Attached files

file filename
8-K/A - 8-K/A - CIFC Corp.a11-15552_18ka.htm
EX-23.1 - EX-23.1 - CIFC Corp.a11-15552_1ex23d1.htm
EX-99.4 - EX-99.4 - CIFC Corp.a11-15552_1ex99d4.htm
EX-99.2 - EX-99.2 - CIFC Corp.a11-15552_1ex99d2.htm

Exhibit 99.3

 

CIFC DEERFIELD CORP.

 

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

CIFC Deerfield Corp. (the “Company,” formerly known as Deerfield Capital Corp.), CIFC Parent Holdings LLC (“CIFC Parent”) and Commercial Industrial Finance Corp. (“CIFC”) entered into the Agreement and Plan of Merger, dated as of December 21, 2010, (as amended from time to time, the “Merger Agreement”) pursuant to which the Company completed the transactions (the “Merger”) contemplated in the Merger Agreement on April 13, 2011 (the “Closing Date”).

 

The following unaudited pro forma combined financial statements as of December 31, 2010, and for the year then ended reflect all pro forma adjustments related to the Merger Agreement and are based upon the December 31, 2010 audited financial statements of the Company and of CIFC and the related notes thereto. The unaudited pro forma amounts have been developed from and should be read in conjunction with (1)  the audited consolidated financial statements for the year ended December 31, 2010 and notes thereto of the Company included in the Company’s 2010 Annual Report, (2) the audited consolidated financial statements for the year ended December 31, 2010 and notes thereto of CIFC included with this filing and, (3) the unaudited pro forma combined statement of operations which reflects the Company’s acquisition of CNCIM and several other strategic transactions which occurred during 2010 (collectively, the “Transactions”), included with this filing. This pro forma combined statement of operations is the basis of the pro forma combined statement of operations presented herein.

 

The unaudited pro forma combined financial statements are prepared using the purchase method of accounting, with the Company treated as the acquirer. The Company was determined to be the acquirer for accounting purposes as it gained control of CIFC, as well as other qualitative factors.

 

The unaudited pro forma combined statement of operations for the year ended December 31, 2010 gives effect to the Merger as if it had occurred on January 1, 2010. The unaudited pro forma combined balance sheet at December 31, 2010 gives effect to the Merger as if it had occurred on December 31, 2010. The unaudited pro forma combined balance sheet as of December 31, 2010 and the unaudited pro forma combined statement of operations for the year ended December 31, 2010 give effect to the adoption on January 1, 2010 of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810—Consolidation (“ASC Topic 810”), as amended by Accounting Standards Update (“ASU”) 2009-17 (“ASU 2009-17”). ASU 2009-17 provides a new framework for determining whether an entity should be considered a VIE and evaluated for consolidation. Pursuant to this guidance, effective January 1, 2010 the Company and CIFC were both required to consolidate collateralized loan obligations (“CLOs”) which they had not historically been required to consolidate.

 

The Company has not completed all of the detailed valuation studies necessary to arrive at the required estimates of the fair value of the CIFC assets acquired and the CIFC liabilities assumed and the related allocations of purchase price. As indicated in the notes to the unaudited pro forma combined financial statements, the Company has made certain estimates of the fair values necessary to prepare these unaudited pro forma combined financial statements. The excess of the purchase price over the historical net assets of CIFC, as adjusted to reflect estimated fair values, will be allocated among goodwill and finite-lived intangible assets.

 

On December 1, 2010, CIFC acquired CypressTree Investment, LLC (“CypressTree”) an asset manager that manages and sub-advises seven CLOs and two other funds. The Company has determined that the omission of the CypressTree financial information from the unaudited pro forma combined statement of operations prior to the acquisition does not render the financial statements substantially incomplete or misleading. See Note 1 of the notes to the unaudited pro forma combined financial statements for information about CypressTree.

 



 

The unaudited pro forma combined financial statements are provided for illustration purposes only and do not purport to represent what the actual combined results of operations or financial position of the Company would have been had the Transactions occurred at the beginning of the period presented or on the date indicated, nor are they necessarily indicative of future operating results or financial position.

 

The unaudited pro forma combined financial statements include estimates for potential adjustments for events that are (1) directly attributable to the Merger, (2) factually supportable and (3) with respect to the statement of operations, expected to have a continuing impact on the combined company’s results. Accordingly, these unaudited pro forma combined financial statements do not reflect management’s estimate of compensation and benefit cost savings resulting from the combined labor force synergies of the acquisition. Additionally, costs related to the CIFC Board of Directors, professional fees related to the separate audit and tax work of CIFC and certain direct costs related to reduced staffing levels have not been reflected.

 

The pro forma adjustments are described in the accompanying notes. Actual results may differ from the unaudited pro forma combined financial statements as the Company undergoes additional studies necessary to evaluate, among other things, the purchase price allocation, the impact of the Ownership Change of CIFC as defined in Section 382 of the Code, and the Company’s and CIFC’s conformance to critical accounting policies. There can be no assurance that such evaluation will not result in a material change.

 



 

CIFC DEERFIELD CORP.

 

UNAUDITED PRO FORMA COMBINED BALANCE SHEET

DECEMBER 31, 2010

 

(DOLLARS IN THOUSANDS)

 

 

 

Historical

 

Pro Forma

 

 

 

 

 

 

 

 

 

 

 

DFR/CIFC

 

 

 

DFR

 

CIFC

 

Merger

 

Note

 

Combined

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

50,106

 

$

7,049

 

$

(9,727

)

3.1

 

$

44,684

 

 

 

 

 

 

 

(2,744

)

3.4

 

 

 

Due from brokers

 

5,738

 

 

 

 

 

5,738

 

Restricted cash and cash equivalents

 

24,028

 

134

 

 

 

 

24,162

 

Investments and derivative assets at fair value

 

272,165

 

 

 

 

 

272,165

 

Other investments

 

637

 

 

 

 

 

637

 

Loans, net of allowance for loan losses of $9,676

 

237,690

 

 

 

 

 

237,690

 

Receivables

 

9,149

 

605

 

 

 

 

9,754

 

Prepaid and other assets

 

9,760

 

372

 

 

 

 

10,132

 

Deferred tax asset, net

 

68,843

 

12,214

 

 

 

 

81,057

 

Equipment and improvements, net

 

1,921

 

348

 

 

 

 

2,269

 

Intangible assets, net

 

23,369

 

17,979

 

49,840

 

3.2

 

73,209

 

 

 

 

 

 

 

(17,979

)

3.4

 

 

 

Goodwill

 

11,323

 

1,232

 

47,650

 

3.3

 

58,973

 

Assets held in Consolidated Investment Products:

 

 

 

 

 

(1,232

)

3.4

 

 

 

Due from brokers

 

37,589

 

31,239

 

 

 

 

68,828

 

Restricted cash and cash equivalents

 

306,667

 

489,495

 

 

 

 

796,162

 

Loans, net of allowance for loan losses of $10,002

 

 

513,448

 

 

 

 

513,448

 

Investments and derivative assets at fair value

 

3,815,580

 

4,160,941

 

 

 

 

7,976,521

 

Receivables

 

18,257

 

15,313

 

 

 

 

33,570

 

Prepaid and other assets

 

 

11,433

 

 

 

 

11,433

 

Total assets held in Consolidated Investment Products

 

4,178,093

 

5,221,869

 

 

 

 

9,399,962

 

TOTAL ASSETS

 

$

4,892,822

 

$

5,261,802

 

$

65,808

 

 

 

$

10,220,432

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements

 

$

246,921

 

$

 

 

 

 

$

246,921

 

Due to brokers

 

11,544

 

 

 

 

 

11,544

 

Derivative liabilities

 

11,155

 

 

 

 

 

11,155

 

Accrued and other liabilities

 

12,880

 

8,975

 

2,682

 

3.6

 

21,243

 

 

 

 

 

 

 

(3,294

)

3.4

 

 

 

Deferred purchase payments

 

4,654

 

 

4,571

 

3.1

 

9,225

 

Contingent liabilities

 

 

19,397

 

19,793

 

3.1

 

40,080

 

 

 

 

 

 

 

20,287

 

3.4

 

 

 

 

 

 

 

 

 

(19,397

)

3.4

 

 

 

Long-term debt

 

342,478

 

 

 

 

 

342,478

 

Liabilities held in Consolidated Investment Products:

 

 

 

 

 

 

 

 

 

 

 

Due to brokers

 

166,202

 

209,451

 

 

 

 

375,653

 

Derivative liabilities

 

2,728

 

 

 

 

 

2,728

 

Accrued and other liabilities

 

5,371

 

5,814

 

 

 

 

11,185

 

Long-term debt

 

 

584,042

 

 

 

 

584,042

 

Long-term debt at fair value

 

3,663,337

 

4,256,066

 

 

 

 

7,919,403

 

Total liabilities held in Consolidated Investment Products

 

3,837,638

 

5,055,373

 

 

 

 

8,893,011

 

TOTAL LIABILITIES

 

4,467,270

 

5,083,745

 

24,642

 

 

 

9,575,657

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

Common stock

 

11

 

 

9

 

3.1

 

20

 

Additional paid-in capital

 

886,890

 

48,192

 

55,900

 

3.1

 

941,640

 

 

 

 

 

 

 

(1,150

)

3.6

 

 

 

 

 

 

 

 

 

(48,192

)

3.4

 

 

 

Accumulated other comprehensive loss

 

(12

)

 

 

 

 

 

(12

)

Accumulated deficit

 

(791,234

)

(31,933

)

(2,032

)

3.6

 

(793,266

)

 

 

 

 

 

 

31,933

 

3.4

 

 

 

Notes receivable

 

 

(819

)

819

 

3.4

 

 

Appropriated retained earnings of Consolidated Investment Products

 

329,897

 

162,617

 

166,496

 

3.4

 

496,393

 

 

 

 

 

 

 

(162,617

)

3.4

 

 

 

TOTAL EQUITY

 

425,552

 

178,057

 

41,166

 

 

 

644,775

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

4,892,822

 

$

5,261,802

 

$

65,808

 

 

 

$

10,220,432

 

 

See notes to the unaudited pro forma combined financial statements.

 



 

CIFC DEERFIELD CORP.


UNAUDITED PRO FORMA COMBINED STATEMENT OF
OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2010

 

(IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)

 

 

 

Pro Forma

 

Historical

 

Pro Forma

 

 

 

DFR/CNCIM

 

 

 

 

 

 

 

DFR/CIFC

 

 

 

Combined

 

CIFC

 

Merger

 

Note

 

Combined

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

Net interest income:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

192,740

 

$

145,565

 

 

 

 

$

338,305

 

Interest expense

 

45,175

 

102,217

 

 

 

 

147,392

 

Net interest income

 

147,565

 

43,348

 

 

 

 

190,913

 

Provision for loan losses

 

8,190

 

3,604

 

 

 

 

11,794

 

Net interest income after provision for loan losses

 

139,375

 

39,744

 

 

 

 

179,119

 

Investment advisory fees

 

12,002

 

306

 

 

 

 

12,308

 

Total net revenues

 

151,377

 

40,050

 

 

 

 

191,427

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

15,302

 

10,071

 

 

 

 

25,373

 

Professional services

 

7,345

 

2,998

 

 

 

 

10,343

 

Insurance expense

 

2,992

 

277

 

 

 

 

3,269

 

Other general and administrative expenses

 

6,057

 

5,137

 

 

 

 

11,194

 

Depreciation and amortization

 

13,576

 

579

 

11,837

 

3.2

 

25,766

 

 

 

 

 

 

 

(226

)

3.5

 

 

 

Occupancy

 

1,668

 

904

 

 

 

 

2,572

 

Impairment of intangible assets

 

2,566

 

 

 

 

 

2,566

 

Total expenses

 

49,506

 

19,966

 

11,611

 

 

 

81,083

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE) AND GAIN (LOSS)

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on investments, loans, derivatives and liabilities

 

(204,620

)

(104,507

)

 

 

 

(309,127

)

Strategic transactions expenses

 

(2,633

)

 

 

 

 

(2,633

)

Other, net

 

331

 

49

 

 

 

 

380

 

Net other income (expense) and gain (loss)

 

(206,922

)

(104,458

)

 

 

 

(311,380

)

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income tax expense

 

(105,051

)

(84,374

)

(11,611

)

 

 

(201,036

)

Income tax expense (benefit)

 

(65,680

)

3,471

 

 

3.7

 

(62,209

)

Net loss

 

(39,371

)

(87,845

)

(11,611

)

 

 

(138,827

)

Net loss attributable to noncontrolling interest and Consolidated Investment Products

 

114,162

 

90,483

 

 

 

 

204,645

 

Net income attributable to CIFC Deerfield Corp.

 

$

74,791

 

$

2,638

 

$

(11,611

)

 

 

$

65,818

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share -

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

6.58

 

 

 

 

 

 

 

$

3.22

 

Diluted

 

$

5.28

 

 

 

 

 

 

 

$

2.97

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted - average number of shares outstanding -

 

 

 

 

 

 

 

 

 

 

 

Basic

 

11,359,038

 

 

 

9,090,909

 

3.8

 

20,449,947

 

Diluted

 

15,551,537

 

 

 

9,090,909

 

3.8

 

24,642,446

 

 

See notes to the unaudited pro forma combined financial statements.

 



 

CIFC DEERFIELD CORP.

 

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

Note 1—Basis of Presentation

 

The unaudited pro forma combined financial statements give effect to the Merger as if it had been completed on January 1, 2010 for statement of operations purposes and on December 31, 2010 for balance sheet purposes. The Merger is accounted for as a purchase business combination, with the Company treated as the legal and accounting acquirer. The unaudited pro forma combined statement of operations should be read in conjunction with the unaudited pro forma combined statement of operations which reflects the Company’s acquisition of CNCIM and several other strategic transactions which occurred during 2010, which is included in this filing. This unaudited pro forma combined statement of operations is the basis of the unaudited pro forma combined statement of operations presented herein.

 

The unaudited pro forma combined financial data is presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have occurred if the Merger had been consummated as of the beginning of the period or as of the date for which the pro forma data is presented, nor is it necessarily indicative of future operating results or financial position of the Company.

 

The Company’s purchase price for CIFC has been allocated to the assets acquired and the liabilities assumed based upon management’s preliminary estimate of their respective fair values as of the date of the Merger. Definitive allocations are in process and will be finalized in the near term. Accordingly, the purchase price allocation pro forma adjustments are preliminary, have been made solely for the purpose of providing unaudited pro forma combined financial data and are subject to revision based on a final determination of fair value.

 

As of December 31, 2009, the latest fiscal year for which income tax returns have been filed, CIFC had NOLs of approximately $30.9 million, which will begin to expire in 2028 if not used. The Merger resulted in an Ownership Change as defined in Sections 382 and 383 of the Code. As a result of the occurrence of the Ownership Change, the Company’s ability to use CIFC’s remaining NOLs to reduce its taxable income in a future year will generally be limited to an annual amount equal to, among other possible limits, a percentage of the fair market value of CIFC immediately prior to the Ownership Change.

 

The unaudited pro forma combined statement of operations does not include the financial information of CypressTree prior to December 1, 2010, the date CypressTree was acquired by CIFC. The purchase price of CypressTree is based on future investment advisory fees of each of the CypressTree CLOs and consists of payments of a portion of such fees earned in 2011, and possibly 2012 and 2013, followed by a final payment, contingent on the continuation of management, based on the net present value of the then projected future investment advisory fees. The Company determined that the omission of the CypressTree financial information prior to the acquisition date did not result in the Company’s unaudited pro forma combined statement of operations being either substantially incomplete or misleading. At December 1, 2010, CypressTree managed seven CLOs and two other funds in aggregate totaling AUM of approximately $2.6 billion. CIFC management has analyzed each of these CLOs and determined that five are to be consolidated as required by ASU 2009-17, which became effective on January 1, 2010. However,  the consolidation of these CLOs does not affect the net income attributable to CIFC Deerfield Corp. and would not have affected the net income attributable to CIFC Deerfield Corp. even if they had been included for the entire period presented herein.

 

In preparation of these unaudited pro forma combined financial statements, management evaluated whether there are any differences in the accounting principles of the Company and CIFC. As a result of this

 



 

evaluation, management has concluded that there are no significant differences in the accounting policies of the Company and CIFC.

 

Note 2—Purchase Price of CIFC

 

For the purpose of preparing the accompanying unaudited pro forma combined balance sheet as of December 31, 2010, the purchase price was calculated as follows:

 

 

 

(In thousands, 
except share and per 
share information)

 

Shares issued

 

9,090,909

 

Multiplied by Closing Date share price

 

$

6.15

(1)

Value of shares

 

$

55,909

 

Cash

 

6,805

(2)

Certain acquisition-related expenses of seller paid by the Company

 

2,422

(3)

Fair value of fixed deferred payments to the seller

 

4,571

(4)

Fair value of contingent deferred payments to the seller

 

19,793

(5)

Total purchase consideration

 

$

89,500

 

 


(1)                                Represents the closing price of the Company’s Common Stock on the Closing Date.

 

(2)                                Represents cash consideration paid on the Closing Date.  Includes $4.3 million in cash (subject to certain adjustments) as consideration for the estimated Closing Date cash balance at CIFC and a $2.5 million installment cash payment.

 

(3)                                Represents estimated out-of pocket costs and expenses incurred by CIFC and CIFC Parent in connection with the Merger to be paid by the Company.  This excludes $0.5 million of estimated out-of-pocket costs and expenses expected to be charged to additional paid-in capital.

 

(4)                               Represents the fair value of fixed deferred payments to CIFC Parent per the Merger Agreement. These payments total $5.0 million and are to be paid in two equal annual installments of $2.5 million, with the first payment being made on the first anniversary of the Closing Date, The $2.5 million payments are not contingent on any performance, but rather are due as a result of the passage of time and were discounted to arrive at an estimated fair value.

 

(5)                                Represents the fair value of contingent deferred payments to CIFC Parent per the Merger Agreement. The payments are to be paid as follows: (i) the first $15.0 million of performance fees received by the combined company from certain CLOs currently managed by CIFC, (ii) 50% of any performance fees in excess of $15.0 million in aggregate received by the combined company over the next ten years from certain CLOs currently managed by CIFC and (iii) payments relating to the present value of any such performance fees from certain CLOs currently managed by CIFC that remain payable to the combined company after the tenth anniversary of the Closing Date. The performance fee payments were based on financial projections and were discounted to arrive at an estimated fair value.

 



 

The following is a summary of the preliminary allocation of the above purchase price as reflected in the unaudited pro forma combined balance sheet as of December 31, 2010:

 

 

 

(In thousands)

 

Cash and cash equivalents

 

$

4,305

 

Restricted cash and cash equivalents

 

134

 

Receivables

 

605

 

Prepaid and other assets

 

372

 

Equipment and improvements, net

 

348

 

Deferred tax assets

 

12,214

 

Identifiable intangible assets

 

49,840

 

Goodwill

 

47,650

 

Accrued and other liabilities

 

(5,681

)

Contingent liabilities

 

(20,287

)

 

 

$

89,500

 

 

See Note 3.2 for a discussion of the methods used to determine the fair value of CIFC’s identifiable intangible assets.

 

Note 3—Pro Forma Adjustments

 

3.1                               To reflect the acquisition of CIFC through the issuance of 9,090,090 shares of Common Stock, the $9.7 million Closing Date cash payment and the fair value of deferred payments to CIFC Parent. The Closing Date cash payment includes consideration for the cash balance of CIFC on the Closing Date, the reimbursement of certain out-of pocket costs and expenses incurred by CIFC and CIFC Parent and the first installment cash payment.  The deferred payments to CIFC Parent include the $4.6 million fair value of the deferred payments totaling $5.0 million of cash to be paid in two equal annual installments of $2.5 million, with the first payment to be made on the first anniversary of  the Closing Date and the $19.8 million estimated fair value of the future performance fees to be received by the combined company from certain CLOs currently managed by CIFC which are required to be paid to CIFC Parent under the Merger Agreement.

 

3.2                              To reflect the estimated fair values of intangible assets at the acquisition date. The preliminary allocations are as follows:

 

 

 

Closing Date 
Estimated Fair 
Value

 

Closing Date Estimated 
Average Remaining 
Useful Life

 

Amortization Expense
for the year ended 
December 31, 2010

 

 

 

(In thousands)

 

(In years)

 

(In thousands)

 

Intangible asset class:

 

 

 

 

 

 

 

Investment management contracts

 

$

46,400

 

8

 

$

11,106

 

Trade name

 

1,250

 

10

 

125

 

Technology

 

820

 

2

 

410

 

Non-compete agreements

 

1,370

 

7

 

196

 

 

 

$

49,840

 

 

 

$

11,837

 

 

The fair value of the intangible assets related to the CIFC CLO investment management contracts were determined utilizing an excess earnings approach based on the expected cash flows from the CLOs. The intangible assets related to the management contracts are amortized based on a ratio of expected discounted cash flows from the contracts over the expected remaining term of the contracts. The fair value of the intangible assets related to the CIFC trade name and technology

 



 

were determined utilizing a relief from royalty method applied to expected cash flows and are amortized over their estimated remaining useful lives. The fair value of the intangible assets associated with the non-compete agreements was determined using a lost cash flows analysis and are amortized straight-line over the estimated remaining useful life. The pro forma adjustments to depreciation and amortization expense are outlined in the above table.

 

3.3                               To reflect the difference between purchase price consideration in excess of the estimated fair value of tangible and identified intangible net assets acquired, including goodwill. See Note 2 for further information.

 

3.4                               To adjust CIFC assets acquired, liabilities assumed and historical stockholder’s equity.  This includes adjustments to remove intangible assets, goodwill and contingent liabilities associated with CIFC’s acquisition of CypressTree as these assets and liabilities were revalued on the Closing Date.

 

3.5                               To remove amortization expense of intangible assets recorded by CIFC following the acquisition of CypressTree.

 

3.6                               To reflect the Company’s estimated transaction related expenses that have not been accrued. These costs are not included in the unaudited pro forma combined statement of operations because they are non-recurring. This adjustment does not include severance costs related to the expected termination of employees. The estimated issuance and registration costs of the Common Stock of $1.2 million are reflected as a reduction of additional paid-in capital.

 

3.7                               The Merger was a “plan of reorganization” within the meaning of Treasury Regulations Section 1.368-2(g) and 1.368-3(a).  Pursuant thereto, the Merger was a nontaxable transaction and consequently the amortization of intangible assets will not be deductible for income tax purposes.  Accordingly, there is no income tax benefit arising from the amortization of the acquired intangible assets.

 

The Merger results in an Ownership Change of CIFC as defined in Sections 382 and 383 of the Code and the corresponding limitation on the annual amount of net operating losses (“NOLs”) available to reduce taxable income and minimum tax credits available to reduce income tax.   Additionally, the Company experienced an Ownership Change during 2010 that significantly reduced the amount of prior NOLs and net capital losses (“NCLs”) that were previously available to offset the Company’s taxable income.   The Company is re-evaluating the annual amounts that will be available to offset future taxable income as a result of the Merger.

 

3.8                               The below table summarizes both the adjustments to the weighted-average number of shares outstanding and the effect on the Company’s earnings per share calculation as a result of issuing the Common Stock and the dilutive impact of the grant of warrants and issuance of Convertible Notes:

 



 

 

 

Year ended

 

 

 

December 31, 2010

 

 

 

(In thousands, except

 

 

 

share and per share data)

 

Computation of pro forma earnings per share - basic:

 

 

 

Pro forma combined net income attributable to CIFC Deerfield Corp.

 

$

65,818

 

 

 

 

 

Calculation of pro forma combined weighted-average number of shares outstanding - basic:

 

 

 

DFR/CN pro forma weighted-average number of shares outstanding - basic

 

11,359,038

 

Issuance of common stock

 

9,090,909

 

Weighted-average number of shares outstanding used in basic computation

 

20,449,947

 

 

 

 

 

Pro forma combined earnings per share - basic

 

$

3.22

 

 

 

 

 

Computation of pro forma earnings per share - diluted:

 

 

 

Pro forma combined net income attributable to CIFC Deerfield Corp.

 

$

65,818

 

Add back dilutive effect of convertible debt

 

7,398

 

Pro forma combined net income attributable to CIFC Deerfield Corp. after add backs

 

$

73,216

 

 

 

 

 

Calculation of pro forma combined weighted-average number of shares outstanding - diluted:

 

 

 

DFR/CN weighted-average number of shares outstanding - diluted

 

15,551,537

 

Issuance of common stock

 

9,090,909

 

Weighted-average number of shares outstanding used in diluted computation

 

24,642,446

 

 

 

 

 

Pro forma combined earnings per share - diluted

 

$

2.97