This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
TheStreet Open House

Tetragon Financial Group Limited (TFG): Supplemental Information To The Monthly Update For December 2012

In accordance with the valuation policies set forth on the company's website, the values of TFG's CLO equity investments are determined using a third-party cash flow modeling tool.  The model contains certain assumption inputs that are reviewed and adjusted as appropriate to factor in how historic, current and potential market developments (examined through, for example, forward-looking observable data) might potentially impact the performance of TFG's CLO equity investments.  Since this involves modeling, among other things, forward projections over multiple years, this is not an exercise in recalibrating future assumptions to the latest quarter's historical data.

Subject to the foregoing, when determining the U.S. GAAP-compliant fair value of TFG's portfolio, the company seeks to derive a value at which market participants could transact in an orderly market and also seeks to benchmark the model inputs and resulting outputs to observable market data when available and appropriate.  Please refer to the 2011 Annual Report for a more detailed description of the cash flow projection and discounting process.

2.1 Forward-looking CLO Equity Cash Flow Modeling Assumptions Recalibrated in Q4 2012:

The Investment Manager reviews and, when appropriate, adjusts in consultation with TFG's audit committee, the CLO equity investment portfolio's modeling assumptions as described above.  At the end of Q4 2012, certain key assumptions relating to defaults were recalibrated.  Those relating to recoveries, prepayments and reinvestment prices were unchanged from the previous quarter.

U.S. CLOs - default assumptions recalibrated

For the U.S. deals, near-term default assumptions were unchanged but medium-term default multiples were reduced to reflect, among other things,  the perceived decline in concern over the so-called "maturity wall".  These changes, which are detailed in the table below, had a positive impact on the undiscounted future projected cash flows of the U.S. deals.

    Variable        Year          Current Assumptions      Prior Assumptions
    CADR
                                1.0x WARF-implied        1.0x WARF-implied
             2013               default rate (2.2%)      default rate (2.2%)
                                1.0x WARF-implied        1.5x WARF-implied
             2014               default rate (2.2%)      default rate (3.3%)
                                1.25x WARF-implied       1.5x WARF-implied
             2015-2016          default rate (2.7%)      default rate (3.3%)
                                1.25x WARF-implied       1.0x WARF-implied
             2017               default rate (2.7%)      default rate (2.2%)
                                1.0x WARF-implied        1.0x WARF-implied
             Thereafter         default rate (2.2%)      default rate (2.2%)
    Recovery Rate
             Until deal
             maturity           73%                      73%
    Prepayment Rate
             Until deal         20.0% p.a. on loans;     20.0% p.a. on loans;
             maturity           0.0% on bonds            0.0% on bonds
    Reinvestment Price
             Until deal
             maturity           100%                     100%

European CLOs - default assumptions recalibrated

For the European deals, an elevated default multiple was maintained in the near term, but the medium term multiple was recalibrated higher bringing it in line with the U.S. deals, and reflecting some of the enhanced risks during that period, including the percentage of loans maturing.  For European deals, this change resulted in a reduction in future undiscounted projected cash flows.

    Variable        Year          Current Assumptions      Prior Assumptions
    CADR
                                1.5x WARF-implied        1.5x WARF-implied
             2013-2014          default rate (3.1%)      default rate (3.1%)
                                1.25x WARF-implied       1.0x WARF-implied
             2015-2017          default rate (2.6%)      default rate (2.1%)
                                1.0x WARF-implied        1.0x WARF-implied
             Thereafter         default rate (2.1%)      default rate (2.1%)
    Recovery Rate
             Until deal
             maturity           68%                      68%
    Prepayment Rate
             Until deal         20.0% p.a. on loans;     20.0% p.a. on loans;
             maturity           0.0% on bonds            0.0% on bonds
    Reinvestment Price
             Until deal
             maturity           100%                     100%

These key average assumption variables include the modeling assumptions disclosed as a weighted average (by U.S. dollar amount) of the individual deal assumptions, aggregated by geography ( i.e. U.S. and European).  Such weighted averages may change from month to month due to movements in the amortized costs of the deals, even without changes to the underlying assumptions.  Each individual deal's assumptions may differ from this geographical average and vary across the portfolio.

The reinvestment price, assumptions about reinvestment spread and reinvestment life are also input into the model to generate an effective spread over LIBOR.  Newer vintage CLOs may have a higher weighted-average reinvestment spread over LIBOR or shorter reinvestment life assumptions than older deals.  Across the entire CLO portfolio, the reinvestment price assumption of 100% for U.S. deals and European deals with their respective assumed weighted-average reinvestment spreads, generates an effective spread over LIBOR of approximately 284 bps on broadly syndicated U.S. loans, 272 bps on European loans, and 328 bps on middle market loans.

2 of 5

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!
DOW 17,131.97 +100.83 0.59%
S&P 500 1,998.98 +14.85 0.75%
NASDAQ 4,552.7590 +33.8570 0.75%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs