have significant unobservable inputs, as they trade infrequently. As observable prices are not available for these securities, the Investment Manager has used valuation techiques to assist the Board in its determining of the fair value.
(c) CLO loan notes
The CLO loan notes are denominated in USD. The loan notes also have significant unobservable inputs, as they trade infrequently. The fair value of the loan notes is determined primarily by reference to a mid-market value report provided by the independent broker-dealer.
Level 3 fair value measurements
The Group's financial assets and liabilities classified in Level 3 use valuation techniques based on significant inputs that are not based on observable market data. The financial instruments within this level can be reconciled from beginning to ending balances as follows:
Period ended 31 December 2010 |
|
Broadly Syndicated loans |
|
Equity |
|
CLO Loan Notes |
|
Total |
|
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Opening balance |
|
153,256,998 |
|
- |
|
(117,354,993) |
|
35,902,005 |
Purchases |
|
80,166,361 |
|
- |
|
- |
|
80,166,361 |
Sales |
|
(23,754,633) |
|
- |
|
- |
|
(23,754,633) |
Capital repayments |
|
(68,723,343) |
|
- |
|
- |
|
(68,723,343) |
Gains and losses recognised in profit and loss |
|
|
|
|
|
|
|
|
- realised |
|
1,209,950 |
|
- |
|
- |
|
1,209,950 |
- unrealised |
|
18,301,100 |
|
1,088,906 |
|
(11,852,457) |
|
7,537,549 |
Closing balance |
|
160,456,433 |
|
1,088,906 |
|
(129,207,450) |
|
32,337,889 |
Year ended 31 December 2009 |
|
Broadly Syndicated loans |
|
CLO Loan Notes |
|
Total |
|
|
GBP |
|
GBP |
|
GBP |
Opening balance |
|
126,644,228 |
|
(88,538,096) |
|
38,106,132 |
Purchases |
|
35,662,307 |
|
- |
|
35,662,307 |
Sales |
|
(12,535,692) |
|
561,350 |
|
(11,974,342) |
Capital repayments |
|
(28,149,558) |
|
235,244 |
|
(27,914,314) |
Gains and losses recognised in profit and loss |
|
|
|
|
|
|
- realised |
|
(1,876,127) |
|
1,458,221 |
|
(417,906) |
- unrealised |
|
33,511,840 |
|
(31,071,712) |
|
2,440,128 |
Closing balance |
|
153,256,998 |
|
(117,354,993) |
|
35,902,005 |
Changing inputs to the Level 3 valuations to reasonably possible alternative assumptions would not change significantly amounts recognised in profit or loss, total assets or total liabilities or total equity.
There have been no transfers into or out of level 3 in the reporting periods under review.
4. FUND EXPENSES
Management fee
The Investment Manager, T2 Advisers, LLC, is entitled to receive an annual fee payable quarterly in advance. The management fee is calculated based on the average value of the Company's gross assets at the most recently completed calendar quarter and the projected gross assets as of the end of the current calendar quarter. With effect from 1 July 2010, the management fee payable was reduced by 25 basis points from 2.00% of gross assets to 1.75% of gross assets.
Total fees charged for the period ended 31 December 2010 amounted to GBP3,990,969 (31 December 2009: GBP2,965,261). The total amount due and payable at the year end amounted to GBPnil (31 December 2009: GBPnil).
Administration and secretarial fees
On 23 July 2010, the administration and secretarial services to the Company were transferred from Butterfield Fulcrum Group (Guernsey) Limited to Praxis Fund Services Limited.
For the period 24 July 2010 to 31 December 2010, Praxis Fund Services was entitled to an annualised fee for its services, as administrator and secretary, of 0.1% of the Net Asset Value of the Group, calculated on the last business day of each quarter and payable quarterly in arrears. The fee is subject to a minimum of GBP55,000 per annum.
For the period 1 January 2010 to 24 July 2010, the former Administrator and Secretary, Butterfield Fulcrum Group (Guernsey) Limited, was entitled to an annual fee for its services, as administrator and secretary, of 0.075% of the Net Asset Value of the Group, calculated on the last business day of each quarter and payable quarterly in arrears. The fee was subject to a minimum of GBP40,000 per annum. They are also due a fixed accounting fee of GBP10,000 per annum plus a fixed fee of GBP5,000 for their registrar services.
Total Administration and secretarial fees (excluding accounting and registrar fees) charged for the year ended 31 December 2010 amounted to GBP113,274 (31 December 2009: GBP47,418). The total amount due and payable at the year end amounted to GBP39,609 (31 December 2009: GBP11,410).
Custodian fees
The Custodian, Butterfield Bank (Guernsey) Limited is entitled to custody fees of 0.02% of the Net Asset Value of the Group subject to a minimum of GBP15,000 per annum. The fee is payable quarterly in arrears.
Total fees charged for the year ended 31 December 2010 amounted to GBP15,154 (31 December 2009: GBP15,070). The total amount due and payable at the year end amounted to GBP3,750 (31 December 2009: GBP3,750).
Directors fees
Each of the Directors has entered into an agreement with the Company providing for them to act as a non-executive director of the Company. Their annual fees, excluding all reasonable expenses incurred in the course of their duties which were reimbursed by the Company were as follows:
|
31 December 2010 |
|
31 December 2009 |
|
GBP |
|
GBP |
Geoffrey Miller (Chairman) |
40,000 |
|
25,000 |
Frederick Forni |
25,000 |
|
20,000 |
Patrick Firth |
25,000 |
|
20,000 |
Total fees charged to the Group for the year ended 31 December 2010 amounted to GBP110,000 (31 December 2009: GBP100,000). The total amount due and payable at the period end amounted to GBPnil (31 December 2009: GBP16,250). During the year ended 31 December 2010, a one off additional payment of GBP20,000 (31 December 2009: GBP35,000) was made to the Chairman in recognition of special services provided to the Company.
5. EARNINGS PER ORDINARY SHARE
Earnings per share has been calculated by dividing the profit attributable to Ordinary Share holders of GBP11,053,080 (31 December 2009: GBP2,035,164) by the weighted average number of Ordinary Shares outstanding during the year of 87,300,000 (31 December 2009: 51,857,534). Fully diluted profit per share has been calculated by dividing the profit attributable to Ordinary Share holders of GBP11,053,080 (31 December 2009: GBP2,035,164), by the weighted average number of Ordinary Shares outstanding during the year adjusted for the effects of all dilutive potential Ordinary Shares 87,479,376 (31 December 2009: 52,516,651).
Basic earnings per Ordinary Share
Date |
|
No. of shares |
|
|
No. of days |
Weighted average no. of shares |
|||
01/01/10 & 31/12/10 |
87,300,000 |
|
|
365 |
|
|
|
87,300,000 |
|
|
|
|
|
|
|
|
|
|
|
01/01/09 |
|
43,000,000 |
|
|
292 |
|
|
|
34,400,000 |
20/10/09 |
|
87,000,000 |
|
|
3 |
|
|
|
715,068 |
23/10/09 |
|
87,300,000 |
|
|
70 |
|
|
|
16,742,466 |
|
|
|
|
|
365 |
|
|
|
51,857,534 |
Diluted earnings per Ordinary Share
Date |
|
No. of shares |
|
|
No. of days |
Weighted average no. of shares |
|||
01/01/10 |
87,905,555 |
|
|
85 |
|
|
|
20,471,157 |
|
26/03/10 |
87,350,000 |
|
|
280 |
|
|
|
67,008,219 |
|
|
|
|
|
365 |
|
|
|
87,479,376 |
|
|
|
|
|
|
|
|
|
|
|
01/01/09 |
|
43,555,555 |
|
|
197 |
|
|
|
23,508,067 |
17/07/09 |
|
43,905,555 |
|
|
95 |
|
|
|
11,427,473 |
20/10/09 |
|
87,905,555 |
|
|
73 |
|
|
|
17,581,111 |
|
|
|
|
|
365 |
|
|
|
52,516,651 |
|
|
31 December 2010 No. of shares |
|
31 December 2009 No. of shares |
Weighted average number of Ordinary Shares for the purposes of basic earnings per share |
|
87,300,000 |
|
51,857,534 |
Effect of dilutive potential ordinary shares: |
|
|
|
|
Share options |
|
179,376 |
|
659,117 |
Weighted average number of Ordinary Shares for the purposes of diluted earnings per share |
|
87,479,376 |
|
52,516,651 |
6. FINANCIAL ASSETS AND LIABILITIES AT FAIR VALUE THROUGH PROFIT OR LOSS
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Debt securities of listed companies |
46,648,497 |
|
52,098,842 |
|
- |
|
- |
Debt securities of unlisted companies |
113,807,936 |
|
101,158,156 |
|
3,326,951 |
|
3,091,446 |
Unlisted equity securities |
1,088,906 |
|
- |
|
1,088,906 |
|
- |
Investment in subsidiary |
- |
|
- |
|
56,455,264 |
|
47,433,719 |
|
161,545,339 |
|
153,256,998 |
|
60,871,121 |
|
50,525,165 |
Realised gains/(loss) recognised on financial assets and liabilities at fair value through profit or loss (1) |
|
|
|
|
|
|
|
Realised gain/(loss) on investments |
1,209,950 |
|
(1,876,127) |
|
7,049 |
|
- |
Realised gain on financial liabilities |
- |
|
1,458,221 |
|
- |
|
- |
|
1,209,950 |
|
(417,906) |
|
7,049 |
|
- |
Unrealised gains/(losses) recognised on financial assets and liabilities at fair value through profit or loss (2) |
|
|
|
|
|
|
|
Unrealised gain/(loss) on financial assets |
19,390,006 |
|
33,511,840 |
|
8,733,806 |
|
(3,994,752) |
Unrealised loss on financial liabilities |
(11,852,457) |
|
(31,071,712) |
|
- |
|
- |
|
7,537,549 |
|
2,440,128 |
|
8,733,806 |
|
(3,994,752) |
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
|
|
|
|
|
|
|
Opening cost of financial assets |
137,653,776 |
|
144,552,846 |
|
6,640,018 |
|
1,360,135 |
Purchases |
80,166,361 |
|
35,662,307 |
|
1,711,000 |
|
5,308,416 |
Sales |
(23,754,633) |
|
(12,535,692) |
|
- |
|
- |
Realised gain/(loss) of investments |
1,209,950 |
|
(1,876,127) |
|
7,049 |
|
- |
Capital repayments |
(68,723,343) |
|
(28,149,558) |
|
(25,155) |
|
(28,533) |
Cost of investments at year end |
126,552,111 |
|
137,653,776 |
|
8,332,912 |
|
6,640,018 |
Unrealised gain/(loss) at year end |
34,993,228 |
|
15,603,222 |
|
(3,917,055) |
|
(3,548,572) |
Closing value at year end |
161,545,339 |
|
153,256,998 |
|
4,415,857 |
|
3,091,446 |
(1) For the year ended 31 December 2010 the Group had a realised gain of GBP1,209,950 (31 December 2009: GBP417,906 loss) which comprised a realised gain on investments of GBP1,209,950 (31 December 2009: GBP1,876,127 loss) and a realised gain on the purchase of some of the CLO loan notes by the parent company, Greenwich Loan Income Fund Limited, of GBPnil (31 December 2009: GBP1,458,221 gain).
(2) For the year ended 31 December 2010 the Group had an unrealised gain on financial assets and liabilities at fair value through profit or loss of GBP7,537,549 (31 December 2009: GBP2,440,128). This is comprised of an unrealised gain on financial assets of GBP19,390,006 (31 December 2009: GBP33,511,840) and an unrealised loss on liabilities of GBP11,852,457 (31 December 2009: GBP31,071,712).
7. INVESTMENT IN SUBSIDIARY
|
|
Company |
|
Company |
|
|
31 December 2010 |
|
31 December 2009 |
|
|
GBP |
|
GBP |
|
|
|
|
|
Opening cost of investment in subsidiary |
|
29,928,228 |
|
29,928,228 |
Additions at cost |
|
- |
|
- |
Cost of investment in subsidiary at year end |
|
29,928,228 |
|
29,928,228 |
Unrealised gain |
|
26,527,036 |
|
17,505,491 |
Closing fair value of investment in subsidiary |
|
56,455,264 |
|
47,433,719 |
8. TRADE AND OTHER RECEIVABLES
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Accrued bank interest |
147 |
|
1 |
|
147 |
|
- |
Loan interest receivable |
363,035 |
|
1,155,306 |
|
81,053 |
|
129,127 |
Prepaid expenses |
46,612 |
|
45,259 |
|
46,612 |
|
45,259 |
|
409,794 |
|
1,200,566 |
|
127,812 |
|
174,386 |
Current assets |
|
|
|
|
|
|
|
Note receivable |
375,268 |
|
500,000 |
|
375,268 |
|
500,000 |
Non current assets |
|
|
|
|
|
|
|
Loans notes held at amortised cost |
- |
|
- |
|
675,243 |
|
594,500 |
The GBP375,268 (31 December 2009: GBP500,000) note receivable relates to a promissory note that was originally due for payment in 2009 from T2 Advisers, LLC, the Company's Investment Manager. This note, which is subject to certain conditions, was signed on 5 December 2006 and was subject to interest of 8% per annum, compounded annually. On 29 September 2009 it was agreedthatpayment on the promissory note be deferred (withinterest ceasing to accrue from that date) until such time as the reduction in the aggregate fees paid by the Company to the Investment Manager, commencing 1 July 2010, is equal to the amount payable under the note, at which point the note will be cancelled. The note began to be repaid with effect from 30 September 2010. The promissory note has been classified as a current asset as at 31 December 2010.
During the year to 31 December 2009, the Company purchased some of the CLO loan notes from its subsidiary T2 Income Fund CLO I Ltd. At a Company level, the loan notes are designated as receivables held at amortised cost.
9. CASH AND CASH EQUIVALENTS
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
|
|
|
|
|
|
|
Call account |
36,668,950 |
|
24,253,613 |
|
6,220,976 |
|
8,782,971 |
For the purposes of the Cash Flow Statement, the above items represent the year end cash and cash equivalents balances.
10. TRADE AND OTHER PAYABLES
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
Current liabilities |
GBP |
|
GBP |
|
GBP |
|
GBP |
Due to Subsidiary |
- |
|
- |
|
71,678 |
|
69,299 |
Administrator's fees |
39,609 |
|
11,410 |
|
39,609 |
|
11,410 |
Custodian's fees |
3,750 |
|
3,750 |
|
3,750 |
|
3,750 |
Audit fees |
50,000 |
|
40,000 |
|
50,000 |
|
40,000 |
Directors' fees |
- |
|
16,250 |
|
- |
|
16,250 |
Finance cost (1) |
340,538 |
|
327,717 |
|
- |
|
- |
Other accruals |
206,249 |
|
209,304 |
|
58,582 |
|
63,001 |
|
640,146 |
|
608,431 |
|
223,619 |
|
203,710 |
Non current liabilities |
|
|
|
|
|
|
|
Loan notes |
129,207,450 |
|
117,354,993 |
|
- |
|
- |
The loan notes represent the indebtedness of the CLO. The CLO was created and the loan notes were issued as part of the Company's leveraging plan. On 19 July 2007, the loan notes were issued by the CLO in five tranches, Class A through E, and sold to third parties, as well as subordinated income loan notes which were issued to the Company at inception, representing the residual economic interest (i.e. the equity) in the CLO. The loan notes were issued in the total amount of US$309,050,000 with a twelve year term. In 2008, approximately US$380,000 of the Class A loan notes were repaid under the terms of the indenture. The "Indenture" dated 19 July 2007 is among T2 Income Fund CLO I Ltd as the "Issuer", T2 Income Fund CLO I LLC as the "Co-Issuer" and The Bank of New York Mellon as the "Trustee".
During June 2009, the Company purchased from third parties some of the loan notes of its subsidiary, T2 Income Fund CLO 1 Ltd. Class B loan notes of par value US$1,137,000 and Class D loan notes of par value US$3,000,000 were purchased at a price of 0.435 and 0.1425 respectively. The internally purchased loan notes have been eliminated within the consolidated financial statements for consolidation purposes only and a realised gain of GBP1,458,221 recognised in the Company's financial statements.
(1) Interest on the loan notes is calculated on a weighted average interest rate of LIBOR plus 75 basis points.
11. SHARE CAPITAL
The Company has the power to issue an unlimited number of ordinary shares of no par value.
Upon incorporation, the Investment Manager, T2 Advisers LLC, was granted options to purchase 4,222,222 Ordinary Shares at the Placing Price, as reduced by dividends paid per share, subject to the Company achieving certain performance criteria as follows:
The Investment Manager options vested and became exercisable in respect of 50 per cent immediately on conclusion of the first three month period during which the Company paid dividends on the Shares in an aggregate amount during that three month period equal to or exceeding 8 per cent of the Initial Offer Price on an annualised basis (the hurdle rate). The remaining 50 per cent vested and became exercisable immediately on conclusion of the twelve month period following the date specified above.
On 23 February 2007 the hurdle rate was met. Accordingly on 31 March 2007 the options on 2,111,111 of these Ordinary shares became vested. The remaining options for 2,111,111 Ordinary shares vested on 31 March 2008.
Effective 21 April 2008, the options to acquire 4,222,222 ordinary shares were cancelled in consideration of a one-off cash payment by the Company to the Investment Manager of GBP1.4 million. The amount of the payment was determined by the Board with reference to the present value of the options, with the application of a further discount, and after consultation with the Company's nominated advisor.
The Investment Manager was granted options to purchase 555,555 Ordinary Shares at 101.75p per Share, the value of the original options granted was based upon the 5,000,000 Ordinary Shares issued in June 2007, in accordance with the terms of the Share Option Plan. Effective 26 March 2010, upon mutual agreement the 555,555 options were cancelled without additional payment as part of the restructuring of the investment management agreement.
In accordance with IFRS2, the value of the options was based upon an estimate of the fair value of the services received. The Company believes that the fair value can be determined by a comparison to a performance-based incentive fee program, which arrangements are common practice in the industry, because the option program was similarly intended to compensate the Investment Manager for achieving superior returns. The fair value estimate was based, in good faith, upon the present value of a hypothetical performance-based incentive fee, assuming a fee of 20% of the excess return above an 8% hurdle rate over a ten-year period; the fair value of the options was determined to be GBP100,000. For the year ending 31 December 2010 the Company charged GBPnil (31 December 2009: GBPnil) to expenses representing the amortisation of the fair value of the options, which had been fully expensed during 2007 upon meeting the performance criteria.
On 17 July 2009, the Directors were granted options over 350,000 shares in total, exercisable at a price of 10p per share at any time up to the second anniversary of the passing of the relevant resolution. On 23 October 2009, 300,000 of these options were exercised. Under IFRS2, the share options granted are measured at fair value at the grant date based on market prices. On exercise of the share options the change in fair value is also recognised and expensed in the Income Statement. There was no share option expense for the year ended 31 December 2010. During the year to 31 December 2010, a share option expense of GBPnil (31 December 2009: GBP58,240) was recognised in relation to these share options issued.
Share Capital |
|
|
|
|
|
|
|
|
31 December 2010 |
|
31 December 2009 |
Ordinary shares - nil par value |
|
|
Shares in issue |
Shares in issue |
|
Balance at start year |
|
|
87,300,000 |
|
43,000,000 |
Issued during the year |
|
|
- |
|
44,000,000 |
Options exercised |
|
|
- |
|
300,000 |
Balance at end year |
|
|
87,300,000 |
|
87,300,000 |
|
|
|
|
|
|
|
|
|
31 December 2010 |
|
31 December 2009 |
Share Premium |
|
|
GBP |
|
GBP |
Balance at start year |
|
|
16,087,290 |
|
5,619,040 |
Issued during year |
|
|
- |
|
11,000,000 |
Options exercised |
|
|
- |
|
85,500 |
Issue costs |
|
|
- |
|
(617,250) |
Balance at end year |
|
|
16,087,290 |
|
16,087,290 |
12. NET ASSET VALUE PER SHARE
The net asset value per Ordinary Share is calculated by dividing the total net assets attributable to Ordinary Share holders at the year end of GBP69,151,755 (31 December 2009: GBP61,247,753) by the Ordinary Shares in issue at the end of the year being 87,300,000 (31 December 2009: 87,300,000).
13. CASH GENERATED FROM OPERATIONS
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
|
|
|
|
|
|
|
Profit/(loss) for the year |
11,053,080 |
|
2,035,164 |
|
11,165,489 |
|
(3,517,561) |
Adjustments for: |
|
|
|
|
|
|
|
Realised (gain)/loss arising on adjustment to financial assets and liabilities |
(1,209,950) |
|
417,906 |
|
(7,049) |
|
- |
Unrealised (gain)/loss arising on adjustment to financial assets and liabilities |
(7,537,549) |
|
(2,440,128) |
|
(8,733,806) |
|
3,994,752 |
Unrealised gain on loan notes held at amortised cost |
- |
|
- |
|
- |
|
(9,775) |
Additional interest on loan notes held at amortised cost |
- |
|
- |
|
- |
|
(23,375) |
Share option expense |
- |
|
58,240 |
|
- |
|
58,240 |
Changes in working capital: |
|
|
|
|
|
|
|
Trade and other receivables |
915,504 |
|
217,367 |
|
171,307 |
|
(54,758) |
Trade and other payables |
31,715 |
|
(1,724,107) |
|
19,909 |
|
28,234 |
Cash inflow/(outflow) from operations |
3,252,800 |
|
(1,435,558) |
|
2,615,850 |
|
475,757 |
14. CONSOLIDATED SUBSIDIARY UNDERTAKING
Through its 100% ownership of the residual economic interest in T2 Income Fund CLO I Ltd., the Directors consider the following entity as a wholly owned subsidiary of the Company and its results and financial position are included within the consolidated results of the Company.
|
Date of incorporation |
Country of incorporation |
Nature of holding |
Percentage holding |
T2 Income Fund CLO I Ltd |
11 October 2006 |
Cayman Islands |
Income Notes |
100% |
15. SEGMENTAL REPORTING
Operating segments are reported in a manner consistent with the internal reporting used by the Investment Committee of the Investment Manager ("ICIM"). The ICIM is responsible for allocating resources and assessing performance of the portfolio, as well as making strategic investment decisions, subject to the oversight of the Board of Directors. The ICIM is responsible for the entire portfolio, including assets held at the Company level as well as the portfolio of its CLO subsidiary, and considers the business to have a single operating segment. Although the CLO is a legally distinct entity, investment allocation decisions are based upon an integrated investment strategy and performance is evaluated on an overall basis.
The vast majority of the Group's investment income arises from investments in entities incorporated in the US. Approximately 97% of the Group's portfolio is based in the US with the remainder of investments being based in Canada. The Group has a highly diversified portfolio of investments and no single investment accounts for more than 10% of the Group's income.
The internal reporting provided to the ICIM for the Group's assets, liabilities and performance is prepared on a consistent basis with the measurement and recognition principles of IFRS.
There were no changes in reportable segments during the year or prior year.
16. RELATED PARTY TRANSACTIONS
The following transactions were carried out with related parties in addition to the related party transactions disclosed in note 4:
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
Amounts incurred during the year to related parties |
|
|
|
|
|
|
|
Fees due to P Conroy as Chief Financial Officer to the Company |
125,000 |
|
- |
|
125,000 |
|
- |
Fees due to the Investment Manager, T2 Advisers, LLC |
3,990,696 |
|
2,965,261 |
|
3,990,696 |
|
2,965,261 |
Reimbursement due to BDC Partners, LLC |
|
|
85,942 |
|
- |
|
85,942 |
|
Group |
|
Group |
|
Company |
|
Company |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
Amounts due to related parties at the year end |
GBP |
|
GBP |
|
GBP |
|
GBP |
Fees due to P Conroy as Chief Financial Officer to the Company |
- |
|
56,250 |
|
- |
|
6,250 |
Due to subsidiary in relation to Wall Street Office system |
- |
|
- |
|
58,375 |
|
56,440 |
Amounts due from related parties at the year end |
|
|
|
|
|
|
|
Note receivable from the Investment Manager, T2 Advisers, LLC |
375,268 |
|
500,000 |
|
375,268 |
|
500,000 |
On 18 December 2009, the Company acquired an investment in senior secured corporate notes, Koosharem 2nd Lien, from the CLO for US$8.55 million (GBP5.31 million). While on a consolidated basis the transaction had no net impact on the Group Statement of Financial Position, the acquisition may improve the CLO's likelihood of being in compliance with certain covenants, and will have the effect of increasing the probability of the Company receiving future interest payments from the CLO.
On 9 November 2010, the Company acquired two investment holdings, both in Stratus Technologies Bermuda Limited, from the Subsidiary for aggregated proceeds ofUS$1.70 million (GBP1.06 million). On a consolidated basis this transaction had no net impact on the Group Statement of Financial Position.
Directors shareholdings in the Company
At 31 December 2010, Geoff Miller had a beneficial interest in 500,000 ordinary shares, representing 0.57% of the Company's issued share capital and Patrick Firth held 100,000 ordinary shares, representing 0.06% of the Company's issued share capital.
At 31 December 2010, Frederick Forni held a share option for 50,000 ordinary shares.
17. COMMITMENTS AND CONTINGENCIES
There were no commitments or contingencies as at 31 December 2010 (31 December 2009: none).
18. POST BALANCE SHEET EVENTS
Significant Portfolio Movements
Since the year end the Group has made the following investment purchases, these are detailed below:
Closing Date |
Nominal |
|
|
Purchase Price |
|
|
|
|
|
|
GBP |
31 January 2011 |
17,314,412 |
Asset Management Investment Company PLC |
12,253,269 |
||
Since the period end the Company made the following sales:
Closing Date |
Par Amount |
|
|
Realised gain |
|
|
|
|
GBP |
11 February 2011 |
US$1,137,000 |
CLO Note Class B |
285,344 |
|
11 February 2011 |
US$3,000,000 |
CLO Note Class D |
1,203,909 |
Acquisition of Asset Management Investment Company PLC ("AMIC")
On 7 December 2010, the boards of Greenwich Loan income Fund Limited ("GLIF") and AMIC announced that they had agreed the terms of the acquisition by GLIF of the entire issued share capital of AMIC. This was implemented by means of a scheme of arrangement pursuant to Part 26 of the Companies Act. The scheme became effective on 31 January 2011.
Under the terms of the acquisition, all of AMIC's existing issued ordinary share capital was cancelled and new AMIC shares were issued and credited as fully paid to GLIF and AMIC became a wholly owned subsidiary of GLIF. Former AMIC shareholders could elect to receive cash under the basic offer or new GLIF Shares under the share alternative or a mix of both.
Under the basic offer, cash was paid in exchange for AMIC Shares valued at 92 per cent. of the AMIC Formula Asset Value ("FAV") of GBP12.25 million, or 76.923p per share. Under the share alternative, new GLIF Shares were issued in exchange for AMIC shares valued at 92 per cent. of the AMIC FAV. The value of a new GLIF Share was set at 28.25p being the mid-market closing share price of a GLIF Share on 25 October 2010, the business day prior to the indicative offer announcement.
As a result 11,333,610 new Ordinary Shares in GLIF were issued.
The new GLIF Shares and the existing GLIF Shares were admitted to the Official List of the Channel Islands Stock Exchange by way of a combination of an introduction and a consideration issue.
The Board of GLIF identified the following benefits of the AMIC acquisition for GLIF shareholders:
• greater strength and depth to the ownership of GLIF and a larger net asset base for the enlarged Group which may provide more liquidity in GLIF shares under normal market circumstances;
• the acquisition should result in an enhancement in the net asset value per GLIF Share and should be accretive to both capital and income for GLIF;
• the acquisition diversifies the sources of both capital and income for the enlarged group; and
• cost reductions across the enlarged group through economies of scale and having one quoted holding company rather than two.
Gearing
To fund the above transaction, on 2 February 2011 the Company drew down GBP12 million in accordance with a loan facility between the Company and Investec Bank PLC. On 15 February 2011, the Company repaid £4 million of this loan and at the date of this report the outstanding loan balance was £8 million.
Ordinary Share Issue
On 1 February 2011, the Company announced that 11,333,610 new Ordinary Shares had been issued and that these shares were admitted to trading on AIM on the same day. At the date of this report the Company's capital consisted of 98,633,610 Ordinary Shares of no par value.
Listing on Channel Islands Stock Exchange ("CISX")
On 1 February 2011, the Company's 11,333,610 new Ordinary Shares and 87,300,000 existing Ordinary Shares were admitted to trading on the Official List of the CISX.
Amendment to the Company's Investment Policy
On 11 January 2011, the shareholders approved the clarification to the Company's investment policy. The full investment policy is disclosed on pages 4 and 5.
Change in Directors shareholdings in the Company
On 11 January 2011, Mr Miller and Mr Firth purchased an additional 250,000 and 50,000 Ordinary Shares in the Company respectively.
On 1 February 2011, Mr Miller increased his holding by 62,627 Ordinary Shares in the Company. There were no further changes in the interest of the Directors prior to the date of this report.
There were no other significant post year end events that require disclose in these financial statements.
PORTFOLIO OF THE GROUP
As at 31 December 2010
|
Principal |
Fair Value |
Fair Value |
% of net assets |
Loans - debt securities of listed companies |
US$ |
US$ |
GBP |
|
Boise Paper |
3,826,940 |
3,822,156 |
2,448,217 |
3.54% |
Cablevision (CSC Holdings) |
3,053,684 |
3,042,721 |
1,948,963 |
2.82% |
Charter Communications |
4,984,468 |
4,913,838 |
3,147,475 |
4.55% |
Community Health Extended |
1,922,961 |
1,914,000 |
1,225,980 |
1.77% |
Community Health Non-Extended |
4,021,857 |
3,919,300 |
2,510,441 |
3.63% |
Corel |
7,180,336 |
6,798,917 |
4,354,930 |
6.30% |
Dean Foods |
5,939,385 |
5,781,991 |
3,703,556 |
5.36% |
Emdeon Business Solutions |
5,979,453 |
5,917,147 |
3,790,128 |
5.48% |
Ford |
6,702,609 |
6,687,460 |
4,283,539 |
6.19% |
IM Holding (Inverness Medical) |
3,835,256 |
3,748,963 |
2,401,334 |
3.47% |
Mediacom TL-C |
3,938,462 |
3,746,462 |
2,399,732 |
3.47% |
Mediacom TL-D |
1,975,000 |
1,966,982 |
1,259,916 |
1.82% |
MetroPCS |
3,958,656 |
3,948,760 |
2,529,311 |
3.66% |
National Cinemedia |
5,000,000 |
4,890,650 |
3,132,622 |
4.54% |
Navisite |
1,488,500 |
1,414,075 |
905,762 |
1.31% |
Sally |
4,884,240 |
4,874,081 |
3,122,009 |
4.51% |
SuperValu - Term Loan B1 |
1,291,831 |
1,272,002 |
814,759 |
1.18% |
SuperValu - Term Loan B2 |
2,289,859 |
2,257,526 |
1,446,020 |
2.09% |
X-rite |
1,934,786 |
1,910,602 |
1,223,803 |
1.77% |
|
|
72,827,633 |
46,648,497 |
67.46% |
Loans - debt securities of unlisted companies |
|
|
|
|
4437667 Canada Inc. (Mold Masters) |
5,576,188 |
5,018,569 |
3,214,559 |
4.65% |
Anchor Glass |
4,427,885 |
4,435,501 |
2,841,084 |
4.11% |
Aramark Corp LC-1 US Term Loan Non-Extending |
1,754,113 |
1,732,730 |
1,109,871 |
1.60% |
Aramark Corp LC-2 Term Loan B Extended |
3,701,755 |
3,705,456 |
2,373,467 |
3.43% |
Atlantic Broadband Finance LLC |
1,930,435 |
1,942,983 |
1,244,544 |
1.80% |
Attachmate |
7,431,377 |
7,358,922 |
4,713,632 |
6.82% |
Burger King Corporation |
2,500,000 |
2,535,800 |
1,624,263 |
2.35% |
Decision Resources LLC |
4,500,000 |
4,432,500 |
2,839,162 |
4.11% |
Diversified Machine |
5,500,000 |
5,335,000 |
3,417,243 |
4.94% |
DynCorp International Inc Loan |
2,992,500 |
3,009,946 |
1,927,970 |
2.79% |
Fifth Third Processing Solutions LLC |
2,000,000 |
2,014,160 |
1,290,136 |
1.87% |
First Data Corporation B-1 |
8,386,150 |
7,746,706 |
4,962,020 |
7.18% |
Georgia Pacific TL B |
2,342,436 |
2,340,187 |
1,498,967 |
2.17% |
Getty Images |
3,990,000 |
4,019,925 |
2,574,894 |
3.72% |
HCA TL-A |
3,066,576 |
3,026,587 |
1,938,629 |
2.80% |
Houghton |
3,850,379 |
3,580,853 |
2,293,654 |
3.32% |
Huish Detergents |
5,908,240 |
5,640,538 |
3,612,950 |
5.22% |
Hyland Software Inc |
3,181,818 |
3,185,795 |
2,040,607 |
2.95% |
InfoNXX |
6,720,000 |
6,406,378 |
4,103,496 |
5.93% |
Infor Global |
5,745,000 |
5,524,794 |
3,538,811 |
5.12% |
Merrill Corp 2nd Lien |
1,028,636 |
992,634 |
635,815 |
0.92% |
MLM Holdings Inc |
5,985,000 |
5,895,225 |
3,776,086 |
5.46% |
MR Default (Prommis Solutions) |
2,124,977 |
2,061,227 |
1,320,284 |
1.91% |
NameMedia (2) |
3,579,950 |
3,490,451 |
2,235,749 |
3.23% |
Network Solutions |
4,258,456 |
4,034,887 |
2,584,478 |
3.74% |
Nusil |
2,537,143 |
2,524,457 |
1,616,998 |
2.34% |
Pegasus |
8,625,986 |
8,094,022 |
5,184,487 |
7.50% |
Petco Animal Supplies |
4,000,000 |
3,996,680 |
2,560,005 |
3.70% |
Presidio Inc. |
5,625,000 |
5,484,375 |
3,512,923 |
5.08% |
Prodigy Health 1st lien |
5,736,711 |
5,048,306 |
3,233,606 |
4.68% |
Prodigy Health 2nd lien |
1,506,667 |
1,152,600 |
738,278 |
1.07% |
Proquest |
4,687,500 |
4,582,031 |
2,934,942 |
4.25% |
Provo Craft |
3,230,769 |
3,115,689 |
1,995,702 |
2.89% |
QA Master |
5,275,228 |
5,002,657 |
3,204,367 |
4.63% |
Shearer's Foods |
3,970,000 |
3,930,300 |
2,517,487 |
3.64% |
Shield Finance Loan |
3,940,000 |
3,920,300 |
2,511,081 |
3.63% |
SkillSoft |
2,985,000 |
3,005,537 |
1,925,145 |
2.78% |
Springboard Finance LLC |
5,775,000 |
5,781,179 |
3,703,036 |
5.35% |
Stratus Technologies 2nd Lien |
5,722,849 |
3,433,710 |
2,199,404 |
3.18% |
Topps |
8,846,412 |
8,050,235 |
5,156,440 |
7.46% |
TravelClick |
3,476,593 |
3,302,763 |
2,115,528 |
3.06% |
UI Holdings (CBA Group) (3) |
2,800,346 |
2,590,320 |
1,659,185 |
2.40% |
Koosharem (Select Remedy) 1st lien |
2,899,433 |
2,131,083 |
1,365,029 |
1.97% |
Koosharem (Select Remedy) 1st lien PIK |
34,575 |
25,413 |
16,278 |
0.02% |
Koosharem (Select Remedy) 2nd lien |
9,000,000 |
2,745,000 |
1,758,263 |
2.54% |
Koosharem (Select Remedy) 2nd lien PIK |
959,145 |
292,539 |
187,381 |
0.27% |
|
|
177,676,950 |
113,807,936 |
164.58% |
|
|
|
|
|
Total Loans |
|
250,504,583 |
160,456,433 |
232.04% |
PORTFOLIO OF THE GROUP (continued) As at 31 December 2010 |
|
|
||
|
Nominal |
Fair Value |
Fair Value |
% of net assets |
Equity |
|
US$ |
GBP |
|
Stratus Technologies Bermuda Holdings Limited Series B1 Ordinary Shares |
775,631.8730 |
246,795 |
158,080 |
0.23% |
Stratus Technologies Bermuda Holdings Limited Series B1 Preference Shares |
176,648.8226 |
1,453,205 |
930,826 |
1.34% |
CBA Group (UI Acquisition Holding Co) Class A |
10.6267 |
- |
- |
- |
CBA Group (UI Acquisition Holding Co) Class B |
0.5542 |
- |
- |
- |
Total Equity |
|
1,700,000 |
1,088,906 |
1.57% |
|
|
|
|
|
Warrants |
|
|
|
|
Koosharem - warrants to purchase 6,029 shares of common stock |
6,029.0000 |
- |
- |
- |
Total warrants |
|
- |
- |
- |
|
|
|
|
|
Total financial assets at fair value through profit or loss |
|
|
161,545,339 |
233.61% |
|
|
|
|
|
Cash balances |
|
|
36,668,950 |
53.03% |
|
|
|
|
|
Other net liabilities |
|
|
(129,062,534) |
(186.64%) |
|
|
|
|
|
Net Assets |
|
|
69,151,755 |
100.00% |